{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Information","Main","WACC","Input","CoS","Price_path_AA5","Load_Tariffs","Revenue","Working_Capital","Tax_CoRE","Asset","Tax_Asset","SolverSheet","TariffVariation"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":2,"defined_names":427,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Information","index":0,"n_rows":69,"n_cols":3,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Final Decision, November 2019"}]
[]
["Prior to using this model"]
[null,"The Excel VBA macro must be enabled prior to opening this model to allow the use of macro to perform computation."]
[null,"(File -> Option -> Trust Centre -> Trust Centre Setting -> Macro Setting)"]
[null,"Solver Add-in must also be installed and switched on. (File -> Option -> Add-in -> Go -> Solver Ad-in)"]
[]
["Annual update of Trailing Average DRP"]
[null,"For each year prior to the variation year (of tariff variation) there will be an annual update of the Trailing Average DRP."]
[null,"Update of Annual DRP is entered at Input worksheet, Cells(AE12:AI12)."]
[null,"After entry of the annual update, click on the [Calculate X-Factor] button. Trailing Averaged DRP is calculated in the WACC sheet."]
[null,"The X-Factor for the variation year and the revised tariffs at 31-Dec-2019 $ will be computed."]
[null,"Apply the tariff variation mechanism based on the ERA approved document:"]
[null,"\"ERA - GDS AA5 Access Arrangement.pdf\", November 2019 at Annexure B"]
[]
["Cost Pass Through Entries"]
[null,"Cost Pass Through related to capital expenditure can be entered at Input worksheet, Cells(AE438:AI451)."]
[null,"Cost Pass Through related to operating expenditure can be entered at Input worksheet, Cells(AE475:AI490)."]
[null,"After all entries of the Cost Pass Through and annual update of Trailing Average DRP, click on the [Calculate X-Factor] button ."]
[]
["Color codes:"]
[null,"Number","===> Hard coded data"]
[null,"Number","===> Number or texts that are linked to other sheet"]
[null,"Number","===> Contains formula that is not consistent with the others in the same row"]
[null,"-Number","===> Excel formatting for negative number"]
[]
["Tariff model method: Principles"]
[null,"End of year cashflow assumption"]
[null,"Unless otherwise stated all real dollars are in real $ December 2019"]
[]
["Depreciation"]
[null,"For AA1 period depreciation began in the year of acquisition but the ERA has modified the asset life in subsequent AA periods to"]
[null,"assume asset depreciation began in the year after acquisition effectively adding one year to asset life for capex 2000 to 2004"]
[null,"For all subsequent AA periods depreciation began in the year after acquisition"]
[null,"Regulatory depreciation is rolled forward on forecast basis"]
[null,"ICB tax assets as at 30 June 2000 (not 1 Jan 2000)"]
[]
["Tax Depreciation"]
[null," Tax Depreciation is in nominal straight line."]
[]
["Taxation"]
[null,"Revenue is based on cost of service or unsmoothed revenue"]
[]
["Other"]
[null,"AA4 Equity raising costs per last ERA tariff variation model (1 January 2019)"]
[null,"Input data from 2019 onwards are forecast."]
[]
["Tariff Variation"]
[null,"Tariff Variation for the following year tariff is performed in October"]
[null,"The Annual Debt Risk Premium updated at Cells(AE12:AI12). The Trailing Average DRP is calculated at Input worksheet Row 46"]
[null,"The September CPI is updated at Input worksheet Cells(AE27:AH27)."]
[null,"After all entries, click on the [Calculate X-Factor] button ."]
[]
["Worksheets"]
[]
[null,"Worksheet","Description"]
[null,"Main","Summary of outputs\n"]
[null,"WACC","Contains the relevant parameters related to computing the WACC\n"]
[null,"Input","Contains general inputs of assumptions, capital expenditures, operating expenditures, UAFG expense, approved depreciations\n"]
[null,"CoS","Computations of total revenue building block (cost of service), inflationary gain and Credit Foncier Check\n"]
[null,"Price_path_AA5","Contains the macro to calculate the price path necessary to equate in NPV terms the cost of service and expected tariff revenue\n"]
[null,"Load_Tariffs","Contains inputs of gas volumes,  customer connections and other relevant information required to compute the reference tariffs \n"]
[null,"Revenue","Contains calculation of tariffs and revenue\n"]
[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,"Asset","Contains regulatory asset base. Includes initial capital base, capital expenditure account, Vines and Westnet. Computations in Real 31-Dec-2019 $m\n"]
[null,"Tax_Asset","Contains tax asset base. Includes Initial Capital Base per E&Y less commercial meters, capital expenditure account, Vines and Westnet. Computations in nominal $m\n"]
[null,"SolverSheet","Contains inputs, target outputs and settings for Solver to compute the X-Factor and tariffs after the annual update of Trailing Average DRP\n"]
[null,"TariffVariation","Tariff Variation sheet produces the tariff published for 2020 and performs checks on the annual tariffs proposed by ATCO for 2021 to 2024\n"]

{"sheet":"Main","index":1,"n_rows":68,"n_cols":26,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
["ERA, GDS Tariff Model, Final Decision, November 2019"]
["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$43","v":"Real at 31/12/2019"},"Nominal"]
[{"$f":"ROW()","v":6},null,null,"Post-tax WACC",{"$f":"WACC!$AA$38","v":2.9814119042910869E-2},{"$f":"WACC!$AA$37","v":4.1553999999999994E-2}]
[{"$f":"ROW()","v":7}]
["Closing Regulated Asset Base"]
[{"$f":"ROW()","v":9},null,null,null,"December 2019","December 2024"]
[{"$f":"ROW()","v":10},null,null,"Closing Asset Value [Real $m 30/6/2014]",{"$f":"Asset!$AD$24","v":1292.3792645600065},{"$f":"Asset!$AI$24","v":1425.9515658319297}]
[{"$f":"ROW()","v":11}]
["Revenue Building Block"]
[{"$f":"ROW()","v":13},null,null,null,{"$f":"\"Real at \"&Input!$G$43&\" [m$]\"","v":"Real at 31/12/2019 [m$]"},"Nominal [m$]","Real %","Nominal %",null,null,null,null,null,null,null,null,null,null,"Instruction:"]
[{"$f":"ROW()","v":14},null,"PV of Cost of Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Macro must be enabled"]
[{"$f":"ROW()","v":15},null,null,"Operating Expenditure",{"$f":"CoS!$F65","v":294.05110896431887},{"$f":"CoS!$F38","v":294.05110896431887},{"$f":"E15/E$22","v":0.39623301205016476},0.39623301205016515,null,null,null,null,null,null,null,null,null,null,"(2) Update the annual DRP and Sep CPI in the Input sheet"]
[{"$f":"ROW()","v":16},null,null,"Return on Asset",{"$f":"CoS!$F68","v":184.87751854596485},{"$f":"CoS!$F42","v":254.77218298265601},0.24912191724710275,0.34330477380400942,null,null,null,null,null,null,null,null,null,null,"(3) Click the \"Calculate X-Factor\" button to recalculate the model"]
[{"$f":"ROW()","v":17},null,null,"Depreciation",{"$f":"CoS!$F66","v":252.65594474604072},{"$f":"CoS!$F39","v":252.65594474604075},0.34045314894987,0.34045314894987039,null,null,null,null,null,null,null,null,null,null,"Solver is used to calculate X-Factor, Cost of Raising Equity and tariffs so that Delta=0"]
[{"$f":"ROW()","v":18},null,null,"Inflationary Gain",null,{"$f":"CoS!$F40","v":-69.894664436691968},null,{"$f":"F18/F$22","v":-9.4182856556907488E-2},null,null,null,null,null,null,null,null,null,null,"(4) The future tariff change will be identical to the latest calculated X-Factor"]
[{"$f":"ROW()","v":19},null,null,"Tax",{"$f":"CoS!$F70","v":13.599418688919231},{"$f":"CoS!$F44","v":13.599418688919231},{"$f":"E19/E$22","v":1.8325177035450772E-2},{"$f":"F19/F$22","v":1.8325177035450793E-2},null,null,null,null,null,null,null,null,null,null,"(5) The output will be a new tariff starting 1 January of the following year"]
[{"$f":"ROW()","v":20},null,null,"Imputation Credits",{"$f":"CoS!$F71","v":-6.7997093444596155},{"$f":"CoS!$F45","v":-6.7997093444596155},{"$f":"E20/E$22","v":-9.1625885177253862E-3},{"$f":"F20/F$22","v":-9.1625885177253966E-3}]
[{"$f":"ROW()","v":21},null,null,"Return on Working Capital",{"$f":"CoS!$F69","v":3.7323518489567524},{"$f":"CoS!$F43","v":3.7323518489567529},{"$f":"E21/E$22","v":5.0293332351369832E-3},{"$f":"F21/F$22","v":5.0293332351369893E-3},null,null,null,null,null,null,null,null,null,null,null,null,"Recalculate for years:",{"$f":"Recalc_From_Year&\" to 2014\"","v":"2020 to 2014"}]
[{"$f":"ROW()","v":22},null,null,"Cost of Service (Total Revenue Required)",{"$f":"SUM(E15:E21)","v":742.1166334497409},{"$f":"SUM(F15:F21)","v":742.11663344974011},{"$f":"E22/E$22","v":1},{"$f":"F22/F$22","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"X-Factor_\"&Input!AE6","v":"X-Factor_2020"},{"$f":"\"X-Factor_\"&Input!AF6","v":"X-Factor_2021"},{"$f":"\"X-Factor_\"&Input!AG6","v":"X-Factor_2022"},{"$f":"\"X-Factor_\"&Input!AH6","v":"X-Factor_2023"},{"$f":"\"X-Factor_\"&Input!AI6","v":"X-Factor_2024"}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A1 to B2: X-Factor (Real) =",{"$f":"SolverSheet!I12","v":1.4999999999999999E-2},{"$f":"SolverSheet!J12","v":1.4046716810271228E-2},{"$f":"SolverSheet!K12","v":0},{"$f":"SolverSheet!L12","v":0},{"$f":"SolverSheet!M12","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B3: X-Factor (Real) =",{"$f":"SolverSheet!I13","v":0},{"$f":"SolverSheet!J13","v":1.4046716810271228E-2},{"$f":"SolverSheet!K13","v":0},{"$f":"SolverSheet!L13","v":0},{"$f":"SolverSheet!M13","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delta =",{"$f":"CoS!$F$48","v":0}]
["PV of Forecast Revenue"]
[{"$f":"ROW()","v":27},null,null,null,{"$f":"\"Real at \"&Input!$G$43&\" [m$]\"","v":"Real at 31/12/2019 [m$]"},"Nominal [m$]","% of Total Forecast Revenue"]
[{"$f":"ROW()","v":28},null,null,"A1",{"$f":"Revenue!$F$133","v":30.999600469765554},{"$f":"Revenue!$F$231","v":30.999600469765554},{"$f":"E28/$E$36","v":4.1771871256498082E-2}]
[{"$f":"ROW()","v":29},null,null,"A2 ",{"$f":"Revenue!$F$134","v":20.045600804646881},{"$f":"Revenue!$F$232","v":20.045600804646885},2.7011388643138748E-2]
[{"$f":"ROW()","v":30},null,null,"B1",{"$f":"Revenue!$F$135","v":43.611264909305334},{"$f":"Revenue!$F$233","v":43.611264909305334},5.8766052320619225E-2]
[{"$f":"ROW()","v":31},null,null,"B2",{"$f":"Revenue!$F$136","v":42.903741613327313},{"$f":"Revenue!$F$234","v":42.90374161332732},5.7812666742008557E-2]
[{"$f":"ROW()","v":32},null,null,"B3",{"$f":"Revenue!$F$137","v":587.99014918196258},{"$f":"Revenue!$F$235","v":587.99014918196258},0.79231501179098252]
[{"$f":"ROW()","v":33},null,null,"Total Tariff Revenue",{"$f":"SUM(E28:E32)","v":725.55035697900769},{"$f":"SUM(F28:F32)","v":725.55035697900769},0.97767699075324721]
[{"$f":"ROW()","v":34},null,null,"Revenue from Prudent Discounts",{"$f":"Revenue!F$139","v":1.0754791758573554},{"$f":"Revenue!F$237","v":1.0754791758573554},1.449205054006229E-3]
[{"$f":"ROW()","v":35},null,null,"Revenue from Ancillary Services",{"$f":"Revenue!$F$140","v":15.490797294808718},{"$f":"Revenue!$F$238","v":15.49079729480872},2.0873804192746499E-2]
[{"$f":"ROW()","v":36},null,null,"Total Forecast Revenue",{"$f":"SUM(E33:E35)","v":742.11663344967383},{"$f":"SUM(F33:F35)","v":742.11663344967383},1]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,"Check: PV CoS = PV Tot. Fore. Rev.",{"$f":"IF(ROUND(E22-E36,4)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(F22-F36,4)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40}]
["Tariffs",null,null,null,null,null,null,null,null,null,null,null,"CHECK only - Remove from publication"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,"Year on Year increase"]
[{"$f":"ROW()","v":43},null,null,{"$f":"\"Charging parameter (\" & Input!$G$43&\" $)\"","v":"Charging parameter (31/12/2019 $)"},"Units $ real",2020,2021,2022,2023,2024,null,null,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":44},null,null,"Reference tariff A1"]
[{"$f":"ROW()","v":45},null,null,"Standing charge","$/year",{"$f":"Price_path_AA5!G121","v":32931.519999999997},{"$f":"Price_path_AA5!H121","v":33394.099735571777},{"$f":"Price_path_AA5!I121","v":33863.177197691308},{"$f":"Price_path_AA5!J121","v":34338.843658083308},{"$f":"Price_path_AA5!K121","v":34821.191670540582},null,null,{"$f":"Price_path_AA5!N121","v":0},{"$f":"Price_path_AA5!O121","v":0},{"$f":"Price_path_AA5!P121","v":0},{"$f":"Price_path_AA5!Q121","v":0},{"$f":"Price_path_AA5!R121","v":0}]
[{"$f":"ROW()","v":46},null,null,"Demand charge"]
[{"$f":"ROW()","v":47},null,null,"First 10 km","$/GJ km",{"$f":"Price_path_AA5!G123","v":138.80000000000001},{"$f":"Price_path_AA5!H123","v":140.74968429326566},{"$f":"Price_path_AA5!I123","v":142.72675524966823},{"$f":"Price_path_AA5!J123","v":144.73159756190921},{"$f":"Price_path_AA5!K123","v":146.76460132635947},null,null,{"$f":"Price_path_AA5!N123","v":0},{"$f":"Price_path_AA5!O123","v":0},{"$f":"Price_path_AA5!P123","v":0},{"$f":"Price_path_AA5!Q123","v":0},{"$f":"Price_path_AA5!R123","v":0}]
[{"$f":"ROW()","v":48},null,null,"Distance > 10 km","$/GJ km",{"$f":"Price_path_AA5!G124","v":73.06},{"$f":"Price_path_AA5!H124","v":74.086253130158411},{"$f":"Price_path_AA5!I124","v":75.126921747411814},{"$f":"Price_path_AA5!J124","v":76.182208342025106},{"$f":"Price_path_AA5!K124","v":77.252318248586604},null,null,{"$f":"Price_path_AA5!N124","v":0},{"$f":"Price_path_AA5!O124","v":0},{"$f":"Price_path_AA5!P124","v":0},{"$f":"Price_path_AA5!Q124","v":0},{"$f":"Price_path_AA5!R124","v":0}]
[{"$f":"ROW()","v":49},null,null,"Usage charge"]
[{"$f":"ROW()","v":50},null,null,"First 10 km","$/GJ km",{"$f":"Price_path_AA5!G126","v":2.9360000000000001E-2},{"$f":"Price_path_AA5!H126","v":2.9772411605549561E-2},{"$f":"Price_path_AA5!I126","v":3.0190616240131547E-2},{"$f":"Price_path_AA5!J126","v":3.0614695276784246E-2},{"$f":"Price_path_AA5!K126","v":3.1044731231569981E-2},null,null,{"$f":"Price_path_AA5!N126","v":0},{"$f":"Price_path_AA5!O126","v":0},{"$f":"Price_path_AA5!P126","v":0},{"$f":"Price_path_AA5!Q126","v":0},{"$f":"Price_path_AA5!R126","v":0}]
[{"$f":"ROW()","v":51},null,null,"Distance > 10 km","$/GJ km",{"$f":"Price_path_AA5!G127","v":1.4800000000000001E-2},{"$f":"Price_path_AA5!H127","v":1.5007891408792013E-2},{"$f":"Price_path_AA5!I127","v":1.5218703009330616E-2},{"$f":"Price_path_AA5!J127","v":1.5432475820722305E-2},{"$f":"Price_path_AA5!K127","v":1.564925143825735E-2},null,null,{"$f":"Price_path_AA5!N127","v":0},{"$f":"Price_path_AA5!O127","v":0},{"$f":"Price_path_AA5!P127","v":0},{"$f":"Price_path_AA5!Q127","v":0},{"$f":"Price_path_AA5!R127","v":0}]
[{"$f":"ROW()","v":52},null,null,"Reference tariff A2"]
[{"$f":"ROW()","v":53},null,null,"Standing charge","$/Year",{"$f":"Price_path_AA5!G129","v":18221.28},{"$f":"Price_path_AA5!H129","v":18477.229160080657},{"$f":"Price_path_AA5!I129","v":18736.773565530795},{"$f":"Price_path_AA5!J129","v":18999.96371774398},{"$f":"Price_path_AA5!K129","v":19266.850827492555},null,null,{"$f":"Price_path_AA5!N129","v":0},{"$f":"Price_path_AA5!O129","v":0},{"$f":"Price_path_AA5!P129","v":0},{"$f":"Price_path_AA5!Q129","v":0},{"$f":"Price_path_AA5!R129","v":0}]
[{"$f":"ROW()","v":54},null,null,"First 10 TJ","$/GJ",{"$f":"Price_path_AA5!G130","v":1.77},{"$f":"Price_path_AA5!H130","v":1.7948626887541799},{"$f":"Price_path_AA5!I130","v":1.8200746166564317},{"$f":"Price_path_AA5!J130","v":1.8456406893701673},{"$f":"Price_path_AA5!K130","v":1.8715658814672638},null,null,{"$f":"Price_path_AA5!N130","v":0},{"$f":"Price_path_AA5!O130","v":0},{"$f":"Price_path_AA5!P130","v":0},{"$f":"Price_path_AA5!Q130","v":0},{"$f":"Price_path_AA5!R130","v":0}]
[{"$f":"ROW()","v":55},null,null,"Volume > 10 TJ","$/GJ",{"$f":"Price_path_AA5!G131","v":0.94},{"$f":"Price_path_AA5!H131","v":0.95320391380165481},{"$f":"Price_path_AA5!I131","v":0.9665932992412688},{"$f":"Price_path_AA5!J131","v":0.98017076158641658},{"$f":"Price_path_AA5!K131","v":0.99393894270012872},null,null,{"$f":"Price_path_AA5!N131","v":0},{"$f":"Price_path_AA5!O131","v":0},{"$f":"Price_path_AA5!P131","v":0},{"$f":"Price_path_AA5!Q131","v":0},{"$f":"Price_path_AA5!R131","v":0}]
[{"$f":"ROW()","v":56},null,null,"Reference tariff B1"]
[{"$f":"ROW()","v":57},null,null,"Standing charge","$/Year",{"$f":"Price_path_AA5!G133","v":921.16},{"$f":"Price_path_AA5!H133","v":934.09927365694932},{"$f":"Price_path_AA5!I133","v":947.22030162668841},{"$f":"Price_path_AA5!J133","v":960.52563696057814},{"$f":"Price_path_AA5!K133","v":974.01786857196873},null,null,{"$f":"Price_path_AA5!N133","v":0},{"$f":"Price_path_AA5!O133","v":0},{"$f":"Price_path_AA5!P133","v":0},{"$f":"Price_path_AA5!Q133","v":0},{"$f":"Price_path_AA5!R133","v":0}]
[{"$f":"ROW()","v":58},null,null,"First 5 TJ","$/GJ",{"$f":"Price_path_AA5!G134","v":3.5},{"$f":"Price_path_AA5!H134","v":3.549163508835949},{"$f":"Price_path_AA5!I134","v":3.599017603557916},{"$f":"Price_path_AA5!J134","v":3.6495719846302745},{"$f":"Price_path_AA5!K134","v":3.7008364887770751},null,null,{"$f":"Price_path_AA5!N134","v":0},{"$f":"Price_path_AA5!O134","v":0},{"$f":"Price_path_AA5!P134","v":0},{"$f":"Price_path_AA5!Q134","v":0},{"$f":"Price_path_AA5!R134","v":0}]
[{"$f":"ROW()","v":59},null,null,"Volume > 5 TJ","$/GJ",{"$f":"Price_path_AA5!G135","v":3.01},{"$f":"Price_path_AA5!H135","v":3.0522806175989161},{"$f":"Price_path_AA5!I135","v":3.0951551390598078},{"$f":"Price_path_AA5!J135","v":3.1386319067820363},{"$f":"Price_path_AA5!K135","v":3.1827193803482849},null,null,{"$f":"Price_path_AA5!N135","v":0},{"$f":"Price_path_AA5!O135","v":0},{"$f":"Price_path_AA5!P135","v":0},{"$f":"Price_path_AA5!Q135","v":0},{"$f":"Price_path_AA5!R135","v":0}]
[{"$f":"ROW()","v":60},null,null,"Reference tariff B2"]
[{"$f":"ROW()","v":61},null,null,"Standing charge","$/Year",{"$f":"Price_path_AA5!G137","v":230.14},{"$f":"Price_path_AA5!H137","v":233.37271140671578},{"$f":"Price_path_AA5!I137","v":236.65083179509105},{"$f":"Price_path_AA5!J137","v":239.97499901223179},{"$f":"Price_path_AA5!K137","v":243.34585986490171},null,null,{"$f":"Price_path_AA5!N137","v":0},{"$f":"Price_path_AA5!O137","v":0},{"$f":"Price_path_AA5!P137","v":0},{"$f":"Price_path_AA5!Q137","v":0},{"$f":"Price_path_AA5!R137","v":0}]
[{"$f":"ROW()","v":62},null,null,"First 100 GJ","$/GJ",{"$f":"Price_path_AA5!G138","v":5.86},{"$f":"Price_path_AA5!H138","v":5.9423137605081893},{"$f":"Price_path_AA5!I138","v":6.0257837590998253},{"$f":"Price_path_AA5!J138","v":6.110426237123832},{"$f":"Price_path_AA5!K138","v":6.1962576640667608},null,null,{"$f":"Price_path_AA5!N138","v":0},{"$f":"Price_path_AA5!O138","v":0},{"$f":"Price_path_AA5!P138","v":0},{"$f":"Price_path_AA5!Q138","v":0},{"$f":"Price_path_AA5!R138","v":0}]
[{"$f":"ROW()","v":63},null,null,"Volume > 100 GJ","$/GJ",{"$f":"Price_path_AA5!G139","v":3.49},{"$f":"Price_path_AA5!H139","v":3.5390230416678463},{"$f":"Price_path_AA5!I139","v":3.5887346961191788},{"$f":"Price_path_AA5!J139","v":3.6391446361027593},{"$f":"Price_path_AA5!K139","v":3.6902626702377122},null,null,{"$f":"Price_path_AA5!N139","v":0},{"$f":"Price_path_AA5!O139","v":0},{"$f":"Price_path_AA5!P139","v":0},{"$f":"Price_path_AA5!Q139","v":0},{"$f":"Price_path_AA5!R139","v":0}]
[{"$f":"ROW()","v":64},null,null,"Reference tariff B3"]
[{"$f":"ROW()","v":65},null,null,"Standing charge","$/Year",{"$f":"Price_path_AA5!G141","v":116.84},{"$f":"Price_path_AA5!H141","v":116.84},{"$f":"Price_path_AA5!I141","v":116.84},{"$f":"Price_path_AA5!J141","v":116.84},{"$f":"Price_path_AA5!K141","v":116.84},null,null,{"$f":"Price_path_AA5!N141","v":0},{"$f":"Price_path_AA5!O141","v":0},{"$f":"Price_path_AA5!P141","v":0},{"$f":"Price_path_AA5!Q141","v":0},{"$f":"Price_path_AA5!R141","v":0}]
[{"$f":"ROW()","v":66},null,null,"First 1.81.8255 GJ","$/GJ",{"$f":"Price_path_AA5!G142","v":0},{"$f":"Price_path_AA5!H142","v":0},{"$f":"Price_path_AA5!I142","v":0},{"$f":"Price_path_AA5!J142","v":0},{"$f":"Price_path_AA5!K142","v":0},null,null,{"$f":"Price_path_AA5!N142","v":0},{"$f":"Price_path_AA5!O142","v":0},{"$f":"Price_path_AA5!P142","v":0},{"$f":"Price_path_AA5!Q142","v":0},{"$f":"Price_path_AA5!R142","v":0}]
[{"$f":"ROW()","v":67},null,null,"Volume > 1.825 <9.855 GJ","$/GJ",{"$f":"Price_path_AA5!G143","v":5.39},{"$f":"Price_path_AA5!H143","v":5.4657118036073609},{"$f":"Price_path_AA5!I143","v":5.5424871094791897},{"$f":"Price_path_AA5!J143","v":5.6203408563306221},{"$f":"Price_path_AA5!K143","v":5.6992881927166952},null,null,{"$f":"Price_path_AA5!N143","v":0},{"$f":"Price_path_AA5!O143","v":0},{"$f":"Price_path_AA5!P143","v":0},{"$f":"Price_path_AA5!Q143","v":0},{"$f":"Price_path_AA5!R143","v":0}]
[{"$f":"ROW()","v":68},null,null,"Volume > 9.855 GJ","$/GJ",{"$f":"Price_path_AA5!G144","v":3.6},{"$f":"Price_path_AA5!H144","v":3.6505681805169763},{"$f":"Price_path_AA5!I144","v":3.701846677945285},{"$f":"Price_path_AA5!J144","v":3.7538454699054253},{"$f":"Price_path_AA5!K144","v":3.8065746741707058},null,null,{"$f":"Price_path_AA5!N144","v":0},{"$f":"Price_path_AA5!O144","v":0},{"$f":"Price_path_AA5!P144","v":0},{"$f":"Price_path_AA5!Q144","v":0},{"$f":"Price_path_AA5!R144","v":0}]

{"sheet":"WACC","index":2,"n_rows":67,"n_cols":31,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Final Decision, November 2019"}]
["Determination of the Weighted Average Cost of Capital (WACC)"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},null,{"$f":"COLUMN()","v":5},null,{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},null,{"$f":"COLUMN()","v":13},null,{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},null,{"$f":"COLUMN()","v":19},null,{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},null,null,null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31}]
[{"$f":"ROW()","v":4},null,null,null,"OffGAR",null,"ERA","ERA","ERA","ERA","ERA",null,"WAGN",null,"ERA",null,"WAGN",null,"ERA",null,"ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA"]
[{"$f":"ROW()","v":5},null,null,null,"FD1",null,"FD2 - Lo","FD 2 - Hi","FD 2 Lo + Range*10%","FD 2 Hi - Range*10%","FD 2",null,"AA3",null,"AA3\nDD 3",null,"AA3\nPost DD3",null,"AA3\nFD",null,"AA4\nJul - Dec 2014","AA4\n2015","AA4\n2016","AA4\n2017","AA4\n2018","AA4\n2019","AA5\n2020","AA5\n2021","AA5\n2022","AA5\n2023","AA5\n2024"]
[{"$f":"ROW()","v":6},null,null,null,null,null,"2005-06-30",{"$f":"G6","v":"2005-06-30"},"2005-06-30","2005-06-30","2005-06-30",null,null,null,"2010-07-30",null,null,null,"2012-06-28",null,"2015-04-02","2015-06-12","2016-09-30","2017-09-30","2018-09-30","2019-09-30","2018-11-30","2021-09-30","2022-09-30","2023-09-30","2024-09-30"]
[null,null,"Return on Debt"]
[{"$f":"ROW()","v":8},null,"Debt: Nominal Risk Free Rate (DRfn)",null,6.2700000000000006E-2,null,5.1499999999999997E-2,{"$f":"G8","v":5.1499999999999997E-2},{"$f":"H8","v":5.1499999999999997E-2},{"$f":"I8","v":5.1499999999999997E-2},{"$f":"J8","v":5.1499999999999997E-2},null,5.5899999999999998E-2,null,5.16E-2,null,null,null,5.6099999999999997E-2,null,1.9599999999999999E-2,{"$f":"U8","v":1.9599999999999999E-2},1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2]
[{"$f":"ROW()","v":9},null,"Debt: Real Risk Free Rate (DRfr)",null,{"$f":"(1+E8)/(1+E28)-1","v":3.3956022572484867E-2},null,2.58E-2,2.58E-2,2.58E-2,2.58E-2,2.58E-2,null,{"$f":"(1+M8)/(1+M28)-1","v":3.044793598126283E-2},null,{"$f":"(1+O8)/(1+O28)-1","v":2.4951267056530169E-2},null,null,null,{"$f":"(1+S8)/(1+S28)-1","v":2.9337231968810995E-2},null,{"$f":"(1+U8)/(1+U28)-1","v":5.8881256133469506E-4},5.8881256133469506E-4,5.8881256133469506E-4,5.8881256133469506E-4,5.8881256133469506E-4,7.6312442522490365E-3]
[{"$f":"ROW()","v":10},null,"Cost of Debt; 5 year Interest Rate Swap Spread",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7099999999999989E-3,{"$f":"U10","v":4.7099999999999989E-3},4.7099999999999989E-3,{"$f":"W10","v":4.7099999999999989E-3},{"$f":"X10","v":4.7099999999999989E-3},{"$f":"Y10","v":4.7099999999999989E-3},9.6100000000000005E-3,{"$f":"AA10","v":9.6100000000000005E-3},{"$f":"AB10","v":9.6100000000000005E-3},{"$f":"AC10","v":9.6100000000000005E-3},{"$f":"AD10","v":9.6100000000000005E-3}]
[{"$f":"ROW()","v":11},null,"Cost of Debt; Debt Risk Premium (Drp)",null,null,null,1.23E-2,1.3299999999999999E-2,null,null,null,null,4.4999999999999998E-2,null,3.2930000000000001E-2,null,null,null,2.8930000000000001E-2,null,2.4289999999999999E-2,2.5020000000000001E-2,{"$f":"W42","v":2.4670000000000001E-2},{"$f":"X42","v":2.3259999999999999E-2},{"$f":"Y42","v":1.6890000000000002E-2},{"$f":"Z42","v":1.6629999999999999E-2},2.273E-2,{"$f":"AB42","v":2.273E-2},{"$f":"AC42","v":2.273E-2},{"$f":"AD42","v":2.273E-2},{"$f":"AE42","v":2.273E-2}]
[{"$f":"ROW()","v":12},null,"Cost of Debt; Debt Issuing Cost (Disc)",null,null,null,8.0000000000000004E-4,1.25E-3,null,null,null,null,2.2799999999999999E-3,null,1.25E-3,null,null,null,1.25E-3,null,1.25E-3,{"$f":"U12","v":1.25E-3},1.25E-3,1.25E-3,1.25E-3,1.25E-3,1E-3,{"$f":"AA12","v":1E-3},1E-3,{"$f":"AC12","v":1E-3},{"$f":"AD12","v":1E-3}]
[{"$f":"ROW()","v":13},null,"Cost of Debt; Hedging Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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-3,1.14E-3]
[{"$f":"ROW()","v":14},null,"Cost of Debt; Risk Margin (Rm) -- Nominal Return on Debt (DPn)",null,1.2E-2,null,{"$f":"G11+G12+G13+G10","v":1.3100000000000001E-2},{"$f":"H11+H12+H13+H10","v":1.4549999999999999E-2},null,null,null,null,{"$f":"M11+M12+M13+M10","v":4.7279999999999996E-2},null,{"$f":"O11+O12+O13+O10","v":3.4180000000000002E-2},null,null,null,{"$f":"S11+S12+S13+S10","v":3.0180000000000002E-2},null,{"$f":"U11+U12+U13+U10","v":3.1390000000000001E-2},3.2119999999999996E-2,3.177E-2,3.0359999999999998E-2,2.3990000000000001E-2,2.3729999999999998E-2,3.4479999999999997E-2,3.4479999999999997E-2,3.4479999999999997E-2,3.4479999999999997E-2,3.4479999999999997E-2]
[{"$f":"ROW()","v":15},null,"Nominal Cost of Debt (DPn)",null,{"$f":"E8+E14","v":7.4700000000000003E-2},null,{"$f":"G8+G14","v":6.4599999999999991E-2},null,null,null,null,null,{"$f":"M8+M14","v":0.10317999999999999},null,{"$f":"O8+O14","v":8.5779999999999995E-2},null,null,null,{"$f":"S8+S14","v":8.6279999999999996E-2},null,{"$f":"U8+U14","v":5.0990000000000001E-2},5.1719999999999995E-2,5.1369999999999999E-2,4.9959999999999997E-2,4.3590000000000004E-2,4.3329999999999994E-2,{"$f":"AA14","v":3.4479999999999997E-2},3.4479999999999997E-2,3.4479999999999997E-2,3.4479999999999997E-2,3.4479999999999997E-2]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},null,"Return on Equity"]
[{"$f":"ROW()","v":18},null,"Equity: Nominal Risk Free Rate (ERfn)",null,{"$f":"E8","v":6.2700000000000006E-2},null,{"$f":"G8","v":5.1499999999999997E-2},{"$f":"H8","v":5.1499999999999997E-2},{"$f":"I8","v":5.1499999999999997E-2},null,null,null,{"$f":"M8","v":5.5899999999999998E-2},null,{"$f":"O8","v":5.16E-2},null,null,null,{"$f":"S8","v":5.6099999999999997E-2},null,1.9599999999999999E-2,{"$f":"U18","v":1.9599999999999999E-2},1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2,8.2000000000000007E-3,{"$f":"AA18","v":8.2000000000000007E-3},8.2000000000000007E-3,{"$f":"AC18","v":8.2000000000000007E-3},{"$f":"AD18","v":8.2000000000000007E-3}]
[{"$f":"ROW()","v":19},null,"Australian Market Risk Premium (Rp)",null,0.06,null,0.05,0.06,null,null,null,null,0.08,null,0.06,null,null,null,0.06,null,{"$f":"7.6%-0.1%","v":7.4999999999999997E-2},{"$f":"U19","v":7.4999999999999997E-2},7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.06,{"$f":"AA19","v":0.06},0.06,0.06,0.06]
[{"$f":"ROW()","v":20},null,"Equity Beta (Be)",null,1.075,null,0.8,1,null,null,null,null,null,null,0.8,null,null,null,0.8,null,0.7,{"$f":"U20","v":0.7},{"$f":"V20","v":0.7},{"$f":"W20","v":0.7},{"$f":"X20","v":0.7},{"$f":"Y20","v":0.7},0.7,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":21},null,"Nominal Pre Tax Cost of Equity (EPn)",null,{"$f":"E22/(1-E29*(1-E30))","v":0.15088967971530251},null,{"$f":"G22/(1-G29*(1-G30))","v":0.10397727272727272},{"$f":"H22/(1-H29*(1-H30))","v":0.14113924050632909},null,null,null,null,null,null,{"$f":"O22/(1-O29*(1-O30))","v":0.11318181818181818},null,null,null,{"$f":"S22/(1-S29*(1-S30))","v":0.13432258064516128},null,{"$f":"U22/(1-U29*(1-U30))","v":9.3032258064516121E-2},9.3032258064516121E-2,9.3032258064516121E-2,9.3032258064516121E-2,9.3032258064516121E-2,9.3032258064516121E-2,5.9058823529411761E-2,5.9058823529411761E-2,5.9058823529411761E-2,5.9058823529411761E-2,5.9058823529411761E-2]
[{"$f":"ROW()","v":22},null,"Nominal After Tax Cost of Equity (EAn) -- Nominal return on Equity",null,{"$f":"E18+(E19*E20)","v":0.12720000000000001},null,{"$f":"G18+(G19*G20)","v":9.1499999999999998E-2},{"$f":"H18+(H19*H20)","v":0.11149999999999999},null,null,null,null,null,null,{"$f":"O18+(O19*O20)","v":9.9599999999999994E-2},null,null,null,{"$f":"S18+(S19*S20)","v":0.1041},null,{"$f":"U18+(U19*U20)","v":7.2099999999999997E-2},7.2099999999999997E-2,7.2099999999999997E-2,7.2099999999999997E-2,7.2099999999999997E-2,7.2099999999999997E-2,5.0199999999999995E-2,5.0199999999999995E-2,5.0199999999999995E-2,5.0199999999999995E-2,5.0199999999999995E-2]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,"Other Parameter"]
[{"$f":"ROW()","v":25},null,"Debt Proportion (D)",null,0.6,null,0.6,{"$f":"G25","v":0.6},{"$f":"H25","v":0.6},{"$f":"I25","v":0.6},{"$f":"J25","v":0.6},null,{"$f":"G25","v":0.6},null,0.6,null,null,null,0.6,null,0.6,{"$f":"U25","v":0.6},0.6,0.6,0.6,0.6,0.55000000000000004,{"$f":"AA25","v":0.55000000000000004},0.55000000000000004,{"$f":"AC25","v":0.55000000000000004},{"$f":"AD25","v":0.55000000000000004}]
[{"$f":"ROW()","v":26},null,"Equity Proportion (E)",null,{"$f":"1-E25","v":0.4},null,{"$f":"1-G25","v":0.4},{"$f":"1-H25","v":0.4},{"$f":"1-I25","v":0.4},{"$f":"1-J25","v":0.4},{"$f":"1-K25","v":0.4},null,{"$f":"1-M25","v":0.4},null,{"$f":"1-O25","v":0.4},null,null,null,{"$f":"1-S25","v":0.4},null,{"$f":"1-U25","v":0.4},{"$f":"1-V25","v":0.4},{"$f":"1-W25","v":0.4},{"$f":"1-X25","v":0.4},{"$f":"1-Y25","v":0.4},{"$f":"1-Z25","v":0.4},{"$f":"1-AA25","v":0.44999999999999996},{"$f":"1-AB25","v":0.44999999999999996},{"$f":"1-AC25","v":0.44999999999999996},0.44999999999999996,0.44999999999999996]
[{"$f":"ROW()","v":27},null,"Equity: Real Risk Free Rate (ERfr)",null,{"$f":"(1+E18)/(1+E28)-1","v":3.3956022572484867E-2},null,{"$f":"G9","v":2.58E-2},{"$f":"H9","v":2.58E-2},{"$f":"I9","v":2.58E-2},null,null,null,{"$f":"(1+M18)/(1+M28)-1","v":3.044793598126283E-2},null,{"$f":"(1+O18)/(1+O28)-1","v":2.4951267056530169E-2},null,null,null,{"$f":"(1+S18)/(1+S28)-1","v":2.9337231968810995E-2},null,{"$f":"(1+U18)/(1+U28)-1","v":5.8881256133469506E-4},5.8881256133469506E-4,5.8881256133469506E-4,5.8881256133469506E-4,5.8881256133469506E-4,7.6312442522490365E-3,-3.1639311844968709E-3,-3.1639311844968709E-3,-3.1639311844968709E-3,-3.1639311844968709E-3,-3.1639311844968709E-3]
[{"$f":"ROW()","v":28},null,"Inflation Rate for WACC (I)",null,2.7799999999999998E-2,null,{"$f":"(1+G8)/(1+G9)-1","v":2.5053616689413305E-2},{"$f":"(1+H8)/(1+H9)-1","v":2.5053616689413305E-2},{"$f":"(1+I8)/(1+I9)-1","v":2.5053616689413305E-2},{"$f":"(1+J8)/(1+J9)-1","v":2.5053616689413305E-2},{"$f":"(1+K8)/(1+K9)-1","v":2.5053616689413305E-2},null,2.47E-2,null,2.5999999999999999E-2,null,2.5999999999999999E-2,null,2.5999999999999999E-2,null,1.9E-2,{"$f":"U28","v":1.9E-2},{"$f":"V28","v":1.9E-2},{"$f":"W28","v":1.9E-2},{"$f":"X28","v":1.9E-2},{"$f":"Input!AD35","v":1.187811098159508E-2},1.14E-2,{"$f":"AA28","v":1.14E-2},{"$f":"AB28","v":1.14E-2},{"$f":"AC28","v":1.14E-2},{"$f":"AD28","v":1.14E-2}]
[{"$f":"ROW()","v":29},null,"Corporate Tax Rate (T)",null,0.314,null,0.3,0.3,0.3,0.3,0.3,null,0.3,null,0.3,null,null,null,0.3,null,0.3,{"$f":"U29","v":0.3},0.3,0.3,0.3,0.3,0.3,{"$f":"AA29","v":0.3},0.3,{"$f":"AC29","v":0.3},{"$f":"AD29","v":0.3}]
[{"$f":"ROW()","v":30},null,"Franking Credit (g)",null,0.5,null,0.6,0.3,null,null,null,null,0.2,null,0.6,null,null,null,0.25,null,{"$f":"40%*0 + 25%","v":0.25},0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,0.5,0.5]
[{"$f":"ROW()","v":31},null,"Imputation Adj (G)",null,{"$f":"(1-E29)/(1-E29*(1-E30))","v":0.81376037959667846},null,{"$f":"(1-G29)/(1-G29*(1-G30))","v":0.79545454545454541},{"$f":"(1-H29)/(1-H29*(1-H30))","v":0.88607594936708856},null,null,null,null,{"$f":"(1-M29)/(1-M29*(1-M30))","v":0.92105263157894735},null,{"$f":"(1-O29)/(1-O29*(1-O30))","v":0.79545454545454541},null,null,null,{"$f":"(1-S29)/(1-S29*(1-S30))","v":0.90322580645161277},null,{"$f":"(1-U29)/(1-U29*(1-U30))","v":0.90322580645161277},{"$f":"(1-V29)/(1-V29*(1-V30))","v":0.90322580645161277},0.90322580645161277,0.90322580645161277,0.90322580645161277,0.90322580645161277,{"$f":"(1-AA29)/(1-AA29*(1-AA30))","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33},null,"WACC; Pre-tax Officer (Market Practise or Forward Transformation)"]
[{"$f":"ROW()","v":34},null,"Nominal Pre Tax WACC (WPn)",null,{"$f":"E21*E26+E15*E25","v":0.10517587188612101},null,{"$f":"G21*G26+G15*G25","v":8.0350909090909084E-2},{"$f":"H21*H26+H15*H25","v":5.6455696202531637E-2},{"$f":"G34+(H34-G34)*0.1","v":7.7961387802071333E-2},{"$f":"H34-(H34-G34)*0.1","v":5.8845217491369381E-2},{"$f":"(1+K35)*(1+K28)-1","v":9.4552251900955619E-2},null,{"$f":"(1+M35)*(1+M28)-1","v":0.1384417},null,{"$f":"O21*O26+O15*O25","v":9.6740727272727256E-2},null,null,null,{"$f":"S21*S26+S15*S25","v":0.1054970322580645},null,{"$f":"U21*U26+U15*U25","v":6.7806903225806445E-2},6.8244903225806453E-2,6.8034903225806451E-2,6.7188903225806451E-2,6.3366903225806445E-2,6.3210903225806442E-2,4.5540470588235286E-2,4.5540470588235286E-2,4.5540470588235286E-2,4.5540470588235286E-2,4.5540470588235286E-2]
[{"$f":"ROW()","v":35},null,"Real Pre Tax WACC (WPr)",null,{"$f":"(1+E34)/(1+E28)-1","v":7.5283004364780082E-2},null,{"$f":"(1+G34)/(1+G28)-1","v":5.3945756105995724E-2},{"$f":"(1+H34)/(1+H28)-1","v":3.0634572671951243E-2},{"$f":"(1+I34)/(1+I28)-1","v":5.1614637762591009E-2},{"$f":"(1+J34)/(1+J28)-1","v":3.2965691015355736E-2},6.7799999999999999E-2,null,0.111,null,{"$f":"(1+O34)/(1+O28)-1","v":6.8948077263866647E-2},null,9.6000000000000002E-2,null,{"$f":"(1+S34)/(1+S28)-1","v":7.7482487580959436E-2},null,{"$f":"(1+U34)/(1+U28)-1","v":4.7896862831998455E-2},4.8326696001772973E-2,4.8120611605305896E-2,4.7290385893823839E-2,4.35396498781222E-2,5.0730213142386127E-2,3.3755656108596988E-2,3.3755656108596988E-2,3.3755656108596988E-2,3.3755656108596988E-2,3.3755656108596988E-2]
[{"$f":"ROW()","v":36},null,"WACC:  Vanilla"]
[{"$f":"ROW()","v":37},null,"Nominal After Tax WACC",null,{"$f":"E25*E15+E26*E22","v":9.5700000000000007E-2},null,{"$f":"G25*G15+G26*G22","v":7.5359999999999996E-2},{"$f":"H25*H15+H26*H22","v":4.4600000000000001E-2},null,null,null,null,null,null,{"$f":"O25*O15+O26*O22","v":9.1308E-2},null,null,null,{"$f":"S25*S15+S26*S22","v":9.3407999999999991E-2},null,{"$f":"U25*U15+U26*U22","v":5.9434000000000001E-2},5.9871999999999995E-2,5.9662E-2,5.8815999999999993E-2,5.4994000000000001E-2,5.4837999999999998E-2,4.1553999999999994E-2,4.1553999999999994E-2,4.1553999999999994E-2,4.1553999999999994E-2,4.1553999999999994E-2]
[{"$f":"ROW()","v":38},null,"Real After Tax WACC",null,{"$f":"(1+E37)/(1+E28)-1","v":6.6063436466238468E-2},null,{"$f":"(1+G37)/(1+G28)-1","v":4.907683119353301E-2},{"$f":"(1+H37)/(1+H28)-1","v":1.9068644793152512E-2},null,null,null,null,null,null,{"$f":"(1+O37)/(1+O28)-1","v":6.3653021442495072E-2},null,null,null,{"$f":"(1+S37)/(1+S28)-1","v":6.5699805068226036E-2},null,{"$f":"(1+U37)/(1+U28)-1","v":3.9680078508341543E-2},4.0109911678115839E-2,3.9903827281648763E-2,3.9073601570166927E-2,3.5322865554465288E-2,4.245559672867194E-2,2.9814119042910869E-2,2.9814119042910869E-2,2.9814119042910869E-2,2.9814119042910869E-2,2.9814119042910869E-2]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40},null,"Cost of Debt; Debt Risk Premium (Drp)"]
[{"$f":"ROW()","v":41},null,"Trailing Average DRP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U11","v":2.4289999999999999E-2},{"$f":"V11","v":2.5020000000000001E-2},{"$f":"IF(Input!AA12=\"\",\"\",Input!AA12)","v":2.4670000000000001E-2},{"$f":"IF(Input!AB12=\"\",\"\",Input!AB12)","v":2.3259999999999999E-2},{"$f":"IF(Input!AC12=\"\",\"\",Input!AC12)","v":1.6890000000000002E-2},{"$f":"IF(Input!AD12=\"\",\"\",Input!AD12)","v":1.6629999999999999E-2},{"$f":"IF(Input!AE13=\"\",\"\",Input!AE13)","v":2.273E-2},{"$f":"IF(Input!AF13=\"\",\"\",Input!AF13)","v":""},{"$f":"IF(Input!AG13=\"\",\"\",Input!AG13)","v":""},{"$f":"IF(Input!AH13=\"\",\"\",Input!AH13)","v":""},{"$f":"IF(Input!AI13=\"\",\"\",Input!AI13)","v":""}]
[{"$f":"ROW()","v":42},null,"Modelled DRP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U41=\"\",T42,U41)","v":2.4289999999999999E-2},{"$f":"IF(V41=\"\",U42,V41)","v":2.5020000000000001E-2},2.4670000000000001E-2,2.3259999999999999E-2,1.6890000000000002E-2,1.6629999999999999E-2,2.273E-2,2.273E-2,2.273E-2,2.273E-2,2.273E-2]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If change these then change the Recalc_From_Date"]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45},null,"Annual Update of Debt Risk Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,{"$f":"U45+1","v":2015},{"$f":"V45+1","v":2016},2017,{"$f":"X45+1","v":2018},2019,2020,2021,2022,{"$f":"AC45+1","v":2023},2024]
[{"$f":"ROW()","v":46},null,"Trailing Average DRP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V58=\"\",\"\",ROUND(AVERAGE(V49:V67),5))","v":2.5020000000000001E-2},{"$f":"IF(W57=\"\",\"\",ROUND(AVERAGE(W49:W67),5))","v":2.6759999999999999E-2},{"$f":"IF(X56=\"\",\"\",ROUND(AVERAGE(X49:X67),5))","v":2.785E-2},{"$f":"IF(Y55=\"\",\"\",ROUND(AVERAGE(Y49:Y67),5))","v":2.605E-2},{"$f":"IF(Z54=\"\",\"\",ROUND(AVERAGE(Z49:Z67),5))","v":2.3089999999999999E-2},{"$f":"IF(AA53=\"\",\"\",ROUND(AVERAGE(AA49:AA67),5))","v":2.273E-2},{"$f":"IF(AB52=\"\",\"\",ROUND(AVERAGE(AB49:AB67),5))","v":""},{"$f":"IF(AC52=\"\",\"\",ROUND(AVERAGE(AC49:AC67),5))","v":""},"",""]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48},null,"Annual Debt Risk Premium, Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,{"$f":"U48+1","v":2015},{"$f":"V48+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":49},null,2024,null,null,null,null,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(Input!AI$12=\"\",\"\",Input!AI$12)","v":""}]
[{"$f":"ROW()","v":50},null,{"$f":"C49-1","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!AH$12=\"\",\"\",Input!AH$12)","v":""},{"$f":"AD50","v":""}]
[{"$f":"ROW()","v":51},null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!AG$12=\"\",\"\",Input!AG$12)","v":""},"",""]
[{"$f":"ROW()","v":52},null,2021,null,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(Input!AF$12=\"\",\"\",Input!AF$12)","v":""},"","",""]
[{"$f":"ROW()","v":53},null,2020,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(Input!AE$12=\"\",\"\",Input!AE$12)","v":1.77E-2},1.77E-2,1.77E-2,1.77E-2,1.77E-2]
[{"$f":"ROW()","v":54},null,{"$f":"C53-1","v":2019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2]
[{"$f":"ROW()","v":55},null,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2]
[{"$f":"ROW()","v":56},null,2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2]
[{"$f":"ROW()","v":57},null,2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2]
[{"$f":"ROW()","v":58},null,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2]
[{"$f":"ROW()","v":59},null,2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2]
[{"$f":"ROW()","v":60},null,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2]
[{"$f":"ROW()","v":61},null,2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1719999999999998E-2,3.1719999999999998E-2,3.1719999999999998E-2,3.1719999999999998E-2,3.1719999999999998E-2,3.1719999999999998E-2,3.1719999999999998E-2,3.1719999999999998E-2]
[{"$f":"ROW()","v":62},null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3709999999999998E-2,2.3709999999999998E-2,2.3709999999999998E-2,2.3709999999999998E-2,2.3709999999999998E-2,2.3709999999999998E-2,2.3709999999999998E-2]
[{"$f":"ROW()","v":63},null,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1269999999999997E-2,2.1269999999999997E-2,2.1269999999999997E-2,2.1269999999999997E-2,2.1269999999999997E-2,2.1269999999999997E-2]
[{"$f":"ROW()","v":64},null,2009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6239999999999996E-2,4.6239999999999996E-2,4.6239999999999996E-2,4.6239999999999996E-2,4.6239999999999996E-2]
[{"$f":"ROW()","v":65},null,2008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4889999999999997E-2,3.4889999999999997E-2,3.4889999999999997E-2,3.4889999999999997E-2]
[{"$f":"ROW()","v":66},null,2007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2410000000000001E-2,1.2410000000000001E-2,1.2410000000000001E-2]
[{"$f":"ROW()","v":67},null,2006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2399999999999999E-3,7.2399999999999999E-3]

{"sheet":"Input","index":3,"n_rows":1711,"n_cols":35,"rows_kept":1711,"cut":false,"hidden":false,"merged":[[1355,19,1355,23],[1488,9,1488,13],[1488,14,1488,18],[1488,19,1488,23],[1653,9,1653,13],[1653,14,1653,18],[1653,19,1653,23],[1412,9,1412,13],[1412,14,1412,18],[1412,19,1412,23],[1393,24,1393,29],[1393,9,1393,13],[1393,14,1393,18],[1393,19,1393,23],[1469,9,1469,13],[1469,14,1469,18],[1469,19,1469,23],[1469,24,1469,29],[1412,24,1412,29],[1431,24,1431,29],[1450,9,1450,13],[1450,14,1450,18],[1450,19,1450,23],[1431,9,1431,13],[1431,14,1431,18],[1431,19,1431,23],[1674,9,1674,13],[1618,14,1618,18],[1618,19,1618,23],[1667,9,1667,13],[1488,24,1488,29],[1507,9,1507,13],[1507,14,1507,18],[1507,19,1507,23],[1507,24,1507,29],[1674,14,1674,18],[1674,19,1674,23],[1667,14,1667,18],[1646,19,1646,23],[1646,24,1646,29],[1639,9,1639,13],[1639,14,1639,18],[1639,19,1639,23],[1639,24,1639,29],[1683,9,1683,13],[1559,19,1559,23],[1570,9,1570,13],[1570,14,1570,18],[1570,19,1570,23],[1581,9,1581,13],[1581,14,1581,18],[1581,19,1581,23],[1592,9,1592,13],[1592,14,1592,18],[1592,19,1592,23],[1610,9,1610,13],[1610,14,1610,18],[1610,19,1610,23],[1559,14,1559,18],[1625,9,1625,13],[1625,14,1625,18],[1625,19,1625,23],[1547,24,1547,29],[1547,9,1547,13],[1547,14,1547,18],[1547,19,1547,23],[1317,24,1317,29],[1336,9,1336,13],[1336,14,1336,18],[1336,19,1336,23],[1336,24,1336,29],[1355,24,1355,29],[1374,9,1374,13],[1374,14,1374,18],[1374,19,1374,23],[1374,24,1374,29],[1536,24,1536,29],[1536,9,1536,13],[1536,14,1536,18],[1536,19,1536,23],[1317,9,1317,13],[1317,14,1317,18],[1317,19,1317,23],[1450,24,1450,29],[1355,9,1355,13],[1355,14,1355,18],[1184,9,1184,13],[1184,14,1184,18],[1184,19,1184,23],[1184,24,1184,29],[1203,9,1203,13],[1203,14,1203,18],[1203,19,1203,23],[1203,24,1203,29],[1165,9,1165,13],[1165,14,1165,18],[1165,19,1165,23],[1241,9,1241,13],[1241,14,1241,18],[1241,19,1241,23],[1241,24,1241,29],[1260,9,1260,13],[1260,14,1260,18],[1260,19,1260,23],[1260,24,1260,29],[1279,9,1279,13],[1279,14,1279,18],[1279,19,1279,23],[1298,24,1298,29],[1108,24,1108,29],[1127,24,1127,29],[1146,24,1146,29],[785,24,785,29],[804,24,804,29],[823,24,823,29],[842,24,842,29],[861,24,861,29],[880,24,880,29],[899,24,899,29],[918,24,918,29],[937,24,937,29],[956,24,956,29],[975,24,975,29],[994,24,994,29],[1013,24,1013,29],[1032,24,1032,29],[1051,24,1051,29],[1070,24,1070,29],[1089,24,1089,29],[1279,24,1279,29],[1222,24,1222,29],[1165,24,1165,29],[3,24,3,29],[728,24,728,29],[747,24,747,29],[766,24,766,29],[613,24,613,29],[632,24,632,29],[651,24,651,29],[670,24,670,29],[473,24,473,29],[454,24,454,29],[415,24,415,29],[434,24,434,29],[395,24,395,29],[376,24,376,29],[690,24,690,29],[709,24,709,29],[1298,9,1298,13],[1298,14,1298,18],[1298,19,1298,23],[1051,9,1051,13],[1051,14,1051,18],[1051,19,1051,23],[1070,9,1070,13],[1070,14,1070,18],[1070,19,1070,23],[1089,9,1089,13],[1089,14,1089,18],[1089,19,1089,23],[1108,9,1108,13],[1108,14,1108,18],[1108,19,1108,23],[1127,9,1127,13],[1127,14,1127,18],[1127,19,1127,23],[1146,9,1146,13],[1146,14,1146,18],[1146,19,1146,23],[1222,9,1222,13],[1222,14,1222,18],[1222,19,1222,23],[1013,9,1013,13],[1013,14,1013,18],[1013,19,1013,23],[1032,9,1032,13],[1032,14,1032,18],[1032,19,1032,23],[975,9,975,13],[975,14,975,18],[975,19,975,23],[994,9,994,13],[994,14,994,18],[994,19,994,23],[937,9,937,13],[937,14,937,18],[937,19,937,23],[956,9,956,13],[956,14,956,18],[956,19,956,23],[899,9,899,13],[899,14,899,18],[899,19,899,23],[918,9,918,13],[918,14,918,18],[918,19,918,23],[861,9,861,13],[861,14,861,18],[861,19,861,23],[880,9,880,13],[880,14,880,18],[880,19,880,23],[823,9,823,13],[823,14,823,18],[823,19,823,23],[842,9,842,13],[842,14,842,18],[842,19,842,23],[785,9,785,13],[785,14,785,18],[785,19,785,23],[804,9,804,13],[804,14,804,18],[804,19,804,23],[747,9,747,13],[747,14,747,18],[747,19,747,23],[766,9,766,13],[766,14,766,18],[766,19,766,23],[593,9,593,13],[593,14,593,18],[593,19,593,23],[728,9,728,13],[728,14,728,18],[728,19,728,23],[613,9,613,13],[613,14,613,18],[613,19,613,23],[632,9,632,13],[632,14,632,18],[632,19,632,23],[651,9,651,13],[651,14,651,18],[651,19,651,23],[670,9,670,13],[670,14,670,18],[670,19,670,23],[690,9,690,13],[690,14,690,18],[690,19,690,23],[709,9,709,13],[709,14,709,18],[709,19,709,23],[553,9,553,13],[553,14,553,18],[553,19,553,23],[573,9,573,13],[573,14,573,18],[573,19,573,23],[512,9,512,13],[512,14,512,18],[512,19,512,23],[533,9,533,13],[533,14,533,18],[533,19,533,23],[493,9,493,13],[493,14,493,18],[493,19,493,23],[395,9,395,13],[395,14,395,18],[395,19,395,23],[415,9,415,13],[415,14,415,18],[415,19,415,23],[473,9,473,13],[473,14,473,18],[473,19,473,23],[454,9,454,13],[454,14,454,18],[454,19,454,23],[434,9,434,13],[434,14,434,18],[434,19,434,23],[356,9,356,13],[356,14,356,18],[356,19,356,23],[376,9,376,13],[376,14,376,18],[376,19,376,23],[316,9,316,13],[316,14,316,18],[316,19,316,23],[336,9,336,13],[336,14,336,18],[336,19,336,23],[276,9,276,13],[276,14,276,18],[276,19,276,23],[296,9,296,13],[296,14,296,18],[296,19,296,23],[236,9,236,13],[236,14,236,18],[236,19,236,23],[256,9,256,13],[256,14,256,18],[256,19,256,23],[1696,9,1696,13],[1696,14,1696,18],[1696,19,1696,23],[1696,24,1696,29],[3,9,3,13],[3,14,3,18],[216,9,216,13],[216,14,216,18],[216,19,216,23],[136,9,136,13],[136,14,136,18],[136,19,136,23],[157,14,157,18],[176,14,176,18],[176,19,176,23],[157,19,157,23],[196,9,196,13],[196,14,196,18],[196,19,196,23],[3,19,3,23],[1603,9,1603,13],[1603,14,1603,18],[1603,19,1603,23],[1618,9,1618,13],[1625,24,1625,29],[1632,9,1632,13],[1632,14,1632,18],[1632,19,1632,23],[1632,24,1632,29],[1692,14,1692,18],[1692,19,1692,23],[1692,24,1692,29],[1690,24,1690,29],[1660,24,1660,29],[1674,24,1674,29],[1667,24,1667,29],[1690,14,1690,18],[1690,19,1690,23],[1683,14,1683,18],[1683,19,1683,23],[1683,24,1683,29],[1667,19,1667,23],[1660,14,1660,18],[1660,19,1660,23],[1653,24,1653,29],[1660,9,1660,13],[1646,9,1646,13],[1646,14,1646,18]]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Final Decision, November 2019"}]
["Inputs"]
["Ref",null,{"$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}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year Ending 30 June",null,null,null,null,"Year Ending 31 December",null,null,null,null,null,null,null,"Year Ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,"4",4,4,4,4,4,5,5,5,5,5]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R6","v":2009},{"$f":"1+S6","v":2010},{"$f":"T6+1","v":2011},{"$f":"U6+1","v":2012},{"$f":"V6+1","v":2013},{"$f":"W6+1","v":2014},2014,{"$f":"Y6+1","v":2015},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 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,365,366,365,365,365,366,365,365,365,366,365,181,365,366,365,365,{"$f":"DATEVALUE(\"31/12/2014\")-DATEVALUE(\"30/6/2014\")","v":184},365,366,365,365,365,366,365,365,365,366]
["Year portion",null,null,null,null,null,null,null,1,{"$f":"I9","v":1},{"$f":"J9","v":1},1,1,1,1,1,1,1,1,{"$f":"T8/365","v":0.49589041095890413},1,{"$f":"U9","v":1},{"$f":"V9","v":1},1,{"$f":"Y8/365","v":0.50410958904109593},1,{"$f":"Z9","v":1},{"$f":"AA9","v":1},1,1,1,{"$f":"AE9","v":1},{"$f":"AF9","v":1},{"$f":"AG9","v":1},{"$f":"AH9","v":1}]
["General Inputs"]
[{"$f":"ROW()","v":11},null,"Tariff Recalculation",null,null,{"$f":"IF(ISNUMBER($AI$12),$AI$6,IF(ISNUMBER($AH$12),$AH$6,IF(ISNUMBER($AG$12),$AG$6,IF(ISNUMBER($AF$12),$AF$6,$AE$6))))","v":2020},{"$f":"AI6","v":2024}]
[{"$f":"ROW()","v":12},null,"Annual DRP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!U41","v":2.4289999999999999E-2},1.9530000000000002E-2,2.4670000000000001E-2,2.3259999999999999E-2,1.6890000000000002E-2,1.6629999999999999E-2,1.77E-2]
[{"$f":"ROW()","v":13},null,"Trailing Average DRP (10 year ave, modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!U11","v":2.4289999999999999E-2},{"$f":"WACC!V11","v":2.5020000000000001E-2},{"$f":"WACC!W11","v":2.4670000000000001E-2},{"$f":"WACC!X11","v":2.3259999999999999E-2},{"$f":"WACC!Y11","v":1.6890000000000002E-2},{"$f":"WACC!Z11","v":1.6629999999999999E-2},{"$f":"IF(WACC!AA46=\"\",\"\",WACC!AA46)","v":2.273E-2},{"$f":"IF(WACC!AB46=\"\",\"\",WACC!AB46)","v":""},{"$f":"IF(WACC!AC46=\"\",\"\",WACC!AC46)","v":""},{"$f":"IF(WACC!AD46=\"\",\"\",WACC!AD46)","v":""},{"$f":"IF(WACC!AE46=\"\",\"\",WACC!AE46)","v":""}]
[{"$f":"ROW()","v":14},null,"X-Factor (A1 to B2, Real)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X_Factor_2020","v":1.4999999999999999E-2},{"$f":"X_Factor_2021","v":1.4046716810271228E-2},{"$f":"X_Factor_2022","v":0},{"$f":"X_Factor_2023","v":0},{"$f":"X_Factor_2024","v":0}]
[{"$f":"ROW()","v":15},null,"X-Factor (B3, Real)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SolverSheet!I13","v":0},{"$f":"SolverSheet!J13","v":1.4046716810271228E-2},{"$f":"SolverSheet!K13","v":0},{"$f":"SolverSheet!L13","v":0},{"$f":"SolverSheet!M13","v":0}]
[{"$f":"ROW()","v":16}]
["8 Cities Inflation"]
[{"$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","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":19},null,"Actual June and  Forecast Inflation",null,null,null,null,null,"1999-06-30","2000-06-30","2001-06-30","2002-06-30","2003-06-30","2004-06-30","2005-06-30","2006-06-30","2007-06-30","2008-06-30","2009-06-30","2010-06-30","2011-06-30","2012-06-30","2013-06-30","2014-06-30",{"$f":"X19","v":"2014-06-30"},"2015-06-30","2016-06-30","2017-06-30","2018-06-30","2019-06-30","2020-06-30","2021-06-30","2022-06-30","2023-06-30","2024-06-30"]
[{"$f":"ROW()","v":20},null,null,"June CPI All Groups, 8 Capital Cities - (Pre-2012 index)",null,null,null,null,{"$f":"J20/(1+J21)","v":122.29999999999998},126.2,133.80000000000001,137.6,141.30000000000001,144.80000000000001,148.4,154.30000000000001,157.5,164.6,167,172.1,178.3,180.4,null,null,null,null,null,null,113,114.8]
[{"$f":"ROW()","v":21},null,null,"June inflation All Groups, 8 Capital Cities - (Pre-2012 index)",null,null,null,null,null,3.1888798037612576E-2,6.0221870047543646E-2,2.8400597907324299E-2,2.6889534883721034E-2,2.4769992922859085E-2,2.4861878453038555E-2,3.9757412398921943E-2,2.0738820479585085E-2,4.5079365079365052E-2,1.4580801944106936E-2,{"$f":"T20/S20-1","v":3.0538922155688653E-2},{"$f":"U20/T20-1","v":3.6025566531086683E-2},{"$f":"V20/U20-1","v":1.1777902411665764E-2}]
[{"$f":"ROW()","v":22},null,null,"June CPI All Groups, 8 Capital Cities - published Mar-2014",null,null,null,null,{"$f":"J22/(1+J21)","v":68.030586370839927},70.2,74.5,76.599999999999994,78.599999999999994,80.599999999999994,82.6,85.9,87.7,91.6,92.9,95.8,99.2,100.4,102.8,105.9,{"$f":"X22","v":105.9},107.5,108.6,110.7,113,114.8,{"$f":"AC22*(1+AE23)","v":114.2882},{"$f":"AE22*(1+AF23)","v":115.59108548000002},{"$f":"AF22*(1+AG23)","v":116.90882385447203},{"$f":"AG22*(1+AH23)","v":118.24158444641303},{"$f":"AH22*(1+AI23)","v":119.58953850910214}]
[{"$f":"ROW()","v":23},null,null,"June inflation All Groups, 8 Capital Cities - (Sep-2012 base index)",null,null,null,null,null,{"$f":"J22/I22-1","v":3.1888798037612576E-2},{"$f":"K22/J22-1","v":6.1253561253561184E-2},{"$f":"L22/K22-1","v":2.8187919463087185E-2},{"$f":"M22/L22-1","v":2.6109660574412441E-2},{"$f":"N22/M22-1","v":2.5445292620865034E-2},{"$f":"O22/N22-1","v":2.4813895781637729E-2},{"$f":"P22/O22-1","v":3.9951573849879018E-2},{"$f":"Q22/P22-1","v":2.0954598370197974E-2},{"$f":"R22/Q22-1","v":4.4469783352337311E-2},1.4192139737991383E-2,3.1216361679224924E-2,{"$f":"U22/T22-1","v":3.5490605427975108E-2},1.2096774193548487E-2,{"$f":"W22/V22-1","v":2.3904382470119501E-2},3.0155642023346418E-2,{"$f":"X23","v":3.0155642023346418E-2},{"$f":"Z22/Y22-1","v":1.5108593012275628E-2},{"$f":"AA22/Z22-1","v":1.0232558139534831E-2},{"$f":"AB22/AA22-1","v":1.9337016574585641E-2},{"$f":"AC22/AB22-1","v":2.0776874435411097E-2},1.5929203539823078E-2,{"$f":"WACC!AA$28","v":1.14E-2},{"$f":"WACC!AB$28","v":1.14E-2},{"$f":"WACC!AC$28","v":1.14E-2},{"$f":"WACC!AD$28","v":1.14E-2},{"$f":"WACC!AE$28","v":1.14E-2}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Actual","Actual","Actual","Actual"]
[{"$f":"ROW()","v":26},null,"Actual September and  Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-30","2014-09-30","2014-09-30","2015-09-30","2016-09-30","2017-09-30","2018-09-30","2019-09-30","2020-09-30","2021-09-30","2022-09-30","2023-09-30"]
[{"$f":"ROW()","v":27},null,null,"September CPI All Groups, 8 Capital Cities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,106.40359522070739,{"$f":"X27","v":106.40359522070739},108,109.4,111.4,113.5,{"$f":"AC27*(1+AD28)","v":115.30796460176992}]
[{"$f":"ROW()","v":28},null,null,"September inflation All Groups, 8 Capital Cities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X27/W27-1","v":2.3111492506801889E-2},{"$f":"X28","v":2.3111492506801889E-2},{"$f":"Z27/Y27-1","v":1.5003297360218548E-2},{"$f":"AA27/Z27-1","v":1.2962962962963065E-2},{"$f":"AB27/AA27-1","v":1.8281535648994485E-2},1.8850987432674993E-2,{"$f":"114.8/113-1","v":1.5929203539823078E-2},{"$f":"IF(AE27=\"\",\"\",AE27/AD27-1)","v":""},{"$f":"IF(AF27=\"\",\"\",AF27/AE27-1)","v":""},"","",""]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},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","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":31},null,"Actual December and Forecast Inflation",null,null,null,null,null,"1999-12-31","2000-12-31","2001-12-31","2002-12-31","2003-12-31","2004-12-31","2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31",{"$f":"X31","v":"2014-12-31"},"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-03"]
[{"$f":"ROW()","v":32},null,null,"December CPI All Groups, 8 Capital Cities - (Pre-2012 index)",null,null,null,null,124.1,131.30000000000001,135.4,139.5,142.80000000000001,146.5,150.6,155.5,160.1,166,169.5,174,179.4]
[{"$f":"ROW()","v":33},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,{"$f":"T32/S32-1","v":2.6548672566371723E-2},{"$f":"U32/T32-1","v":3.1034482758620641E-2}]
[{"$f":"ROW()","v":34},null,null,"December CPI All Groups, 8 Capital Cities",null,null,null,null,69.099999999999994,73.099999999999994,75.400000000000006,77.599999999999994,79.5,81.5,83.8,86.6,89.1,92.4,94.3,96.9,99.8,102,104.8,106.6,{"$f":"X34","v":106.6},108.4,110,112.1,114.1,{"$f":"AD20*(1+AE35/4)^2","v":115.45529246299999},{"$f":"AD34*(1+AE35)","v":116.77148279707821},118.1026777009649,119.44904822675591,120.81076737654094,122.18801012463351]
[{"$f":"ROW()","v":35},null,null,"December inflation All Groups , 8 Capital Cities -  (Sep-2012 base index)",null,null,null,null,null,{"$f":"J34/I34-1","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,{"$f":"T34/S34-1","v":2.7571580063626921E-2},2.9927760577915352E-2,{"$f":"V34/U34-1","v":2.2044088176352838E-2},{"$f":"W34/V34-1","v":2.7450980392156765E-2},{"$f":" (X34/W34-1)","v":1.7175572519083859E-2},{"$f":"X35*1+(Y34/W34-1)*0","v":1.7175572519083859E-2},{"$f":"Z34/Y34-1","v":1.6885553470919357E-2},{"$f":"AA34/Z34-1","v":1.4760147601476037E-2},{"$f":"AB34/AA34-1","v":1.9090909090909047E-2},1.7841213202497874E-2,{"$f":"AD34/AC34-1","v":1.187811098159508E-2},{"$f":"WACC!AA$28","v":1.14E-2},{"$f":"WACC!AB$28","v":1.14E-2},{"$f":"WACC!AC$28","v":1.14E-2},{"$f":"WACC!AD$28","v":1.14E-2},{"$f":"WACC!AE$28","v":1.14E-2}]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37},null,"Modelled Inflation"]
[{"$f":"ROW()","v":38},null,null,"Selected CPI period",null,"Base period: ",{"$f":"AD38","v":"2019-12-31"},null,{"$f":"I31","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",{"$f":"T19","v":"2010-06-30"},{"$f":"U19","v":"2011-06-30"},{"$f":"V19","v":"2012-06-30"},{"$f":"W19","v":"2013-06-30"},{"$f":"X19","v":"2014-06-30"},{"$f":"Y31","v":"2014-12-31"},"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31",{"$f":"AE31","v":"2020-12-31"},"2021-12-31","2022-12-31","2023-12-31","2024-12-03"]
[{"$f":"ROW()","v":39},null,null,"CPI",null,null,null,null,{"$f":"J39/(J40+1)","v":69.06674057649667},73.073835920177402,75.355654101995583,77.637472283813764,79.474057649667429,81.533259423503338,83.81507760532152,86.542128603104217,89.102217294900214,92.385809312638571,94.333702882483365,95.780709534368057,99.231263858093129,{"$f":"V22","v":100.4},{"$f":"W22","v":102.8},{"$f":"X22","v":105.9},{"$f":"Y34","v":106.6},108.4,110,112.1,114.1,115.45529246299999,{"$f":"AE34","v":116.77148279707821},118.1026777009649,119.44904822675591,120.81076737654094,122.18801012463351]
[{"$f":"ROW()","v":40},null,null,"Inflation",null,null,null,null,null,{"$f":"J$33","v":5.8017727639001038E-2},{"$f":"K$33","v":3.1226199543031186E-2},3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,{"$f":"T$20/S$32-1","v":1.5339233038347944E-2},{"$f":"U$21","v":3.6025566531086683E-2},{"$f":"V$21","v":1.1777902411665764E-2},{"$f":"W39/V39-1","v":2.3904382470119501E-2},3.0155642023346418E-2,6.6100094428704903E-3,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.187811098159508E-2,{"$f":"AE39/AD39-1","v":1.1400000000000077E-2},{"$f":"AF39/AE39-1","v":1.1400000000000077E-2},{"$f":"AG39/AF39-1","v":1.1400000000000077E-2},{"$f":"AH39/AG39-1","v":1.1400000000000077E-2},{"$f":"AI39/AH39-1","v":1.1400000000000077E-2}]
["Financial Parameters"]
[{"$f":"ROW()","v":42},null,"Inflation factor",null,null,null,null,null,null,null,null,"Actual 1",null,null,null,null,"Actual 2",null,null,null,null,"Actual 3",null,null,null,null,"Actual 4",null,null,"Forecast",null,null,"Forecast"]
[{"$f":"ROW()","v":43},null,null,{"$f":"\"Inflation Factor (convert to real \"&$G$43&\" $)\"","v":"Inflation Factor (convert to real 31/12/2019 $)"},null,"Real $ at ",{"$f":"TEXT($G$38,\"dd/mm/yyyy\")","v":"31/12/2019"},null,{"$f":"HLOOKUP($G$38,$I$38:$AD$39,2,FALSE)/I$39","v":1.6716481985294278},1.579981275228499,1.5321384153434412,1.4871078239247451,1.4527418868172404,1.4160514773890918,1.3775002751494154,1.3340935140675367,1.2957622825577888,1.2497080809488073,1.2239028993362948,1.2054127916182569,1.163497147714537,1.1499531121812747,1.1231059578112841,1.0902293905854579,1.0830702857692307,1.0650857238284133,1.0495935678454544,1.0299312440945585,1.0118781109815951,1,0.9887284951552302,0.97758403713192621,0.96656519392122431,0.95567054965515541,0.94489870442471358]
[{"$f":"ROW()","v":44},null,null,{"$f":"\"Inflation Factor (convert \" &$G$43& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"1/I43","v":0.59821199273849246},0.63291889320357841,0.65268254485730781,0.67244619651103721,0.68835352589086818,0.70618901640764831,0.7259526680613777,0.74957264198900553,0.77174649506392135,0.80018687183392212,0.81705828178222784,{"$f":"1/T43","v":0.82959132917239753},{"$f":"1/U43","v":0.85947782679511053},0.86960067276409392,0.89038793984211984,0.91723815981790369,0.92330111271566129,0.93889156302418086,0.95274974107619836,0.97093859976947117,0.98826132233449293,1,{"$f":"1/AE43","v":1.0114000000000001},1.0229299600000001,1.0345913615440001,1.0463857030656019,1.0583145000805498]
[{"$f":"ROW()","v":45},null,"Real Pre-tax WACC",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,"Actual 4",null,null,"Forecast",null,null,"Forecast"]
[{"$f":"ROW()","v":46},null,null,"WACC",null,null,null,null,null,{"$f":"WACC!E35","v":7.5283004364780082E-2},{"$f":"J46","v":7.5283004364780082E-2},{"$f":"K46","v":7.5283004364780082E-2},{"$f":"L46","v":7.5283004364780082E-2},{"$f":"M46","v":7.5283004364780082E-2},{"$f":"WACC!K35","v":6.7799999999999999E-2},{"$f":"O46","v":6.7799999999999999E-2},{"$f":"P46","v":6.7799999999999999E-2},{"$f":"Q46","v":6.7799999999999999E-2},{"$f":"R46","v":6.7799999999999999E-2},{"$f":"(1+U46)^(T$8/365)-1","v":3.7700240639431559E-2},{"$f":"WACC!$S$35","v":7.7482487580959436E-2},{"$f":"U46","v":7.7482487580959436E-2},{"$f":"V46","v":7.7482487580959436E-2},{"$f":"W46","v":7.7482487580959436E-2}]
[{"$f":"ROW()","v":47},null,null,"Discounting Factor",null,null,null,null,null,{"$f":"K47*(1+J46)","v":1.8688462509788115},1.7380040820814668,1.6163224704813288,1.5031600647646859,1.397920415986369,1.3000488339459861,1.2175021857520003,1.1401968400000002,1.0678000000000001,1,{"$f":"S47/(1+T46)","v":0.96366943057062349},{"$f":"T47/(1+U46)","v":0.89437131617251986},{"$f":"U47/(1+V46)","v":0.83005647560960383},{"$f":"V47/(1+W46)","v":0.77036655832165934},{"$f":"W47/(1+X46)","v":0.7149689829773459}]
[{"$f":"ROW()","v":48},null,"Real Post Tax WACC"]
[{"$f":"ROW()","v":49},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+U49)^(T$8/365)-1","v":3.2057454651296835E-2},{"$f":"WACC!$S$38","v":6.5699805068226036E-2},{"$f":"U49","v":6.5699805068226036E-2},{"$f":"V49","v":6.5699805068226036E-2},{"$f":"W49","v":6.5699805068226036E-2},{"$f":"(1+WACC!U$38)^Y$9-1","v":1.9810107804075106E-2},{"$f":"WACC!V$38","v":4.0109911678115839E-2},{"$f":"WACC!W$38","v":3.9903827281648763E-2},{"$f":"WACC!X$38","v":3.9073601570166927E-2},{"$f":"WACC!Y$38","v":3.5322865554465288E-2},{"$f":"WACC!Z$38","v":4.245559672867194E-2},{"$f":"WACC!AA$38","v":2.9814119042910869E-2},{"$f":"WACC!AA$38","v":2.9814119042910869E-2},{"$f":"WACC!AB$38","v":2.9814119042910869E-2},{"$f":"WACC!AC$38","v":2.9814119042910869E-2},{"$f":"WACC!AD$38","v":2.9814119042910869E-2}]
[{"$f":"ROW()","v":50},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+T49)","v":0.96893830425155147},{"$f":"T50/(1+U49)","v":0.90920379232829085},{"$f":"U50/(1+V49)","v":0.85315188011138243},{"$f":"V50/(1+W49)","v":0.80055553736050811},{"$f":"W50/(1+X49)","v":0.7512017301244196},{"$f":"1/(1+Y49)","v":0.98057470929884039},{"$f":"Y50/(1+Z49)","v":0.94276066239651424},{"$f":"Z50/(1+AA49)","v":0.90658447220155858},{"$f":"AA50/(1+AB49)","v":0.87249302728083833},{"$f":"AB50/(1+AC49)","v":0.8427255461160672},{"$f":"AC50/(1+AD49)","v":0.80840426082475147},{"$f":"1/(1+AE49)","v":0.97104902866294018},{"$f":"AE50/(1+AF49)","v":0.94293621606723954},{"$f":"AF50/(1+AG49)","v":0.91563729670320115},{"$f":"AG50/(1+AH49)","v":0.88912870757120377},{"$f":"AH50/(1+AI49)","v":0.8633875678433528}]
[{"$f":"ROW()","v":51},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":52},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+U52)^(T$8/365)-1","v":4.5277842538704594E-2},{"$f":"WACC!$S$37","v":9.3407999999999991E-2},{"$f":"U52","v":9.3407999999999991E-2},{"$f":"V52","v":9.3407999999999991E-2},{"$f":"W52","v":9.3407999999999991E-2},{"$f":"(1+WACC!U$37)^Y$9-1","v":2.9532347866229047E-2},{"$f":"WACC!V$37","v":5.9871999999999995E-2},{"$f":"WACC!W$37","v":5.9662E-2},{"$f":"WACC!X$37","v":5.8815999999999993E-2},{"$f":"WACC!Y$37","v":5.4994000000000001E-2},{"$f":"WACC!Z$37","v":5.4837999999999998E-2},{"$f":"WACC!AA$37","v":4.1553999999999994E-2},{"$f":"WACC!AA$37","v":4.1553999999999994E-2},{"$f":"WACC!AB$37","v":4.1553999999999994E-2},{"$f":"WACC!AC$37","v":4.1553999999999994E-2},{"$f":"WACC!AD$37","v":4.1553999999999994E-2}]
[{"$f":"ROW()","v":53},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+T52)","v":0.95668343793767152},{"$f":"T53/(1+U52)","v":0.87495558651269389},{"$f":"U53/(1+V52)","v":0.80020960749573256},{"$f":"V53/(1+W52)","v":0.7318490513108854},{"$f":"W53/(1+X52)","v":0.66932842206283971},{"$f":"1/(1+Y52)","v":0.97131479362699313},{"$f":"Y53/(1+Z52)","v":0.91644537607087762},{"$f":"Z53/(1+AA52)","v":0.86484688143094446},{"$f":"AA53/(1+AB52)","v":0.81680564085822704},{"$f":"AB53/(1+AC52)","v":0.7742277594547714},{"$f":"AC53/(1+AD52)","v":0.73397788044682832},{"$f":"1/(1+AE52)","v":0.96010384483185696},{"$f":"AE53/(1+AF52)","v":0.92179939286091439},{"$f":"AF53/(1+AG52)","v":0.88502314124943526},{"$f":"AG53/(1+AH52)","v":0.84971412067875041},{"$f":"AH53/(1+AI52)","v":0.81581379427158873}]
[{"$f":"ROW()","v":54}]
["Assets Life"]
[{"$f":"ROW()","v":56},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,"Capex from Jun-2014 onwards","Capex from 2020 onwards",null,"Capex up to Dec-2007 ","Capex from 2008 Onwards","Capex from 2020 Onwards"]
[{"$f":"ROW()","v":57},null,"Asset Life for new Capex (years)",null,null,null,null,null,null,"Economic Life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Life","Economic Life",null,"Tax Asset Life","Tax Asset Life","Tax Asset Life"]
[{"$f":"ROW()","v":58},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,80,{"$f":"Y58","v":80},null,20,20,20]
[{"$f":"ROW()","v":59},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,60,{"$f":"Y59","v":60},null,20,20,20]
[{"$f":"ROW()","v":60},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,60,60,null,20,20,20]
[{"$f":"ROW()","v":61},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,60,null,20,20,20]
[{"$f":"ROW()","v":62},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,60,60,null,20,20,20]
[{"$f":"ROW()","v":63},null,null,"Regulators",null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,40,40,40]
[{"$f":"ROW()","v":64},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,40,40,null,40,40,40]
[{"$f":"ROW()","v":65},null,null,"Buildings",null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,40,40,40]
[{"$f":"ROW()","v":66},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,25,25,null,25,15,15]
[{"$f":"ROW()","v":67},null,null,"Equipment & Vehicles",null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,10,null,10,10,10]
[{"$f":"ROW()","v":68},null,null,"Vehicle",null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"Y68","v":10},null,10,10,10]
[{"$f":"ROW()","v":69},null,null,"Information Technology",null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,4,4,5]
[{"$f":"ROW()","v":70},null,null,"Miscellaneous IT equipment",null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"Y70","v":5},null,4,4,5]
[{"$f":"ROW()","v":71},null,null,"Telemetry and Monitoring",null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,10,null,10,10,10]
[{"$f":"ROW()","v":72},null,null,"FRC",null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,4,4,4]
[{"$f":"ROW()","v":73},null,null,"Land",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0]
[{"$f":"ROW()","v":74},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"SUMPRODUCT($J$58:$J$72,Asset!$Y$55:$Y$69)/SUM(Asset!$Y$55:$Y$69)","v":65.840005209269265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J74","v":65.840005209269265},{"$f":"SUMPRODUCT($Z$58:$Z$72,Asset!$AE$55:$AE$69)/SUM(Asset!$AE$55:$AE$69)","v":53.49284882753529},null,5,5,5]
["Initial Capital Base",null,null,null,null,null,null,null,null,null,null,null,null,"ICB as at 31/12/2004",null,null,null,null,"ICB as at 31/12/2009"]
[{"$f":"ROW()","v":76},null,"Initial Capital Base",null,null,"Life 31/12/98","BT E&Y Tax Asset Life 31/12/1998",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,{"$f":"\"Initial Value at 1999\nm$ \"&$G$43","v":"Initial Value at 1999\nm$ 31/12/2019"},{"$f":"\"WDV in 2004 m$ \"&$G$43","v":"WDV in 2004 m$ 31/12/2019"}]
[{"$f":"ROW()","v":77},null,null,"High Pressure Mains - Steel",null,106,106,null,149.05250012400941,null,null,null,{"$f":"I77*$I$43/$N$43","v":175.95641634300873},167.76801272600417,0,null,null,{"$f":"M77*$N$43/$S$43","v":203.58097317501691},194.10701813691267,{"$f":"O77*$N$43","v":0},null,null,{"$f":"R77*$S$43/$X$43","v":228.54212651963627},{"$f":"N77*$N$43","v":237.56814227929016},{"$f":"O77*$N$43","v":0}]
[{"$f":"ROW()","v":78},null,null,"High Pressure Mains - PE",null,106,null,null,null,null,null,null,{"$f":"I78*$I$43/$N$43","v":0},null,null,null,null,{"$f":"M78*$N$43/$S$43","v":0},null,{"$f":"O78*$N$43","v":0},null,null,{"$f":"R78*$S$43/$X$43","v":0},0,0]
[{"$f":"ROW()","v":79},null,null,"Medium Pressure Mains",null,51,51,null,176.99705064705881,null,null,null,208.94494697658439,188.69304913983942,0,null,null,241.74859052922218,218.31721385121349,{"$f":"O79*$N$43","v":0},null,null,271.38949235288055,267.19907100752209,0]
[{"$f":"ROW()","v":80},null,null,"Medium / Low Pressure Mains",null,41,41,null,96.158732740059179,null,null,null,113.51534525720123,99.149654292268991,0,null,null,131.33686703819527,114.71581162143066,{"$f":"O80*$N$43","v":0},null,null,147.44013851201777,140.4010144431852,0]
[{"$f":"ROW()","v":81},null,null,"Low Pressure Mains",null,33,33,null,27.791752300151519,null,null,null,32.808152393007241,27.64155259269678,-0.59112411707750434,null,null,37.958920345493013,31.98118200998023,-0.68392858597021822,null,null,42.613080391802868,39.141861386216554,-0.83706217930792248]
[{"$f":"ROW()","v":82},null,null,"Regulators",null,28,28,null,9.7160250855000001,null,null,null,11.469763698837633,9.535022565594149,0,null,null,13.27047745360395,11.031988565653297,0,null,null,14.897576575440606,13.502082790947922,0]
[{"$f":"ROW()","v":83},null,null,"Secondary Gate Stations",null,25,25,null,1.9721580780987502,null,null,null,2.3281318166113376,1.8370789870156039,-4.2088796634626252E-2,null,null,2.6936405659769393,2.1254941180828997,-4.8696594058492484E-2,null,null,3.0239090295471329,2.6013984136439019,-5.9599902655991535E-2]
[{"$f":"ROW()","v":84},null,null,"Buildings",null,24,24,null,1.7396427391387499,null,null,null,2.0536475526496933,1.6016563436333116,0,null,null,2.3760632093796787,1.8531109231798382,0,null,null,2.6673933725125907,2.2680278316715619,0]
[{"$f":"ROW()","v":85},null,null,"Meter and Services Pipes",null,11,11,null,52.795150119999988,null,null,null,62.324653445447218,35.720456084040251,0,null,null,72.109411324254623,41.328445776415165,0,null,null,80.950778204388172,50.582004610817371,0]
[{"$f":"ROW()","v":86},null,null,"Equipment & Vehicles",null,11,6,null,15.063926049999997,null,null,null,17.782958632755843,2.4942168682841355,-5.3844028373098389,null,null,20.574822445406927,2.8858004039191871,-6.2297357059659904,null,null,23.09751054385022,3.5319394812625435,-7.6245915926306145]
[{"$f":"ROW()","v":87},null,null,"Vehicle",null,11,null,null,null,null,null,null,0,null,null,null,null,0,0,{"$f":"O87*$N$43","v":0},null,null,0,0,0]
[{"$f":"ROW()","v":88},null,null,"Information Technology",null,6,null,null,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[{"$f":"ROW()","v":89},null,null,"Miscellaneous IT equipment",null,0,null,null,0,null,null,null,{"$f":"I89*$I$43/$N$43","v":0},0,0,null,null,{"$f":"M89*$N$43/$S$43","v":0},0,{"$f":"O89*$N$43","v":0},null,null,{"$f":"R89*$S$43/$X$43","v":0},{"$f":"N89*$N$43","v":0},{"$f":"O89*$N$43","v":0}]
[{"$f":"ROW()","v":90},null,null,"Telemetry and Monitoring",null,0,null,null,0,null,null,null,{"$f":"I90*$I$43/$N$43","v":0},0,0,null,null,{"$f":"M90*$N$43/$S$43","v":0},0,0,null,null,{"$f":"R90*$S$43/$X$43","v":0},{"$f":"N90*$N$43","v":0},{"$f":"O90*$N$43","v":0}]
[{"$f":"ROW()","v":91},null,null,"FRC",null,6,null,null,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[{"$f":"ROW()","v":92},null,null,"Land",null,0,null,null,4.4702419018000006,null,null,null,{"$f":"I92*$I$43/$N$43","v":5.2771187640104777},5.277118764010476,0,null,null,{"$f":"M92*$N$43/$S$43","v":6.1056083993158756},6.1056083993158747,0,null,null,{"$f":"R92*$S$43/$X$43","v":6.8542197510579657},{"$f":"N92*$N$43","v":7.4726718221347328},{"$f":"O92*$N$43","v":0}]
[{"$f":"ROW()","v":93},null,null,"Equity Raising Cost",null,0,null,null,null,null,null,null,0,null,0,null,null,0,null,0,null,null,0,0,0]
[{"$f":"ROW()","v":94},null,null,"Total",null,null,null,null,{"$f":"SUM(I77:I93)","v":535.75717978581633},null,null,null,{"$f":"SUM(M77:M93)","v":632.46113488011372},{"$f":"SUM(N77:N93)","v":539.71781836338732},{"$f":"SUM(O77:O93)","v":-6.0176157510219692},null,null,{"$f":"SUM(R77:R93)","v":731.75537448586533},{"$f":"SUM(S77:S93)","v":624.45167380610337},{"$f":"SUM(T77:T93)","v":-6.962360885994701},null,null,{"$f":"SUM(W77:W93)","v":821.47622525313409},{"$f":"SUM(X77:X93)","v":764.26821406669205},{"$f":"SUM(Y77:Y93)","v":-8.5212536745945293}]
[{"$f":"ROW()","v":95}]
["Vines, New Assets"]
[{"$f":"ROW()","v":97},null,"CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,"Life at 31/12/09","Tax Asset Life at 31/12/09","m$ 31/12/09",{"$f":"\"m$ \"&TEXT($G$43,\"d/m/yy\")","v":"m$ 31/12/19"}]
[{"$f":"ROW()","v":98},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R98*$S$43","v":0}]
[{"$f":"ROW()","v":99},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R99*$S$43","v":0}]
[{"$f":"ROW()","v":100},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,50.34,{"$f":"$AC61-($J61-P101)-1","v":9.3400000000000034},0.42699100000000001,0.52259552289050382]
[{"$f":"ROW()","v":102},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,15.34,{"$f":"$AC66-($J66-P106)-1","v":4.34},0.152832,0.18705152791136459]
[{"$f":"ROW()","v":107},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":108},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,0,0,null,0]
[{"$f":"ROW()","v":109},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":110},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R110*$S$43","v":0}]
[{"$f":"ROW()","v":111},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R111*$S$43","v":0}]
[{"$f":"ROW()","v":112},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":113},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":114},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":115},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R98:R114)","v":0.57982299999999998},{"$f":"SUM(S98:S114)","v":0.70964705080186841},null,null,null,null,{"$f":"SUM(X98:X114)","v":0}]
["West Net Energy, New Assets"]
[{"$f":"ROW()","v":117},null,"CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life 30/06/10","Tax Asset Life at 30/6/10","m$ 30/6/10",{"$f":"\"m$ \"&TEXT($G$43,\"d/m/yy\")","v":"m$ 31/12/19"}]
[{"$f":"ROW()","v":118},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":119},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":120},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":121},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":122},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":123},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":124},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":125},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,35.098812785388127,{"$f":"$AC65-($J65-R125)-0.5","v":34.598812785388127},{"$f":"0.0130522132542073","v":1.3052213254207299E-2},{"$f":"T125*$T$43","v":1.5733304815550835E-2}]
[{"$f":"ROW()","v":126},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":127},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,6.536661453899292,{"$f":"$AC67-($J67-R127)-0.5","v":6.036661453899292},{"$f":"2.88462274182994","v":2.8846227418299399},{"$f":"T127*$T$43","v":3.4771611519947383}]
[{"$f":"ROW()","v":128},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":129},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,4.0219203272162298,{"$f":"$AC69-($J69-R129)-0.5","v":2.5219203272162298},{"$f":"0.104081321679867","v":0.104081321679867},{"$f":"T129*$T$43","v":0.12546095652144629}]
[{"$f":"ROW()","v":130},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"T130*$T$43","v":0}]
[{"$f":"ROW()","v":131},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":132},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":133},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":134},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":135},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T118:T134)","v":3.0017562767640142},{"$f":"SUM(U118:U134)","v":3.6183554133317357},null,null,null,{"$f":"SUM(Y118:Y134)","v":0}]
["Redundant Assets  (ICB)"]
[{"$f":"ROW()","v":137},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ 30/6/2014]",null,null,null,null,"Actual 3 [m$ 30/6/2014]",null,null,null,null,null,"Actual 4 [m$ 31/12/2019]",null,null,null,"Forecast [m$ 31/12/2019]",null,null,"Forecast 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":138},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":139},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":140},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":141},null,null,"Medium / Low Pressure Mains",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]
[{"$f":"ROW()","v":142},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":143},null,null,"Regulators",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]
[{"$f":"ROW()","v":144},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,null,"Buildings",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]
[{"$f":"ROW()","v":146},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,"Equipment & Vehicles",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]
[{"$f":"ROW()","v":148},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,null,"Information Technology",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]
[{"$f":"ROW()","v":150},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":152},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":153},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":155},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O138:O154)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y138:Y154)","v":0},0,0,0,0,0,{"$f":"SUM(AE138:AE154)","v":0},0,0,0,0]
["Asset Disposal  (ICB)"]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,null,null,null,null,null,null,"WAGN Inflation from 2005 to 2009 OD to 31/12/09",1.1599453178400545,1.1077023498694516,1.0740506329113924,1.0278619018776498,1.0137395459976104]
[{"$f":"ROW()","v":158},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,"Using Perth Inflation and (Estim Dec)/(Actual Jun) Adjustment for 2005-2009","WAGN Actual 2 [m$ 31/12/2009]",null,null,null,null,"Actual 3 [m$ 30/6/2014]",null,null,null,null,null,"Actual 4 [m$ 31/12/2019]",null,null,null,"Forecast [m$ 31/12/2019]",null,null,"Forecast 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":159},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":162},null,null,"Medium / Low Pressure Mains",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]
[{"$f":"ROW()","v":163},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,null,"Regulators",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]
[{"$f":"ROW()","v":165},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":166},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":167},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":168},null,null,"Equipment & Vehicles",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]
[{"$f":"ROW()","v":169},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":170},null,null,"Information Technology",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]
[{"$f":"ROW()","v":171},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":172},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":173},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":174},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.4279999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":175},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":176},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O159:O175)","v":0},{"$f":"SUM(P159:P175)","v":0},{"$f":"SUM(Q159:Q175)","v":0},{"$f":"SUM(R159:R175)","v":0},{"$f":"SUM(S159:S175)","v":4.47},{"$f":"SUM(T159:T175)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE159:AE175)","v":0},0,0,0,0]
[{"$f":"ROW()","v":177},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$43&\"]\"","v":"Actual 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$43&\"]\"","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,null,"Actual 4 [m$ 31/12/2019]",null,null,null,"Forecast [m$ 31/12/2019]",null,null,{"$f":"\"Forecast 5 [m$ \"&$G$43&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":178},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O159/$S$157*$S$43","v":0},0,0,0,0,{"$f":"T159*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE159*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":179},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T160*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE160*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":180},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T161*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE161*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":181},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T162*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE162*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":182},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T163*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE163*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":183},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T164*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE164*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":184},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T165*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE165*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":185},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.2580221676697079,{"$f":"T166*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE166*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":186},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T167*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE167*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":187},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T168*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE168*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":188},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T169*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE169*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":189},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T170*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE170*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":190},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]
[{"$f":"ROW()","v":191},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":192},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O173/$S$157*$S$43","v":0},0,0,0,0,{"$f":"T173*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE173*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":193},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,4.1386756149441055,{"$f":"T174*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE174*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":194},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T175*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE175*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":195},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O178:O194)","v":0},0,0,0,5.3966977826138134,0,0,0,0,0,{"$f":"SUM(Y178:Y194)","v":0},0,0,0,0,0,{"$f":"SUM(AE178:AE194)","v":0},0,0,0,0]
["AA2 Asset Adjustment(ICB), Redundant Assets(ICB) & Asset Disposal  (ICB)"]
[{"$f":"ROW()","v":197},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$177","v":"Actual 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$177","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,null,"Actual 4 [m$ 31/12/2019]",null,null,null,"Forecast [m$ 31/12/2019]",null,null,{"$f":"\"Forecast 5 [m$ \"&$G$43&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":198},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"-O138-O178","v":0},{"$f":"-P138-P178","v":0},0,0,0,0,0,0,0,0,{"$f":"-Y138-Y178","v":0},0,0,0,0,0,{"$f":"-AE138-AE178","v":0},0,0,0,0]
[{"$f":"ROW()","v":199},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"-O139-O179","v":0},{"$f":"-P139-P179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE139-AE179","v":0},0,0,0,0]
[{"$f":"ROW()","v":200},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-O140-O180","v":0},{"$f":"-P140-P180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE140-AE180","v":0},0,0,0,0]
[{"$f":"ROW()","v":201},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-O141-O181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE141-AE181","v":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":"-O142-O182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE142-AE182","v":0},0,0,0,0]
[{"$f":"ROW()","v":203},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"-O143-O183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE143-AE183","v":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":"-O144-O184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE144-AE184","v":0},0,0,0,0]
[{"$f":"ROW()","v":205},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"-O145-O185","v":0},0,0,0,-1.2580221676697079,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE145-AE185","v":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":"-O146-O186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE146-AE186","v":0},0,0,0,0]
[{"$f":"ROW()","v":207},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-O147-O187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE147-AE187","v":0},0,0,0,0]
[{"$f":"ROW()","v":208},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"-O148-O188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE148-AE188","v":0},0,0,0,0]
[{"$f":"ROW()","v":209},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"-O149-O189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE149-AE189","v":0},0,0,0,0]
[{"$f":"ROW()","v":210},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":211},null,null,"Telemetry and Monitoring",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]
[{"$f":"ROW()","v":212},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"-O152-O192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE152-AE192","v":0},0,0,0,0]
[{"$f":"ROW()","v":213},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"-O153-O193","v":0},0,0,0,-4.1386756149441055,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE153-AE193","v":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":"-O154-O194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AE154-AE194","v":0},0,0,0,0]
[{"$f":"ROW()","v":215},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O198:O214)","v":0},0,0,0,-5.3966977826138134,0,0,0,0,0,{"$f":"SUM(Y198:Y214)","v":0},0,0,0,0,0,{"$f":"SUM(AE198:AE214)","v":0},0,0,0,0]
["Asset Correction (Data entry)"]
[{"$f":"ROW()","v":217},null,"Redundant Asset",null,null,null,null,null,null,"Actual [m$ 30/06/2019]",null,null,null,null,"Actual 2 [m$ 31/12/2004]"]
[{"$f":"ROW()","v":218},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":219},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":220},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":221},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":222},null,null,"Low Pressure Mains",null,null,null,null,null,-0.17461015264713076,-0.26087766529867429,-0.20061136721147543,-0.13648687955034625,-7.0333759558016642E-2,-0.59112411707750434,0,0,0,0]
[{"$f":"ROW()","v":223},null,null,"Regulators",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":224},null,null,"Secondary Gate Stations",null,null,null,null,null,-2.8284011792912359E-2,-3.1732938767714297E-2,-1.2167885010812521E-8,-7.9140715290628223E-9,-3.8605226992757991E-9,-4.2088796634626252E-2,0,0,0,0]
[{"$f":"ROW()","v":225},null,null,"Buildings",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":226},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":227},null,null,"Equipment & Vehicles",null,null,null,null,null,-3.1927374137996378,-2.8108227139012412,-0.98848862764656986,-0.45452951319987717,-0.23136915785680875,-5.3844028373098389,0,0,0,0]
[{"$f":"ROW()","v":228},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":229},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":230},null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":231},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":232},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":233},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":234},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":235},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J218:J234)","v":-3.3956315782396809},{"$f":"SUM(K218:K234)","v":-3.1034333179676299},-1.1891000070259303,-0.59101640066429495,-0.30170292127534809,{"$f":"SUM(O218:O234)","v":-6.0176157510219692},{"$f":"SUM(P218:P234)","v":0},0,0,0]
["Asset Correction [m$ Real]"]
[{"$f":"ROW()","v":237},null,"Redundant Asset",null,null,null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$43&\"]\"","v":"Actual 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$43&\"]\"","v":"Actual 2 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":238},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J218*$AD$43","v":0},{"$f":"K218*$AD$43","v":0},0,0,0,{"$f":"O218*$N$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":239},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J219*$AD$43","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":240},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J220*$AD$43","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":241},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J221*$AD$43","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":242},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J222*$AD$43","v":-0.17461015264713076},-0.26087766529867429,-0.20061136721147543,-0.13648687955034625,-7.0333759558016642E-2,-0.83706217930792248,0,0,0,0]
[{"$f":"ROW()","v":243},null,null,"Regulators",null,null,null,null,null,{"$f":"J223*$AD$43","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J224*$AD$43","v":-2.8284011792912359E-2},-3.1732938767714297E-2,-1.2167885010812521E-8,-7.9140715290628223E-9,-3.8605226992757991E-9,-5.9599902655991535E-2,0,0,0,0]
[{"$f":"ROW()","v":245},null,null,"Buildings",null,null,null,null,null,{"$f":"J225*$AD$43","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":246},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J226*$AD$43","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":247},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J227*$AD$43","v":-3.1927374137996378},-2.8108227139012412,-0.98848862764656986,-0.45452951319987717,-0.23136915785680875,-7.6245915926306145,0,0,0,0]
[{"$f":"ROW()","v":248},null,null,"Vehicle",null,null,null,null,null,{"$f":"J228*$AD$43","v":0},0,0,0,0,{"$f":"O228*$N$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":249},null,null,"Information Technology",null,null,null,null,null,{"$f":"J229*$AD$43","v":0},0,0,0,0,{"$f":"O229*$N$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":250},null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":251},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J231*$AD$43","v":0},0,0,0,0,{"$f":"O231*$N$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":252},null,null,"FRC",null,null,null,null,null,{"$f":"J232*$AD$43","v":0},0,0,0,0,{"$f":"O232*$N$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":253},null,null,"Land",null,null,null,null,null,{"$f":"J233*$AD$43","v":0},0,0,0,0,{"$f":"O233*$N$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":254},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J234*$AD$43","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":255},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J238:J254)","v":-3.3956315782396809},{"$f":"SUM(K238:K254)","v":-3.1034333179676299},-1.1891000070259303,{"$f":"SUM(M238:M254)","v":-0.59101640066429495},-0.30170292127534809,{"$f":"SUM(O238:O254)","v":-8.5212536745945293},{"$f":"SUM(P238:P254)","v":0},0,0,0]
["Redundant Asset   (Vines)"]
[{"$f":"ROW()","v":257},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,"Actual 4 [m$ OD]",null,null,null,"Forecast [m$ OD]",null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":258},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":259},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":260},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":261},null,null,"Medium / Low Pressure Mains",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]
[{"$f":"ROW()","v":262},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":263},null,null,"Regulators",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]
[{"$f":"ROW()","v":264},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":265},null,null,"Buildings",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]
[{"$f":"ROW()","v":266},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":267},null,null,"Equipment & Vehicles",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]
[{"$f":"ROW()","v":268},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":269},null,null,"Information Technology",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]
[{"$f":"ROW()","v":270},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":271},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":272},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":273},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]
[{"$f":"ROW()","v":274},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":275},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U258:U274)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE258:AE274)","v":0},0,0,0,0]
["Asset Disposal  (Vines)"]
[{"$f":"ROW()","v":277},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ OD]",null,null,null,null,null,"Actual 4 [m$ OD]",null,null,null,"Forecast [m$ OD]",null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":278},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":279},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":280},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":281},null,null,"Medium / Low Pressure Mains",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]
[{"$f":"ROW()","v":282},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283},null,null,"Regulators",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]
[{"$f":"ROW()","v":284},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":285},null,null,"Buildings",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]
[{"$f":"ROW()","v":286},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":287},null,null,"Equipment & Vehicles",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]
[{"$f":"ROW()","v":288},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},null,null,"Information Technology",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]
[{"$f":"ROW()","v":290},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":291},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":292},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":293},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]
[{"$f":"ROW()","v":294},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":295},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T278:T294)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD278:AD294)","v":0},{"$f":"SUM(AE278:AE294)","v":0},0,0,0,{"$f":"SUM(AI278:AI294)","v":0}]
["Redundant Assets & Asset Disposal  (Vines)"]
[{"$f":"ROW()","v":297},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 3 [m$  \"&$G$43&\"]\"","v":"Actual 3 [m$  31/12/2019]"},{"$f":"\"Actual to 2016 [m$  \"&$G$43&\"]\"","v":"Actual to 2016 [m$  31/12/2019]"},"Actual to 2016 [m$  31/12/2019]","Actual to 2016 [m$  31/12/2019]","Actual to 2016 [m$  31/12/2019]",null,{"$f":"\"Actual 4 [m$  \"&$G$43&\"]\"","v":"Actual 4 [m$  31/12/2019]"},null,null,null,{"$f":"\"Forecast [m$  \"&$G$43&\"]\"","v":"Forecast [m$  31/12/2019]"},null,null,{"$f":"\"Forecast 5 [m$ \"&$G$43&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":298},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-T258-T278)*T$43","v":0},0,0,0,0,{"$f":"(-Y258-Y278)*Y$44","v":0},{"$f":"(-Z258-Z278)*Z$44","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y259-Y279)*Y$44","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":300},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y260-Y280)*Y$44","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":301},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y261-Y281)*Y$44","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":302},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y262-Y282)*Y$44","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":303},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y263-Y283)*Y$44","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":304},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y264-Y284)*Y$44","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":305},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y265-Y285)*Y$44","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y266-Y286)*Y$44","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":307},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y267-Y287)*Y$44","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":308},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y268-Y288)*Y$44","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":309},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y269-Y289)*Y$44","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},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]
[{"$f":"ROW()","v":311},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":312},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-T272-T292)*T$43","v":0},0,0,0,0,{"$f":"(-Y272-Y292)*Y$44","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-T273-T293)*T$43","v":0},0,0,0,0,{"$f":"(-Y273-Y293)*Y$44","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y274-Y294)*Y$44","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":315},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T298:T314)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD298:AD314)","v":0},{"$f":"SUM(AE298:AE314)","v":0},0,0,0,{"$f":"SUM(AI298:AI314)","v":0}]
["Redundant Asset   (West Net)",null,null,null,"Redundant Asset   (West Net)"]
[{"$f":"ROW()","v":317},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ OD]",null,null,null,null,null,"Actual 4 [m$  31/12/2019]",null,null,null,"Forecast [m$  31/12/2019]",null,null,"Forecast 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":318},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":319},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":320},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":321},null,null,"Medium / Low Pressure Mains",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]
[{"$f":"ROW()","v":322},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":323},null,null,"Regulators",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]
[{"$f":"ROW()","v":324},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":325},null,null,"Buildings",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]
[{"$f":"ROW()","v":326},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":327},null,null,"Equipment & Vehicles",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]
[{"$f":"ROW()","v":328},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":329},null,null,"Information Technology",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]
[{"$f":"ROW()","v":330},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":331},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":332},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":333},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]
[{"$f":"ROW()","v":334},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":335},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T318:T334)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD318:AD334)","v":0},{"$f":"SUM(AE318:AE334)","v":0},0,0,0,{"$f":"SUM(AI318:AI334)","v":0}]
["Asset Disposal  (West Net)"]
[{"$f":"ROW()","v":337},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ OD]",null,null,null,null,null,"Actual 4 [m$  31/12/2019]",null,null,null,"Forecast [m$  31/12/2019]",null,null,"Forecast 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":338},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":339},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":340},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":341},null,null,"Medium / Low Pressure Mains",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]
[{"$f":"ROW()","v":342},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":343},null,null,"Regulators",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]
[{"$f":"ROW()","v":344},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":345},null,null,"Buildings",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]
[{"$f":"ROW()","v":346},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":347},null,null,"Equipment & Vehicles",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]
[{"$f":"ROW()","v":348},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":349},null,null,"Information Technology",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]
[{"$f":"ROW()","v":350},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":351},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":352},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":353},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]
[{"$f":"ROW()","v":354},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":355},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T338:T354)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD338:AD354)","v":0},{"$f":"SUM(AE338:AE354)","v":0},0,0,0,{"$f":"SUM(AI338:AI354)","v":0}]
["Redundant Assets & Asset Disposal  (West Net)"]
[{"$f":"ROW()","v":357},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$177","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"Actual 4 [m$  \"&$G$43&\"]\"","v":"Actual 4 [m$  31/12/2019]"},null,null,null,{"$f":"\"Forecast [m$  \"&$G$43&\"]\"","v":"Forecast [m$  31/12/2019]"},null,null,{"$f":"\"Forecast 5 [m$ \"&$G$43&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":358},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-T318-T338)*T$43","v":0},0,0,0,0,{"$f":"(-Y318-Y338)*$X$43","v":0},0,0,0,0,0,{"$f":"(-AE318-AE338)*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":359},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AE319-AE339)*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":360},null,null,"Medium Pressure Mains",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,{"$f":"(-AE320-AE340)*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":361},null,null,"Medium / Low Pressure Mains",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,{"$f":"(-AE321-AE341)*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":362},null,null,"Low Pressure Mains",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,{"$f":"(-AE322-AE342)*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":363},null,null,"Regulators",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,{"$f":"(-AE323-AE343)*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":364},null,null,"Secondary Gate Stations",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,{"$f":"(-AE324-AE344)*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":365},null,null,"Buildings",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,{"$f":"(-AE325-AE345)*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":366},null,null,"Meter and Services Pipes",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,{"$f":"(-AE326-AE346)*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":367},null,null,"Equipment & Vehicles",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,{"$f":"(-AE327-AE347)*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":368},null,null,"Vehicle",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,{"$f":"(-AE328-AE348)*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":369},null,null,"Information Technology",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,{"$f":"(-AE329-AE349)*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":370},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]
[{"$f":"ROW()","v":371},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-T332-T352)*T$43","v":0},0,0,0,0,{"$f":"(-Y332-Y352)*$X$43","v":0},0,0,0,0,0,{"$f":"(-AE332-AE352)*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":373},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-T333-T353)*T$43","v":0},0,0,0,0,{"$f":"(-Y333-Y353)*$X$43","v":0},0,0,0,0,0,{"$f":"(-AE333-AE353)*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":374},null,null,"Equity Raising Cost",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,{"$f":"(-AE334-AE354)*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":375},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T358:T374)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD358:AD374)","v":0},{"$f":"SUM(AE358:AE374)","v":0},0,0,0,{"$f":"SUM(AI358:AI374)","v":0}]
["ICB Depreciation"]
[{"$f":"ROW()","v":377},null,"ICB Depreciation",null,null,null,null,null,null,"Actual / Approved 1 (FA1) [m$ 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,"Actual / Approved 4 [m$ 30/06/2014]"]
[{"$f":"ROW()","v":378},null,null,"High Pressure Mains - Steel",null,null,null,null,null,1.6376807234008968,1.637680723400897,1.6376807234008968,1.6376807234008968,1.6376807234008965,1.6776801272600417,1.6776801272600419,1.6776801272600419,1.6776801272600421,1.6776801272600421,0.97053509068456334,1.9410701813691267,1.9410701813691267,1.9410701813691267,1.9410701813691267,1.0895328282780705,2.179065656556141,2.179065656556141,2.179065656556141,2.1790656565561415,2.1790656565561415]
[{"$f":"ROW()","v":379},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,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},null,null,"Medium Pressure Mains",null,null,null,null,null,4.0503795673489726,4.0503795673489726,4.0503795673489726,4.0503795673489718,4.0503795673489726,4.1931788697742096,4.1931788697742087,4.1931788697742087,4.1931788697742087,4.1931788697742087,2.4257468205690396,4.8514936411380791,4.8514936411380782,4.8514936411380782,4.8514936411380782,2.72316871328881,5.446337426577621,5.446337426577621,5.4463374265776201,5.4463374265776201,5.4463374265776201]
[{"$f":"ROW()","v":381},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,2.8731381929864486,2.8731381929864486,2.8731381929864481,2.8731381929864481,2.8731381929864481,2.8328472654933998,2.8328472654933998,2.8328472654933998,2.8328472654933998,2.8328472654933998,1.6387973088775813,3.2775946177551627,3.2775946177551627,3.2775946177551631,3.2775946177551631,1.8397309732062019,3.6794619464124039,3.6794619464124039,3.6794619464124039,3.6794619464124039,3.6794619464124039]
[{"$f":"ROW()","v":382},null,null,"Low Pressure Mains",null,null,null,null,null,1.0333199600620901,1.0333199600620904,1.0333199600620901,1.0333199600620901,1.0333199600620901,1.0018677213192324,1.0018677213192324,1.0018677213192324,1.0018677213192324,1.0018677213192324,0.57957876711129641,1.1591575342225928,1.1591575342225928,1.1591575342225928,1.1591575342225928,0.65064117660628085,1.3012823532125617,1.3012823532125617,1.3012823532125617,1.3012823532125619,1.3012823532125621]
[{"$f":"ROW()","v":383},null,null,"Regulators",null,null,null,null,null,0.38694822664869594,0.38694822664869594,0.38694822664869594,0.38694822664869588,0.38694822664869588,0.43341011661791584,0.4334101166179159,0.4334101166179159,0.4334101166179159,0.4334101166179159,0.25072701285575671,0.50145402571151343,0.50145402571151343,0.50145402571151343,0.50145402571151343,0.28146876301995588,0.56293752603991176,0.56293752603991176,0.56293752603991176,0.56293752603991176,0.56293752603991176]
[{"$f":"ROW()","v":384},null,null,"Secondary Gate Stations",null,null,null,null,null,9.8210565919146786E-2,9.8210565919146772E-2,9.8210565919146772E-2,9.8210565919146772E-2,9.8210565919146758E-2,9.4473167914788297E-2,9.4473167914788297E-2,9.4473167914788297E-2,9.4473167914788297E-2,9.4473167914788297E-2,5.4652566421694922E-2,0.10930513284338984,0.10930513284338984,0.10930513284338984,0.10930513284338984,6.1353541811748437E-2,0.12270708362349689,0.12270708362349689,0.12270708362349689,0.12270708362349687,0.12270708362349687]
[{"$f":"ROW()","v":385},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-2,2.3883112169465471E-2,2.3883112169465471E-2,2.3883112169465471E-2,2.3883112169465471E-2,1.3405715568576724E-2,2.6811431137153448E-2,2.6811431137153448E-2,2.6811431137153448E-2,2.6811431137153445E-2,2.6811431137153445E-2]
[{"$f":"ROW()","v":386},null,null,"Meter and Services Pipes",null,null,null,null,null,5.3208394722813939,5.3208394722813939,5.3208394722813921,5.3208394722813921,5.3208394722813921,7.1440912168080501,7.1440912168080501,7.1440912168080501,7.1440912168080501,7.1440912168080501,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":387},null,null,"Equipment & Vehicles",null,null,null,null,null,3.0577483528943414,3.0577483528943419,3.0577483528943414,3.0577483528943401,3.0577483528943401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":388},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},null,null,"Information Technology",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]
[{"$f":"ROW()","v":390},null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},null,null,"Land",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]
[{"$f":"ROW()","v":394},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J378:J394)","v":18.548663303345265},18.548663303345265,18.548663303345261,18.548663303345258,18.548663303345258,17.466529393167264,17.466529393167264,17.466529393167264,17.466529393167264,17.466529393167264,{"$f":"SUM(T378:T394)","v":5.9319791226046661},11.863958245209332,11.863958245209332,11.863958245209332,11.863958245209332,6.6593017117796451,13.31860342355929,13.31860342355929,13.31860342355929,13.31860342355929,13.31860342355929,{"$f":"SUM(AE378:AE394)","v":0},0,0,0,0]
[{"$f":"ROW()","v":396},null,"ICB Depreciation",null,null,null,null,null,null,{"$f":"\"Actual / Approved 1 (FA1) [m$ \"&$G$43&\"]\"","v":"Actual / Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual / Approved 2 [m$ \"&$G$43&\"]\"","v":"Actual / Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual / Approved 3 [m$ \"&$G$43&\"]\"","v":"Actual / Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual / Approved 4 [m$ \"&$G$43&\"]\"","v":"Actual / Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":397},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J378*$N$43","v":2.3190402078634764},2.3190402078634769,2.3190402078634764,2.3190402078634764,2.319040207863476,2.3756814227929013,2.3756814227929017,2.3756814227929017,2.3756814227929022,2.3756814227929022,{"$f":"T378*$S$43","v":1.1878407113964509},{"$f":"U378*$S$43","v":2.3756814227929017},2.3756814227929017,2.3756814227929017,2.3756814227929017,{"$f":"Y378*$X$43","v":1.1878407113964511},2.3756814227929022,2.3756814227929022,2.3756814227929022,2.3756814227929026,2.3756814227929026,{"$f":"AE378*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":398},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T379*$S$43","v":0},0,0,0,0,{"$f":"Y379*$X$43","v":0},0,0,0,0,0,{"$f":"AE379*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":399},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J380*$N$43","v":5.7355459703311027},5.7355459703311027,5.7355459703311027,5.7355459703311018,5.7355459703311027,5.9377571335004919,5.9377571335004902,5.9377571335004902,5.9377571335004902,5.9377571335004902,{"$f":"T380*$S$43","v":2.9688785667502464},5.9377571335004928,5.9377571335004919,5.9377571335004919,5.9377571335004919,{"$f":"Y380*$X$43","v":2.9688785667502446},5.9377571335004911,5.9377571335004911,5.9377571335004893,5.9377571335004893,5.9377571335004893,{"$f":"AE380*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":400},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J381*$N$43","v":4.0685115829214862},4.0685115829214862,4.0685115829214853,4.0685115829214853,4.0685115829214853,4.0114575555195771,4.0114575555195771,4.0114575555195771,4.0114575555195771,4.0114575555195771,{"$f":"T381*$S$43","v":2.0057287777597894},4.0114575555195788,4.0114575555195788,4.0114575555195788,4.0114575555195788,{"$f":"Y381*$X$43","v":2.005728777759789},4.0114575555195779,4.0114575555195779,4.0114575555195779,4.0114575555195779,4.0114575555195779,{"$f":"AE381*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":401},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J382*$N$43","v":1.4632342560615601},1.4632342560615603,1.4632342560615601,1.4632342560615601,1.4632342560615601,1.418696266922542,1.418696266922542,1.418696266922542,1.418696266922542,1.418696266922542,{"$f":"T382*$S$43","v":0.7093481334612709},1.4186962669225418,1.4186962669225418,1.4186962669225418,1.4186962669225418,{"$f":"Y382*$X$43","v":0.70934813346127079},1.4186962669225416,1.4186962669225416,1.4186962669225416,1.4186962669225418,1.4186962669225422,{"$f":"AE382*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":402},null,null,"Regulators",null,null,null,null,null,{"$f":"J383*$N$43","v":0.54793860801897498},0.54793860801897498,0.54793860801897498,0.54793860801897498,0.54793860801897498,0.61373103595217826,0.61373103595217837,0.61373103595217837,0.61373103595217837,0.61373103595217837,{"$f":"T383*$S$43","v":0.30686551797608913},0.61373103595217826,0.61373103595217826,0.61373103595217826,0.61373103595217826,{"$f":"Y383*$X$43","v":0.30686551797608919},0.61373103595217837,0.61373103595217837,0.61373103595217837,0.61373103595217837,0.61373103595217837,{"$f":"AE383*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":403},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J384*$N$43","v":0.13907121696502658},0.13907121696502658,0.13907121696502658,0.13907121696502658,0.13907121696502656,0.1337788689993637,0.1337788689993637,0.1337788689993637,0.1337788689993637,0.1337788689993637,{"$f":"T384*$S$43","v":6.6889434499681849E-2},0.1337788689993637,0.1337788689993637,0.1337788689993637,0.1337788689993637,{"$f":"Y384*$X$43","v":6.6889434499681905E-2},0.13377886899936384,0.13377886899936384,0.13377886899936384,0.13377886899936381,0.13377886899936381,{"$f":"AE384*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":404},null,null,"Buildings",null,null,null,null,null,{"$f":"J385*$N$43","v":0.12800856385890569},0.12800856385890569,0.12800856385890569,0.12800856385890569,0.12800856385890569,0.12600154620397563,0.12600154620397563,0.12600154620397563,0.12600154620397563,0.12600154620397563,{"$f":"T385*$S$43","v":1.461530511469137E-2},2.9230610229382736E-2,2.9230610229382736E-2,2.9230610229382736E-2,2.9230610229382736E-2,{"$f":"Y385*$X$43","v":1.4615305114691387E-2},2.9230610229382774E-2,2.9230610229382774E-2,2.9230610229382774E-2,2.923061022938277E-2,2.923061022938277E-2,{"$f":"AE385*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":405},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J386*$N$43","v":7.5345825956742631},7.5345825956742631,7.5345825956742605,7.5345825956742605,7.5345825956742605,10.116400922163473,10.116400922163473,10.116400922163473,10.116400922163473,10.116400922163473,{"$f":"T386*$S$43","v":0},0,0,0,0,{"$f":"Y386*$X$43","v":0},0,0,0,0,0,{"$f":"AE386*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":406},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J387*$N$43","v":4.3299290726000939},4.3299290726000947,4.3299290726000939,4.3299290726000921,4.3299290726000921,0,0,0,0,0,{"$f":"T387*$S$43","v":0},0,0,0,0,{"$f":"Y387*$X$43","v":0},0,0,0,0,0,{"$f":"AE387*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":407},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T388*$S$43","v":0},0,0,0,0,{"$f":"Y388*$X$43","v":0},0,0,0,0,0,{"$f":"AE388*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":408},null,null,"Information Technology",null,null,null,null,null,{"$f":"J389*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T389*$S$43","v":0},0,0,0,0,{"$f":"Y389*$X$43","v":0},0,0,0,0,0,{"$f":"AE389*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":409},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]
[{"$f":"ROW()","v":410},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":411},null,null,"FRC",null,null,null,null,null,{"$f":"J392*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T392*$S$43","v":0},0,0,0,0,{"$f":"Y392*$X$43","v":0},0,0,0,0,0,{"$f":"AE392*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":412},null,null,"Land",null,null,null,null,null,{"$f":"J393*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T393*$S$43","v":0},0,0,0,0,{"$f":"Y393*$X$43","v":0},0,0,0,0,0,{"$f":"AE393*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":413},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J394*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE394*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":414},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J397:J413)","v":26.265862074294891},26.265862074294891,26.265862074294887,26.265862074294883,26.265862074294883,24.7335047520545,24.7335047520545,24.7335047520545,24.7335047520545,24.7335047520545,7.2601664469582206,14.520332893916441,14.520332893916439,14.520332893916439,14.520332893916439,{"$f":"SUM(Y397:Y413)","v":7.2601664469582179},14.520332893916439,14.520332893916439,14.520332893916436,14.520332893916436,14.520332893916436,{"$f":"SUM(AE397:AE413)","v":0},0,0,0,0]
["Approved CAPEX"]
[{"$f":"ROW()","v":416},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,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Forecast 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":417},null,null,"High Pressure Mains - Steel",null,null,null,null,null,1.0290373602214755,1.7494031381448543,0,0,0,0.65650455825170007,0.82944090587402686,0.82944090587402686,0.74443631418865952,3.3177636234961074,9.577067205204326,4.16759412186068,7.0084045938967066,10.662729022362477,10.289208330585197,0.58055525526680207,5.4852193311881106,15.294605342097755,1.7691825060024662,1.0655084040549994,2.1492990042300364,2.7024286227951588,2.7814589251267341,4.2211000974327879,2.6182977698253453,0.54446437822544691]
[{"$f":"ROW()","v":418},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,1.1867021346335822,1.1493709463783139,0,0,6.9758995098926621E-2,0.74742140093881193,0,0,0,0,0]
[{"$f":"ROW()","v":419},null,null,"Medium Pressure Mains",null,null,null,null,null,4.6688840921821253,3.5989666285383115,4.2769515558128219,6.9427492517783982,9.0946398747960426,5.5667354674881668,5.1971421978038501,4.3816090555894869,4.9588113929880464,4.3450352486734882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":420},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,2.1514745225545169,1.2707916202062959,8.4292367440583493E-2,0,3.5389100815966607E-2,1.7570959475425918,1.8475109857091712,1.803321370296822,2.0609319518206202,2.0609319518206202,5.4260750315868558,11.543635517708417,12.113575608689253,12.057683138922213,12.664910737465959,12.48869748139891,27.522579332127542,26.992968452918891,25.379577652461617,25.461513336995637,24.895035869469055,40.694334519650106,33.228406369138234,33.120853403844343,34.036518245445905,34.543824798181042]
[{"$f":"ROW()","v":421},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":422},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-2,0.6681286418976522,0.26101493202145581,0.2292088605955061,0.26687828426430221,0.20268155746363245,1.3982524085038452,2.6590074328353772,1.4617615774362909,1.4324238768563728,1.4371604087996221,1.877076797394637,1.073781384017102,0.75185084562414706,0.95999160188462096,0.69823451268933689,0.38080680641342995]
[{"$f":"ROW()","v":423},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,7.6222239089434743E-3,7.4818517027286134E-3,7.0142332553717861E-3,8.6431391852104661E-3,8.6431391852104661E-3,2.0058414526249675,0.42396168506926873,0,0,0,7.6928460760896733E-3,9.3468808057191669E-5,0.5484656788758141,7.9512076995208876,3.935315802694094,5.8469260527918356,6.5604387028210739E-2,6.7662043887137438E-2,6.7008215002728161E-2,6.8436746917257735E-2,6.8909432363161507E-2]
[{"$f":"ROW()","v":424},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-2,0.45362944205239125,2.0569073512636993,6.6905266457138071,0,0,0.1920397554222899,12.02359018457771,0.623142660907129,0.42044790228942186,1.9247488552986941E-2,1.9247488552986938E-2,1.8990733378627802,0.35001726840483122,0.30180559141977553,0.10297072033012661,0.10325301699698354]
[{"$f":"ROW()","v":425},null,null,"Meter and Services Pipes",null,null,null,null,null,10.628366228683991,9.3006155581645462,18.22112944732671,17.556306372663595,15.961757488502103,19.709623598456638,18.973686319196315,14.814952533727467,17.391588278790103,17.42099137540913,9.1150396508616041,21.524495837885034,24.440341682814335,24.321161033344396,25.139783791695798,16.436818291785269,30.957080576256189,30.644977397460263,31.422990885832913,32.014656831211958,31.943865657385306,28.054822987470533,28.675729912698653,30.91081388916859,31.821305359778354,32.33244101920274]
[{"$f":"ROW()","v":426},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0,0,0,0,0.35581613455520894,0.34926336250193013,0.32743427556183291,0.40347389581350246,0.40347389581350235,0,0.6489981921613418,0,0,0.63712527471624547,0.1166507623740141,1.5950077587484515,1.3906749683864519,1.2295815454102244,0.96908096932989241,0.96908096932989218,0.78768329116063796,0.78768329116063796,0.87413431431059885,0.87596172100085667,0.87596172100085667]
[{"$f":"ROW()","v":427},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6500013416681922,2.5293690102585931,0.7628997883364439,1.3282763144708072,4.371402488551495,4.2658055917064068,3.3089121839368132,4.6814227996348325,1.867154274579494,2.9662154004893027,3.1059751397820619]
[{"$f":"ROW()","v":428},null,null,"Information Technology",null,null,null,null,null,3.5633250145385342,0.67026539818784092,0.37771777765121184,0.34836518046709125,0.9867869693451724,3.2963193496013563,2.852391291039527,2.3940864764516117,3.4563069539173275,2.2265312930190757,3.0610391857514223,4.581202820007058,3.4564792069231824,5.0027997328340348,1.6168182986634163,4.8151582845254755,7.3738079768564155,6.7764137849630375,5.1929077372148988,4.1854956647709862,2.6689019730117609,7.3524621444230345,8.5827525488579983,6.7222013045169202,5.022477367683293,7.5889447541770831]
[{"$f":"ROW()","v":429},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":430},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,1.1942294318150735,1.9811060646174934,1.4443769588514226,1.4294105902922791,1.4942032367419731]
[{"$f":"ROW()","v":431},null,null,"FRC",null,null,null,null,null,1.2161843107387661E-4,4.4826403249630725E-3,1.7961666630824373,3.1375447443977587,7.0033200000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":432},null,null,"Land",null,null,null,null,null,0.26764424692683469,0.19855652548608707,0,0,0,9.4504980287580254E-2,9.2764560071677188E-2,8.6966741393363425E-2,0.1071629104679952,0.1071629104679952,0,0,0,0,0,0,4.8499999999999996,0.55000000000000004,0.35000000000000003,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":433},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31857333085582779,0.74373446268109367,0,0,0,0,0]
[{"$f":"ROW()","v":434},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J417:J433)","v":22.325916384654775},16.983843145228171,24.756257811313766,27.984965549306843,33.084583955996344,31.532490020157077,30.236323679484748,24.72605262843501,29.231445118554102,29.99062371926777,30.306820609979219,45.207810457976954,53.938536598632787,52.311251211727424,50.550527990590247,38.872568561654468,96.145126018034759,85.045909651382075,76.476596120059611,73.847713720916417,76.126395267491816,{"$f":"SUM(AE417:AE433)","v":87.133332290159444},81.888090069150692,80.489439651011281,79.63982843445207,81.038784303084768]
[{"$f":"ROW()","v":435},null,"CAPEX",null,null,null,null,null,null,{"$f":"\"Approved 1 [m$ \"&$G$43&\"]\"","v":"Approved 1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Approved 2 [m$ \"&$G$43&\"]\"","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Approved 3 [m$  \"&$G$43&\"]\"","v":"Approved 3 [m$  31/12/2019]"},null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$43&\"]\"","v":"Approved 4 [m$ 31/12/2019]"},null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$43&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":436},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J417*$N$43","v":1.4571698742301915},2.4772448983191344,0,0,0,0.92964424962499292,1.1745310201698624,1.1745310201698624,1.0541601425289413,4.6981240806794498,{"$f":"T417*$S$43","v":11.72140031958812},{"$f":"U417*$S$43","v":5.1007305290021856},8.5776067021919875,13.050144965306691,12.59299190767838,{"$f":"Y417*$X$43","v":0.63293840215071051},{"$f":"Z417*$X$43","v":5.980147328668787},16.674628261360326,1.9288147653535219,1.1616485780165657,2.3432289435676439,{"$f":"AE417*$X$43","v":2.9462671105306644},3.0324282688794022,4.6019673868243656,2.8545451819679495,0.5935910672682192]
[{"$f":"ROW()","v":437},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T418*$S$43","v":0},0,0,0,0,{"$f":"Y418*$X$43","v":1.2937775450480322},1.2530779864266601,0,0,7.6053306714556707E-2,0.81486077845605009,{"$f":"AE418*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":438},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J419*$N$43","v":6.6113802164929272},5.0963220114157144,6.056383569330321,9.8312903351228123,12.87847823102668,7.8827839829708752,7.3594208874013329,6.2045839765089159,7.0219321991345831,6.1527935831917731,{"$f":"T419*$S$43","v":0},0,0,0,0,{"$f":"Y419*$X$43","v":0},0,0,0,0,0,{"$f":"AE419*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":439},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J420*$N$43","v":3.0465986762283146},1.7995063512468028,0.11936233144686244,0,5.0112788493921027E-2,2.4881383124320733,2.6161706608060489,2.5535958906161365,2.9183857351739735,2.9183857351739735,{"$f":"T420*$S$43","v":6.6409889631754302},14.128288979004761,14.825840308804199,14.757433353005252,15.500620971419959,{"$f":"Y420*$X$43","v":13.615545044351677},30.005924892605329,29.428527546518254,27.669561477359533,27.758890168776261,27.141299784574361,{"$f":"AE420*$X$43","v":44.366159523638899},36.226585225951524,36.109327822143506,37.107612544383308,37.660693058211741]
[{"$f":"ROW()","v":440},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J421*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T421*$S$43","v":0},0,0,0,0,{"$f":"Y421*$X$43","v":0},0,0,0,0,0,{"$f":"AE421*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":441},null,null,"Regulators",null,null,null,null,null,{"$f":"J422*$N$43","v":2.4162512754766299E-2},0.19704134141629312,0,0,3.8099184135526919E-3,0.1067277579305058,0.10476224090764687,9.8214562821887744E-2,0.1210227982985973,0.12102279829859727,{"$f":"T422*$S$43","v":0.81772458194815756},0.31945693207112569,0.28052938903640856,0.32663310588097533,0.24806254582173559,{"$f":"Y422*$X$43","v":1.524415871207796},2.898928053062316,1.5936554337496049,1.5616706103251823,1.5668345166591595,2.0464442929056581,{"$f":"AE422*$X$43","v":1.1706680239189746},0.81968988923597497,1.0466110590898279,0.76123578725502994,0.41516677248690814]
[{"$f":"ROW()","v":442},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J423*$N$43","v":0},0,0,0,0,1.0793461427249865E-2,1.0594687157254945E-2,9.932515364020917E-3,1.2239130012496831E-2,1.2239130012496831E-2,{"$f":"T423*$S$43","v":2.454955169476623},0.5188879355637791,0,0,0,{"$f":"Y423*$X$43","v":8.3869668894029758E-3},1.019024416469412E-4,0.59795340283781828,8.6686403246670576,4.2903969493325036,6.37449062733348,{"$f":"AE423*$X$43","v":7.1523830889498707E-2},7.376714887284036E-2,7.3054325406643653E-2,7.461175288525311E-2,7.5127088450879398E-2]
[{"$f":"ROW()","v":443},null,null,"Buildings",null,null,null,null,null,{"$f":"J424*$N$43","v":0},7.3086955318861557E-2,0,0,0,1.8263934115212124E-2,1.7927582315981062E-2,1.6807101913462064E-2,2.0710192525579197E-2,2.0710192525579194E-2,{"$f":"T424*$S$43","v":0.55519838935222743},2.51745487087778,8.188554959775864,0,0,{"$f":"Y424*$X$43","v":0.2093673855222235},13.10847139958145,0.67936844344857983,0.45838466028593056,2.0984177715423529E-2,2.0984177715423526E-2,{"$f":"AE424*$X$43","v":2.0704255678152301},0.38159911322738577,0.32903732600886559,0.11226170567365955,0.1125694737967313]
[{"$f":"ROW()","v":444},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J425*$N$43","v":15.050313700360295},13.170150401766877,25.802057273584872,24.860633576505812,22.602670273319802,27.909841615377427,26.867716543815138,20.978735422834049,24.627384276323536,24.669020574730723,{"$f":"T425*$S$43","v":11.155923456254806},26.343892862739505,29.912605046366163,29.766739503935121,30.768654271344079,{"$f":"Y425*$X$43","v":17.919902389416961},33.750319090956701,33.410055032538232,34.258268203834014,34.903319806894778,34.826141188594917,{"$f":"AE425*$X$43","v":30.586192568612894},31.263123547314638,33.699877788888777,34.692522350024916,35.249777468505663]
[{"$f":"ROW()","v":445},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J426*$N$43","v":0},0,0,0,0,0.50385396301577945,0.49457490046874009,0.46366378965716049,0.57133980625464265,0.57133980625464253,{"$f":"T426*$S$43","v":0},0.79431076905028009,0,0,0.77977947096564615,{"$f":"Y426*$X$43","v":0.12717608957435045},1.7389243367994012,1.5161547232864123,1.3405259389277144,1.0565205546204934,1.0565205546204932,{"$f":"AE426*$X$43","v":0.8587554744964101},0.8587554744964101,0.95300692078068128,0.9549992132629529,0.9549992132629529]
[{"$f":"ROW()","v":446},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T427*$S$43","v":0},0,0,0,0,{"$f":"Y427*$X$43","v":1.798879957192101},2.7575924346199687,0.831735771315816,1.4481258768546061,4.7658314710972505,4.6507066306021141,{"$f":"AE427*$X$43","v":3.6074733137942285},5.1038247259187512,2.0356264669038344,3.2338552084206524,3.3862253838181795]
[{"$f":"ROW()","v":447},null,null,"Information Technology",null,null,null,null,null,{"$f":"J428*$N$43","v":5.0458516512547984},0.94913030734668002,0.53486781707912301,0.49330302847134216,1.3973411458095357,4.6677578849492507,4.0391329017683013,3.3901496919765499,4.8943085684048233,3.152882926932707,{"$f":"T428*$S$43","v":3.7464147344231771},5.6069474138542486,4.2303949228489,6.1229410978144161,1.9788286034341307,{"$f":"Y428*$X$43","v":5.2496270821107283},8.0391421769023577,7.3878454711351482,5.6614606377103085,4.5631503879013477,2.9097153715689381,{"$f":"AE428*$X$43","v":8.0158703230169728},9.3571690808872408,7.328741431616252,5.475652439798611,8.273690614533189]
[{"$f":"ROW()","v":448},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]
[{"$f":"ROW()","v":449},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3019840256669653,2.1598600575130846,1.5747022116242635,1.558385436750751,1.6290242842040199]
[{"$f":"ROW()","v":450},null,null,"FRC",null,null,null,null,null,{"$f":"J431*$N$43","v":1.722179589999064E-4},6.3476494547678773E-3,2.5434644568949203,4.4429248706788265,9.9170616326285739,0,0,0,0,0,{"$f":"T431*$S$43","v":0},0,0,0,0,{"$f":"Y431*$X$43","v":0},0,0,0,0,0,{"$f":"AE431*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":451},null,null,"Land",null,null,null,null,null,{"$f":"J432*$N$43","v":0.37899803127543513},0.28116626125981847,0,0,0,0.133823916956855,0.13135939233884764,0.12314938263378736,0.15174819768951955,0.15174819768951955,{"$f":"T432*$S$43","v":0},0,0,0,0,{"$f":"Y432*$X$43","v":0},5.2876125443394706,0.59962616482200193,0.38158028670491029,0,0,{"$f":"AE432*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":452},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J433*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y433*$X$43","v":0},0,0,0,0.34731800835572857,0.8108411700062117,{"$f":"AE433*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":453},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J436:J452)","v":31.614646880555728},24.049996177544951,35.056135448336093,39.628151810778789,46.849473989692065,44.651629078800227,42.816190817149163,35.01336335449583,41.393231046346692,42.46826702548946,{"$f":"SUM(T436:T452)","v":37.092605614218542},55.329970292163665,66.015531329023531,64.023892025942459,61.868937770663926,42.380016733463982,104.82024214640408,92.719550251012194,83.377032782022781,80.510947926084071,82.995233519945288,{"$f":"SUM(AE436:AE452)","v":94.995319762380731},89.276802532297253,87.75195273928702,86.825681620423083,88.350864424538486]
["Capex from Cost Pass Through"]
[{"$f":"ROW()","v":455},null,"Additional CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ OD]",null,null,null,null,null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":456},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y475*Y$44","v":0},0,0,0,0,0,{"$f":"AE475*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":457},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":"Y476*Y$44","v":0},0,0,0,0,0,{"$f":"AE476*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":458},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":"Y477*Y$44","v":0},0,0,0,0,0,{"$f":"AE477*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":459},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":"Y478*Y$44","v":0},0,0,0,0,0,{"$f":"AE478*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":460},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":"Y479*Y$44","v":0},0,0,0,0,0,{"$f":"AE479*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":461},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y480*Y$44","v":0},0,0,0,0,0,{"$f":"AE480*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":462},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":"Y481*Y$44","v":0},0,0,{"$f":"AB481*AB$44","v":0},{"$f":"AC481*AC$44","v":0},0,0,0,{"$f":"AG481*AG$44","v":0},{"$f":"AH481*AH$44","v":0},0]
[{"$f":"ROW()","v":463},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y482*Y$44","v":0},0,0,0,0,0,{"$f":"AE482*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":464},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":"Y483*Y$44","v":0},0,0,0,0,0,{"$f":"AE483*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":465},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":"Y484*Y$44","v":0},0,0,0,0,0,{"$f":"AE484*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":466},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y485*Y$44","v":0},0,0,0,0,0,{"$f":"AE485*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":467},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":"Y486*Y$44","v":0},0,0,0,0,0,{"$f":"AE486*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":468},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]
[{"$f":"ROW()","v":469},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":470},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y489*Y$44","v":0},0,0,0,0,0,{"$f":"AE489*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":471},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y490*Y$44","v":0},0,0,0,0,0,{"$f":"AE490*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":472},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":"Y491*Y$44","v":0},0,0,0,0,0,{"$f":"AE491*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":473},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y456:Y472)","v":0},0,0,0,0,0,{"$f":"SUM(AE456:AE472)","v":0},0,0,0,0]
[{"$f":"ROW()","v":474},null,"Additional CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4  [m$ 30/06/2014]",null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$43&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":475},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":476},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,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":477},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},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,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":480},null,null,"Regulators",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]
[{"$f":"ROW()","v":481},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,null,"Buildings",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]
[{"$f":"ROW()","v":483},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":484},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":487},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":488},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":489},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":490},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":491},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":492},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y475:Y491)","v":0},0,0,0,0,0,{"$f":"SUM(AE475:AE491)","v":0},0,0,0,0]
["Actual & Forecast CAPEX -- by asset class"]
[{"$f":"ROW()","v":494},null,"CAPEX",null,null,null,null,null,null,"Actual 1 (FA1) [m$ 31/12/2004]",null,null,null,null,"Actual 2 [m$ OD]",null,null,null,null,"Actual 3 [m$ OD]",null,null,null,null,null,"Actual 4 [m$ OD]",null,null,null,"Forecast [m$ OD]",null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":495},null,null,"High Pressure Mains - Steel",null,null,null,null,null,1.3638219886880445,1.8747685196448776,0,0,0,0.46164500000000003,1.4195660000000001,1.5187996237516901,3.2418079689817438,10.367466490819968,8.0041545077676357,3.3676857004150254,2.7578211230512757,20.075667459256032,4.7480000000000002,0.68895320595017884,0.49753809494620854,2.2648414779017747,6.2386383228715898,5.3138128204214246,2.5528792579685535,{"$f":"AE514*AE$44","v":2.733236309095024},2.8452376670215336,4.3671136970164994,2.7397493527137913,0.57621454625333124]
[{"$f":"ROW()","v":496},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.080023392763283,1.3136426469257889,0.6879061054549479,0.42735642271191165,0.54958559034914978,0,{"$f":"AE515*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":497},null,null,"Medium Pressure Mains",null,null,null,null,null,5.6234577303884228,3.9059453471196455,4.4632616487455197,7.0172268907563016,9.1199999999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE516*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":498},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,2.15744536435805,1.2758079510514875,8.4531740607495007E-2,0,3.5487990434485445E-2,7.0107348509999996,8.1942672999999928,12.43407671443026,11.372097809667231,8.6230471933959656,4.6628688106693099,9.6934646070705082,10.682714689171014,22.052202089397014,16.87749797,12.574373276712516,30.087595650581054,29.551847258868218,29.845294805110335,32.462191920961601,26.730256146852188,{"$f":"AE517*AE$44","v":41.158249933174119},33.990332398046327,34.26654881858255,35.615326074166099,36.558230672157073]
[{"$f":"ROW()","v":499},null,null,"Low Pressure Mains",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":"AE518*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":500},null,null,"Regulators",null,null,null,null,null,0.18269629029353499,0.16784059889155428,1.4980308462087725E-2,0,6.2890109630733713E-3,9.9750000000000005E-2,0.73165236,0.6170666760655118,0.18119296158620002,0.72645847183105106,0.24880704671948767,0.22851549246955394,0.43642174045674492,1.2022835869308026,0.66340935999999984,1.3935735522104944,2.4371088517792305,3.8374084694600756,4.6140715344748049,1.4400897237715853,0.74030247794271509,{"$f":"AE519*AE$44","v":1.0860224917948971},0.76909075544027505,0.99319901846461567,0.73062261146509966,0.40301336495669982]
[{"$f":"ROW()","v":501},null,null,"Secondary Gate Stations",null,null,null,null,null,2.4437083415058822E-2,1.316396854051406E-2,0,0,0,0,0,0,1.23033631628E-2,1.6574945431679016,1.685651068716699,0.17932409334793159,0.23227413662935997,3.9022498108794903E-3,6.0650000000000005E-4,7.7297801010923562E-3,2.0879939800990382E-2,0,0.18527313850675645,0.65543835288632757,5.0173808524351475,{"$f":"AE520*AE$44","v":6.635227704033235E-2},6.9213531846987753E-2,6.9326120394305621E-2,7.1611233538537392E-2,7.2927851462253737E-2]
[{"$f":"ROW()","v":502},null,null,"Buildings",null,null,null,null,null,0,6.3625847945817965E-2,0,0,0,0,0,3.9453480900000004E-2,0.11438888348119998,0.15046118807683451,0.10582859412606954,1.0991493756209922,0.74024732445122077,4.3068220565307636,9.5596913996734987,0.15234791913466125,0.42069134150910648,0.64439027253594539,1.3894240799386555,9.3168036858660273,2.8711714858730173,{"$f":"AE521*AE$44","v":1.9207227739144161},0.3580431503686633,0.31224545774857776,0.107747089587811,0.10927416506497115]
[{"$f":"ROW()","v":503},null,null,"Meter and Services Pipes",null,null,null,null,null,13.61233815689261,10.787333825701625,19.281290322580645,18.240686274509802,16.29,16.516205743799993,20.081629629999998,18.3162034282437,17.304209460663788,19.025756157232873,8.6292181532674821,19.510816827534729,17.6194127269296,20.294685702036663,30.096388690000005,16.512600061659338,27.932809374461968,28.581959076673744,27.365430684485009,26.058230089003729,31.371797744737346,{"$f":"AE522*AE$44","v":28.3746479695277},29.33326325256764,31.980061028028121,33.297358981356879,34.217891153621409]
[{"$f":"ROW()","v":504},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-15,0.6868972268388005,1.1409417693198476,3.9822222006685863,5.1096908558681582,0.37228221552655355,1.154019142690663,1.008994035084988,1.0163246574372213,1.5608980553243521,0.48575031520316775,{"$f":"AE523*AE$44","v":0.79666288067986923},0.80574483751961989,0.90437181041493342,0.91659382128803601,0.92704299085071973]
[{"$f":"ROW()","v":505},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.4170479298747354,1.2545469059237506,2.0496487623415423,1.9871543237423408,3.3185007952564409,3.5586303377916222,{"$f":"AE524*AE$44","v":3.3466337828336932},4.7887676371735477,1.9317416831498986,3.1038053872850146,3.2870985273210689]
[{"$f":"ROW()","v":506},null,null,"Information Technology",null,null,null,null,null,3.5633250145385342,0.67026539818784092,0.37771777765121184,0.34836518046709125,0.9867869693451724,0.37043155239999997,1.0571946E-3,0,2.5485882842000001,1.882975681911119,1.7087311042090618,4.043324311658858,3.0939233638434471,5.0533368029508443,3.2356692511648499,4.8749155414540528,3.1023990349776254,9.2413370270503883,8.1749526575276157,2.6502581480306873,2.2196108797477936,{"$f":"AE525*AE$44","v":7.4362802128694581},8.779554721493211,6.9547314002130145,5.2554485115143557,8.0314902736558302]
[{"$f":"ROW()","v":507},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]
[{"$f":"ROW()","v":508},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.79602166719864331,0.59125753515379575,{"$f":"AE527*AE$44","v":1.2078436473377654},{"$f":"AF527*AF$44","v":2.0265327474349304},{"$f":"AG527*AG$44","v":1.4943399244408755},{"$f":"AH527*AH$44","v":1.4957148054924034},{"$f":"AI527*AI$44","v":1.5813369515113207}]
[{"$f":"ROW()","v":509},null,null,"FRC",null,null,null,null,null,1.2161843107387661E-4,4.4826403249630725E-3,1.7961666630824373,3.1375447443977587,7.0033200000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE528*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":510},null,null,"Land",null,null,null,null,null,0.26764424692683469,0.19855652548608707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82000000000000006,2.2513430799999998,0.40910358000000008,6.7073899999999988E-3,2.0229949999999999,{"$f":"AE529*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":511},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28029289557923348,0.67879448821921573,{"$f":"AE530*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":512},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J495:J511)","v":28.023541853198573},{"$f":"SUM(K495:K511)","v":19.22506999370469},{"$f":"SUM(L495:L511)","v":26.023298571294433},{"$f":"SUM(M495:M511)","v":28.924226487158553},{"$f":"SUM(N495:N511)","v":33.51986673365581},{"$f":"SUM(O495:O511)","v":24.458767147199993},30.42817248459999,32.925599923391161,34.774588731742966,42.433659726435714,25.045259285475751,38.809177634956399,36.703756873852505,76.971122147581582,70.290954026706515,{"$f":"SUM(Y495:Y511)","v":39.073846875386899},69.041230983596378,80.119675565371622,81.653024206806251,84.408831134649205,78.840826521924555,{"$f":"SUM(AE495:AE511)","v":88.126652278267287},83.765780698912749,83.273678958453402,83.333977868408027,85.764520496854686]
[{"$f":"ROW()","v":513},null,"CAPEX",null,null,null,null,null,null,{"$f":"\"Actual 1 (FA1) [m$ \"&$G$43&\"]\"","v":"Actual 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$43&\"]\"","v":"Actual 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$43&\"]\"","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"Actual 4 [m$ \"&$G$43&\"]\"","v":"Actual 4 [m$ 31/12/2019]"},null,null,null,{"$f":"\"Forecast [m$ \"&$G$43&\"]\"","v":"Forecast [m$ 31/12/2019]"},null,null,{"$f":"AG474","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":514},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J495*$N$43","v":1.9312421419774346},{"$f":"K495*$N$43","v":2.6547687320056892},{"$f":"L495*$N$43","v":0},{"$f":"M495*$N$43","v":0},{"$f":"N495*$N$43","v":0},{"$f":"O495*O$43","v":0.63591611452135188},1.8938337933907969,1.9680032672204009,4.0513136157207255,12.688772296886441,9.64831022975204,{"$f":"U495*U$43","v":3.9182927068319149},3.1713649832920727,22.547101730528574,5.1764091464997541,{"$f":"Y495*Y$43","v":0.74618474565008786},0.52992072198799234,2.3771630473952956,6.4253685293311262,5.376930878837813,2.5528792579685535,{"$f":"AE417+AE475","v":2.7024286227951588},2.7814589251267341,4.2211000974327879,2.6182977698253453,0.54446437822544691]
[{"$f":"ROW()","v":515},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T496*T$43","v":0},0,0,0,0,{"$f":"Y496*Y$43","v":1.169741244637583},1.3991420294528265,0.72202182356713018,0.4401477321154792,0.55611362898520245,0,{"$f":"AE418+AE476","v":0},0,0,0,0]
[{"$f":"ROW()","v":516},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J497*$N$43","v":7.9631056271516352},5.5310196793898232,6.3202082516801665,9.9367545058299243,12.914389473788516,{"$f":"O497*O$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Y497*Y$43","v":0},0,0,0,0,0,{"$f":"AE419+AE477","v":0},0,0,0,0]
[{"$f":"ROW()","v":517},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,3.0550536955854639,1.8066097339512088,0.11970129617351478,0,5.0252821284323068E-2,{"$f":"O498*O$43","v":9.6572891862520951},10.931918857465696,16.111607624988803,14.21180253008137,10.553772461111022,5.6206817100185944,11.278318421798351,12.284621003356827,24.766959549460232,18.400344326440404,{"$f":"Y498*Y$43","v":13.618930058178002},32.045868591755742,31.017428800859406,30.738601608996152,32.847781439304619,{"$f":"AD498*AD$43","v":26.730256146852188},{"$f":"AE420+AE478","v":40.694334519650106},33.228406369138234,33.120853403844343,34.036518245445905,34.543824798181042]
[{"$f":"ROW()","v":518},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,{"$f":"O499*O$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Y499*Y$43","v":0},0,0,0,0,0,{"$f":"AE421+AE479","v":0},0,0,0,0]
[{"$f":"ROW()","v":519},null,null,"Regulators",null,null,null,null,null,0.25870735178366661,0.23767092802625539,2.1212887929483636E-2,0,8.9055632655762416E-3,{"$f":"O500*O$43","v":0.13740565244615419},0.97609266802820649,0.79957172466899529,0.22643830830532097,0.88911462992143742,0.29991519676043171,0.2658771236969088,0.50186453866180236,1.3502918594607054,0.72326838226148848,{"$f":"Y500*Y$43","v":1.5093381054330621},2.595729845445915,4.0277192467409657,4.7521764358429239,1.4571952693339987,0.74030247794271509,{"$f":"AE422+AE480","v":1.073781384017102},0.75185084562414706,0.95999160188462096,0.69823451268933689,0.38080680641342995]
[{"$f":"ROW()","v":520},null,null,"Secondary Gate Stations",null,null,null,null,null,3.460416807297452E-2,1.8640857100098461E-2,0,0,0,{"$f":"O501*O$43","v":0},0,0,1.5375612367399037E-2,2.0286123770172821,2.0319053604360944,0.20864307112681379,0.26710436629615114,4.3826400114667123E-3,6.6122412539008023E-4,{"$f":"Y501*Y$43","v":8.3718951430234115E-3},2.2238925796431535E-2,0,0.19081859403956711,0.66322372238350524,5.0173808524351475,{"$f":"AE423+AE481","v":6.5604387028210739E-2},6.7662043887137438E-2,6.7008215002728161E-2,6.8436746917257735E-2,6.8909432363161507E-2]
[{"$f":"ROW()","v":521},null,null,"Buildings",null,null,null,null,null,0,9.0097475983809239E-2,0,0,0,{"$f":"O502*O$43","v":0},0,5.1122332465834128E-2,0.14295271205716714,0.18414988432482129,0.12756714107854095,1.2788571634472388,0.85124971453654319,4.8370175109227471,10.422256528851081,{"$f":"Y502*Y$43","v":0.1650035043135252},0.44807234197957285,0.67634788523590772,1.4310112712261567,9.4274697140404786,2.8711714858730173,{"$f":"AE424+AE482","v":1.8990733378627802},0.35001726840483122,0.30180559141977553,0.10297072033012661,0.10325301699698354]
[{"$f":"ROW()","v":522},null,null,"Meter and Services Pipes",null,null,null,null,null,19.275771557787689,15.275420000974108,27.303299647258321,25.829750747610532,23.067478566668303,{"$f":"O503*O$43","v":22.751077956508848},26.790771841289466,23.733445561973852,21.625210397422336,23.285678122902677,10.401769943613095,22.700779728417448,20.261498500139055,22.79308242386486,32.811967500321771,{"$f":"Y503*Y$43","v":17.884306467574397},29.750836491159912,29.999440403298767,28.18451207005505,26.367752637984854,31.371797744737346,{"$f":"AE425+AE483","v":28.054822987470533},28.675729912698653,30.91081388916859,31.821305359778354,32.33244101920274]
[{"$f":"ROW()","v":523},null,null,"Equipment & Vehicles",null,null,null,null,null,1.7392714000487908,0.37281714200196925,7.5760314033870135E-3,0.255460496886945,0.11042760663395008,{"$f":"O504*O$43","v":0},0,0,0,0,4.3500156570810226E-15,0.79920296419996972,1.3120295384469687,4.4724574788992522,5.5707351478732283,{"$f":"Y504*Y$43","v":0.40320780555714669},1.2291293139045296,1.0590336492196342,1.0467445188382933,1.5794385756564506,0.48575031520316775,{"$f":"AE426+AE484","v":0.78768329116063796},0.78768329116063796,0.87413431431059885,0.87596172100085667,0.87596172100085667]
[{"$f":"ROW()","v":524},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T505*T$43","v":0},0,0,0,0,{"$f":"Y505*Y$43","v":1.5347625063581265},1.3361999993724942,2.1512981572960794,2.0466323248598299,3.3579183159950086,3.5586303377916222,{"$f":"AE427+AE485","v":3.3089121839368132},4.6814227996348325,1.867154274579494,2.9662154004893027,3.1059751397820619]
[{"$f":"ROW()","v":525},null,null,"Information Technology",null,null,null,null,null,{"$f":"J506*$N$43","v":5.0458516512547984},0.94913030734668002,0.53486781707912301,0.49330302847134216,1.3973411458095357,{"$f":"O506*O$43","v":0.5102695653550251},1.4103964589672238E-3,0,3.1849913737761955,2.3045793964707553,2.0597263304495916,4.7043963038999248,3.5578668011021306,5.6754326702211202,3.527621715833559,{"$f":"Y506*Y$43","v":5.2798761685835052},3.3043209217737148,9.6996479018841217,8.419639160981534,2.6817382084428725,2.2196108797477936,{"$f":"AE428+AE486","v":7.3524621444230345},8.5827525488579983,6.7222013045169202,5.022477367683293,7.5889447541770831]
[{"$f":"ROW()","v":526},null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":527},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.80547690090538315,0.59125753515379575,1.1942294318150735,1.9811060646174934,1.4443769588514226,1.4294105902922791,1.4942032367419731]
[{"$f":"ROW()","v":528},null,null,"FRC",null,null,null,null,null,{"$f":"J509*$N$43","v":1.722179589999064E-4},6.3476494547678773E-3,2.5434644568949203,4.4429248706788265,9.9170616326285739,{"$f":"O509*O$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Y509*Y$43","v":0},0,0,0,0,0,{"$f":"AE431+AE489","v":0},0,0,0,0]
[{"$f":"ROW()","v":529},null,null,"Land",null,null,null,null,null,{"$f":"J510*$N$43","v":0.37899803127543513},0.28116626125981847,0,0,0,{"$f":"O510*O$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Y510*Y$43","v":0},0.87337029353929896,2.3629952157813743,0.42134855911293784,6.7870611228168396E-3,2.0229949999999999,{"$f":"AE432+AE490","v":0},0,0,0,0]
[{"$f":"ROW()","v":530},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,{"$f":"O511*O$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Y511*Y$43","v":0},0,0,0,0.28362224570027628,0.67879448821921573,{"$f":"AE433+AE491","v":0},0,0,0,0]
[{"$f":"ROW()","v":531},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J514:J530)","v":39.68277784289689},27.223688767494231,36.850330388418925,40.958193649477579,47.465856810078776,33.691958475083474,40.594027556633129,42.663750511317886,43.458084549730508,51.934679168634439,30.189875912108395,45.154367483418575,42.207599445831548,86.446725863368954,76.633263972206663,{"$f":"SUM(Y514:Y530)","v":42.319722501428458},73.534829476168426,84.093096131278671,84.097000805399063,85.411448598693283,78.840826521924555,{"$f":"SUM(AE514:AE530)","v":87.133332290159444},81.888090069150692,80.489439651011281,79.63982843445207,81.038784303084768]
[{"$f":"ROW()","v":532}]
["Redundant Assets  (New Facility Investment)"]
[{"$f":"ROW()","v":534},null,"Redundant Asset",null,null,null,null,null,null,"Actual 1 (FA1) [m$ 30/6/2014]",null,null,null,null,"Actual 2 [m$ 30/6/2014]",null,null,null,null,"Actual [m$ 30/6/2014]",null,null,null,null,null,"Actual 4 [m$ 31/12/2019]",null,null,null,"Forecast [m$ 31/12/2019]",null,null,"Forecast 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":535},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":536},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":537},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":538},null,null,"Medium / Low Pressure Mains",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]
[{"$f":"ROW()","v":539},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":540},null,null,"Regulators",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]
[{"$f":"ROW()","v":541},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":542},null,null,"Buildings",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]
[{"$f":"ROW()","v":543},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":544},null,null,"Equipment & Vehicles",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]
[{"$f":"ROW()","v":545},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":546},null,null,"Information Technology",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]
[{"$f":"ROW()","v":547},null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":548},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":549},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":550},null,null,"Land",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]
[{"$f":"ROW()","v":551},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":552},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J535:J551)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y535:Y551)","v":0},0,0,0,0,0,{"$f":"SUM(AE535:AE551)","v":0},0,0,0,0]
["Asset Disposal  (New Facility Investment)"]
[{"$f":"ROW()","v":554},null,"Redundant Asset",null,null,null,null,null,null,"Actual 1 (FA1) [m$ 30/6/2014]",null,null,null,null,"Actual 2 [m$ 30/6/2014]",null,null,null,null,"Actual 3 [m$ 30/6/2014]",null,null,null,null,null,"Actual 4 [m$ 31/12/2019]",null,null,null,"Forecast [m$ 31/12/2019]",null,null,"Forecast 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":555},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":556},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":558},null,null,"Medium / Low Pressure Mains",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]
[{"$f":"ROW()","v":559},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":560},null,null,"Regulators",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]
[{"$f":"ROW()","v":561},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":562},null,null,"Buildings",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]
[{"$f":"ROW()","v":563},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8705334252927541E-2,-1.5466611009039191E-2,-0.20286726621937196,-6.3572838320331742E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.20724724365213301,-0.51563002248884937,0,0,0,0,0,0]
[{"$f":"ROW()","v":566},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.7720340433808155E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":567},null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":569},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":570},null,null,"Land",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]
[{"$f":"ROW()","v":571},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J555:J571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y555:Y571)","v":-4.2477368296308354E-2},-1.5466611009039191E-2,-0.20286726621937196,-0.2136045274841662,-0.51563002248884937,0,{"$f":"SUM(AE555:AE571)","v":0},0,0,0,0]
["Addition To Capital Base (NGR 82, 84 & 86)"]
[{"$f":"ROW()","v":574},null,"Additions",null,null,null,null,null,null,"Actual 1 (FA1) [m$ 30/6/2014]",null,null,null,null,"Actual 2 [m$ 30/6/2014]",null,null,null,null,"Actual 3 [m$ 30/6/2014]",null,null,null,null,null,"Actual 4 [m$ 31/12/2019]",null,null,null,"Forecast [m$ 31/12/2019]",null,null,"Forecast 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":575},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":576},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":577},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":578},null,null,"Medium / Low Pressure Mains",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]
[{"$f":"ROW()","v":579},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":580},null,null,"Regulators",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]
[{"$f":"ROW()","v":581},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":582},null,null,"Buildings",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]
[{"$f":"ROW()","v":583},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":584},null,null,"Equipment & Vehicles",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]
[{"$f":"ROW()","v":585},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":586},null,null,"Information Technology",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]
[{"$f":"ROW()","v":587},null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":588},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":589},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":590},null,null,"Land",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]
[{"$f":"ROW()","v":591},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":592},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J575:J591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y575:Y591)","v":0},0,0,0,0,0,{"$f":"SUM(AE575:AE591)","v":0},0,0,0,0]
["Redundant Assets, Asset Disposal & Addition To Capital Base  (New Facility Investment)"]
[{"$f":"ROW()","v":594},null,"Redundant Asset",null,null,null,null,null,null,{"$f":"\"Actual 1 (FA1) [m$ \"&$G$43&\"]\"","v":"Actual 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$43&\"]\"","v":"Actual 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$43&\"]\"","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"Actual 4 [m$ \"&$G$43&\"]\"","v":"Actual 4 [m$ 31/12/2019]"},null,null,null,{"$f":"\"Forecast [m$ \"&$G$43&\"]\"","v":"Forecast [m$ 31/12/2019]"},null,null,{"$f":"\"Forecast 5 [m$ \"&$G$43&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":595},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"(J535+J555+J575)*$X$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(T535+T555+T575)*$X$43","v":0},{"$f":"(U535+U555+U575)*$X$43","v":0},0,0,0,{"$f":"(Y535+Y555+Y575)*$AD$43","v":0},{"$f":"(Z535+Z555+Z575)*$AD$43","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":596},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"(J536+J556+J576)*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y536+Y556+Y576)*$AD$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":597},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"(J537+J557+J577)*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y537+Y557+Y577)*$AD$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":598},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"(J538+J558+J578)*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y538+Y558+Y578)*$AD$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":599},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"(J539+J559+J579)*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y539+Y559+Y579)*$AD$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":600},null,null,"Regulators",null,null,null,null,null,{"$f":"(J540+J560+J580)*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y540+Y560+Y580)*$AD$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":601},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"(J541+J561+J581)*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y541+Y561+Y581)*$AD$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":602},null,null,"Buildings",null,null,null,null,null,{"$f":"(J542+J562+J582)*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y542+Y562+Y582)*$AD$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":603},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"(J543+J563+J583)*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y543+Y563+Y583)*$AD$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":604},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"(J544+J564+J584)*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y544+Y564+Y584)*$AD$43","v":-3.8705334252927541E-2},-1.5466611009039191E-2,-0.20286726621937196,-6.3572838320331742E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":605},null,null,"Vehicle",null,null,null,null,null,{"$f":"(J545+J565+J585)*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y545+Y565+Y585)*$AD$43","v":0},0,0,-0.20724724365213301,-0.51563002248884937,0,0,0,0,0,0]
[{"$f":"ROW()","v":606},null,null,"Information Technology",null,null,null,null,null,{"$f":"(J546+J566+J586)*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y546+Y566+Y586)*$AD$43","v":-3.7720340433808155E-3},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":607},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]
[{"$f":"ROW()","v":608},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"(J548+J568+J588)*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y548+Y568+Y588)*$AD$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":609},null,null,"FRC",null,null,null,null,null,{"$f":"(J549+J569+J589)*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y549+Y569+Y589)*$AD$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,null,"Land",null,null,null,null,null,{"$f":"(J550+J570+J590)*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y550+Y570+Y590)*$AD$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":611},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"(J551+J571+J591)*$X$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y551+Y571+Y591)*$AD$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J595:J611)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y595:Y611)","v":-4.2477368296308354E-2},-1.5466611009039191E-2,-0.20286726621937196,-0.2136045274841662,-0.51563002248884937,0,{"$f":"SUM(AE595:AE611)","v":0},0,0,0,0]
["Capex Depreciation of Vines and West Net Energy"]
[{"$f":"ROW()","v":614},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,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Forecast 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":615},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":617},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2410707191100514E-3,8.4821414382201029E-3,8.4821414382201029E-3,8.4821414382201012E-3,8.4821414382201012E-3,4.7610702795506657E-3,9.5221405591013313E-3,9.5221405591013313E-3,9.5221405591013313E-3,9.5221405591013313E-3,9.5221405591013313E-3]
[{"$f":"ROW()","v":619},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":620},null,null,"Regulators",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]
[{"$f":"ROW()","v":621},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":622},null,null,"Buildings",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]
[{"$f":"ROW()","v":623},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9814863102998694E-3,9.9629726205997388E-3,9.9629726205997388E-3,9.9629726205997388E-3,9.9629726205997388E-3,5.5922685545158838E-3,1.1184537109031766E-2,1.1184537109031768E-2,1.1184537109031768E-2,1.1184537109031768E-2,1.1184537109031768E-2]
[{"$f":"ROW()","v":624},null,null,"Equipment & Vehicles",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]
[{"$f":"ROW()","v":625},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":626},null,null,"Information Technology",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]
[{"$f":"ROW()","v":627},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":628},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":629},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":630},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]
[{"$f":"ROW()","v":631},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":632},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T615:T631)","v":9.2225570294099217E-3},1.8445114058819843E-2,1.8445114058819843E-2,1.844511405881984E-2,1.844511405881984E-2,1.0353338834066549E-2,2.0706677668133097E-2,2.0706677668133097E-2,2.0706677668133097E-2,2.0706677668133097E-2,2.0706677668133097E-2,{"$f":"SUM(AE615:AE631)","v":0},0,0,0,0]
[{"$f":"ROW()","v":633},null,"Vines (2009 Capex Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$43&\"]\"","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$43&\"]\"","v":"Approved 4 [m$ 31/12/2019]"},null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$43&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":634},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T615*$S$43","v":0},0,0,0,0,{"$f":"Y615*$X$43","v":0},0,0,0,0,0,{"$f":"AE615*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":635},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y616*$X$43","v":0},0,0,0,0,0,{"$f":"AE616*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":636},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y617*$X$43","v":0},0,0,0,0,0,{"$f":"AE617*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":637},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1906587494090564E-3,1.0381317498818113E-2,1.0381317498818113E-2,1.0381317498818111E-2,1.0381317498818111E-2,{"$f":"Y618*$X$43","v":5.1906587494090582E-3},1.0381317498818116E-2,1.0381317498818116E-2,1.0381317498818116E-2,1.0381317498818116E-2,1.0381317498818116E-2,{"$f":"AE618*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":638},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y619*$X$43","v":0},0,0,0,0,0,{"$f":"AE619*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":639},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y620*$X$43","v":0},0,0,0,0,0,{"$f":"AE620*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":640},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y621*$X$43","v":0},0,0,0,0,0,{"$f":"AE621*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":641},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y622*$X$43","v":0},0,0,0,0,0,{"$f":"AE622*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":642},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0968555381800717E-3,1.2193711076360143E-2,1.2193711076360143E-2,1.2193711076360143E-2,1.2193711076360143E-2,{"$f":"Y623*$X$43","v":6.0968555381800717E-3},1.2193711076360142E-2,1.2193711076360143E-2,1.2193711076360143E-2,1.2193711076360143E-2,1.2193711076360143E-2,{"$f":"AE623*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":643},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y624*$X$43","v":0},0,0,0,0,0,{"$f":"AE624*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":644},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y625*$X$43","v":0},0,0,0,0,0,{"$f":"AE625*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":645},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y626*$X$43","v":0},0,0,0,0,0,{"$f":"AE626*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":646},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]
[{"$f":"ROW()","v":647},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":648},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T629*$S$43","v":0},0,0,0,0,{"$f":"Y629*$X$43","v":0},0,0,0,0,0,{"$f":"AE629*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":649},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T630*$S$43","v":0},0,0,0,0,{"$f":"Y630*$X$43","v":0},0,0,0,0,0,{"$f":"AE630*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":650},null,null,"Equity Raising Cost",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,{"$f":"AE631*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":651},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T634:T650)","v":1.1287514287589128E-2},{"$f":"SUM(U634:U650)","v":2.2575028575178256E-2},{"$f":"SUM(V634:V650)","v":2.2575028575178256E-2},{"$f":"SUM(W634:W650)","v":2.2575028575178256E-2},{"$f":"SUM(X634:X650)","v":2.2575028575178256E-2},{"$f":"SUM(Y634:Y650)","v":1.128751428758913E-2},2.2575028575178256E-2,2.257502857517826E-2,2.257502857517826E-2,2.257502857517826E-2,2.257502857517826E-2,{"$f":"SUM(AE634:AE650)","v":0},0,0,0,0]
[{"$f":"ROW()","v":652},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,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Forecast 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":653},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":654},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":655},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":656},null,null,"Medium / Low Pressure Mains",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]
[{"$f":"ROW()","v":657},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,null,"Regulators",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]
[{"$f":"ROW()","v":659},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":660},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.0820612652312525E-3,7.0820612652312525E-3,7.0820612652312516E-3,7.0820612652312516E-3,-1.7370396185572217E-2,0,0,0,0,0]
[{"$f":"ROW()","v":661},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":662},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.58481788708327309,0.58481788708327309,0.58481788708327309,0.58481788708327309,0.11103062767410915,0.2220612553482183,0.2220612553482183,8.1410884757676105E-3,0,0]
[{"$f":"ROW()","v":663},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":664},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0389472969018517E-2,1.0389472969018518E-2,1.0389472969018518E-2,1.0389472969018517E-2,6.8424253471973881E-2,0,0,0,0,0]
[{"$f":"ROW()","v":665},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":666},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":667},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":668},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]
[{"$f":"ROW()","v":669},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":670},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T653:T669)","v":0},0.60228942131752283,0.60228942131752283,0.60228942131752283,0.60228942131752283,0.16208448496051081,0.2220612553482183,{"$f":"SUM(AA653:AA669)","v":0.2220612553482183},8.1410884757676105E-3,0,0,{"$f":"SUM(AE653:AE669)","v":0},0,0,0,0]
[{"$f":"ROW()","v":671},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$748","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"},null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$43&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":672},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T653*$S$43","v":0},{"$f":"U653*$S$43","v":0},0,0,0,{"$f":"Y653*$X$43","v":0},0,0,0,0,0,{"$f":"AE653*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":673},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T654*$S$43","v":0},0,0,0,0,{"$f":"Y654*$X$43","v":0},0,0,0,0,0,{"$f":"AE654*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":674},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T655*$S$43","v":0},0,0,0,0,{"$f":"Y655*$X$43","v":0},0,0,0,0,0,{"$f":"AE655*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":675},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T656*$S$43","v":0},0,0,0,0,{"$f":"Y656*$X$43","v":0},0,0,0,0,0,{"$f":"AE656*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":676},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T657*$S$43","v":0},0,0,0,0,{"$f":"Y657*$X$43","v":0},0,0,0,0,0,{"$f":"AE657*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":677},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T658*$S$43","v":0},0,0,0,0,{"$f":"Y658*$X$43","v":0},0,0,0,0,0,{"$f":"AE658*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":678},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T659*$S$43","v":0},0,0,0,0,{"$f":"Y659*$X$43","v":0},0,0,0,0,0,{"$f":"AE659*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":679},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T660*$S$43","v":0},8.6677553157937983E-3,8.6677553157937983E-3,8.6677553157937966E-3,8.6677553157937966E-3,{"$f":"Y660*$X$43","v":-1.8937716447624361E-2},0,0,0,0,0,{"$f":"AE660*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":680},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T661*$S$43","v":0},0,0,0,0,{"$f":"Y661*$X$43","v":0},0,0,0,0,0,{"$f":"AE661*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":681},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T662*$S$43","v":0},0.7157603075849438,0.7157603075849438,0.7157603075849438,0.7157603075849438,{"$f":"Y662*$X$43","v":0.12104885354546489},0.24209770709092979,0.24209770709092979,8.8756539276384164E-3,0,0,{"$f":"AE662*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":682},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T663*$S$43","v":0},0,0,0,0,{"$f":"Y663*$X$43","v":0},0,0,0,0,0,{"$f":"AE663*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":683},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T664*$S$43","v":0},1.2715706089357825E-2,1.2715706089357829E-2,1.2715706089357829E-2,1.2715706089357825E-2,{"$f":"Y664*$X$43","v":7.459813216401498E-2},0,0,0,0,0,{"$f":"AE664*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":684},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]
[{"$f":"ROW()","v":685},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":686},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T667*$S$43","v":0},0,0,0,0,{"$f":"Y667*$X$43","v":0},0,0,0,0,0,{"$f":"AE667*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":687},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T668*$S$43","v":0},0,0,0,0,{"$f":"Y668*$X$43","v":0},0,0,0,0,0,{"$f":"AE668*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":688},null,null,"Equity Raising Cost",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,{"$f":"AE669*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":689},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T672:T688)","v":0},0.73714376899009537,0.73714376899009537,0.73714376899009537,0.73714376899009537,0.17670926926185551,0.24209770709092979,0.24209770709092979,8.8756539276384164E-3,0,0,{"$f":"SUM(AE672:AE688)","v":0},0,0,0,0]
["Capex Depreciation"]
[{"$f":"ROW()","v":691},null,"Depreciation per Tariff Variation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/6/2014]",null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Approved 4 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":692},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":693},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]
[{"$f":"ROW()","v":694},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":695},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]
[{"$f":"ROW()","v":696},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":697},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46282101167315E-2]
[{"$f":"ROW()","v":698},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":699},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":700},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":701},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":702},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":703},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":704},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":705},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":706},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":707},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":708},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":709},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X692:X708)","v":1.46282101167315E-2},0,0,0,0,0,0,{"$f":"SUM(AE692:AE708)","v":0},0,0,0,0]
[{"$f":"ROW()","v":710},null,"Depreciation per Tariff Variation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$43&\"]\"","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$43&\"]\"","v":"Approved 4 [m$ 31/12/2019]"},null,null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$43&\"]\"","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":711},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X692*$X$43","v":0},{"$f":"Y692*Y$43","v":0},{"$f":"Z692*Z$43","v":0},0,0,0,0,{"$f":"AE692*AE$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":712},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":"Y693*Y$43","v":0},0,0,0,0,0,{"$f":"AE693*AE$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":713},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,{"$f":"Y694*Y$43","v":0},0,0,0,0,0,{"$f":"AE694*AE$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":714},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,{"$f":"Y695*Y$43","v":0},0,0,0,0,0,{"$f":"AE695*AE$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":715},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,{"$f":"Y696*Y$43","v":0},0,0,0,0,0,{"$f":"AE696*AE$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":716},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5948104600920214E-2,{"$f":"Y697*Y$43","v":0},0,0,0,0,0,{"$f":"AE697*AE$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":717},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y698*Y$43","v":0},0,0,0,0,0,{"$f":"AE698*AE$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":718},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y699*Y$43","v":0},0,0,0,0,0,{"$f":"AE699*AE$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":719},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y700*Y$43","v":0},0,0,0,0,0,{"$f":"AE700*AE$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":720},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y701*Y$43","v":0},0,0,0,0,0,{"$f":"AE701*AE$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":721},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y702*Y$43","v":0},0,0,0,0,0,{"$f":"AE702*AE$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":722},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y703*Y$43","v":0},0,0,0,0,0,{"$f":"AE703*AE$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":723},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]
[{"$f":"ROW()","v":724},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X705*$X$43","v":0}]
[{"$f":"ROW()","v":725},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X706*$X$43","v":0},{"$f":"Y706*Y$43","v":0},0,0,0,0,0,{"$f":"AE706*AE$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":726},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X707*$X$43","v":0},{"$f":"Y707*Y$43","v":0},0,0,0,0,0,{"$f":"AE707*AE$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":727},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X708*$X$43","v":0},0,0,0,0,0,0,{"$f":"AE708*AE$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":728},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X711:X727)","v":1.5948104600920214E-2},{"$f":"SUM(Y711:Y727)","v":0},0,0,0,0,0,{"$f":"SUM(AE711:AE727)","v":0},0,0,0,0]
[{"$f":"ROW()","v":729},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,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":730},null,null,"High Pressure Mains - Steel",null,null,null,null,null,6.6956925693313768E-2,6.6956925693313768E-2,6.6956925693313768E-2,6.6956925693313768E-2,6.6956925693313768E-2,1.1365183239067038E-2,1.1365183239067038E-2,1.1365183239067038E-2,1.1365183239067038E-2,1.1365183239067038E-2,5.0668708225695917E-3,1.0133741645139183E-2,1.0133741645139182E-2,1.0133741645139182E-2,1.0133741645139182E-2,9.1095489265487165E-3,1.8219097853097437E-2,1.8219097853097437E-2,1.8219097853097437E-2,1.8219097853097437E-2,1.8219097853097437E-2]
[{"$f":"ROW()","v":731},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":732},null,null,"Medium Pressure Mains",null,null,null,null,null,0.19091472764125927,0.19091472764125927,0.19091472764125927,0.19091472764125927,0.19091472764125927,9.3724295506473709E-2,9.3724295506473709E-2,9.3724295506473709E-2,9.3724295506473709E-2,9.3724295506473709E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":733},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,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-2,0.14001813946122837,0.14001813946122835,0.14001813946122835,0.14001813946122835,7.8592912797115722E-2,0.15718582559423144,0.15718582559423144,0.15718582559423144,0.15718582559423144,0.15718582559423147]
[{"$f":"ROW()","v":734},null,null,"Low Pressure Mains",null,null,null,null,null,2.4490175541007367E-2,2.4490175541007367E-2,2.4490175541007367E-2,2.4490175541007367E-2,2.4490175541007367E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":735},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-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":736},null,null,"Secondary Gate Stations",null,null,null,null,null,8.8544277835185155E-3,8.8544277835185155E-3,8.8544277835185155E-3,8.8544277835185155E-3,8.8544277835185155E-3,0,3.4694469519536142E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},null,null,"Buildings",null,null,null,null,null,1.505254717539688E-3,1.505254717539688E-3,1.505254717539688E-3,1.505254717539688E-3,1.505254717539688E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":738},null,null,"Meter and Services Pipes",null,null,null,null,null,0.59679438564172449,0.59679438564172449,0.59679438564172449,0.59679438564172449,0.59679438564172449,0.54449352627570446,0.54449352627570446,0.54449352627570446,0.54449352627570446,0.54449352627570446,0.28584680295291731,0.57169360590583462,0.57169360590583451,0.57169360590583451,0.57169360590583451,0.3208946061454242,0.6417892122908484,0.6417892122908484,0.64178921229084851,0.64178921229084851,0.64178921229084851]
[{"$f":"ROW()","v":739},null,null,"Equipment & Vehicles",null,null,null,null,null,0.69345243742610618,0.69345243742610618,0.69345243742610618,0.69345243742610618,0.69345243742610618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":740},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":741},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,0.71266500290770685,0.71266500290770685,0.71266500290770685,0.71266500290770685,0.71266500290770685,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":742},null,null,"Miscellaneous IT equipment",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,2.4323686214775321E-5,2.4323686214775321E-5,2.4323686214775321E-5,2.4323686214775321E-5,2.4323686214775321E-5,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":745},null,null,"Land",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]
[{"$f":"ROW()","v":746},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":747},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J730:J746)","v":1.6172891006406376},1.6172891006406376,1.6172891006406376,1.6172891006406376,1.6172891006406376,1.4028773319620957,1.4028773319620957,1.4028773319620957,1.4028773319620957,1.4028773319620957,{"$f":"SUM(T730:T746)","v":0.3609227435061011},0.72184548701220219,0.72184548701220208,0.72184548701220208,0.72184548701220208,0.40859706786908867,0.81719413573817734,0.81719413573817734,0.81719413573817734,0.81719413573817734,0.81719413573817745]
[{"$f":"ROW()","v":748},null,"2000 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 1 (FA1) [m$ \"&$G$43&\"]\"","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Approved 2 [m$ \"&$G$43&\"]\"","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$43&\"]\"","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$43&\"]\"","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":749},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J730*$N$43","v":9.4814453549448605E-2},9.4814453549448605E-2,9.4814453549448605E-2,9.4814453549448605E-2,9.4814453549448605E-2,1.6093684516478621E-2,1.6093684516478621E-2,1.6093684516478621E-2,1.6093684516478621E-2,1.6093684516478621E-2,{"$f":"T730*$S$43","v":6.2013578903053999E-3},1.24027157806108E-2,1.2402715780610798E-2,1.2402715780610798E-2,1.2402715780610798E-2,{"$f":"Y730*$X$43","v":9.9314979746996188E-3},1.9862995949399241E-2,1.9862995949399241E-2,1.9862995949399241E-2,1.9862995949399241E-2,1.9862995949399241E-2,{"$f":"AE730*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":750},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J731*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y731*$X$43","v":0},0,0,0,0,0,{"$f":"AE731*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":751},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J732*$N$43","v":0.27034508213174124},0.27034508213174124,0.27034508213174124,0.27034508213174124,0.27034508213174124,0.1327184271191939,0.1327184271191939,0.1327184271191939,0.1327184271191939,0.1327184271191939,0,0,0,0,0,{"$f":"Y732*$X$43","v":0},0,0,0,0,0,{"$f":"AE732*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":752},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J733*$N$43","v":1.691003871429648E-3},1.691003871429648E-3,1.691003871429648E-3,1.691003871429648E-3,1.691003871429648E-3,5.0917561593091062E-2,5.0917561593091062E-2,5.0917561593091062E-2,5.0917561593091062E-2,5.0917561593091062E-2,8.5684303423135544E-2,0.17136860684627109,0.17136860684627106,0.17136860684627106,0.17136860684627106,{"$f":"Y733*$X$43","v":8.5684303423135502E-2},0.171368606846271,0.171368606846271,0.171368606846271,0.171368606846271,0.17136860684627103,{"$f":"AE733*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":753},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J734*$N$43","v":3.467934925636168E-2},3.467934925636168E-2,3.467934925636168E-2,3.467934925636168E-2,3.467934925636168E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Y734*$X$43","v":0},0,0,0,0,0,{"$f":"AE734*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":754},null,null,"Regulators",null,null,null,null,null,{"$f":"J735*$N$43","v":4.6908967805780057E-2},4.6908967805780057E-2,4.6908967805780057E-2,4.6908967805780057E-2,4.6908967805780057E-2,6.5812091375622743E-3,6.5812091375622743E-3,6.5812091375622743E-3,6.5812091375622743E-3,6.5812091375622743E-3,0,0,0,0,0,{"$f":"Y735*$X$43","v":0},0,0,0,0,0,{"$f":"AE735*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":755},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J736*$N$43","v":1.2538325544286416E-2},1.2538325544286416E-2,1.2538325544286416E-2,1.2538325544286416E-2,1.2538325544286416E-2,0,4.9129154820369966E-18,0,0,0,0,0,0,0,0,{"$f":"Y736*$X$43","v":0},0,0,0,0,0,{"$f":"AE736*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":756},null,null,"Buildings",null,null,null,null,null,{"$f":"J737*$N$43","v":2.1315181666189753E-3},2.1315181666189753E-3,2.1315181666189753E-3,2.1315181666189753E-3,2.1315181666189753E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"Y737*$X$43","v":0},0,0,0,0,0,{"$f":"AE737*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":757},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J738*$N$43","v":0.84509157148547931},0.84509157148547931,0.84509157148547931,0.84509157148547931,0.84509157148547931,0.77103086231150753,0.77103086231150753,0.77103086231150753,0.77103086231150753,0.77103086231150753,0.34984873090008606,0.69969746180017212,0.699697461800172,0.699697461800172,0.699697461800172,{"$f":"Y738*$X$43","v":0.34984873090008634},0.69969746180017267,0.69969746180017267,0.69969746180017278,0.69969746180017278,0.69969746180017278,{"$f":"AE738*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":758},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J739*$N$43","v":0.98196434851630432},0.98196434851630432,0.98196434851630432,0.98196434851630432,0.98196434851630432,0,0,0,0,0,0,0,0,0,0,{"$f":"Y739*$X$43","v":0},0,0,0,0,0,{"$f":"AE739*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":759},null,null,"Vehicle",null,null,null,null,null,{"$f":"J740*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y740*$X$43","v":0},0,0,0,0,0,{"$f":"AE740*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":760},null,null,"Information Technology",null,null,null,null,null,{"$f":"J741*$N$43","v":0},0,0,0,0,1.0091703302509596,1.0091703302509596,1.0091703302509596,1.0091703302509596,1.0091703302509596,0,0,0,0,0,{"$f":"Y741*$X$43","v":0},0,0,0,0,0,{"$f":"AE741*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":761},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]
[{"$f":"ROW()","v":762},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":763},null,null,"FRC",null,null,null,null,null,{"$f":"J744*$N$43","v":0},0,0,0,0,3.4443591799981282E-5,3.4443591799981282E-5,3.4443591799981282E-5,3.4443591799981282E-5,3.4443591799981282E-5,{"$f":"T744*$S$43","v":0},0,0,0,0,{"$f":"Y744*$X$43","v":0},0,0,0,0,0,{"$f":"AE744*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":764},null,null,"Land",null,null,null,null,null,{"$f":"J745*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T745*$S$43","v":0},0,0,0,0,{"$f":"Y745*$X$43","v":0},0,0,0,0,0,{"$f":"AE745*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":765},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J746*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE746*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":766},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J749:J765)","v":2.2901646203274506},2.2901646203274506,2.2901646203274506,2.2901646203274506,2.2901646203274506,1.9865465185205931,1.9865465185205931,1.9865465185205931,1.9865465185205931,1.9865465185205931,{"$f":"SUM(T749:T765)","v":0.44173439221352701},{"$f":"SUM(U749:U765)","v":0.88346878442705401},{"$f":"SUM(V749:V765)","v":0.8834687844270539},{"$f":"SUM(W749:W765)","v":0.8834687844270539},{"$f":"SUM(X749:X765)","v":0.8834687844270539},{"$f":"SUM(Y749:Y765)","v":0.44546453229792149},0.89092906459584298,0.89092906459584298,0.89092906459584298,0.89092906459584298,0.89092906459584309,{"$f":"SUM(AE749:AE765)","v":0},0,0,0,0]
[{"$f":"ROW()","v":767},null,"2001 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":768},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,3.134134537500588E-2,3.134134537500588E-2,3.134134537500588E-2,3.134134537500588E-2,1.5623070997040646E-2,1.5623070997040646E-2,1.5623070997040646E-2,1.5623070997040646E-2,1.5623070997040646E-2,8.632474379740393E-3,1.7264948759480786E-2,1.7264948759480786E-2,1.7264948759480789E-2,1.7264948759480789E-2,1.5433664934662096E-2,3.0867329869324188E-2,3.0867329869324191E-2,3.0867329869324191E-2,3.0867329869324191E-2,3.0867329869324191E-2]
[{"$f":"ROW()","v":769},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":770},null,null,"Medium Pressure Mains",null,null,null,null,null,null,7.674467964533338E-2,7.674467964533338E-2,7.674467964533338E-2,7.674467964533338E-2,6.5099089118660761E-2,6.5099089118660761E-2,6.5099089118660761E-2,6.5099089118660761E-2,6.5099089118660761E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":771},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,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-2,9.8743995513985758E-2,9.8743995513985758E-2,9.8743995513985758E-2,9.8743995513985758E-2,5.5425520282808879E-2,0.11085104056561777,0.11085104056561777,0.11085104056561777,0.11085104056561777,0.11085104056561777]
[{"$f":"ROW()","v":772},null,null,"Low Pressure Mains",null,null,null,null,null,null,4.573717307552623E-2,4.573717307552623E-2,4.573717307552623E-2,4.573717307552623E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":773},null,null,"Regulators",null,null,null,null,null,null,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-3,4.1908782096165952E-3,4.1908782096165952E-3,4.1908782096165952E-3,4.1908782096165952E-3,2.3523618221118763E-3,4.7047236442237525E-3,4.7047236442237525E-3,4.7047236442237525E-3,4.7047236442237525E-3,4.7047236442237525E-3]
[{"$f":"ROW()","v":774},null,null,"Secondary Gate Stations",null,null,null,null,null,null,8.8544232205469281E-3,8.8544232205469281E-3,8.8544232205469281E-3,8.8544232205469281E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":775},null,null,"Buildings",null,null,null,null,null,null,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-4,1.5785762818278949E-3,1.5785762818278952E-3,1.5785762818278952E-3,1.5785762818278952E-3,8.8606310967050844E-4,1.7721262193410169E-3,1.7721262193410169E-3,1.7721262193410171E-3,1.7721262193410171E-3,1.7721262193410171E-3]
[{"$f":"ROW()","v":776},null,null,"Meter and Services Pipes",null,null,null,null,null,null,0.37167956688426962,0.37167956688426962,0.37167956688426962,0.37167956688426962,0.43149335302806496,0.43149335302806496,0.43149335302806496,0.43149335302806496,0.43149335302806496,0.24307643453475294,0.48615286906950583,0.48615286906950589,0.48615286906950589,0.48615286906950589,0.2728801439004076,0.5457602878008152,0.5457602878008152,0.54576028780081509,0.5457602878008152,0.5457602878008152]
[{"$f":"ROW()","v":777},null,null,"Equipment & Vehicles",null,null,null,null,null,null,0.55861436692194477,0.55861436692194477,0.55861436692194477,0.55861436692194477,0,2.7755575615628914E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":778},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":779},null,null,"Information Technology",null,null,null,null,null,null,0,0,0,0,0.13405307963756818,0.13405307963756818,0.13405307963756818,0.13405307963756818,0.13405307963756818,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":780},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":781},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":782},null,null,"FRC",null,null,null,null,null,null,0,0,0,0,8.9652806499261454E-4,8.9652806499261454E-4,8.9652806499261454E-4,8.9652806499261454E-4,8.9652806499261432E-4,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":783},null,null,"Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},null,null,"Equity Raising Cost",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J768:J784)","v":0},1.1044018404994498,1.1044018404994498,1.1044018404994498,1.1044018404994498,0.67466681050345889,0.67466681050345911,0.67466681050345889,0.67466681050345889,0.67466681050345889,0.30396563391720849,0.60793126783441687,0.60793126783441687,0.60793126783441687,0.60793126783441687,{"$f":"SUM(Y768:Y784)","v":0.34697775404966097},0.69395550809932194,0.69395550809932194,0.69395550809932183,0.69395550809932194,0.69395550809932194,{"$f":"SUM(AE768:AE784)","v":0},0,0,0,0]
[{"$f":"ROW()","v":786},null,"2001 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$748","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$748","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$748","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":787},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J768*$N$43","v":0},4.4380958421638854E-2,4.4380958421638854E-2,4.4380958421638854E-2,4.4380958421638854E-2,2.2123072766714078E-2,2.2123072766714078E-2,2.2123072766714078E-2,2.2123072766714078E-2,2.2123072766714078E-2,{"$f":"T768*$S$43","v":1.056531042181055E-2},{"$f":"U768*$S$43","v":2.1130620843621099E-2},2.1130620843621099E-2,2.1130620843621106E-2,2.1130620843621106E-2,{"$f":"Y768*$X$43","v":1.6826235116216805E-2},3.3652470232433611E-2,3.3652470232433611E-2,3.3652470232433611E-2,3.3652470232433611E-2,3.3652470232433611E-2,{"$f":"AE768*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":788},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J769*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T769*$S$43","v":0},0,0,0,0,{"$f":"Y769*$X$43","v":0},0,0,0,0,0,{"$f":"AE769*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":789},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J770*$N$43","v":0},0.1086744169935269,0.1086744169935269,0.1086744169935269,0.1086744169935269,9.2183661323163718E-2,9.2183661323163718E-2,9.2183661323163718E-2,9.2183661323163718E-2,9.2183661323163718E-2,{"$f":"T770*$S$43","v":0},0,0,0,0,{"$f":"Y770*$X$43","v":0},0,0,0,0,0,{"$f":"AE770*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":790},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J771*$N$43","v":0},1.7758456761014466E-3,1.7758456761014466E-3,1.7758456761014466E-3,1.7758456761014466E-3,3.0110162232520152E-2,3.0110162232520152E-2,3.0110162232520152E-2,3.0110162232520152E-2,3.0110162232520152E-2,{"$f":"T771*$S$43","v":6.0426531200808639E-2},0.12085306240161726,0.12085306240161726,0.12085306240161726,0.12085306240161726,{"$f":"Y771*$X$43","v":6.042653120080866E-2},0.12085306240161733,0.12085306240161733,0.12085306240161733,0.12085306240161733,0.12085306240161733,{"$f":"AE771*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":791},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J772*$N$43","v":0},6.4766191505199508E-2,6.4766191505199508E-2,6.4766191505199508E-2,6.4766191505199508E-2,0,0,0,0,0,{"$f":"T772*$S$43","v":0},0,0,0,0,{"$f":"Y772*$X$43","v":0},0,0,0,0,0,{"$f":"AE772*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,null,"Regulators",null,null,null,null,null,{"$f":"J773*$N$43","v":0},1.0157396652490587E-2,1.0157396652490587E-2,1.0157396652490587E-2,1.0157396652490587E-2,6.5812091375622743E-3,6.5812091375622743E-3,6.5812091375622743E-3,6.5812091375622743E-3,6.5812091375622743E-3,{"$f":"T773*$S$43","v":2.5646139957575258E-3},5.1292279915150516E-3,5.1292279915150516E-3,5.1292279915150516E-3,5.1292279915150516E-3,{"$f":"Y773*$X$43","v":2.564613995757528E-3},5.1292279915150559E-3,5.1292279915150559E-3,5.1292279915150559E-3,5.1292279915150559E-3,5.1292279915150559E-3,{"$f":"AE773*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":793},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J774*$N$43","v":0},1.2538319082883758E-2,1.2538319082883758E-2,1.2538319082883758E-2,1.2538319082883758E-2,0,0,0,0,0,{"$f":"T774*$S$43","v":0},0,0,0,0,{"$f":"Y774*$X$43","v":0},0,0,0,0,0,{"$f":"AE774*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":794},null,null,"Buildings",null,null,null,null,null,{"$f":"J775*$N$43","v":0},4.2526301662369238E-3,4.2526301662369238E-3,4.2526301662369238E-3,4.2526301662369238E-3,2.2524368995952308E-3,2.2524368995952308E-3,2.2524368995952308E-3,2.2524368995952308E-3,2.2524368995952308E-3,{"$f":"T775*$S$43","v":9.660120440763343E-4},1.9320240881526686E-3,1.9320240881526688E-3,1.9320240881526688E-3,1.9320240881526688E-3,{"$f":"Y775*$X$43","v":9.6601204407633409E-4},1.9320240881526682E-3,1.9320240881526682E-3,1.9320240881526686E-3,1.9320240881526686E-3,1.9320240881526686E-3,{"$f":"AE775*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":795},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J776*$N$43","v":0},0.52631739980180769,0.52631739980180769,0.52631739980180769,0.52631739980180769,0.6110168000389643,0.6110168000389643,0.6110168000389643,0.6110168000389643,0.6110168000389643,{"$f":"T776*$S$43","v":0.29750195298741317},0.59500390597482633,0.59500390597482633,0.59500390597482633,0.59500390597482633,{"$f":"Y776*$X$43","v":0.29750195298741344},0.59500390597482689,0.59500390597482689,0.59500390597482677,0.59500390597482689,0.59500390597482689,{"$f":"AE776*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":796},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J777*$N$43","v":0},0.79102669957059213,0.79102669957059213,0.79102669957059213,0.79102669957059213,0,3.9303323856295971E-16,0,0,0,{"$f":"T777*$S$43","v":0},0,0,0,0,{"$f":"Y777*$X$43","v":0},0,0,0,0,0,{"$f":"AE777*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":797},null,null,"Vehicle",null,null,null,null,null,{"$f":"J778*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T778*$S$43","v":0},0,0,0,0,{"$f":"Y778*$X$43","v":0},0,0,0,0,0,{"$f":"AE778*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":798},null,null,"Information Technology",null,null,null,null,null,{"$f":"J779*$N$43","v":0},0,0,0,0,0.189826061469336,0.189826061469336,0.189826061469336,0.189826061469336,0.189826061469336,{"$f":"T779*$S$43","v":0},0,0,0,0,{"$f":"Y779*$X$43","v":0},0,0,0,0,0,{"$f":"AE779*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":799},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]
[{"$f":"ROW()","v":800},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":801},null,null,"FRC",null,null,null,null,null,{"$f":"J782*$N$43","v":0},0,0,0,0,1.2695298909535756E-3,1.2695298909535756E-3,1.2695298909535756E-3,1.2695298909535756E-3,1.2695298909535752E-3,{"$f":"T782*$S$43","v":0},0,0,0,0,{"$f":"Y782*$X$43","v":0},0,0,0,0,0,{"$f":"AE782*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":802},null,null,"Land",null,null,null,null,null,{"$f":"J783*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T783*$S$43","v":0},0,0,0,0,{"$f":"Y783*$X$43","v":0},0,0,0,0,0,{"$f":"AE783*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":803},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J784*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE784*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":804},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J787:J803)","v":0},1.5638898578704779,1.5638898578704779,1.5638898578704779,1.5638898578704779,0.95536293375880932,0.95536293375880976,0.95536293375880932,0.95536293375880932,0.95536293375880932,0.37202442064986618,0.74404884129973237,0.74404884129973237,0.74404884129973237,0.74404884129973237,0.37828534534427277,0.75657069068854554,0.75657069068854554,0.75657069068854543,0.75657069068854554,0.75657069068854554,{"$f":"SUM(AE787:AE803)","v":0},0,0,0,0]
[{"$f":"ROW()","v":805},null,"2002 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":806},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,2.9492298171944042E-2,2.9492298171944042E-2,2.9492298171944042E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":807},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":808},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,6.2103364310899634E-2,6.2103364310899634E-2,6.2103364310899634E-2,7.4387694145758659E-2,7.4387694145758659E-2,7.4387694145758659E-2,7.4387694145758659E-2,7.4387694145758659E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":809},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,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-2,8.6933255633568282E-2,8.6933255633568282E-2,8.6933255633568268E-2,8.6933255633568268E-2,4.8796090317071404E-2,9.7592180634142808E-2,9.7592180634142808E-2,9.7592180634142794E-2,9.7592180634142794E-2,9.7592180634142794E-2]
[{"$f":"ROW()","v":810},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,4.6895016546367047E-2,4.6895016546367047E-2,4.6895016546367047E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":811},null,null,"Regulators",null,null,null,null,null,null,null,8.5013998506406202E-3,8.5013998506406202E-3,8.5013998506406202E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":812},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,2.8443710685388535E-9,2.8443710685388535E-9,2.8443710685388535E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,null,"Buildings",null,null,null,null,null,null,null,2.9885111497806394E-3,2.9885111497806394E-3,2.9885111497806394E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":814},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,0.35338695841797818,0.35338695841797818,0.35338695841797818,0.77125161290322586,0.77125161290322586,0.77125161290322586,0.77125161290322586,0.77125161290322586,0.46166964341797345,0.9233392868359469,0.9233392868359469,0.9233392868359469,0.9233392868359469,0.51827516300159859,1.0365503260031972,1.0365503260031972,1.036550326003197,1.0365503260031972,1.036550326003197]
[{"$f":"ROW()","v":815},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,0.23285298088377271,0.23285298088377271,0.23285298088377271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":816},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":817},null,null,"Information Technology",null,null,null,null,null,null,null,0,0,0,7.5543555530242362E-2,7.5543555530242362E-2,7.5543555530242362E-2,7.5543555530242362E-2,7.5543555530242362E-2,{"$f":"2.46770877424465E-17*0","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":818},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":819},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":820},null,null,"FRC",null,null,null,null,null,null,null,0,0,0,0.35923333261648749,0.35923333261648749,0.35923333261648749,0.35923333261648749,0.35923333261648749,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":821},null,null,"Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":822},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J806:J822)","v":0},0,0.73630032323139116,0.73630032323139116,0.73630032323139116,1.2818250575391725,1.2818250575391725,1.2818250575391725,1.2818250575391725,1.2818250575391725,0.50513627123475757,1.0102725424695151,1.0102725424695151,1.0102725424695151,1.0102725424695151,{"$f":"SUM(Y806:Y822)","v":0.56707125331867003},1.1341425066373401,1.1341425066373401,1.1341425066373398,1.1341425066373401,1.1341425066373398,{"$f":"SUM(AE806:AE822)","v":0},0,0,0,0]
[{"$f":"ROW()","v":824},null,"2002 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$748","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$748","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$748","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":825},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J806*$N$43","v":0},0,4.1762612397980972E-2,4.1762612397980972E-2,4.1762612397980972E-2,0,0,0,0,0,{"$f":"T806*$S$43","v":0},0,0,0,0,{"$f":"Y806*$X$43","v":0},0,0,0,0,0,{"$f":"AE806*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":826},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J807*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y807*$X$43","v":0},0,0,0,0,0,{"$f":"AE807*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":827},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J808*$N$43","v":0},0,8.7941560783282427E-2,8.7941560783282427E-2,8.7941560783282427E-2,0.10533680419466944,0.10533680419466944,0.10533680419466944,0.10533680419466944,0.10533680419466944,0,0,0,0,0,{"$f":"Y808*$X$43","v":0},0,0,0,0,0,{"$f":"AE808*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":828},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J809*$N$43","v":0},0,1.1298824221745694E-4,1.1298824221745694E-4,1.1298824221745694E-4,1.9950216028919131E-3,1.9950216028919131E-3,1.9950216028919131E-3,1.9950216028919131E-3,1.9950216028919131E-3,5.3198931809333751E-2,0.1063978636186675,0.1063978636186675,0.10639786361866749,0.10639786361866749,{"$f":"Y809*$X$43","v":5.3198931809333716E-2},0.10639786361866743,0.10639786361866743,0.10639786361866742,0.10639786361866742,0.10639786361866742,{"$f":"AE809*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":829},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J810*$N$43","v":0},0,6.6405757462668955E-2,6.6405757462668955E-2,6.6405757462668955E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Y810*$X$43","v":0},0,0,0,0,0,{"$f":"AE810*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":830},null,null,"Regulators",null,null,null,null,null,{"$f":"J811*$N$43","v":0},0,1.2038419818375055E-2,1.2038419818375055E-2,1.2038419818375055E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Y811*$X$43","v":0},0,0,0,0,0,{"$f":"AE811*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":831},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J812*$N$43","v":0},0,4.027775853847233E-9,4.027775853847233E-9,4.027775853847233E-9,0,0,0,0,0,0,0,0,0,0,{"$f":"Y812*$X$43","v":0},0,0,0,0,0,{"$f":"AE812*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":832},null,null,"Buildings",null,null,null,null,null,{"$f":"J813*$N$43","v":0},0,4.2318856288406474E-3,4.2318856288406474E-3,4.2318856288406474E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"Y813*$X$43","v":0},0,0,0,0,0,{"$f":"AE813*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":833},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J814*$N$43","v":0},0,0.50041412455781553,0.50041412455781553,0.50041412455781553,1.0921319858903329,1.0921319858903329,1.0921319858903329,1.0921319858903329,1.0921319858903329,0.56503881511481113,1.1300776302296223,1.1300776302296223,1.1300776302296223,1.1300776302296223,{"$f":"Y814*$X$43","v":0.56503881511481169},1.1300776302296234,1.1300776302296234,1.1300776302296232,1.1300776302296234,1.1300776302296232,{"$f":"AE814*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":834},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J815*$N$43","v":0},0,0.32973180759492027,0.32973180759492027,0.32973180759492027,0,0,0,0,0,0,0,0,0,0,{"$f":"Y815*$X$43","v":0},0,0,0,0,0,{"$f":"AE815*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":835},null,null,"Vehicle",null,null,null,null,null,{"$f":"J816*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y816*$X$43","v":0},0,0,0,0,0,{"$f":"AE816*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":836},null,null,"Information Technology",null,null,null,null,null,{"$f":"J817*$N$43","v":0},0,0,0,0,0.10697356341582459,0.10697356341582459,0.10697356341582459,0.10697356341582459,0.10697356341582459,0,0,0,0,0,{"$f":"Y817*$X$43","v":0},0,0,0,0,0,{"$f":"AE817*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":837},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]
[{"$f":"ROW()","v":838},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":839},null,null,"FRC",null,null,null,null,null,{"$f":"J820*$N$43","v":0},0,0,0,0,0.5086928913789841,0.5086928913789841,0.5086928913789841,0.5086928913789841,0.5086928913789841,{"$f":"T820*$S$43","v":0},0,0,0,0,{"$f":"Y820*$X$43","v":0},0,0,0,0,0,{"$f":"AE820*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":840},null,null,"Land",null,null,null,null,null,{"$f":"J821*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T821*$S$43","v":0},0,0,0,0,{"$f":"Y821*$X$43","v":0},0,0,0,0,0,{"$f":"AE821*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":841},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J822*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE822*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":842},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J825:J841)","v":0},0,1.0426391605138772,1.0426391605138772,1.0426391605138772,1.8151302664827029,1.8151302664827029,1.8151302664827029,1.8151302664827029,1.8151302664827029,0.6182377469241449,1.2364754938482898,1.2364754938482898,1.2364754938482898,1.2364754938482898,0.61823774692414535,1.2364754938482907,1.2364754938482907,1.2364754938482905,1.2364754938482907,1.2364754938482905,{"$f":"SUM(AE825:AE841)","v":0},0,0,0,0]
[{"$f":"ROW()","v":843},null,"2003 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":844},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,2.5357273176256023E-2,2.5357273176256023E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":845},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":846},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,3.7238819488951858E-2,3.7238819488951858E-2,0.11695378151260502,0.11695378151260502,0.11695378151260502,0.11695378151260502,0.11695378151260502,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":847},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,1.1876342239929743E-4,1.1876342239929743E-4,0,0,0,0,0,6.8112607024681193E-2,0.13622521404936239,0.13622521404936239,0.13622521404936239,0.13622521404936236,7.6463923958328184E-2,0.15292784791665637,0.1529278479166564,0.1529278479166564,0.1529278479166564,0.15292784791665642]
[{"$f":"ROW()","v":848},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,4.7857864914466558E-2,4.7857864914466558E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":849},null,null,"Regulators",null,null,null,null,null,null,null,null,7.3435110311349805E-3,7.3435110311349805E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":850},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,2.7749961564738079E-9,2.7749961564738079E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":851},null,null,"Buildings",null,null,null,null,null,null,null,null,2.9739330466109744E-3,2.9739330466109744E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":852},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,0.34218995092310389,0.34218995092310389,0.72962745098039206,0.72962745098039206,0.72962745098039206,0.72962745098039206,0.72962745098039206,0.4234659000288481,0.84693180005769619,0.84693180005769619,0.84693180005769619,0.84693180005769619,0.47538724170428154,0.95077448340856308,0.95077448340856308,0.95077448340856296,0.95077448340856308,0.95077448340856296]
[{"$f":"ROW()","v":853},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,0.24957827825554735,0.24957827825554735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":854},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},null,null,"Information Technology",null,null,null,null,null,null,null,null,0,0,6.9673036093418253E-2,6.9673036093418253E-2,6.9673036093418253E-2,6.9673036093418253E-2,6.9673036093418239E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":856},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":857},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":858},null,null,"FRC",null,null,null,null,null,null,null,null,0,0,0.62750894887955178,0.62750894887955178,0.62750894887955178,0.62750894887955178,0.62750894887955155,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":859},null,null,"Land",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":860},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":861},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J844:J860)","v":0},0,0,0.71265839703346712,0.71265839703346712,1.5437632174659672,1.5437632174659672,1.5437632174659672,1.5437632174659672,1.5437632174659668,0.49157850705352929,0.98315701410705858,0.98315701410705858,0.98315701410705858,0.98315701410705858,{"$f":"SUM(Y844:Y860)","v":0.55185116566260972},1.1037023313252194,1.1037023313252194,1.1037023313252194,1.1037023313252194,1.1037023313252194,{"$f":"SUM(AE844:AE860)","v":0},0,0,0,0]
[{"$f":"ROW()","v":862},null,"2003 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$748","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$748","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$748","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":863},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J844*$N$43","v":0},0,0,3.5907204143796126E-2,3.5907204143796126E-2,0,0,0,0,0,{"$f":"T844*$S$43","v":0},0,0,0,0,{"$f":"Y844*$X$43","v":0},0,0,0,0,0,{"$f":"AE844*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":864},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J845*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y845*$X$43","v":0},0,0,0,0,0,{"$f":"AE845*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":865},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J846*$N$43","v":0},0,0,5.2732085353555981E-2,5.2732085353555981E-2,0.1656125750971654,0.1656125750971654,0.1656125750971654,0.1656125750971654,0.1656125750971654,0,0,0,0,0,{"$f":"Y846*$X$43","v":0},0,0,0,0,0,{"$f":"AE846*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":866},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J847*$N$43","v":0},0,0,1.6817511974830988E-4,1.6817511974830988E-4,0,0,0,0,0,8.3363217218860988E-2,0.16672643443772198,0.16672643443772198,0.16672643443772198,0.16672643443772195,{"$f":"Y847*$X$43","v":8.3363217218860933E-2},0.16672643443772187,0.16672643443772189,0.16672643443772189,0.16672643443772189,0.16672643443772192,{"$f":"AE847*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":867},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J848*$N$43","v":0},0,0,6.7769200316817949E-2,6.7769200316817949E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Y848*$X$43","v":0},0,0,0,0,0,{"$f":"AE848*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":868},null,null,"Regulators",null,null,null,null,null,{"$f":"J849*$N$43","v":0},0,0,1.0398789644861782E-2,1.0398789644861782E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Y849*$X$43","v":0},0,0,0,0,0,{"$f":"AE849*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":869},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J850*$N$43","v":0},0,0,3.929537407123787E-9,3.929537407123787E-9,0,0,0,0,0,0,0,0,0,0,{"$f":"Y850*$X$43","v":0},0,0,0,0,0,{"$f":"AE850*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":870},null,null,"Buildings",null,null,null,null,null,{"$f":"J851*$N$43","v":0},0,0,4.2112422843097134E-3,4.2112422843097134E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"Y851*$X$43","v":0},0,0,0,0,0,{"$f":"AE851*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":871},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J852*$N$43","v":0},0,0,0.48455858555236209,0.48455858555236209,1.0331900299044212,1.0331900299044212,1.0331900299044212,1.0331900299044212,1.0331900299044212,0.51828114281536075,1.0365622856307215,1.0365622856307215,1.0365622856307215,1.0365622856307215,{"$f":"Y852*$X$43","v":0.51828114281536064},1.0365622856307213,1.0365622856307213,1.0365622856307211,1.0365622856307213,1.0365622856307211,{"$f":"AE852*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":872},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J853*$N$43","v":0},0,0,0.35341568964799364,0.35341568964799364,0,0,0,0,0,0,0,0,0,0,{"$f":"Y853*$X$43","v":0},0,0,0,0,0,{"$f":"AE853*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":873},null,null,"Vehicle",null,null,null,null,null,{"$f":"J854*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y854*$X$43","v":0},0,0,0,0,0,{"$f":"AE854*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":874},null,null,"Information Technology",null,null,null,null,null,{"$f":"J855*$N$43","v":0},0,0,0,0,9.8660605694268433E-2,9.8660605694268433E-2,9.8660605694268433E-2,9.8660605694268433E-2,9.8660605694268405E-2,0,0,0,0,0,{"$f":"Y855*$X$43","v":0},0,0,0,0,0,{"$f":"AE855*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":875},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]
[{"$f":"ROW()","v":876},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":877},null,null,"FRC",null,null,null,null,null,{"$f":"J858*$N$43","v":0},0,0,0,0,0.88858497413576532,0.88858497413576532,0.88858497413576532,0.88858497413576532,0.88858497413576498,{"$f":"T858*$S$43","v":0},0,0,0,0,{"$f":"Y858*$X$43","v":0},0,0,0,0,0,{"$f":"AE858*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},null,null,"Land",null,null,null,null,null,{"$f":"J859*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T859*$S$43","v":0},0,0,0,0,{"$f":"Y859*$X$43","v":0},0,0,0,0,0,{"$f":"AE859*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":879},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J860*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE860*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":880},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J863:J879)","v":0},0,0,1.0091609759929829,1.0091609759929829,2.1860481848316202,2.1860481848316202,2.1860481848316202,2.1860481848316202,2.1860481848316198,0.60164436003422173,1.2032887200684435,1.2032887200684435,1.2032887200684435,1.2032887200684435,0.60164436003422161,1.2032887200684432,1.2032887200684432,1.203288720068443,1.2032887200684432,1.203288720068443,{"$f":"SUM(AE863:AE879)","v":0},0,0,0,0]
[{"$f":"ROW()","v":881},null,"2004 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":882},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,2.0971094149552755E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":883},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":884},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,2.5360125203957085E-2,0.152,0.152,0.152,0.152,0.152,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":885},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,9.8889618518841621E-5,5.9146650724142412E-4,5.9146650724142412E-4,5.9146650724142412E-4,5.9146650724142412E-4,5.9146650724142412E-4,8.8006121222547196E-2,0.17601224244509439,0.17601224244509439,0.17601224244509436,0.17601224244509436,9.8796590748462268E-2,0.19759318149692454,0.19759318149692454,0.19759318149692451,0.19759318149692454,0.19759318149692451]
[{"$f":"ROW()","v":886},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,4.9323767602328372E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":887},null,null,"Regulators",null,null,null,null,null,null,null,null,null,3.5984884260132077E-3,0,0,0,0,0,4.4470362752969061E-5,8.8940725505938108E-5,8.8940725505938121E-5,8.8940725505938108E-5,8.8940725505938121E-5,4.9922893638620264E-5,9.9845787277240528E-5,9.9845787277240528E-5,9.9845787277240528E-5,9.9845787277240514E-5,9.9845787277240514E-5]
[{"$f":"ROW()","v":888},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,2.7073133249122527E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":889},null,null,"Buildings",null,null,null,null,null,null,null,null,null,2.9594260561397034E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":890},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,0.32824251149789596,0.65159999999999996,0.65159999999999996,0.65159999999999996,0.65159999999999996,0.65159999999999996,0.36745510141657106,0.73491020283314212,0.73491020283314212,0.73491020283314212,0.73491020283314223,0.41250893425111868,0.82501786850223746,0.82501786850223735,0.82501786850223735,0.82501786850223724,0.82501786850223724]
[{"$f":"ROW()","v":891},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0.24023768351151853,0,9.7144514654701197E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":892},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":893},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,0,0.19735739386903448,0.19735739386903448,0.19735739386903448,0.19735739386903448,0.19735739386903448,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":894},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":895},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":896},null,null,"FRC",null,null,null,null,null,null,null,null,null,0,1.4006640000000001,1.4006640000000001,1.4006640000000001,1.4006640000000001,1.4006639999999999,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":897},null,null,"Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":898},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J882:J898)","v":0},0,0,0,0.67079198877323776,2.402212860376276,2.402212860376276,2.402212860376276,2.402212860376276,2.4022128603762756,0.45550569300187121,0.91101138600374243,0.91101138600374243,0.91101138600374243,0.91101138600374254,{"$f":"SUM(Y882:Y898)","v":0.51135544789321952},1.0227108957864393,1.022710895786439,1.022710895786439,1.022710895786439,1.022710895786439,{"$f":"SUM(AE882:AE898)","v":0},0,0,0,0]
[{"$f":"ROW()","v":900},null,"2004 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$748","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$748","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$748","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":901},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J882*$N$43","v":0},0,0,0,2.9696148852939919E-2,0,0,0,0,0,{"$f":"T882*$S$43","v":0},0,0,0,0,{"$f":"Y882*$X$43","v":0},0,0,0,0,0,{"$f":"AE882*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":902},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J883*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y883*$X$43","v":0},0,0,0,0,0,{"$f":"AE883*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":903},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J884*$N$43","v":0},0,0,0,3.5911242761835771E-2,0.21523982456314195,0.21523982456314195,0.21523982456314195,0.21523982456314195,0.21523982456314195,0,0,0,0,0,{"$f":"Y884*$X$43","v":0},0,0,0,0,0,{"$f":"AE884*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":904},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J885*$N$43","v":0},0,0,0,1.4003279040204937E-4,8.3754702140538453E-4,8.3754702140538453E-4,8.3754702140538453E-4,8.3754702140538453E-4,8.3754702140538453E-4,0.10771094692361693,0.21542189384723387,0.21542189384723387,0.21542189384723384,0.21542189384723384,{"$f":"Y885*$X$43","v":0.10771094692361691},0.21542189384723381,0.21542189384723381,0.21542189384723379,0.21542189384723381,0.21542189384723379,{"$f":"AE885*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":905},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J886*$N$43","v":0},0,0,0,6.9844993983673317E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Y886*$X$43","v":0},0,0,0,0,0,{"$f":"AE886*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":906},null,null,"Regulators",null,null,null,null,null,{"$f":"J887*$N$43","v":0},0,0,0,5.0956448520235505E-3,0,0,0,0,0,5.4427405907895606E-5,1.088548118157912E-4,1.0885481181579121E-4,1.088548118157912E-4,1.0885481181579121E-4,{"$f":"Y887*$X$43","v":5.4427405907895599E-5},1.088548118157912E-4,1.088548118157912E-4,1.088548118157912E-4,1.0885481181579118E-4,1.0885481181579118E-4,{"$f":"AE887*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":907},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J888*$N$43","v":0},0,0,0,3.8336950334971696E-9,0,0,0,0,0,0,0,0,0,0,{"$f":"Y888*$X$43","v":0},0,0,0,0,0,{"$f":"AE888*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":908},null,null,"Buildings",null,null,null,null,null,{"$f":"J889*$N$43","v":0},0,0,0,4.1906996390203999E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"Y889*$X$43","v":0},0,0,0,0,0,{"$f":"AE889*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":909},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J890*$N$43","v":0},0,0,0,0.46480829334850149,0.92269914266673214,0.92269914266673214,0.92269914266673214,0.92269914266673214,0.92269914266673214,0.44972936399965358,0.89945872799930715,0.89945872799930715,0.89945872799930715,0.89945872799930726,{"$f":"Y890*$X$43","v":0.4497293639996538},0.89945872799930782,0.89945872799930759,0.89945872799930759,0.89945872799930748,0.89945872799930748,{"$f":"AE890*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":910},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J891*$N$43","v":0},0,0,0,0.34018892666101885,0,1.3756163349703591E-16,0,0,0,0,0,0,0,0,{"$f":"Y891*$X$43","v":0},0,0,0,0,0,{"$f":"AE891*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":911},null,null,"Vehicle",null,null,null,null,null,{"$f":"J892*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y892*$X$43","v":0},0,0,0,0,0,{"$f":"AE892*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":912},null,null,"Information Technology",null,null,null,null,null,{"$f":"J893*$N$43","v":0},0,0,0,0,0.27946822916190717,0.27946822916190717,0.27946822916190717,0.27946822916190717,0.27946822916190717,0,0,0,0,0,{"$f":"Y893*$X$43","v":0},0,0,0,0,0,{"$f":"AE893*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":913},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]
[{"$f":"ROW()","v":914},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,null,"FRC",null,null,null,null,null,{"$f":"J896*$N$43","v":0},0,0,0,0,1.9834123265257151,1.9834123265257151,1.9834123265257151,1.9834123265257151,1.9834123265257146,{"$f":"T896*$S$43","v":0},0,0,0,0,{"$f":"Y896*$X$43","v":0},0,0,0,0,0,{"$f":"AE896*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":916},null,null,"Land",null,null,null,null,null,{"$f":"J897*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T897*$S$43","v":0},0,0,0,0,{"$f":"Y897*$X$43","v":0},0,0,0,0,0,{"$f":"AE897*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":917},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J898*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE898*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":918},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J901:J917)","v":0},0,0,0,0.94987598672311035,3.4016570699389019,3.4016570699389019,3.4016570699389019,3.4016570699389019,3.401657069938901,0.5574947383291784,1.1149894766583568,1.1149894766583568,1.1149894766583568,1.1149894766583568,0.55749473832917862,1.1149894766583575,1.1149894766583572,1.1149894766583572,1.114989476658357,1.114989476658357,{"$f":"SUM(AE901:AE917)","v":0},0,0,0,0]
[{"$f":"ROW()","v":919},null,"2005 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":920},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,5.4708713187641674E-3,5.4708713187641674E-3,5.4708713187641674E-3,5.4708713187641674E-3,2.1304371125554695E-3,4.260874225110939E-3,4.260874225110939E-3,4.260874225110939E-3,4.2608742251109381E-3,3.7296374971690686E-3,7.459274994338138E-3,7.4592749943381371E-3,7.4592749943381362E-3,7.4592749943381354E-3,7.4592749943381362E-3]
[{"$f":"ROW()","v":921},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,9.2778924458136111E-2,9.2778924458136111E-2,9.2778924458136111E-2,9.2778924458136111E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":923},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,2.9284932459043195E-2,2.9284932459043195E-2,2.9284932459043195E-2,2.9284932459043195E-2,6.9241409299706042E-2,0.13848281859941208,0.13848281859941208,0.13848281859941208,0.13848281859941208,7.7731129180559883E-2,0.15546225836111979,0.15546225836111977,0.15546225836111977,0.15546225836111977,0.15546225836111977]
[{"$f":"ROW()","v":924},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":925},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,1.8842492599084372E-3,1.8842492599084372E-3,1.8842492599084372E-3,1.8842492599084372E-3,1.4381687006042206E-3,2.8763374012084411E-3,2.8763374012084411E-3,2.8763374012084411E-3,2.8763374012084415E-3,1.614503202357252E-3,3.2290064047145045E-3,3.2290064047145045E-3,3.2290064047145045E-3,3.2290064047145045E-3,3.2290064047145045E-3]
[{"$f":"ROW()","v":926},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,1.9055559772358685E-4,1.9055559772358685E-4,1.9055559772358685E-4,1.9055559772358685E-4,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":927},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,3.2244474171389361E-4,3.2244474171389361E-4,3.2244474171389361E-4,3.2244474171389361E-4,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":928},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,0.78838494393826553,0.78838494393826553,0.78838494393826553,0.78838494393826553,0.35572195014825569,0.71144390029651139,0.71144390029651128,0.71144390029651128,0.71144390029651128,0.39933717610586122,0.79867435221172245,0.79867435221172245,0.79867435221172234,0.79867435221172234,0.79867435221172223]
[{"$f":"ROW()","v":929},null,null,"Equipment & Vehicles",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]
[{"$f":"ROW()","v":930},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":931},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,0.65926386992027131,0.65926386992027131,0.65926386992027131,0.65926386992027131,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":932},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":933},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":934},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":935},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]
[{"$f":"ROW()","v":936},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":937},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J920:J936)","v":0},0,0,0,0,0,1.5775807916938263,1.5775807916938263,1.5775807916938263,1.5775807916938263,0.42853196526112142,0.85706393052224283,0.85706393052224272,0.85706393052224272,0.85706393052224272,{"$f":"SUM(Y920:Y936)","v":0.4824124459859474},0.96482489197189492,0.96482489197189492,0.96482489197189469,0.96482489197189469,0.96482489197189469,{"$f":"SUM(AE920:AE936)","v":0},0,0,0,0]
[{"$f":"ROW()","v":938},null,"2005 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$748","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$748","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$748","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":939},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J920*$N$43","v":0},0,0,0,0,0,7.7470354135416083E-3,7.7470354135416083E-3,7.7470354135416083E-3,7.7470354135416083E-3,{"$f":"T920*$S$43","v":2.6074481589102834E-3},5.2148963178205669E-3,5.2148963178205669E-3,5.2148963178205669E-3,5.214896317820566E-3,{"$f":"Y920*$X$43","v":4.0661604156433063E-3},8.1323208312866126E-3,8.1323208312866126E-3,8.1323208312866109E-3,8.1323208312866092E-3,8.1323208312866109E-3,{"$f":"AE920*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":940},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J921*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y921*$X$43","v":0},0,0,0,0,0,{"$f":"AE921*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":941},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J922*$N$43","v":0},0,0,0,0,0,0.13137973304951459,0.13137973304951459,0.13137973304951459,0.13137973304951459,0,0,0,0,0,{"$f":"Y922*$X$43","v":0},0,0,0,0,0,{"$f":"AE922*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":942},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J923*$N$43","v":0},0,0,0,0,0,4.1468971873867888E-2,4.1468971873867888E-2,4.1468971873867888E-2,4.1468971873867888E-2,8.4744761596041315E-2,0.16948952319208263,0.16948952319208263,0.16948952319208263,0.16948952319208263,{"$f":"Y923*$X$43","v":8.4744761596041301E-2},0.16948952319208263,0.1694895231920826,0.1694895231920826,0.1694895231920826,0.1694895231920826,{"$f":"AE923*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":943},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J924*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y924*$X$43","v":0},0,0,0,0,0,{"$f":"AE924*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":944},null,null,"Regulators",null,null,null,null,null,{"$f":"J925*$N$43","v":0},0,0,0,0,0,2.6681939482626452E-3,2.6681939482626452E-3,2.6681939482626452E-3,2.6681939482626452E-3,1.7601788424042172E-3,3.5203576848084344E-3,3.5203576848084344E-3,3.5203576848084344E-3,3.5203576848084352E-3,{"$f":"Y925*$X$43","v":1.760178842404217E-3},3.5203576848084348E-3,3.5203576848084348E-3,3.5203576848084348E-3,3.5203576848084348E-3,3.5203576848084348E-3,{"$f":"AE925*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":945},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J926*$N$43","v":0},0,0,0,0,0,2.6983653568124662E-4,2.6983653568124662E-4,2.6983653568124662E-4,2.6983653568124662E-4,0,0,0,0,0,{"$f":"Y926*$X$43","v":0},0,0,0,0,0,{"$f":"AE926*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":946},null,null,"Buildings",null,null,null,null,null,{"$f":"J927*$N$43","v":0},0,0,0,0,0,4.5659835288030317E-4,4.5659835288030317E-4,4.5659835288030317E-4,4.5659835288030317E-4,0,0,0,0,0,{"$f":"Y927*$X$43","v":0},0,0,0,0,0,{"$f":"AE927*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":947},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J928*$N$43","v":0},0,0,0,0,0,1.1163936646150971,1.1163936646150971,1.1163936646150971,1.1163936646150971,0.43536912614401108,0.87073825228802215,0.87073825228802204,0.87073825228802204,0.87073825228802204,{"$f":"Y928*$X$43","v":0.43536912614401074},0.87073825228802149,0.87073825228802149,0.87073825228802137,0.87073825228802137,0.87073825228802126,{"$f":"AE928*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":948},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J929*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y929*$X$43","v":0},0,0,0,0,0,{"$f":"AE929*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":949},null,null,"Vehicle",null,null,null,null,null,{"$f":"J930*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y930*$X$43","v":0},0,0,0,0,0,{"$f":"AE930*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":950},null,null,"Information Technology",null,null,null,null,null,{"$f":"J931*$N$43","v":0},0,0,0,0,0,0.93355157698985014,0.93355157698985014,0.93355157698985014,0.93355157698985014,0,0,0,0,0,{"$f":"Y931*$X$43","v":0},0,0,0,0,0,{"$f":"AE931*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":951},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]
[{"$f":"ROW()","v":952},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":953},null,null,"FRC",null,null,null,null,null,{"$f":"J934*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T934*$S$43","v":0},0,0,0,0,{"$f":"Y934*$X$43","v":0},0,0,0,0,0,{"$f":"AE934*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":954},null,null,"Land",null,null,null,null,null,{"$f":"J935*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T935*$S$43","v":0},0,0,0,0,{"$f":"Y935*$X$43","v":0},0,0,0,0,0,{"$f":"AE935*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":955},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J936*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE936*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":956},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J939:J955)","v":0},0,0,0,0,0,2.2339356107786958,2.2339356107786958,2.2339356107786958,2.2339356107786958,0.52448151474136684,1.0489630294827337,1.0489630294827337,1.0489630294827337,1.0489630294827337,0.52594022699809961,1.0518804539961992,1.0518804539961992,1.051880453996199,1.051880453996199,1.051880453996199,{"$f":"SUM(AE939:AE955)","v":0},0,0,0,0]
[{"$f":"ROW()","v":957},null,"2006 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":958},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,6.9120075489502242E-3,6.9120075489502242E-3,6.9120075489502242E-3,6.5101755460598518E-3,1.3020351092119702E-2,1.3020351092119704E-2,1.3020351092119704E-2,1.3020351092119704E-2,1.1340606809423033E-2,2.2681213618846067E-2,2.2681213618846067E-2,2.2681213618846063E-2,2.2681213618846063E-2,2.2681213618846063E-2]
[{"$f":"ROW()","v":959},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,8.6619036630064164E-2,8.6619036630064164E-2,8.6619036630064164E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,3.079184976181952E-2,3.079184976181952E-2,3.079184976181952E-2,7.7413479324695569E-2,0.15482695864939114,0.15482695864939114,0.15482695864939114,0.15482695864939117,8.6905180333036042E-2,0.17381036066607211,0.17381036066607208,0.17381036066607208,0.17381036066607208,0.17381036066607206]
[{"$f":"ROW()","v":962},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":963},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,1.8495485965808061E-3,1.8495485965808061E-3,1.8495485965808061E-3,1.069060586429706E-2,2.1381211728594123E-2,2.1381211728594123E-2,2.1381211728594123E-2,2.1381211728594123E-2,1.2001385787213523E-2,2.4002771574427047E-2,2.4002771574427047E-2,2.4002771574427043E-2,2.4002771574427043E-2,2.400277157442704E-2]
[{"$f":"ROW()","v":964},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,1.8704629256821533E-4,1.8704629256821533E-4,1.8704629256821533E-4,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":965},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,3.1650654305724542E-4,3.1650654305724542E-4,3.1650654305724542E-4,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":966},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,0.75894745276785258,0.75894745276785258,0.75894745276785258,0.43762098114771536,0.87524196229543072,0.87524196229543072,0.87524196229543072,0.87524196229543083,0.49127788359242519,0.98255576718485049,0.98255576718485049,0.98255576718485049,0.98255576718485049,0.98255576718485049]
[{"$f":"ROW()","v":967},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":968},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":969},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,0.57047825820790543,0.57047825820790543,0.57047825820790543,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":970},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":971},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":972},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":973},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":974},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":975},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J958:J974)","v":0},0,0,0,0,0,0,1.4561017063487982,1.4561017063487982,1.4561017063487982,0.53223524188276783,1.0644704837655357,1.0644704837655357,1.0644704837655357,1.0644704837655359,{"$f":"SUM(Y958:Y974)","v":0.60152505652209776},1.2030501130441957,1.2030501130441957,1.2030501130441957,1.2030501130441957,1.2030501130441957,{"$f":"SUM(AE958:AE974)","v":0},0,0,0,0]
[{"$f":"ROW()","v":976},null,"2006 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$748","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$748","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$748","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":977},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J958*$N$43","v":0},0,0,0,0,0,0,9.7877585014155208E-3,9.7877585014155208E-3,9.7877585014155208E-3,{"$f":"T958*$S$43","v":7.9678227260108984E-3},1.5935645452021797E-2,1.5935645452021797E-2,1.5935645452021797E-2,1.5935645452021797E-2,{"$f":"Y958*$X$43","v":1.2363862850706567E-2},2.4727725701413135E-2,2.4727725701413135E-2,2.4727725701413131E-2,2.4727725701413131E-2,2.4727725701413131E-2,{"$f":"AE958*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":978},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J959*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y959*$X$43","v":0},0,0,0,0,0,{"$f":"AE959*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":979},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J960*$N$43","v":0},0,0,0,0,0,0,0.12265701479002221,0.12265701479002221,0.12265701479002221,0,0,0,0,0,{"$f":"Y960*$X$43","v":0},0,0,0,0,0,{"$f":"AE960*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":980},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J961*$N$43","v":0},0,0,0,0,0,0,4.3602844346767484E-2,4.3602844346767484E-2,4.3602844346767484E-2,9.474658179320522E-2,0.18949316358641044,0.18949316358641044,0.18949316358641044,0.18949316358641047,{"$f":"Y961*$X$43","v":9.4746581793205206E-2},0.18949316358641044,0.18949316358641041,0.18949316358641041,0.18949316358641041,0.18949316358641038,{"$f":"AE961*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":981},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J962*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y962*$X$43","v":0},0,0,0,0,0,{"$f":"AE962*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":982},null,null,"Regulators",null,null,null,null,null,{"$f":"J963*$N$43","v":0},0,0,0,0,0,0,2.6190560226911717E-3,2.6190560226911717E-3,2.6190560226911717E-3,1.3084263512974767E-2,2.6168527025949538E-2,2.6168527025949538E-2,2.6168527025949538E-2,2.6168527025949538E-2,{"$f":"Y963*$X$43","v":1.3084263512974776E-2},2.6168527025949552E-2,2.6168527025949552E-2,2.6168527025949545E-2,2.6168527025949545E-2,2.6168527025949542E-2,{"$f":"AE963*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":983},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J964*$N$43","v":0},0,0,0,0,0,0,2.6486717893137358E-4,2.6486717893137358E-4,2.6486717893137358E-4,0,0,0,0,0,{"$f":"Y964*$X$43","v":0},0,0,0,0,0,{"$f":"AE964*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":984},null,null,"Buildings",null,null,null,null,null,{"$f":"J965*$N$43","v":0},0,0,0,0,0,0,4.4818955789952659E-4,4.4818955789952659E-4,4.4818955789952659E-4,0,0,0,0,0,{"$f":"Y965*$X$43","v":0},0,0,0,0,0,{"$f":"AE965*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":985},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J966*$N$43","v":0},0,0,0,0,0,0,1.0747086617526056,1.0747086617526056,1.0747086617526056,0.53560558763708288,1.0712111752741658,1.0712111752741658,1.0712111752741658,1.0712111752741658,{"$f":"Y966*$X$43","v":0.53560558763708321},1.0712111752741666,1.0712111752741666,1.0712111752741666,1.0712111752741666,1.0712111752741666,{"$f":"AE966*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":986},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J967*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y967*$X$43","v":0},0,0,0,0,0,{"$f":"AE967*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":987},null,null,"Vehicle",null,null,null,null,null,{"$f":"J968*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y968*$X$43","v":0},0,0,0,0,0,{"$f":"AE968*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":988},null,null,"Information Technology",null,null,null,null,null,{"$f":"J969*$N$43","v":0},0,0,0,0,0,0,0.80782658035366028,0.80782658035366028,0.80782658035366028,0,0,0,0,0,{"$f":"Y969*$X$43","v":0},0,0,0,0,0,{"$f":"AE969*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":989},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]
[{"$f":"ROW()","v":990},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":991},null,null,"FRC",null,null,null,null,null,{"$f":"J972*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T972*$S$43","v":0},0,0,0,0,{"$f":"Y972*$X$43","v":0},0,0,0,0,0,{"$f":"AE972*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":992},null,null,"Land",null,null,null,null,null,{"$f":"J973*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T973*$S$43","v":0},0,0,0,0,{"$f":"Y973*$X$43","v":0},0,0,0,0,0,{"$f":"AE973*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":993},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J974*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE974*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":994},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J977:J993)","v":0},0,0,0,0,0,0,2.0619149725039931,2.0619149725039931,2.0619149725039931,0.65140425566927374,1.3028085113385475,1.3028085113385475,1.3028085113385475,1.3028085113385477,0.6558002957939697,1.3116005915879398,1.3116005915879398,1.3116005915879398,1.3116005915879398,1.3116005915879396,{"$f":"SUM(AE977:AE993)","v":0},0,0,0,0]
[{"$f":"ROW()","v":995},null,"2007 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":996},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,6.9120075489502242E-3,6.9120075489502242E-3,6.7456738549558437E-3,1.3491347709911687E-2,1.3491347709911687E-2,1.3491347709911687E-2,1.3491347709911687E-2,1.1693995978944086E-2,2.3387991957888172E-2,2.3387991957888172E-2,2.3387991957888175E-2,2.3387991957888175E-2,2.3387991957888175E-2]
[{"$f":"ROW()","v":997},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":998},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,7.3026817593158114E-2,7.3026817593158114E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,3.0055356171613701E-2,3.0055356171613701E-2,0.1128842633948077,0.2257685267896154,0.22576852678961543,0.22576852678961543,0.22576852678961543,0.12672505295803388,0.25345010591606776,0.25345010591606776,0.25345010591606776,0.25345010591606776,0.25345010591606776]
[{"$f":"ROW()","v":1000},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,1.7339511379024022E-3,1.7339511379024022E-3,8.5432151108215722E-3,1.7086430221643144E-2,1.7086430221643144E-2,1.7086430221643144E-2,1.7086430221643144E-2,9.5907025017672801E-3,1.9181405003534557E-2,1.9181405003534557E-2,1.9181405003534557E-2,1.9181405003534553E-2,1.9181405003534553E-2]
[{"$f":"ROW()","v":1002},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,1.7535583138429466E-4,1.7535583138429466E-4,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1003},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,2.9672476922327194E-4,2.9672476922327194E-4,5.4056981624574512E-4,1.0811396324914902E-3,1.0811396324914902E-3,1.0811396324914902E-3,1.0811396324914902E-3,6.0684932098699958E-4,1.2136986419739992E-3,1.2136986419739992E-3,1.2136986419739992E-3,1.213698641973999E-3,1.213698641973999E-3]
[{"$f":"ROW()","v":1004},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,0.59259810134909874,0.59259810134909874,0.39174652804684379,0.78349305609368747,0.78349305609368758,0.78349305609368758,0.78349305609368758,0.43977874346607693,0.87955748693215385,0.87955748693215396,0.87955748693215396,0.87955748693215396,0.87955748693215408]
[{"$f":"ROW()","v":1005},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1006},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1007},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,0.47881729529032235,0.47881729529032235,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1008},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1009},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1010},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1011},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]
[{"$f":"ROW()","v":1012},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1013},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J996:J1012)","v":0},0,0,0,0,0,0,0,1.1836156096916532,1.1836156096916532,0.5204602502236747,1.0409205004473492,1.0409205004473494,1.0409205004473494,1.0409205004473494,{"$f":"SUM(Y996:Y1012)","v":0.58839534422580919},1.1767906884516184,1.1767906884516184,1.1767906884516184,1.1767906884516184,1.1767906884516186,{"$f":"SUM(AE996:AE1012)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1014},null,"2007 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$748","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$748","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$748","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1015},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J996*$N$43","v":0},0,0,0,0,0,0,0,9.7877585014155208E-3,9.7877585014155208E-3,{"$f":"T996*$S$43","v":8.2560497890574978E-3},1.6512099578114996E-2,1.6512099578114996E-2,1.6512099578114996E-2,1.6512099578114996E-2,{"$f":"Y996*$X$43","v":1.2749138109633006E-2},2.5498276219266012E-2,2.5498276219266012E-2,2.5498276219266015E-2,2.5498276219266015E-2,2.5498276219266015E-2,{"$f":"AE996*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1016},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J997*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y997*$X$43","v":0},0,0,0,0,0,{"$f":"AE997*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1017},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J998*$N$43","v":0},0,0,0,0,0,0,0,0.10340973294181527,0.10340973294181527,0,0,0,0,0,{"$f":"Y998*$X$43","v":0},0,0,0,0,0,{"$f":"AE998*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1018},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J999*$N$43","v":0},0,0,0,0,0,0,0,4.255993151026894E-2,4.255993151026894E-2,0.13815937725834712,0.27631875451669424,0.27631875451669424,0.27631875451669424,0.27631875451669424,{"$f":"Y999*$X$43","v":0.13815937725834715},0.2763187545166943,0.2763187545166943,0.2763187545166943,0.2763187545166943,0.2763187545166943,{"$f":"AE999*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1019},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1000*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1000*$X$43","v":0},0,0,0,0,0,{"$f":"AE1000*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1020},null,null,"Regulators",null,null,null,null,null,{"$f":"J1001*$N$43","v":0},0,0,0,0,0,0,0,2.4553640705471933E-3,2.4553640705471933E-3,1.0456065743788167E-2,2.0912131487576334E-2,2.0912131487576334E-2,2.0912131487576334E-2,2.0912131487576334E-2,{"$f":"Y1001*$X$43","v":1.0456065743788169E-2},2.091213148757633E-2,2.091213148757633E-2,2.091213148757633E-2,2.0912131487576327E-2,2.0912131487576327E-2,{"$f":"AE1001*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1021},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1002*$N$43","v":0},0,0,0,0,0,0,0,2.4831288410052292E-4,2.4831288410052292E-4,0,0,0,0,0,{"$f":"Y1002*$X$43","v":0},0,0,0,0,0,{"$f":"AE1002*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1022},null,null,"Buildings",null,null,null,null,null,{"$f":"J1003*$N$43","v":0},0,0,0,0,0,0,0,4.2017754783655155E-4,4.2017754783655155E-4,6.6160496539685555E-4,1.3232099307937111E-3,1.3232099307937111E-3,1.3232099307937111E-3,1.3232099307937111E-3,{"$f":"Y1003*$X$43","v":6.6160496539685544E-4},1.3232099307937109E-3,1.3232099307937109E-3,1.3232099307937109E-3,1.3232099307937107E-3,1.3232099307937107E-3,{"$f":"AE1003*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1023},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1004*$N$43","v":0},0,0,0,0,0,0,0,0.83914941691336198,0.83914941691336198,0.47945971148145927,0.95891942296291832,0.95891942296291854,0.95891942296291854,0.95891942296291854,{"$f":"Y1004*$X$43","v":0.47945971148145944},0.95891942296291888,0.95891942296291899,0.95891942296291899,0.95891942296291899,0.95891942296291921,{"$f":"AE1004*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1024},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1005*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1005*$X$43","v":0},0,0,0,0,0,{"$f":"AE1005*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1025},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1006*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1006*$X$43","v":0},0,0,0,0,0,{"$f":"AE1006*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1026},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1007*$N$43","v":0},0,0,0,0,0,0,0,0.67802993839531001,0.67802993839531001,0,0,0,0,0,{"$f":"Y1007*$X$43","v":0},0,0,0,0,0,{"$f":"AE1007*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1027},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]
[{"$f":"ROW()","v":1028},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1029},null,null,"FRC",null,null,null,null,null,{"$f":"J1010*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1010*$S$43","v":0},0,0,0,0,{"$f":"Y1010*$X$43","v":0},0,0,0,0,0,{"$f":"AE1010*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1030},null,null,"Land",null,null,null,null,null,{"$f":"J1011*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1011*$S$43","v":0},0,0,0,0,{"$f":"Y1011*$X$43","v":0},0,0,0,0,0,{"$f":"AE1011*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1031},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1012*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1012*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1032},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1015:J1031)","v":0},0,0,0,0,0,0,0,1.6760606327646559,1.6760606327646559,0.63699280923804891,1.2739856184760976,1.2739856184760978,1.2739856184760978,1.2739856184760978,0.64148589755862462,1.2829717951172492,1.2829717951172492,1.2829717951172492,1.2829717951172492,1.2829717951172497,{"$f":"SUM(AE1015:AE1031)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1033},null,"2008 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":1034},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.203635951572163E-3,1.3878074605876346E-2,2.7756149211752693E-2,2.7756149211752693E-2,2.7756149211752693E-2,2.7756149211752689E-2,2.3944595770449925E-2,4.788919154089985E-2,4.788919154089985E-2,4.788919154089985E-2,4.7889191540899857E-2,4.7889191540899857E-2]
[{"$f":"ROW()","v":1035},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1036},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2646856549800779E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1037},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4348865863677004E-2,9.8068893522745337E-2,0.19613778704549067,0.19613778704549067,0.19613778704549067,0.1961377870454907,0.11009316402003758,0.22018632804007515,0.22018632804007515,0.22018632804007515,0.22018632804007518,0.22018632804007518]
[{"$f":"ROW()","v":1038},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1039},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.136624272334691E-3,2.3402721554200215E-3,4.6805443108400438E-3,4.680544310840043E-3,4.6805443108400438E-3,4.680544310840043E-3,2.627213961564952E-3,5.254427923129904E-3,5.2544279231299031E-3,5.2544279231299031E-3,5.2544279231299031E-3,5.2544279231299023E-3]
[{"$f":"ROW()","v":1040},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1607847963026164E-4,1.5785601742043112E-4,3.1571203484086224E-4,3.1571203484086224E-4,3.1571203484086229E-4,3.1571203484086229E-4,1.7721081367545676E-4,3.5442162735091351E-4,3.5442162735091351E-4,3.5442162735091351E-4,3.5442162735091351E-4,3.5442162735091351E-4]
[{"$f":"ROW()","v":1041},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6563276223129508E-4,1.4920213004042347E-3,2.9840426008084695E-3,2.9840426008084699E-3,2.9840426008084699E-3,2.9840426008084699E-3,1.6749586932853042E-3,3.3499173865706084E-3,3.3499173865706089E-3,3.3499173865706089E-3,3.3499173865706089E-3,3.3499173865706093E-3]
[{"$f":"ROW()","v":1042},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69566353115160406,0.35133701915068577,0.70267403830137154,0.70267403830137154,0.70267403830137154,0.70267403830137154,0.39441460677535262,0.78882921355070523,0.78882921355070523,0.78882921355070512,0.78882921355070512,0.78882921355070512]
[{"$f":"ROW()","v":1043},null,null,"Equipment & Vehicles",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]
[{"$f":"ROW()","v":1044},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1045},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69126139078346549,0.22531706368327742,0.45063412736655489,0.45063412736655489,0.45063412736655489,0.22531706368327747,0,0,0,0,0,0]
[{"$f":"ROW()","v":1046},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1047},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1048},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1049},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1050},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1051},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1034:J1050)","v":0},0,0,0,0,0,0,0,0,1.5128426158143158,0.69259120043582956,1.3851824008716591,1.3851824008716591,1.3851824008716591,1.1598653371883818,{"$f":"SUM(Y1034:Y1050)","v":0.53293175003436577},1.0658635000687315,1.0658635000687315,1.0658635000687315,1.0658635000687315,1.0658635000687315,{"$f":"SUM(AE1034:AE1050)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1052},null,"2008 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$748","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$748","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$748","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1053},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1034*$N$43","v":0},0,0,0,0,0,0,0,0,8.784667854407846E-3,{"$f":"T1034*$S$43","v":1.6985415747337466E-2},3.3970831494674933E-2,3.3970831494674933E-2,3.3970831494674933E-2,3.3970831494674933E-2,{"$f":"Y1034*$X$43","v":2.6105102054632755E-2},5.2210204109265509E-2,5.2210204109265509E-2,5.2210204109265509E-2,5.2210204109265516E-2,5.2210204109265516E-2,{"$f":"AE1034*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1054},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1035*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1035*$X$43","v":0},0,0,0,0,0,{"$f":"AE1035*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1055},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1036*$N$43","v":0},0,0,0,0,0,0,0,0,0.11703220331890973,0,0,0,0,0,{"$f":"Y1036*$X$43","v":0},0,0,0,0,0,{"$f":"AE1036*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1056},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1037*$N$43","v":0},0,0,0,0,0,0,0,0,4.8639762252899565E-2,0.1200268031171904,0.2400536062343808,0.2400536062343808,0.2400536062343808,0.24005360623438082,{"$f":"Y1037*$X$43","v":0.12002680311719043},0.24005360623438085,0.24005360623438085,0.24005360623438085,0.24005360623438088,0.24005360623438088,{"$f":"AE1037*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1057},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1038*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1038*$X$43","v":0},0,0,0,0,0,{"$f":"AE1038*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1058},null,null,"Regulators",null,null,null,null,null,{"$f":"J1039*$N$43","v":0},0,0,0,0,0,0,0,0,3.0255699574649325E-3,2.8642658762545641E-3,5.7285317525091299E-3,5.7285317525091282E-3,5.7285317525091299E-3,5.7285317525091282E-3,{"$f":"Y1039*$X$43","v":2.8642658762545641E-3},5.7285317525091282E-3,5.7285317525091273E-3,5.7285317525091273E-3,5.7285317525091273E-3,5.7285317525091264E-3,{"$f":"AE1039*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1059},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1040*$N$43","v":0},0,0,0,0,0,0,0,0,3.0597825031242079E-4,1.9320043739854632E-4,3.8640087479709263E-4,3.8640087479709263E-4,3.8640087479709269E-4,3.8640087479709269E-4,{"$f":"Y1040*$X$43","v":1.9320043739854634E-4},3.8640087479709269E-4,3.8640087479709269E-4,3.8640087479709269E-4,3.8640087479709269E-4,3.8640087479709269E-4,{"$f":"AE1040*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1060},null,null,"Buildings",null,null,null,null,null,{"$f":"J1041*$N$43","v":0},0,0,0,0,0,0,0,0,5.1775481313947995E-4,1.8260891954362517E-3,3.6521783908725035E-3,3.6521783908725044E-3,3.6521783908725044E-3,3.6521783908725044E-3,{"$f":"Y1041*$X$43","v":1.826089195436252E-3},3.6521783908725039E-3,3.6521783908725048E-3,3.6521783908725048E-3,3.6521783908725048E-3,3.6521783908725052E-3,{"$f":"AE1041*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1061},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1042*$N$43","v":0},0,0,0,0,0,0,0,0,0.98509537105294143,0.43000239638269566,0.86000479276539132,0.86000479276539132,0.86000479276539132,0.86000479276539132,{"$f":"Y1042*$X$43","v":0.43000239638269566},0.86000479276539132,0.86000479276539132,0.86000479276539121,0.86000479276539121,0.86000479276539121,{"$f":"AE1042*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1062},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1043*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1043*$X$43","v":0},0,0,0,0,0,{"$f":"AE1043*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1063},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1044*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1044*$X$43","v":0},0,0,0,0,0,{"$f":"AE1044*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1064},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1045*$N$43","v":0},0,0,0,0,0,0,0,0,0.97886171368096464,0.27576620751190384,0.55153241502380768,0.55153241502380768,0.55153241502380768,0.27576620751190389,{"$f":"Y1045*$X$43","v":0},0,0,0,0,0,{"$f":"AE1045*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1065},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]
[{"$f":"ROW()","v":1066},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1067},null,null,"FRC",null,null,null,null,null,{"$f":"J1048*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1048*$S$43","v":0},0,0,0,0,{"$f":"Y1048*$X$43","v":0},0,0,0,0,0,{"$f":"AE1048*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1068},null,null,"Land",null,null,null,null,null,{"$f":"J1049*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1049*$S$43","v":0},0,0,0,0,{"$f":"Y1049*$X$43","v":0},0,0,0,0,0,{"$f":"AE1049*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1069},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1050*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1050*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1070},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1053:J1069)","v":0},0,0,0,0,0,0,0,0,2.1422630211810403,0.84766437826821672,1.6953287565364334,1.6953287565364334,1.6953287565364334,1.4195625490245296,0.5810178570636082,1.1620357141272164,1.1620357141272164,1.1620357141272164,1.1620357141272164,1.1620357141272164,{"$f":"SUM(AE1053:AE1069)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1071},null,"2009 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":1072},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3197777045083201E-2,8.6395554090166402E-2,8.6395554090166388E-2,8.6395554090166388E-2,8.6395554090166374E-2,7.4186607094348336E-2,0.14837321418869667,0.14837321418869667,0.14837321418869667,0.14837321418869667,0.14837321418869667]
[{"$f":"ROW()","v":1073},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1074},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1075},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1858726611633048E-2,0.1437174532232661,0.1437174532232661,0.1437174532232661,0.1437174532232661,8.0669356928052854E-2,0.16133871385610571,0.16133871385610571,0.16133871385610571,0.16133871385610571,0.16133871385610571]
[{"$f":"ROW()","v":1076},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1077},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0807308978881375E-3,1.8161461795776275E-2,1.8161461795776275E-2,1.8161461795776275E-2,1.8161461795776275E-2,1.0194123337703946E-2,2.0388246675407892E-2,2.0388246675407892E-2,2.0388246675407895E-2,2.0388246675407895E-2,2.0388246675407892E-2]
[{"$f":"ROW()","v":1078},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0718681789598771E-2,4.1437363579197542E-2,4.1437363579197535E-2,4.1437363579197535E-2,4.1437363579197535E-2,2.3259008545989449E-2,4.6518017091978899E-2,4.6518017091978899E-2,4.6518017091978892E-2,4.6518017091978892E-2,4.6518017091978899E-2]
[{"$f":"ROW()","v":1079},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8807648509604313E-3,3.761529701920863E-3,3.761529701920863E-3,3.7615297019208626E-3,3.7615297019208626E-3,2.1113662628597365E-3,4.222732525719473E-3,4.222732525719473E-3,4.222732525719473E-3,4.222732525719473E-3,4.222732525719473E-3]
[{"$f":"ROW()","v":1080},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38051512314465746,0.76103024628931493,0.76103024628931482,0.76103024628931482,0.76103024628931482,0.42717025103126532,0.85434050206253076,0.85434050206253076,0.85434050206253076,0.85434050206253076,0.85434050206253076]
[{"$f":"ROW()","v":1081},null,null,"Equipment & Vehicles",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]
[{"$f":"ROW()","v":1082},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1882975681911119,0.37659513638222381,0.37659513638222381,0.37659513638222386,0.37659513638222381,0.21138481647730872,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1085},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1087},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]
[{"$f":"ROW()","v":1088},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1089},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1072:J1088)","v":0},0,0,0,0,0,0,0,0,0,0.71554937253093287,1.4310987450618657,1.4310987450618657,1.431098745061866,1.4310987450618657,{"$f":"SUM(Y1072:Y1088)","v":0.8289755296775283},1.2351814264004395,1.2351814264004395,1.2351814264004395,1.2351814264004395,1.2351814264004395,{"$f":"SUM(AE1072:AE1088)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1090},null,"2009 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$748","v":"Approved 1 (FA1) [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$748","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$748","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1091},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1072*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1072*$S$43","v":5.2869884570360175E-2},0.10573976914072035,0.10573976914072032,0.10573976914072032,0.10573976914072031,{"$f":"Y1072*$X$43","v":8.0880419442074192E-2},0.16176083888414838,0.16176083888414838,0.16176083888414838,0.16176083888414838,0.16176083888414838,{"$f":"AE1072*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1092},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1073*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1073*$X$43","v":0},0,0,0,0,0,{"$f":"AE1073*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1093},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1074*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1074*$X$43","v":0},0,0,0,0,0,{"$f":"AE1074*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1094},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1075*$N$43","v":0},0,0,0,0,0,0,0,0,0,8.7948103842591857E-2,0.17589620768518371,0.17589620768518371,0.17589620768518371,0.17589620768518371,{"$f":"Y1075*$X$43","v":8.7948103842591843E-2},0.17589620768518369,0.17589620768518369,0.17589620768518369,0.17589620768518369,0.17589620768518369,{"$f":"AE1075*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1095},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1076*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1076*$X$43","v":0},0,0,0,0,0,{"$f":"AE1076*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1096},null,null,"Regulators",null,null,null,null,null,{"$f":"J1077*$N$43","v":0},0,0,0,0,0,0,0,0,0,1.1113932874017967E-2,2.2227865748035935E-2,2.2227865748035935E-2,2.2227865748035935E-2,2.2227865748035935E-2,{"$f":"Y1077*$X$43","v":1.1113932874017967E-2},2.2227865748035935E-2,2.2227865748035935E-2,2.2227865748035938E-2,2.2227865748035938E-2,2.2227865748035935E-2,{"$f":"AE1077*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1097},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1078*$N$43","v":0},0,0,0,0,0,0,0,0,0,2.5357654712716029E-2,5.0715309425432058E-2,5.0715309425432051E-2,5.0715309425432051E-2,5.0715309425432051E-2,{"$f":"Y1078*$X$43","v":2.5357654712716032E-2},5.0715309425432065E-2,5.0715309425432065E-2,5.0715309425432058E-2,5.0715309425432058E-2,5.0715309425432065E-2,{"$f":"AE1078*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1098},null,null,"Buildings",null,null,null,null,null,{"$f":"J1079*$N$43","v":0},0,0,0,0,0,0,0,0,0,2.3018735540602663E-3,4.6037471081205334E-3,4.6037471081205334E-3,4.6037471081205325E-3,4.6037471081205325E-3,{"$f":"Y1079*$X$43","v":2.3018735540602663E-3},4.6037471081205325E-3,4.6037471081205325E-3,4.6037471081205325E-3,4.6037471081205325E-3,4.6037471081205325E-3,{"$f":"AE1079*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1099},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1080*$N$43","v":0},0,0,0,0,0,0,0,0,0,0.46571356245805351,0.93142712491610702,0.93142712491610691,0.93142712491610691,0.93142712491610691,{"$f":"Y1080*$X$43","v":0.46571356245805345},0.93142712491610702,0.93142712491610702,0.93142712491610702,0.93142712491610702,0.93142712491610702,{"$f":"AE1080*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1100},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1081*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1081*$X$43","v":0},0,0,0,0,0,{"$f":"AE1081*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1101},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1082*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1082*$X$43","v":0},0,0,0,0,0,{"$f":"AE1082*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1102},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1083*$N$43","v":0},0,0,0,0,0,0,0,0,0,0.23045793964707553,0.46091587929415107,0.46091587929415107,0.46091587929415112,0.46091587929415107,{"$f":"Y1083*$X$43","v":0.23045793964707514},0,0,0,0,0,{"$f":"AE1083*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1103},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]
[{"$f":"ROW()","v":1104},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1105},null,null,"FRC",null,null,null,null,null,{"$f":"J1086*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1086*$S$43","v":0},0,0,0,0,{"$f":"Y1086*$X$43","v":0},0,0,0,0,0,{"$f":"AE1086*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1106},null,null,"Land",null,null,null,null,null,{"$f":"J1087*$N$43","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1087*$S$43","v":0},0,0,0,0,{"$f":"Y1087*$X$43","v":0},0,0,0,0,0,{"$f":"AE1087*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1107},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1088*$N$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1088*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1108},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1091:J1107)","v":0},0,0,0,0,0,0,0,0,0,0.8757629516588753,1.7515259033177506,1.7515259033177506,1.7515259033177508,1.7515259033177506,0.90377348653058887,1.3466310937670276,1.3466310937670276,1.3466310937670276,1.3466310937670276,1.3466310937670276,{"$f":"SUM(AE1091:AE1107)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1109},null,"Jan-Jun 2010 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":1110},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9808893376702716E-2,7.9808893376702716E-2,7.980889337670273E-2,7.980889337670273E-2,5.5864612709445739E-2,0.11172922541889148,0.11172922541889148,0.11172922541889149,0.11172922541889149,0.11172922541889149]
[{"$f":"ROW()","v":1111},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1112},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1113},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0434583859780926E-2,9.0434583859780926E-2,9.0434583859780926E-2,9.0434583859780926E-2,4.2405468888892871E-2,8.4810937777785755E-2,8.4810937777785741E-2,8.4810937777785741E-2,8.4810937777785728E-2,8.4810937777785728E-2]
[{"$f":"ROW()","v":1114},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1115},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6703216047441304E-2,1.6703216047441304E-2,1.6703216047441304E-2,1.6703216047441304E-2,2.7790117236050505E-3,5.558023447210101E-3,5.558023447210101E-3,5.558023447210101E-3,5.558023447210101E-3,5.5580234472101019E-3]
[{"$f":"ROW()","v":1116},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0146036315624185E-2,5.0146036315624191E-2,5.0146036315624191E-2,5.0146036315624198E-2,2.2757823298915535E-2,4.5515646597831069E-2,4.5515646597831069E-2,4.5515646597831069E-2,4.5515646597831069E-2,4.5515646597831076E-2]
[{"$f":"ROW()","v":1117},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1340736051309782E-2,1.134073605130978E-2,1.1340736051309782E-2,1.134073605130978E-2,9.1784076163585698E-4,1.8356815232717142E-3,1.8356815232717142E-3,1.8356815232717142E-3,1.8356815232717142E-3,1.835681523271714E-3]
[{"$f":"ROW()","v":1118},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36460158603446419,0.36460158603446419,0.36460158603446419,0.36460158603446419,0.18818281260941264,0.37636562521882522,0.37636562521882527,0.37636562521882527,0.37636562521882527,0.37636562521882527]
[{"$f":"ROW()","v":1119},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.3250002970667215E-16,6.6500005941334431E-16,6.6500005941334441E-16,6.6500005941334441E-16,6.6500005941334441E-16,6.650000594133445E-16]
[{"$f":"ROW()","v":1120},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1121},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61220783715028448,0.61220783715028448,0.61220783715028448,0.6122078371502846,-0.85982405646352933,0,0,0,0,0]
[{"$f":"ROW()","v":1122},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1123},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1124},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1125},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]
[{"$f":"ROW()","v":1126},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1127},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1110:T1126)","v":0},1.2252428888356075,1.2252428888356075,1.2252428888356075,1.2252428888356077,-0.54691648647162139,0.62581513998381599,0.62581513998381599,0.62581513998381599,0.62581513998381599,0.6258151399838161,{"$f":"SUM(AE1110:AE1126)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1128},null,"Jan-Jun 2010 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$748","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1129},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1110*$S$43","v":0},9.7678335996567667E-2,9.7678335996567667E-2,9.7678335996567694E-2,9.7678335996567694E-2,{"$f":"Y1110*$X$43","v":6.0905242669511653E-2},0.12181048533902331,0.12181048533902331,0.12181048533902332,0.12181048533902332,0.12181048533902332,{"$f":"AE1110*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1130},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y1111*$X$43","v":0},0,0,0,0,0,{"$f":"AE1111*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1131},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y1112*$X$43","v":0},0,0,0,0,0,{"$f":"AE1112*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1132},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.11068314938625716,0.11068314938625716,0.11068314938625716,0.11068314938625716,{"$f":"Y1113*$X$43","v":4.623168850422827E-2},9.2463377008456554E-2,9.246337700845654E-2,9.246337700845654E-2,9.2463377008456527E-2,9.2463377008456527E-2,{"$f":"AE1113*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1133},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y1114*$X$43","v":0},0,0,0,0,0,{"$f":"AE1114*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1134},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.0443114548703938E-2,2.0443114548703938E-2,2.0443114548703938E-2,2.0443114548703938E-2,{"$f":"Y1115*$X$43","v":3.0297602578557769E-3},6.0595205157115539E-3,6.0595205157115539E-3,6.0595205157115539E-3,6.0595205157115539E-3,6.0595205157115547E-3,{"$f":"AE1115*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1135},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.137387923691557E-2,6.1373879236915577E-2,6.1373879236915577E-2,6.1373879236915591E-2,{"$f":"Y1116*$X$43","v":2.4811247826228219E-2},4.9622495652456439E-2,4.9622495652456439E-2,4.9622495652456439E-2,4.9622495652456439E-2,4.9622495652456446E-2,{"$f":"AE1116*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1136},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3879959733805685E-2,1.3879959733805684E-2,1.3879959733805685E-2,1.3879959733805684E-2,{"$f":"Y1117*$X$43","v":1.0006569742127529E-3},2.0013139484255059E-3,2.0013139484255059E-3,2.0013139484255059E-3,2.0013139484255059E-3,2.0013139484255059E-3,{"$f":"AE1117*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1137},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.44623693825019223,0.44623693825019223,0.44623693825019223,0.44623693825019223,{"$f":"Y1118*$X$43","v":0.20516243310981735},0.41032486621963465,0.41032486621963471,0.41032486621963471,0.41032486621963471,0.41032486621963471,{"$f":"AE1118*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1138},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y1119*$X$43","v":3.6250130475675182E-16},7.2500260951350363E-16,7.2500260951350373E-16,7.2500260951350373E-16,7.2500260951350373E-16,7.2500260951350383E-16,{"$f":"AE1119*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1139},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y1120*$X$43","v":0},0,0,0,0,0,{"$f":"AE1120*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1140},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.74928294688463537,0.74928294688463537,0.74928294688463537,0.74928294688463548,{"$f":"Y1121*$X$43","v":-0.93740545708894985},0,0,0,0,0,{"$f":"AE1121*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1141},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]
[{"$f":"ROW()","v":1142},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1143},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1124*$S$43","v":0},0,0,0,0,{"$f":"Y1124*$X$43","v":0},0,0,0,0,0,{"$f":"AE1124*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1144},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1125*$S$43","v":0},0,0,0,0,{"$f":"Y1125*$X$43","v":0},0,0,0,0,0,{"$f":"AE1125*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1145},null,null,"Equity Raising Cost",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,{"$f":"AE1126*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1146},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1129:T1145)","v":0},{"$f":"SUM(U1129:U1145)","v":1.4995783240370777},{"$f":"SUM(V1129:V1145)","v":1.4995783240370777},{"$f":"SUM(W1129:W1145)","v":1.4995783240370777},{"$f":"SUM(X1129:X1145)","v":1.4995783240370777},{"$f":"SUM(Y1129:Y1145)","v":-0.59626442774709543},0.68228205868370873,0.68228205868370884,0.68228205868370884,0.68228205868370884,0.68228205868370884,{"$f":"SUM(AE1129:AE1145)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1147},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,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":1148},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4729951015505668E-2,3.4729951015505668E-2,3.4729951015505661E-2,2.257820113596555E-2,4.5156402271931101E-2,4.5156402271931101E-2,4.5156402271931094E-2,4.5156402271931094E-2,4.5156402271931087E-2]
[{"$f":"ROW()","v":1149},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1150},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1151},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19239392529514027,0.19239392529514027,0.19239392529514027,8.5060997770410443E-2,0.17012199554082089,0.17012199554082089,0.17012199554082089,0.17012199554082086,0.17012199554082086]
[{"$f":"ROW()","v":1152},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1153},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5253733005363954E-3,6.5253733005363962E-3,6.5253733005363954E-3,2.9985984734983832E-3,5.9971969469967672E-3,5.9971969469967672E-3,5.9971969469967672E-3,5.9971969469967672E-3,5.9971969469967672E-3]
[{"$f":"ROW()","v":1154},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0599042126731718E-2,1.0599042126731718E-2,1.0599042126731717E-2,2.1037783848850988E-3,4.2075567697701976E-3,4.2075567697701976E-3,4.2075567697701984E-3,4.2075567697701984E-3,4.2075567697701984E-3]
[{"$f":"ROW()","v":1155},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1422683781592482E-2,5.1422683781592489E-2,5.1422683781592482E-2,1.3511265753799295E-2,2.7022531507598591E-2,2.7022531507598591E-2,2.7022531507598591E-2,2.7022531507598591E-2,2.7022531507598591E-2]
[{"$f":"ROW()","v":1156},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86097983351540142,0.86097983351540142,0.86097983351540142,0.40732696743413838,0.81465393486827675,0.81465393486827686,0.81465393486827686,0.81465393486827686,0.81465393486827686]
[{"$f":"ROW()","v":1157},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4899819216134177E-2,6.4899819216134177E-2,6.4899819216134177E-2,3.674912941183054E-2,7.3498258823661067E-2,7.3498258823661067E-2,7.3498258823661067E-2,7.3498258823661081E-2,7.3498258823661081E-2]
[{"$f":"ROW()","v":1158},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91624056400141163,0.91624056400141163,0.91624056400141163,0.30732703299891506,0.61465406599783012,0.30732703299891506,0,0,0]
[{"$f":"ROW()","v":1160},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1161},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1162},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1163},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1164},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1165},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1148:T1164)","v":0},0,2.1377911922524535,2.1377911922524535,2.1377911922524535,0.87765597136344264,1.7553119427268853,1.4479849097279704,1.1406578767290554,1.1406578767290554,1.1406578767290554]
[{"$f":"ROW()","v":1166},null,"2010/2011 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$748","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1167},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1148*$S$43","v":4.2506087741684885E-2},4.2506087741684885E-2,4.2506087741684878E-2,{"$f":"Y1148*$X$43","v":2.4615418464979614E-2},4.9230836929959228E-2,4.9230836929959228E-2,4.9230836929959221E-2,4.9230836929959221E-2,4.9230836929959214E-2,{"$f":"AE1148*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1168},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"Y1149*$X$43","v":0},0,0,0,0,0,{"$f":"AE1149*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1169},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"Y1150*$X$43","v":0},0,0,0,0,0,{"$f":"AE1150*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1170},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23547148298341269,0.23547148298341269,0.23547148298341269,{"$f":"Y1151*$X$43","v":9.2735999761825574E-2},0.18547199952365115,0.18547199952365115,0.18547199952365115,0.18547199952365109,0.18547199952365109,{"$f":"AE1151*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1171},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"Y1152*$X$43","v":0},0,0,0,0,0,{"$f":"AE1152*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1172},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9864233017781418E-3,7.9864233017781436E-3,7.9864233017781418E-3,{"$f":"Y1153*$X$43","v":3.2691601863726267E-3},6.5383203727452542E-3,6.5383203727452542E-3,6.5383203727452542E-3,6.5383203727452542E-3,6.5383203727452542E-3,{"$f":"AE1153*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1173},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2972198389094478E-2,1.2972198389094478E-2,1.2972198389094476E-2,{"$f":"Y1154*$X$43","v":2.2936010264801403E-3},4.5872020529602806E-3,4.5872020529602806E-3,4.5872020529602814E-3,4.5872020529602814E-3,4.5872020529602814E-3,{"$f":"AE1154*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1174},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2936371771944499E-2,6.2936371771944513E-2,6.2936371771944499E-2,{"$f":"Y1155*$X$43","v":1.4730379028802773E-2},2.9460758057605545E-2,2.9460758057605545E-2,2.9460758057605545E-2,2.9460758057605545E-2,2.9460758057605545E-2,{"$f":"AE1155*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1175},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0537557145095802,1.0537557145095802,1.0537557145095802,{"$f":"Y1156*$X$43","v":0.44407983147474334},0.88815966294948667,0.88815966294948678,0.88815966294948678,0.88815966294948678,0.88815966294948678,{"$f":"AE1156*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1176},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9431076905028E-2,7.9431076905028E-2,7.9431076905028E-2,{"$f":"Y1157*$X$43","v":4.0064980963206133E-2},8.0129961926412252E-2,8.0129961926412252E-2,8.0129961926412252E-2,8.0129961926412266E-2,8.0129961926412266E-2,{"$f":"AE1157*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1177},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"Y1158*$X$43","v":0},0,0,0,0,0,{"$f":"AE1158*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1178},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1213894827708497,1.1213894827708497,1.1213894827708497,{"$f":"Y1159*$X$43","v":0.33505696389684408},0.67011392779368817,0.33505696389684408,0,0,0,{"$f":"AE1159*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1179},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1180},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1181},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1162*$S$43","v":0},0,0,{"$f":"Y1162*$X$43","v":0},0,0,0,0,0,{"$f":"AE1162*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1182},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1163*$S$43","v":0},0,0,{"$f":"Y1163*$X$43","v":0},0,0,0,0,0,{"$f":"AE1163*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1183},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AE1164*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1184},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1167:T1183)","v":0},{"$f":"SUM(U1167:U1183)","v":0},{"$f":"SUM(V1167:V1183)","v":2.6164488383733726},{"$f":"SUM(W1167:W1183)","v":2.6164488383733726},{"$f":"SUM(X1167:X1183)","v":2.6164488383733726},{"$f":"SUM(Y1167:Y1183)","v":0.95684633480325432},1.9136926696065086,1.5786357057096645,1.2435787418128204,1.2435787418128204,1.2435787418128204,{"$f":"SUM(AE1167:AE1183)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1185},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,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":1186},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8403371615805888E-2,5.8403371615805888E-2,1.7806208407690722E-2,3.5612416815381444E-2,3.5612416815381444E-2,3.5612416815381451E-2,3.5612416815381451E-2,3.5612416815381451E-2]
[{"$f":"ROW()","v":1187},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1188},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1189},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20189292681148754,0.20189292681148754,9.3229559888729871E-2,0.18645911977745974,0.18645911977745971,0.18645911977745971,0.18645911977745971,0.18645911977745971]
[{"$f":"ROW()","v":1190},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1191},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7302215148876522E-3,5.7302215148876531E-3,5.8876801696221446E-3,1.1775360339244289E-2,1.1775360339244289E-2,1.1775360339244288E-2,1.1775360339244288E-2,1.1775360339244288E-2]
[{"$f":"ROW()","v":1192},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,3.2236620713264339E-3,6.4473241426528678E-3,6.4473241426528678E-3,6.4473241426528678E-3,6.4473241426528678E-3,6.4473241426528678E-3]
[{"$f":"ROW()","v":1193},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16726316614284517,0.16726316614284517,5.3323153626761259E-3,1.0664630725352252E-2,1.0664630725352252E-2,1.0664630725352252E-2,1.0664630725352254E-2,1.0664630725352254E-2]
[{"$f":"ROW()","v":1194},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97761366731257338,0.97761366731257338,0.35629697771247104,0.71259395542494208,0.71259395542494208,0.71259395542494208,0.71259395542494197,0.71259395542494197]
[{"$f":"ROW()","v":1195},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.5215222466989445E-2,0.15043044493397889,0.15043044493397889,0.15043044493397889,0.15043044493397892,0.15043044493397889]
[{"$f":"ROW()","v":1196},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1197},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69129584138463651,0.69129584138463651,0.28521655596422646,0.57043311192845292,0.57043311192845281,0.28521655596422646,0,0]
[{"$f":"ROW()","v":1198},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1199},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1200},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1201},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1202},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1203},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1186:T1202)","v":0},0,0,2.1021991947822363,2.1021991947822363,0.84220818204373227,1.6844163640874645,1.6844163640874643,1.399199808123238,1.1139832521590114,1.1139832521590114,{"$f":"SUM(AE1186:AE1202)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1204},null,"2011/2012 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$748","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1205},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1186*$S$43","v":7.1480055851599889E-2},7.1480055851599889E-2,{"$f":"Y1186*$X$43","v":1.9412851740954314E-2},3.8825703481908627E-2,3.8825703481908627E-2,3.8825703481908634E-2,3.8825703481908634E-2,3.8825703481908634E-2,{"$f":"AE1186*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1206},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,{"$f":"Y1187*$X$43","v":0},0,0,0,0,0,{"$f":"AE1187*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1207},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,{"$f":"Y1188*$X$43","v":0},0,0,0,0,0,{"$f":"AE1188*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1208},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24709733848006998,0.24709733848006998,{"$f":"Y1189*$X$43","v":0.10164160626204041},0.20328321252408083,0.2032832125240808,0.2032832125240808,0.2032832125240808,0.2032832125240808,{"$f":"AE1189*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1209},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,{"$f":"Y1190*$X$43","v":0},0,0,0,0,0,{"$f":"AE1190*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1210},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0132347259102132E-3,7.013234725910214E-3,{"$f":"Y1191*$X$43","v":6.4189219632892359E-3},1.2837843926578472E-2,1.2837843926578472E-2,1.283784392657847E-2,1.283784392657847E-2,1.283784392657847E-2,{"$f":"AE1191*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1211},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,{"$f":"Y1192*$X$43","v":3.5145311354756728E-3},7.0290622709513455E-3,7.0290622709513455E-3,7.0290622709513455E-3,7.0290622709513455E-3,7.0290622709513455E-3,{"$f":"AE1192*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1212},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20471387399439658,0.20471387399439658,{"$f":"Y1193*$X$43","v":5.8134469282598673E-3},1.1626893856519735E-2,1.1626893856519735E-2,1.1626893856519735E-2,1.1626893856519736E-2,1.1626893856519736E-2,{"$f":"AE1193*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1213},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1965042018546466,1.1965042018546466,{"$f":"Y1194*$X$43","v":0.38844543687890776},0.77689087375781551,0.77689087375781551,0.77689087375781551,0.7768908737578154,0.7768908737578154,{"$f":"AE1194*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1214},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Y1195*$X$43","v":8.2001846152935542E-2},0.16400369230587108,0.16400369230587108,0.16400369230587108,0.16400369230587111,0.16400369230587108,{"$f":"AE1195*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1215},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Y1196*$X$43","v":0},0,0,0,0,0,{"$f":"AE1196*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1216},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84607898456978003,0.84607898456978003,{"$f":"Y1197*$X$43","v":0.31095147199376177},0.62190294398752355,0.62190294398752333,0.31095147199376177,0,0,{"$f":"AE1197*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1217},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1218},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1219},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1200*$S$43","v":0},0,{"$f":"Y1200*$X$43","v":0},0,0,0,0,0,{"$f":"AE1200*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1220},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1201*$S$43","v":0},{"$f":"X1201*$S$43","v":0},{"$f":"Y1201*$X$43","v":0},0,0,0,0,0,{"$f":"AE1201*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1221},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1202*$S$43","v":0},{"$f":"X1202*$S$43","v":0},0,0,0,0,0,0,{"$f":"AE1202*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1205:T1221)","v":0},{"$f":"SUM(U1205:U1221)","v":0},{"$f":"SUM(V1205:V1221)","v":0},{"$f":"SUM(W1205:W1221)","v":2.5728876894764032},{"$f":"SUM(X1205:X1221)","v":2.5728876894764032},{"$f":"SUM(Y1205:Y1221)","v":0.91820011305562454},1.8364002261112491,1.8364002261112486,1.5254487541174873,1.2144972821237257,1.2144972821237254,{"$f":"SUM(AE1205:AE1221)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1223},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,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":1224},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.885607518635398E-2,0.13026146419362433,0.26052292838724866,0.26052292838724866,0.26052292838724866,0.26052292838724866,0.26052292838724866]
[{"$f":"ROW()","v":1225},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,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1226},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1227},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,0.20096138564870356,0.19060677162055592,0.38121354324111184,0.38121354324111184,0.38121354324111184,0.38121354324111179,0.38121354324111179]
[{"$f":"ROW()","v":1228},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1229},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6719571066075553E-3,1.5782682200826743E-2,3.1565364401653487E-2,3.1565364401653487E-2,3.1565364401653487E-2,3.156536440165348E-2,3.156536440165348E-2]
[{"$f":"ROW()","v":1230},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.1537495631564664E-5,1.0307499126312933E-4,1.0307499126312934E-4,1.0307499126312934E-4,1.0307499126312934E-4,1.0307499126312936E-4]
[{"$f":"ROW()","v":1231},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.6880731291355867E-2,0.11376146258271173,0.11376146258271172,0.11376146258271172,0.11376146258271172,0.11376146258271171]
[{"$f":"ROW()","v":1232},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97284644133377585,0.41280327925810151,0.8256065585162029,0.8256065585162029,0.8256065585162029,0.8256065585162029,0.8256065585162029]
[{"$f":"ROW()","v":1233},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.22790603710052063,0.4558120742010412,0.45581207420104125,0.45581207420104125,0.45581207420104125,0.45581207420104125]
[{"$f":"ROW()","v":1234},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1235},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0005599465668069,0.51031054669468623,1.0206210933893725,1.0206210933893725,1.0206210933893722,0.51031054669468623,0]
[{"$f":"ROW()","v":1236},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1237},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1238},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1239},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1240},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1241},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1224:T1240)","v":0},0,0,0,2.269895805842248,1.5446030498553027,3.0892060997106054,3.0892060997106054,3.089206099710605,2.5788955530159194,2.068585006321233,{"$f":"SUM(AE1224:AE1240)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1242},null,"2012/2013 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$748","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1243},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1224*$S$43","v":0.10875120804422243},{"$f":"Y1224*$X$43","v":0.14201487672458449},0.28402975344916898,0.28402975344916898,0.28402975344916898,0.28402975344916898,0.28402975344916898,{"$f":"AE1224*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1244},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,{"$f":"Y1225*$X$43","v":0},0,0,0,0,0,{"$f":"AE1225*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1245},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,{"$f":"Y1226*$X$43","v":0},0,0,0,0,0,{"$f":"AE1226*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1246},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,0.24595722255008756,{"$f":"Y1227*$X$43","v":0.20780510446534023},0.41561020893068046,0.41561020893068046,0.41561020893068046,0.4156102089306804,0.4156102089306804,{"$f":"AE1227*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1247},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,{"$f":"Y1228*$X$43","v":0},0,0,0,0,0,{"$f":"AE1228*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1248},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1658276470243842E-3,{"$f":"Y1229*$X$43","v":1.7206743997611292E-2},3.4413487995222584E-2,3.4413487995222584E-2,3.4413487995222584E-2,3.4413487995222578E-2,3.4413487995222578E-2,{"$f":"AE1229*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1249},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y1230*$X$43","v":5.6187692454701444E-5},1.1237538490940289E-4,1.123753849094029E-4,1.123753849094029E-4,1.123753849094029E-4,1.1237538490940291E-4,{"$f":"AE1230*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1250},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y1231*$X$43","v":6.2013045011830088E-2},0.12402609002366018,0.12402609002366016,0.12402609002366016,0.12402609002366016,0.12402609002366015,{"$f":"AE1231*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1251},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,1.190669580157405,{"$f":"Y1232*$X$43","v":0.45005026757723859},0.90010053515447708,0.90010053515447708,0.90010053515447708,0.90010053515447708,0.90010053515447708,{"$f":"AE1232*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1252},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y1233*$X$43","v":0.24846985993884735},0.49693971987769464,0.4969397198776947,0.4969397198776947,0.4969397198776947,0.4969397198776947,{"$f":"AE1233*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1253},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y1234*$X$43","v":0},0,0,0,0,0,{"$f":"AE1234*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1254},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2245882195628832,{"$f":"Y1235*$X$43","v":0.55635555633227962},1.1127111126645592,1.1127111126645592,1.112711112664559,0.55635555633227962,0,{"$f":"AE1235*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1255},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]
[{"$f":"ROW()","v":1256},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1257},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1238*$S$43","v":0},{"$f":"Y1238*$X$43","v":0},0,0,0,0,0,{"$f":"AE1238*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1258},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1239*$S$43","v":0},{"$f":"Y1239*$X$43","v":0},0,0,0,0,0,{"$f":"AE1239*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1259},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1240*$S$43","v":0},0,0,0,0,0,0,{"$f":"AE1240*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1260},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1243:T1259)","v":0},{"$f":"SUM(U1243:U1259)","v":0},{"$f":"SUM(V1243:V1259)","v":0},{"$f":"SUM(W1243:W1259)","v":0},{"$f":"SUM(X1243:X1259)","v":2.7781320579616224},{"$f":"SUM(Y1243:Y1259)","v":1.6839716417401864},3.3679432834803729,3.3679432834803729,3.3679432834803724,2.8115877271480931,2.2552321708158134,{"$f":"SUM(AE1243:AE1259)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1261},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,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":1262},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9675E-2,5.935E-2,5.935E-2,5.9349999999999993E-2,5.9349999999999993E-2,5.9349999999999986E-2]
[{"$f":"ROW()","v":1263},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1264},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1265},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14064581641666668,0.28129163283333336,0.28129163283333336,0.28129163283333336,0.28129163283333336,0.28129163283333336]
[{"$f":"ROW()","v":1266},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1267},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.109764373540853E-3,1.6219528747081709E-2,1.6219528747081709E-2,1.6219528747081709E-2,1.6219528747081713E-2,1.6219528747081713E-2]
[{"$f":"ROW()","v":1268},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5812500000000005E-6,1.5162500000000003E-5,1.5162500000000001E-5,1.5162499999999999E-5,1.5162499999999998E-5,1.5162499999999996E-5]
[{"$f":"ROW()","v":1269},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11949614249591874,0.23899228499183747,0.23899228499183744,0.23899228499183744,0.23899228499183744,0.23899228499183742]
[{"$f":"ROW()","v":1270},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60192777380000007,1.2038555476000001,1.2038555476000001,1.2038555476000001,1.2038555476000001,1.2038555476000004]
[{"$f":"ROW()","v":1271},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25548454279340793,0.51096908558681586,0.51096908558681586,0.51096908558681575,0.51096908558681586,0.51096908558681586]
[{"$f":"ROW()","v":1272},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1273},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32356692511648499,0.64713385023296999,0.6471338502329701,0.6471338502329701,0.6471338502329701,0.32356692511648499]
[{"$f":"ROW()","v":1274},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1275},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1276},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1277},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1278},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1279},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1262:Y1278)","v":1.4789135462460192},2.9578270924920385,2.9578270924920385,2.9578270924920385,2.9578270924920385,2.6342601673755537,{"$f":"SUM(AE1262:AE1278)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1280},null,"2013/2014 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1281},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1262*$X$43","v":3.2352557165623463E-2},6.4705114331246927E-2,6.4705114331246927E-2,6.4705114331246913E-2,6.4705114331246913E-2,6.4705114331246913E-2,{"$f":"AE1262*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1282},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,0,0,0,0,0,0,{"$f":"AE1263*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1283},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,0,0,0,0,0,0,{"$f":"AE1264*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1284},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,0.15333620272033671,0.30667240544067342,0.30667240544067342,0.30667240544067342,0.30667240544067342,0.30667240544067342,{"$f":"AE1265*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1285},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,0,0,0,0,0,0,{"$f":"AE1266*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1286},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8415034707571023E-3,1.7683006941514208E-2,1.7683006941514208E-2,1.7683006941514208E-2,1.7683006941514211E-2,1.7683006941514211E-2,{"$f":"AE1267*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1287},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,8.2653015673760036E-6,1.6530603134752007E-5,1.6530603134752007E-5,1.6530603134752004E-5,1.6530603134752004E-5,1.6530603134752E-5,{"$f":"AE1268*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1288},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13027820661063852,0.26055641322127704,0.26055641322127698,0.26055641322127698,0.26055641322127698,0.26055641322127698,{"$f":"AE1269*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1289},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,0.65623935000643541,1.3124787000128708,1.3124787000128708,1.3124787000128708,1.3124787000128708,1.312478700012871,{"$f":"AE1270*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1290},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27853675739366146,0.55707351478732292,0.55707351478732292,0.55707351478732281,0.55707351478732292,0.55707351478732292,{"$f":"AE1271*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1291},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1272*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1292},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35276217158335593,0.70552434316671186,0.70552434316671198,0.70552434316671198,0.70552434316671198,0.35276217158335593,{"$f":"AE1273*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1293},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]
[{"$f":"ROW()","v":1294},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1295},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1276*$X$43","v":0},0,0,0,0,0,{"$f":"AE1276*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1296},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1277*$X$43","v":0},0,0,0,0,0,{"$f":"AE1277*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1297},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1278*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1298},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1281:Y1297)","v":1.6123550142523759},3.2247100285047519,3.2247100285047519,3.2247100285047519,3.2247100285047519,2.8719478569213961,{"$f":"SUM(AE1281:AE1297)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1299},null,"Jul-Dec 2014 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":1300},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2569406908350263E-3,7.2569406908350254E-3,7.2569406908350254E-3,7.2569406908350254E-3,7.2569406908350245E-3]
[{"$f":"ROW()","v":1301},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,1.9778368910559705E-2,1.9778368910559702E-2,1.9778368910559702E-2,1.9778368910559702E-2,1.9778368910559702E-2]
[{"$f":"ROW()","v":1302},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1303},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,0.20814495802331517,0.20814495802331517,0.20814495802331517,0.2081449580233152,0.2081449580233152]
[{"$f":"ROW()","v":1304},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1305},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4956310212596133E-2,3.4956310212596133E-2,3.4956310212596133E-2,3.4956310212596139E-2,3.4956310212596139E-2]
[{"$f":"ROW()","v":1306},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9232115190224183E-4,1.9232115190224183E-4,1.9232115190224181E-4,1.9232115190224181E-4,1.9232115190224181E-4]
[{"$f":"ROW()","v":1307},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8009938855572473E-3,4.8009938855572481E-3,4.8009938855572481E-3,4.8009938855572481E-3,4.8009938855572481E-3]
[{"$f":"ROW()","v":1308},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65747273167141074,0.65747273167141074,0.65747273167141085,0.65747273167141074,0.65747273167141085]
[{"$f":"ROW()","v":1309},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,1.1665076237401411E-2,1.1665076237401409E-2,1.1665076237401409E-2,1.1665076237401409E-2,1.1665076237401407E-2]
[{"$f":"ROW()","v":1310},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33000026833363844,0.33000026833363844,0.33000026833363844,0.33000026833363838,0.33000026833363838]
[{"$f":"ROW()","v":1311},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,0.96303165690509507,0.96303165690509507,0.96303165690509507,0.96303165690509496,0.96303165690509496]
[{"$f":"ROW()","v":1312},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1313},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1314},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1315},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1316},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1317},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1300:Y1316)","v":0},2.237299626022311,2.237299626022311,2.2372996260223115,2.237299626022311,2.2372996260223115,{"$f":"SUM(AE1300:AE1316)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1318},null,"Jul-Dec 2014 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1319},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1300*$X$43","v":0},7.9117300268838828E-3,7.911730026883881E-3,7.911730026883881E-3,7.911730026883881E-3,7.911730026883881E-3,{"$f":"AE1300*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1320},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,0,2.1562959084133873E-2,2.156295908413387E-2,2.156295908413387E-2,2.156295908413387E-2,2.156295908413387E-2,{"$f":"AE1301*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1321},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,0,0,0,0,0,0,{"$f":"AE1302*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1322},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,0,0.2269257507391946,0.2269257507391946,0.2269257507391946,0.22692575073919463,0.22692575073919463,{"$f":"AE1303*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1323},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,0,0,0,0,0,0,{"$f":"AE1304*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1324},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.81103967801949E-2,3.81103967801949E-2,3.81103967801949E-2,3.8110396780194906E-2,3.8110396780194906E-2,{"$f":"AE1305*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1325},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,0,2.0967417223507437E-4,2.0967417223507437E-4,2.0967417223507435E-4,2.0967417223507435E-4,2.0967417223507435E-4,{"$f":"AE1306*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1326},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.2341846380555869E-3,5.2341846380555878E-3,5.2341846380555878E-3,5.2341846380555878E-3,5.2341846380555878E-3,{"$f":"AE1307*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1327},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,0,0.71679609557667834,0.71679609557667834,0.71679609557667856,0.71679609557667834,0.71679609557667856,{"$f":"AE1308*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1328},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2717608957435046E-2,1.2717608957435044E-2,1.2717608957435044E-2,1.2717608957435044E-2,1.2717608957435043E-2,{"$f":"AE1309*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1329},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.35977599143842021,0.35977599143842021,0.35977599143842021,0.35977599143842015,0.35977599143842015,{"$f":"AE1310*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1330},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0499254164221457,1.0499254164221457,1.0499254164221457,1.0499254164221454,1.0499254164221454,{"$f":"AE1311*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1331},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]
[{"$f":"ROW()","v":1332},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1333},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1314*$X$43","v":0},0,0,0,0,0,{"$f":"AE1314*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1334},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1315*$X$43","v":0},0,0,0,0,0,{"$f":"AE1315*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1335},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1316*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1336},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1319:Y1335)","v":0},2.439169807835377,2.439169807835377,2.4391698078353774,2.439169807835377,2.439169807835377,{"$f":"SUM(AE1319:AE1335)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1337},null,"2015 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":1338},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8565241639851379E-2,6.8565241639851379E-2,6.8565241639851379E-2,6.8565241639851365E-2]
[{"$f":"ROW()","v":1339},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,1.9156182439638566E-2,1.9156182439638566E-2,1.9156182439638569E-2,1.9156182439638573E-2]
[{"$f":"ROW()","v":1340},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1341},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,0.458709655535459,0.45870965553545906,0.45870965553545906,0.45870965553545912]
[{"$f":"ROW()","v":1342},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1343},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,6.6475185820884436E-2,6.6475185820884422E-2,6.6475185820884422E-2,6.6475185820884422E-2]
[{"$f":"ROW()","v":1344},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3367202014297916E-6,2.3367202014297916E-6,2.3367202014297916E-6,2.3367202014297912E-6]
[{"$f":"ROW()","v":1345},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,0.30058975461444276,0.30058975461444276,0.30058975461444276,0.30058975461444276]
[{"$f":"ROW()","v":1346},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2382832230502476,1.2382832230502476,1.2382832230502476,1.2382832230502478]
[{"$f":"ROW()","v":1347},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,0.15950077587484515,0.15950077587484512,0.15950077587484512,0.1595007758748451]
[{"$f":"ROW()","v":1348},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50587380205171861,0.50587380205171861,0.50587380205171861,0.50587380205171861]
[{"$f":"ROW()","v":1349},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,1.4747615953712832,1.4747615953712832,1.4747615953712832,1.4747615953712834]
[{"$f":"ROW()","v":1350},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1351},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1352},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1353},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]
[{"$f":"ROW()","v":1354},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1355},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1338:Y1354)","v":0},0,4.2919177531185726,4.2919177531185726,4.2919177531185726,4.2919177531185726,{"$f":"SUM(AE1338:AE1354)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1356},null,"2015 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1357},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1338*$X$43","v":0},0,7.4751841608359834E-2,7.4751841608359834E-2,7.4751841608359834E-2,7.475184160835982E-2,{"$f":"AE1338*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1358},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,0,0,2.0884633107111004E-2,2.0884633107111004E-2,2.0884633107111007E-2,2.0884633107111011E-2,{"$f":"AE1339*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1359},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,0,0,0,0,0,0,{"$f":"AE1340*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1360},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,0,0,0.50009874821008882,0.50009874821008882,0.50009874821008882,0.50009874821008893,{"$f":"AE1341*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1361},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,0,0,0,0,0,0,{"$f":"AE1342*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1362},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.2473201326557907E-2,7.2473201326557893E-2,7.2473201326557893E-2,7.2473201326557893E-2,{"$f":"AE1343*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1363},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,0,0,2.5475610411735299E-6,2.5475610411735299E-6,2.5475610411735299E-6,2.5475610411735295E-6,{"$f":"AE1344*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1364},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.32771178498953624,0.32771178498953624,0.32771178498953624,0.32771178498953624,{"$f":"AE1345*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1365},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,0,0,1.3500127636382682,1.3500127636382682,1.3500127636382682,1.3500127636382684,{"$f":"AE1346*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1366},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.17389243367994012,0.17389243367994009,0.17389243367994009,0.17389243367994006,{"$f":"AE1347*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1367},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.55151848692399374,0.55151848692399374,0.55151848692399374,0.55151848692399374,{"$f":"AE1348*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1368},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.6078284353804717,1.6078284353804717,1.6078284353804717,1.6078284353804719,{"$f":"AE1349*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1369},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]
[{"$f":"ROW()","v":1370},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1371},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1352*$X$43","v":0},0,0,0,0,0,{"$f":"AE1352*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1372},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1353*$X$43","v":0},0,0,0,0,0,{"$f":"AE1353*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1373},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1354*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1374},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1357:Y1373)","v":0},0,4.6791748764253693,4.6791748764253684,4.6791748764253684,4.6791748764253693,{"$f":"SUM(AE1357:AE1373)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1375},null,"2016 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":1376},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19118256677622195,0.19118256677622195,0.19118256677622195]
[{"$f":"ROW()","v":1377},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1378},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1379},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,0.44988280754864818,0.44988280754864818,0.44988280754864823]
[{"$f":"ROW()","v":1380},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1381},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,3.6544039435907269E-2,3.6544039435907269E-2,3.6544039435907269E-2]
[{"$f":"ROW()","v":1382},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3711641971895352E-2,1.3711641971895352E-2,1.3711641971895352E-2]
[{"$f":"ROW()","v":1383},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,1.5578566522678226E-2,1.5578566522678226E-2,1.5578566522678227E-2]
[{"$f":"ROW()","v":1384},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2257990958984104,1.2257990958984106,1.2257990958984106]
[{"$f":"ROW()","v":1385},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,0.13906749683864519,0.13906749683864519,0.13906749683864519]
[{"$f":"ROW()","v":1386},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15257995766728877,0.15257995766728877,0.15257995766728877]
[{"$f":"ROW()","v":1387},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,1.3552827569926076,1.3552827569926076,1.3552827569926074]
[{"$f":"ROW()","v":1388},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1389},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1390},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1391},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,0,0,0]
[{"$f":"ROW()","v":1392},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1393},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1376:Y1392)","v":0},0,0,3.5796289296523027,3.5796289296523032,3.5796289296523032,{"$f":"SUM(AE1376:AE1392)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,"2016 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1395},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1376*$X$43","v":0},0,0,0.20843285326700406,0.20843285326700406,0.20843285326700406,{"$f":"AE1376*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1396},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,0,0,0,0,0,0,{"$f":"AE1377*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1397},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,0,0,0,0,0,0,{"$f":"AE1378*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1398},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,0,0,0,0.49047545910863755,0.49047545910863755,0.4904754591086376,{"$f":"AE1379*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1399},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,0,0,0,0,0,0,{"$f":"AE1380*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1400},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,3.9841385843740119E-2,3.9841385843740119E-2,3.9841385843740119E-2,{"$f":"AE1381*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1401},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,0,0,0,1.4948835070945457E-2,1.4948835070945457E-2,1.4948835070945457E-2,{"$f":"AE1382*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1402},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.6984211086214496E-2,1.6984211086214496E-2,1.69842110862145E-2,{"$f":"AE1383*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1403},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,0,0,0,1.3364022013015293,1.3364022013015295,1.3364022013015295,{"$f":"AE1384*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1404},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.15161547232864123,0.15161547232864123,0.15161547232864123,{"$f":"AE1385*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1405},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.16634715426316318,0.16634715426316318,0.16634715426316318,{"$f":"AE1386*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1406},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.4775690942270299,1.4775690942270299,1.4775690942270294,{"$f":"AE1387*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1407},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]
[{"$f":"ROW()","v":1408},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1409},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1390*$X$43","v":0},0,0,0,0,0,{"$f":"AE1390*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1410},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1391*$X$43","v":0},0,0,0,0,0,{"$f":"AE1391*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1411},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1392*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1412},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1395:Y1411)","v":0},0,0,3.9026166664969049,3.9026166664969058,3.9026166664969049,{"$f":"SUM(AE1395:AE1411)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1413},null,"2017 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":1414},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2114781325030829E-2,2.2114781325030825E-2]
[{"$f":"ROW()","v":1415},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,0,0]
[{"$f":"ROW()","v":1416},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1417},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,0.42299296087436028,0.42299296087436028]
[{"$f":"ROW()","v":1418},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1419},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,3.5810596921409324E-2,3.5810596921409324E-2]
[{"$f":"ROW()","v":1420},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19942356771243869,0.19942356771243872]
[{"$f":"ROW()","v":1421},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0511197557235546E-2,1.0511197557235546E-2]
[{"$f":"ROW()","v":1422},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2569196354333165,1.2569196354333165]
[{"$f":"ROW()","v":1423},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,0.12295815454102244,0.12295815454102242]
[{"$f":"ROW()","v":1424},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26565526289416141,0.26565526289416141]
[{"$f":"ROW()","v":1425},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,1.0385815474429798,1.0385815474429798]
[{"$f":"ROW()","v":1426},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1427},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1428},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1429},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1430},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1431},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1414:Y1430)","v":0},0,0,0,3.3749677047019544,3.3749677047019544,{"$f":"SUM(AE1414:AE1430)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1432},null,"2017 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1433},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1414*$X$43","v":0},0,0,0,2.4110184566919025E-2,2.4110184566919022E-2,{"$f":"AE1414*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1434},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,0,0,0,0,0,0,{"$f":"AE1415*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1435},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,0,0,0,0,0,0,{"$f":"AE1416*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1436},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,0,0,0,0,0.46115935795599222,0.46115935795599222,{"$f":"AE1417*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1437},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,0,0,0,0,0,0,{"$f":"AE1418*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1438},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.9041765258129559E-2,3.9041765258129559E-2,{"$f":"AE1419*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1439},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,0,0,0,0,0.21741743469550981,0.21741743469550986,{"$f":"AE1420*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1440},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.1459616507148263E-2,1.1459616507148263E-2,{"$f":"AE1421*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1441},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,0,0,0,0,1.3703307281533605,1.3703307281533605,{"$f":"AE1422*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1442},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.13405259389277144,0.13405259389277141,{"$f":"AE1423*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1443},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.2896251753709212,0.2896251753709212,{"$f":"AE1424*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1444},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.1322921275420617,1.1322921275420617,{"$f":"AE1425*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1445},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]
[{"$f":"ROW()","v":1446},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1447},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1428*$X$43","v":0},0,0,0,0,0,{"$f":"AE1428*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1448},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1429*$X$43","v":0},0,0,0,0,0,{"$f":"AE1429*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1449},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1430*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1450},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1433:Y1449)","v":0},0,0,0,3.6794889839428135,3.6794889839428135,{"$f":"SUM(AE1433:AE1449)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1451},null,"2018 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":1452},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3318855050687492E-2]
[{"$f":"ROW()","v":1453},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,1.1626499183154436E-3]
[{"$f":"ROW()","v":1454},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1455},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,0.42435855561659397]
[{"$f":"ROW()","v":1456},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1457},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,3.5929010219990551E-2]
[{"$f":"ROW()","v":1458},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8382895067352344E-2]
[{"$f":"ROW()","v":1459},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,4.8118721382467352E-4]
[{"$f":"ROW()","v":1460},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2805862732484783]
[{"$f":"ROW()","v":1461},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,9.6908096932989241E-2]
[{"$f":"ROW()","v":1462},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87428049771029903]
[{"$f":"ROW()","v":1463},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,0.83709913295419724]
[{"$f":"ROW()","v":1464},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1465},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1466},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1467},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]
[{"$f":"ROW()","v":1468},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3006509200530273E-3]
[{"$f":"ROW()","v":1469},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1452:Y1468)","v":0},0,0,0,0,3.6668078048527812,{"$f":"SUM(AE1452:AE1468)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1470},null,"2018 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1471},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1452*$X$43","v":0},0,0,0,0,1.4520607225207071E-2,{"$f":"AE1452*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1472},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,0,0,0,0,0,1.2675551119092786E-3,{"$f":"AE1453*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1473},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,0,0,0,0,0,0,{"$f":"AE1454*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1474},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,0,0,0,0,0,0.46264816947960435,{"$f":"AE1455*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1475},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,0,0,0,0,0,0,{"$f":"AE1456*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1476},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,3.9170862916478984E-2,{"$f":"AE1457*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1477},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,0,0,0,0,0,0.1072599237333126,{"$f":"AE1458*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1478},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5.2460444288558825E-4,{"$f":"AE1459*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1479},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,0,0,0,0,0,1.3961327922757911,{"$f":"AE1460*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1480},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.10565205546204934,{"$f":"AE1461*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1481},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.95316629421945009,{"$f":"AE1462*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1482},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.91263007758026959,{"$f":"AE1463*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1483},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]
[{"$f":"ROW()","v":1484},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1485},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1466*$X$43","v":0},0,0,0,0,0,{"$f":"AE1466*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1486},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1467*$X$43","v":0},0,0,0,0,0,{"$f":"AE1467*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1487},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.6886960316902008E-3,{"$f":"AE1468*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1488},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1471:Y1487)","v":0},0,0,0,0,3.9976616384786481,{"$f":"SUM(AE1471:AE1487)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1489},null,"2019 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":1490},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1491},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1492},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1493},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1494},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1495},null,null,"Regulators"]
[{"$f":"ROW()","v":1496},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1497},null,null,"Buildings"]
[{"$f":"ROW()","v":1498},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1499},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1500},null,null,"Vehicle"]
[{"$f":"ROW()","v":1501},null,null,"Information Technology"]
[{"$f":"ROW()","v":1502},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":1503},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1504},null,null,"FRC"]
[{"$f":"ROW()","v":1505},null,null,"Land"]
[{"$f":"ROW()","v":1506},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1507},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1490:Y1506)","v":0},0,0,0,0,0,{"$f":"SUM(AE1490:AE1506)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1508},null,"2019 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1509},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1490*$X$43","v":0},0,0,0,0,0,{"$f":"AE1490*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1510},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,0,0,0,0,0,0,{"$f":"AE1491*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1511},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,0,0,0,0,0,0,{"$f":"AE1492*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1512},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,0,0,0,0,0,0,{"$f":"AE1493*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1513},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,0,0,0,0,0,0,{"$f":"AE1494*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1514},null,null,"Regulators",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,{"$f":"AE1495*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1515},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,0,0,0,0,0,0,{"$f":"AE1496*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1516},null,null,"Buildings",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,{"$f":"AE1497*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1517},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,0,0,0,0,0,0,{"$f":"AE1498*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1518},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1499*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1519},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1500*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1520},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1501*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1521},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]
[{"$f":"ROW()","v":1522},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1523},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1504*$X$43","v":0},0,0,0,0,0,{"$f":"AE1504*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1524},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1505*$X$43","v":0},0,0,0,0,0,{"$f":"AE1505*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1525},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1506*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1526},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1509:Y1525)","v":0},0,0,0,0,0,{"$f":"SUM(AE1509:AE1525)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1527}]
["ICB Tax Asset Account [$m nominal]"]
[{"$f":"ROW()","v":1529},null," ICB Account[ [per E&Y]"]
[{"$f":"ROW()","v":1530},null,null,"Estimated Asset Life",null,null,null,null,null,{"$f":"-J1531/J1532*J$9","v":37.843077139144732},18.421538569572164,17.421538569571972,16.693030642615664,15.449675134284742,14.44775609192796,13.470019769898066,12.482241837400007,11.491070050638124,10.492045749799603,9.4147064613877838,8.9928702894915098,7.9928702951207837,6.9928702951207455,5.9929749105423076,5.0342774073839696,4.4932371024324684,3.4932371024324524,3.431595306754708,4.3179749817719379,3.7234791824447036,3.0152075934457803,2.0447511150112794,1.7132135775613802,2.5570776888600091,2.7206783457846022]
[{"$f":"ROW()","v":1531},null,null,"Opening Value",null,null,null,null,null,308.34507599,{"$f":"J1534","v":300.19708435453521},{"$f":"K1534","v":283.90110108360545},267.60511781267553,251.57416911666667,235.29070898368352,219.00508597852067,202.74638037008947,186.50359457798848,170.27328758689748,154.04448991985055,145.93067503612562,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,72.908340259743738,56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,16.111827480727214,10.768305689474822,5.5019896031694131,2.2904871523185117,1.3947430917070207]
[{"$f":"ROW()","v":1532},null,null,"Depreciation",null,null,null,null,null,-8.1479916354647877,-16.295983270929753,-16.295983270929934,-16.03094869600886,-16.283460132983148,-16.285623005162837,-16.258705608431189,-16.242785792100996,-16.230306991091012,-16.228797667046933,-8.1138148837249275,-16.227374613270118,-16.22737460184139,-16.227374601841479,-16.227091331235453,-8.1131196281934379,-16.226239256386876,-16.22623925638695,-11.789228662056134,-6.6389067111153226,-5.9158988930712493,-5.3435217912523933,-5.2663160863054088,-3.2115024508509014,-0.89574406061149114,-0.51264534591824307]
[{"$f":"ROW()","v":1533},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1534},null,null,"Closing Value",null,null,null,null,null,{"$f":"SUM(J1531:J1533)","v":300.19708435453521},{"$f":"SUM(K1531:K1533)","v":283.90110108360545},{"$f":"SUM(L1531:L1533)","v":267.60511781267553},251.57416911666667,235.29070898368352,219.00508597852067,202.74638037008947,186.50359457798848,170.27328758689748,154.04448991985055,145.93067503612562,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,72.908340259743738,56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,16.111827480727214,10.768305689474822,5.5019896031694131,2.2904871523185117,1.3947430917070207,0.88209774578877764]
[{"$f":"ROW()","v":1535}]
["OPEX -- by category"]
[{"$f":"ROW()","v":1537},null,"OPEX ",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,"Approved 4 [m$ 30/6/2014]"]
[{"$f":"ROW()","v":1538},null,null,"Network",null,null,null,null,null,31.684789341927612,28.262622549924156,24.930661075838419,27.49070945416128,27.334931430659594,22.524563340410474,21.698839235668785,20.819711238499643,20.30725637664543,20.086428618685062,20.716401919793455,27.471288958102992,28.228782557575212,28.401975928170046,27.852134463748161,12.562091679709324,31.706000000000003,31.301000000000002,31.536000000000005,31.537000000000006,32.039000000000001]
[{"$f":"ROW()","v":1539},null,null,"Marketing",null,null,null,null,null,2.178612023507577,2.921476429355041,1.5002856279329326,1.3983245025227906,1.593301836517844,1.03,1.03,1.03,1.03,1.03,0.17708754896942921,2.597990822000408,1.085572245667427,1.0913197643508954,1.0967709680293851,0,0,0,0,0,0]
[{"$f":"ROW()","v":1540},null,null,"Corporate",null,null,null,null,null,10.276833526095574,9.7433007928721391,9.7766513588693957,8.5267131278154533,7.7336419910981498,5.0295222929936294,5.0295222929936294,5.0295222929936294,5.0295222929936294,5.0295222929936294,3.9828139053799676,7.9656278107599343,7.9656278107599361,7.9656278107599352,7.965627810759937,10.214583496806178,17.461301564362373,17.369899680808043,17.517465366917047,18.623102960763443,18.743371771587526]
[{"$f":"ROW()","v":1541},null,null,"IT",null,null,null,null,null,6.8618464685632983,5.8713969442702005,5.2260525520902039,6.0655847243142995,5.9454670838062,6.5422151450813857,6.5422151450813857,6.5422151450813857,6.5422151450813857,6.5422151450813857,2.7912762767129422,5.9555495279980661,6.1670426579101276,5.839228306546433,6.2103026163012318,3.8914165981412907,10.4,10.5,10.5,10.367000000000001,10.266999999999999]
[{"$f":"ROW()","v":1542},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1543},null,null,"FRC",null,null,null,null,null,0,0,0,0,0.79665091825892198,1.3385102618542106,1.3385102618542106,1.3385102618542106,1.3385102618542106,1.3385102618542106,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1544},null,null,"Regulatory Cost",null,null,null,null,null,0,0,0,0,0,0.7392392073602263,0.74131280962491142,0.74442321302193903,0.74753361641896665,0.74753361641896665,4.0919568645475763,5.7678629767641461,6.7596921491727677,6.5290764704290201,6.974022694462418,0,0,0,0,0,0]
[{"$f":"ROW()","v":1545},null,null,"Ancillary Services",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0.36792080000000005,0.75459479889598802,0.73932764719999999,0.73932764719999999,0.73932764719999999,0.19095399069000574,0.56999999999999995,0.58476881667502545,0.59566938864798624,0.60681033396747075,0.61817364854997636]
[{"$f":"ROW()","v":1546},null,null,"UAFG",null,null,null,null,null,3.0084174643456962,3.2925132559455514,3.4986793182016358,3.5023127550913067,3.6425331216392554,{"$f":"O1695/$S$43","v":0},{"$f":"P1695/$S$43","v":0},{"$f":"Q1695/$S$43","v":0},{"$f":"R1695/$S$43","v":0},{"$f":"S1695/$S$43","v":0},4.8691319524457244,10.36178989246145,10.642626612013673,11.032008410467691,11.3055618310557,3.9763246981423079,7.1495870664934822,7.1702072569655062,7.2469470215165668,7.3186261238656796,7.3793124349086083]
[{"$f":"ROW()","v":1547},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1538:J1546)","v":54.010498824439757},50.091309972367092,44.932329932932589,46.983644563905131,47.046526381979959,37.204050247699925,36.380399745222924,35.504382151450805,34.995037692993627,34.774209935033262,{"$f":"SUM(T1538:T1546)","v":36.996589267849096},60.874704786982988,61.588671680299143,61.598564337924017,62.143748031556839,30.835370463489106,67.286888630855856,66.925875754448583,67.396081777081605,68.452539418596615,69.046857855046113,{"$f":"SUM(AE1538:AE1546)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1548},null,"OPEX ",null,null,null,null,null,null,{"$f":"\"Actual 1 [m$ \"&$G$43&\"]\"","v":"Actual 1 [m$ 31/12/2019]"},null,null,null,null,{"$f":"O$748","v":"Approved 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"T$748","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,{"$f":"IF(Y$748=\"\",\"\",Y$748)","v":"Approved 4 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1549},null,null,"Network",null,null,null,null,null,{"$f":"J1538*$S$43","v":38.779105540444938},34.590705681699518,30.512708373089151,33.645959005759678,33.455301831143089,{"$f":"O1538*$N$43","v":31.895941195732426},30.726673357297173,29.481782858091698,28.756120393867818,28.443416920959514,{"$f":"T1538*$S$43","v":25.354864373451193},{"$f":"U1538*$S$43","v":33.622190204327396},34.549288816950131,34.76126068536697,34.088308122885714,{"$f":"Y1538*$X$43","v":13.695561556448148},{"$f":"Z1538*$X$43","v":34.566813057902529},34.125270154715416,34.381474061503006,34.38256429089359,34.929859444967484,{"$f":"AE1538*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1550},null,null,"Marketing",null,null,null,null,null,2.6664095720998358,3.5756034722302807,1.8362039298596899,1.7114134128506255,1.9500467372320325,1.4585330217107646,1.4585330217107646,1.4585330217107646,1.4585330217107646,1.4585330217107646,{"$f":"T1539*$S$43","v":0.21673796462004249},3.1796884994953833,1.3286350189113765,1.335669423692063,1.3423411676790391,{"$f":"Y1539*$X$43","v":0},0,0,0,0,0,{"$f":"AE1539*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1551},null,null,"Corporate",null,null,null,null,null,12.577846348584812,11.924854089501832,11.96567194392038,10.43586891894218,9.4652268553339418,7.1220624735550011,7.1220624735550011,7.1220624735550011,7.1220624735550011,7.1220624735550011,{"$f":"T1540*$S$43","v":4.8745774863114537},9.7491549726229056,9.7491549726229092,9.7491549726229074,9.7491549726229092,{"$f":"Y1540*$X$43","v":11.136239140807275},19.036824163343692,18.937175143537893,19.098055591575836,20.303454191723365,20.434574784054544,{"$f":"AE1540*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1552},null,null,"IT",null,null,null,null,null,8.398233787675137,7.1860197432465602,6.3961808705870435,7.4236867302582112,7.276674401778914,9.2641134215897871,9.2641134215897871,9.2641134215897871,9.2641134215897871,9.2641134215897871,{"$f":"T1541*$S$43","v":3.416251127917588},7.2890143344577352,7.5478613893468154,7.1466484542687425,7.6008073778468548,{"$f":"Y1541*$X$43","v":4.2425367463057153},11.338385662088763,11.447408601147307,11.447408601147307,11.302408092199443,11.193385153140895,{"$f":"AE1541*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1553},null,null,"Licence Fees",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"T1542*$S$43","v":0},0,0,0,0,{"$f":"Y1542*$X$43","v":0},0,0,0,0,0,{"$f":"AE1542*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1554},null,null,"FRC",null,null,null,null,null,0,0,0,0,0.97502336861601624,1.8953994337991151,1.8953994337991151,1.8953994337991151,1.8953994337991151,1.8953994337991151,{"$f":"T1543*$S$43","v":0},0,0,0,0,{"$f":"Y1543*$X$43","v":0},0,0,0,0,0,{"$f":"AE1543*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1555},null,null,"Regulatory Cost",null,null,null,null,null,0,0,0,0,0,1.0468007717263896,1.0497370992768142,1.0541415906024514,1.0585460819280883,1.0585460819280883,{"$f":"T1544*$S$43","v":5.0081578704788328},7.0593042202361103,8.2732068199933408,7.9909556221464602,8.5355265957896727,{"$f":"Y1544*$X$43","v":0},0,0,0,0,0,{"$f":"AE1544*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1556},null,null,"Ancillary Services",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"T1545*$S$43","v":0.45029933384612914},0.92355076219288801,0.90486525096756132,0.90486525096756132,0.90486525096756132,{"$f":"Y1545*$X$43","v":0.20818365289982615},0.62143075263371095,0.63753215063699231,0.64941627457610629,0.66156246060231383,0.67395108013462979,{"$f":"AE1545*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1557},null,null,"UAFG",null,null,null,null,null,3.6820108570266421,4.0297165200549445,4.2820437613949132,4.2864907353387371,4.4581068485027693,0,0,0,0,0,{"$f":"T1546*$S$43","v":5.9593447138493163},12.681824691697084,13.025541566997143,13.502107079073797,13.836909903654821,{"$f":"Y1546*$X$43","v":4.3351060524255933},7.7946899504408602,7.817170688132931,7.9008346348731058,7.9789812989448912,8.0451432988501033,{"$f":"AE1546*$X$43","v":0},0,0,0,0]
[{"$f":"ROW()","v":1558},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1549:J1557)","v":66.103606105831375},61.306899506733146,54.992808878851179,57.503418803149437,57.580380042606762,52.682850318113474,51.51651880722865,50.276032799348805,49.554774826450569,49.242071353542258,{"$f":"SUM(T1549:T1557)","v":45.280232870474563},74.504727685029494,75.378553835789276,75.390661488138491,76.057913391446561,{"$f":"SUM(Y1549:Y1557)","v":33.617627148886562},73.358143586409554,72.964556738170529,73.477189163675362,{"$f":"SUM(AC1549:AC1557)","v":74.628970334363601},75.276913761147654,0,0,0,{"$f":"SUM(AH1549:AH1557)","v":0},0]
[{"$f":"ROW()","v":1559},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N157","v":"WAGN Inflation from 2005 to 2009 OD to 31/12/09"},1.1599453178400545,1.1077023498694516,1.0740506329113924,1.0278619018776498,1.0137395459976104]
[{"$f":"ROW()","v":1560},null,"OPEX - Actual/ Forecast",null,null,null,null,null,null,null,null,null,null,{"$f":"N158","v":"Using Perth Inflation and (Estim Dec)/(Actual Jun) Adjustment for 2005-2009"},"WAGN Actual 2 [m$ 31/12/2009]",null,null,null,null,"Actual 3  [m$ OD]",null,null,null,null,null,"Actual 4 [m$ OD]",null,null,null,"Forecast [m$ OD]",null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":1561},null,null,"Network",null,null,null,null,null,null,null,null,null,null,25.574513816476287,26.553681443079729,24.355245935789284,23.476339864375191,24.635016764839946,20.48541362231693,21.205038051727541,25.188098090761727,24.117209006223501,28.595236312675091,12.718148421571312,24.596,28.468,26.685000000000002,30.724633292942602,32.435452938008353,{"$f":"AE1583*AE$44","v":55.067890679197909},{"$f":"AF1583*AF$44","v":56.440452017186843},58.386987602692336,60.61386582904548,61.788011091625229]
[{"$f":"ROW()","v":1562},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,0.33203371688272781,0.36655444655940828,0.35119656098168217,0.23850987606611757,0.40061709439699011,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1584*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":1563},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,5.94091211351724,5.9039494721320214,6.7643724520863602,4.5517373662341463,6.3635650687777368,4.0099241222520599,12.024824048405272,12.071969716181181,12.412445805058717,16.798906091485975,10.341477598175016,16.856999999999999,12.832000000000001,15.632000000000001,18.772893072797931,19.500628975354047,{"$f":"AE1585*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":1564},null,null,"IT",null,null,null,null,null,null,null,null,null,null,5.0287263746740418,4.969653694764613,5.3345827398976811,3.1085481180877315,3.806340110849638,2.2041102562882195,6.8289921416549326,6.9570997303051261,8.6058385929963208,9.3078016673367241,3.9397590305495549,8.1859999999999999,8.0552019999999995,9.3680000000000003,8.8570306362922242,9.2799999999999994,{"$f":"AE1586*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":1565},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.14154245,2.3969598799999998,2.1485657999999996,2.1260509000000005,2.4389750099999996,0,0,0,0,0,0,{"$f":"AE1587*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":1566},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,1.2750412771121209,1.2662208716536225,1.3082705298182695,1.3296667189482132,1.9748553367408841,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1588*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":1567},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,1.1113835485985193,1.1956581135179949,1.3407857524102504,3.1022735278564495,4.0422010255353023,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1589*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":1568},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36792080000000005,0.60323104855999998,0.56417282999999996,0.79426667999999978,0.67469536349123871,0.19332618090794054,0.875,0.86599999999999999,1.006,1.8592890266743944,1.4578031390758255,{"$f":"AE1590*AE$44","v":3.3284365927943713},3.4024894719096426,3.4902436593721933,3.5922665069267072,3.6986305370571788]
[{"$f":"ROW()","v":1569},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,3.6262735944774245,3.6587284731193908,4.4960691124083736,6.4823006916950412,6.1892550986423673,5.1712719799999993,10.768814259999999,10.294828840000001,10.725919249999999,10.978461845029321,4.025722,7.3239999999999998,7.7289999999999992,5.8310000000000004,5.9466483495616647,6.8503452741631961,{"$f":"AE1591*AE$44","v":3.8114741759179935},4.5644682454228631,4.6442728072571802,4.7553630669875995,4.9752970038443864]
[{"$f":"ROW()","v":1570},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1561:O1569)","v":42.888884441738362},43.914446514826778,43.9505230833919,42.289376163262887,47.411850499782865,33.380183230857206,53.827859430347736,57.224735007248029,58.781730234278534,68.794076290018353,{"$f":"SUM(Y1561:Y1569)","v":31.218433231203825},57.838000000000001,57.950201999999997,58.522000000000013,66.160494378268822,69.524230326601426,{"$f":"SUM(AE1561:AE1569)","v":62.207801447910271},64.407409734519348,66.521504069321708,68.961495402959784,70.461938632526795]
[{"$f":"ROW()","v":1571},null,"ERA Opex Correction / ATCO 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,"Actual 4 [m$ OD]",null,null,null,"Forecast [m$ OD]",null,null,{"$f":"AG1560","v":"Forecast 5 [m$ OD]"}]
[{"$f":"ROW()","v":1572},null,null,"Network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1573},null,null,"Marketing",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]
[{"$f":"ROW()","v":1574},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1575},null,null,"IT",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]
[{"$f":"ROW()","v":1576},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1577},null,null,"FRC",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]
[{"$f":"ROW()","v":1578},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1579},null,null,"Ancillary Services",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]
[{"$f":"ROW()","v":1580},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1581},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1572:T1580)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1572:AD1580)","v":0},{"$f":"SUM(AE1572:AE1580)","v":0},0,0,0,{"$f":"SUM(AI1572:AI1580)","v":0}]
[{"$f":"ROW()","v":1582},null,"Modelled OPEX (Real $)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$177","v":"Actual 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$43&\"]\"","v":"Actual 3 [m$ 31/12/2019]"},null,null,null,null,null,{"$f":"\"Actual 4 [m$ \"&$G$43&\"]\"","v":"Actual 4 [m$ 31/12/2019]"},null,null,null,{"$f":"\"Forecast [m$ \"&$G$43&\"]\"","v":"Forecast [m$ 31/12/2019]"},null,null,{"$f":"AG$177","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1583},null,null,"Network",null,null,null,null,null,null,null,null,null,null,{"$f":"O1561/O$1559*O$43","v":30.371172914089339},31.980697876106525,29.382794534061944,28.543300988212504,29.742223791826813,{"$f":"(T1561+T1572)*T$43","v":24.693379621931719},{"$f":"(U1561+U1572)*U$43","v":24.67200129036322},28.965131789398672,27.086181120669572,31.175367058814921,{"$f":"(Y1561+Y1572)*Y$43","v":13.774648645406732},26.196848463283654,29.879829689424398,27.483715248663295,31.089583897064987,32.435452938008353,54.447192682616084,55.175284940512284,56.434829994672441,57.926886473567741,58.383411629456511]
[{"$f":"ROW()","v":1584},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,0.39430870518665995,0.44147049951203532,0.42369255558328278,0.28998809953110388,0.48367100335781327,{"$f":"(T1562+T1573)*T$43","v":0},0,0,0,0,{"$f":"(Y1562+Y1573)*Y$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1585},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,7.0551671230910005,7.1105931111205667,8.1607127448241545,5.5341509968880604,7.6828271803560462,{"$f":"(T1563+T1574)*T$43","v":4.8336138303812435},13.990848482088706,13.88219914528065,13.940491834671125,18.314661150623092,{"$f":"(Y1563+Y1574)*Y$43","v":11.200547097531512},17.954150046575563,13.468384662592872,16.099885207686139,18.995879580162242,19.500628975354047,0,0,0,0,0]
[{"$f":"ROW()","v":1586},null,null,"IT",null,null,null,null,null,null,null,null,null,null,5.9718952766356121,5.9853468417112392,6.4357776958858333,3.7794743594406173,4.5954512832430101,{"$f":"(T1564+T1575)*T$43","v":2.6568626970668143},7.9455128785805016,8.0003384866198868,9.6652685957564461,10.147638939470825,{"$f":"(Y1564+Y1575)*Y$43","v":4.2670359390792134},8.7187917352593907,8.45468820689584,9.6483958946778241,8.9622354291574915,9.2799999999999994,0,0,0,0,0]
[{"$f":"ROW()","v":1587},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(T1565+T1576)*T$43","v":1.3760298714052444},2.7888559835661786,2.4707499284362497,2.3877804324000431,2.6590422388054606,{"$f":"(Y1565+Y1576)*Y$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1588},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,1.5141831972901634,1.525009902208051,1.5783311847461672,1.6166522376233246,2.3842723527455445,{"$f":"(T1566+T1577)*T$43","v":0},0,0,0,0,{"$f":"(Y1566+Y1577)*Y$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1589},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,1.3198304441124482,1.4400255939464031,1.6175583847986024,3.7718455076441346,4.8802096893480202,{"$f":"(T1567+T1578)*T$43","v":0},0,0,0,0,{"$f":"(Y1567+Y1578)*Y$43","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1590},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!O196","v":0.7300751458291902},{"$f":"Load_Tariffs!P196","v":0.70039909488545682},{"$f":"Load_Tariffs!Q196","v":0.71007773084166836},{"$f":"Load_Tariffs!R196","v":0.8860430293927043},{"$f":"Load_Tariffs!S196","v":0.86407544693142413},{"$f":"(T1568+T1579)*T$43","v":0.44349643862242244},0.70185760441240941,0.64877230166661715,0.89204564039898848,0.73557271496988719,{"$f":"(Y1568+Y1579)*Y$43","v":0.20938584200263716},0.93195000834986164,0.90894802975416356,1.0361108315591259,1.8813738680800949,1.4578031390758255,{"$f":"Load_Tariffs!AI354/1000000+AE1579*AE$43","v":3.290920103613181},{"$f":"Load_Tariffs!AJ354/1000000+AF1579*AF$43","v":3.3262193942483043},{"$f":"Load_Tariffs!AK354/1000000+AG1579*AG$43","v":3.3735480394534076},{"$f":"Load_Tariffs!AL354/1000000+AH1579*AH$43","v":3.4330233071824514},{"$f":"Load_Tariffs!AM354/1000000+AI1579*AI$43","v":3.4948312026110111}]
[{"$f":"ROW()","v":1591},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,{"$f":"O1569/O$1559*O$43","v":4.3064037565678612},{"$f":"P1569/P$1559*P$43","v":4.4064959565158111},{"$f":"Q1569/Q$1559*Q$43","v":5.4241733090738453},{"$f":"R1569/R$1559*R$43","v":7.881392960234094},{"$f":"S1569/S$1559*S$43","v":7.4723801491889263},{"$f":"(T1569+T1580)*T$43","v":6.2335173936290698},12.529484675777631,11.838570463931543,12.046343812677739,11.969041766872017,{"$f":"(Y1569+Y1580)*Y$43","v":4.3601398769674793},7.8006878413192986,8.1123086858775171,6.0055290843153708,6.0172832986262774,6.8503452741631961,3.7685131262784193,4.4621512947209627,4.4889924465696049,4.5445604360378651,4.7011516930607202]
[{"$f":"ROW()","v":1592},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1583:O1591)","v":51.663036562802276},53.590038876006084,53.733118139815495,52.302848178966549,58.105110896997601,40.236899853036519,62.62856091478865,65.805762115333621,66.018111436573918,75.001323869556188,33.811757400987574,61.602428094787768,60.824159274544783,60.273636266901754,66.946356073091096,69.524230326601426,{"$f":"SUM(AE1583:AE1591)","v":61.506625912507687},62.963655629481551,64.297370480695463,65.904470216788056,66.579394525128237]
[{"$f":"ROW()","v":1593},null,"Modelled OPEX (m$ nominal)",null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ OD]",null,null,null,null,"Actual 3 [m$ OD]",null,null,null,null,null,"Actual 4 [m$ OD]",null,null,null,"Forecast [m$ OD]",null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":1594},null,null,"Network",null,null,null,null,null,null,null,null,null,null,{"$f":"O1583*O$44","v":22.048034009136604},{"$f":"P1583*P$44","v":23.971856199645345},22.67606869684565,22.83997472957186,24.301130267732514,20.48541362231693,21.205038051727541,25.188098090761727,24.117209006223501,28.595236312675091,12.718148421571312,24.596,28.468,26.685000000000002,30.724633292942602,32.435452938008353,{"$f":"AE1583*AE$44","v":55.067890679197909},56.440452017186843,58.386987602692336,60.61386582904548,61.788011091625229]
[{"$f":"ROW()","v":1595},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,{"$f":"O1584*O$44","v":0.28624945657008299},0.33091420867944227,0.32698324475607415,0.23204467023285807,0.39518739895142108,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1584*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":1596},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,{"$f":"O1585*O$44","v":5.1217173966268259},5.3299060644114657,6.2980014580415142,4.4283549744564388,6.2773175752115096,4.0099241222520599,12.024824048405272,12.071969716181183,12.412445805058717,16.798906091485975,10.341477598175015,16.856999999999999,12.831999999999999,15.632000000000001,18.772893072797931,19.500628975354047,{"$f":"AE1585*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":1597},null,null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"O1586*O$44","v":4.3353133094567617},4.4864522453620435,4.9667888798104514,3.024285764857304,3.7547515295004676,2.2041102562882195,6.8289921416549326,6.957099730305127,8.6058385929963208,9.3078016673367241,3.9397590305495545,8.1859999999999999,8.0552019999999995,9.3680000000000003,8.8570306362922242,9.2799999999999994,{"$f":"AE1586*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":1598},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,{"$f":"O1587*O$44","v":0},0,0,0,0,1.14154245,2.3969598799999998,2.1485657999999996,2.1260509000000005,2.4389750099999996,0,0,0,0,0,0,{"$f":"AE1587*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":1599},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O1588*O$44","v":1.0992253320065015},1.1431057014574837,1.218071559877941,1.2936238968671185,1.9480894718351445,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1588*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":1600},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O1589*O$44","v":0.95813443229206485},1.0794037889861923,1.2483450140295791,3.0181812578025919,3.9874157435156734,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1589*AE$44","v":0},0,0,0,0]
[{"$f":"ROW()","v":1601},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,{"$f":"O1590*O$44","v":0.53},0.52500000000000002,0.54800000000000004,0.70899999999999996,0.70599999999999996,0.36792080000000005,0.60323104855999998,0.56417282999999996,0.79426667999999978,0.67469536349123871,0.19332618090794054,0.875,0.86599999999999999,1.006,1.8592890266743944,1.4578031390758255,{"$f":"AE1590*AE$44","v":3.3284365927943713},3.4024894719096426,3.4902436593721933,3.5922665069267072,3.6986305370571788]
[{"$f":"ROW()","v":1602},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,{"$f":"O1591*O$44","v":3.1262452968299788},3.3029888160394263,4.1860867398970125,6.3065871785436149,6.1053700855199313,5.1712719799999993,10.768814259999999,10.294828840000001,10.725919249999999,10.978461845029321,4.025722,7.3239999999999998,7.7289999999999992,5.8310000000000004,5.9466483495616647,6.8503452741631961,{"$f":"AE1591*AE$44","v":3.8114741759179935},4.5644682454228631,4.6442728072571802,4.7553630669875995,4.9752970038443864]
[{"$f":"ROW()","v":1603},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1594:O1602)","v":37.504919232918816},40.169627024581395,41.468345593258228,41.852052472331792,47.475262072266666,33.380183230857206,53.827859430347736,57.224735007248036,58.781730234278534,68.794076290018353,31.218433231203818,57.838000000000001,57.950201999999997,58.522000000000013,66.160494378268822,69.524230326601426,{"$f":"SUM(AE1594:AE1602)","v":62.207801447910271},64.407409734519348,66.521504069321708,68.961495402959784,70.461938632526795]
[{"$f":"ROW()","v":1604}]
[{"$f":"ROW()","v":1605}]
[{"$f":"ROW()","v":1606}]
[{"$f":"ROW()","v":1607}]
[{"$f":"ROW()","v":1608}]
[{"$f":"ROW()","v":1609}]
[{"$f":"ROW()","v":1610}]
[{"$f":"ROW()","v":1611}]
[{"$f":"ROW()","v":1612}]
[{"$f":"ROW()","v":1613}]
[{"$f":"ROW()","v":1614}]
[{"$f":"ROW()","v":1615}]
[{"$f":"ROW()","v":1616}]
[{"$f":"ROW()","v":1617}]
[{"$f":"ROW()","v":1618}]
[{"$f":"ROW()","v":1619}]
[{"$f":"ROW()","v":1620}]
[{"$f":"ROW()","v":1621}]
[{"$f":"ROW()","v":1622}]
[{"$f":"ROW()","v":1623}]
[{"$f":"ROW()","v":1624}]
[{"$f":"ROW()","v":1625}]
[{"$f":"ROW()","v":1626},null,"Avoidable OPEX (excluding UAFG and tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2014]",null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$43&\"]\"","v":"Approved 4 [m$ 31/12/2019]"},null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$43&\"]\"","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1627},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.218913184287131*$S$43","v":0.26792848095196026},{"$f":"0.488641767625864*$S$43","v":0.59805007613410699},{"$f":"0.480462283257375*$S$43","v":0.58803918150043744},{"$f":"0.490386366050526*$S$43","v":0.60018529520422836},{"$f":"0.480401386025972*$S$43","v":0.58796464920236169},{"$f":"Y1634*Y$43","v":0.35507141385722846},0.76398662140289031,0.87043320475217334,0.90519589823750257,0.94498494888473239,0.99064471914882035,1.1164403173312607,1.1125363915034507,1.1405882339567421,1.1412147192152038,1.1323205312798976]
[{"$f":"ROW()","v":1628},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.14717640240187*$S$43","v":0.18012962561353391},{"$f":"0.299159866853486*$S$43","v":0.36614262840704143},{"$f":"0.293693129505601*$S$43","v":0.35945187271705498},{"$f":"0.302440546949761*$S$43","v":0.37015786228866732},{"$f":"0.309974984319869*$S$43","v":0.37937928203081017},0.19024198264910067,0.4044700927010727,0.42618904699729243,0.4446021760263586,0.46492249168117994,0.48794316453056524,0.28678877023493282,0.24457731457866433,0.21820549118084556,0.18300257605961245,0.14732679185944728]
[{"$f":"ROW()","v":1629},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.130404452644088*$S$43","v":0.15960238767746188},{"$f":"0.288801852023848*$S$43","v":0.35346542402567915},{"$f":"0.293019139661381*$S$43","v":0.35862697459259091},{"$f":"0.303606781864238*$S$43","v":0.37158522058180293},{"$f":"0.315579912092052*$S$43","v":0.38623916938175545},0.18720108613947037,0.39804842377099836,0.48012362835291789,0.63820823996600218,0.59855873499576107,0.51847224459503249,0.70259381621255157,0.63157987914743818,0.59376476187462401,0.5393324328959147,0.48235834511318565]
[{"$f":"ROW()","v":1630},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.112146717574052*$S$43","v":0.13725669278993083},{"$f":"0.250507453949233*$S$43","v":0.30659679919381966},{"$f":"0.253857547149759*$S$43","v":0.31069698797499018},{"$f":"0.265163447542296*$S$43","v":0.32453431224502355},{"$f":"0.276570955589747*$S$43","v":0.33849599441850098},0.18949953969455993,0.4019573098351531,0.47867825061903979,0.63287330899645666,0.58957266330657621,0.50629124448591967,0.72096688847601165,0.663140527136031,0.62300860003489389,0.56401222122088479,0.50177077239004919]
[{"$f":"ROW()","v":1631},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2.09173631850515*$S$43","v":2.5600821448654805},{"$f":"4.08872397113258*$S$43","v":5.0042011228549734},{"$f":"4.11716728272086*$S$43","v":5.0390129743745957},{"$f":"4.31564124998309*$S$43","v":5.2819258383496148},{"$f":"4.23205631652989*$S$43","v":5.179625995955413},3.5385934964972394,7.7888441730752103,8.1798223725897099,8.3903347729791307,8.6977471755234337,9.0662434621283037,15.209471715381898,14.448263696517641,14.065093853277027,13.434580860954924,12.617929587314856]
[{"$f":"ROW()","v":1632},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1627:T1631)","v":3.304999331898367},6.6284560506156209,6.6558279911596694,6.9483885286693372,6.8717050909888417,4.4606075188375991,9.7573066207853252,10.435246503311134,11.01121439620545,11.295786014391684,{"$f":"SUM(AD1627:AD1631)","v":11.56959483488864},{"$f":"SUM(AE1627:AE1631)","v":18.036261507636656},17.100097808883227,16.640660940324132,15.862142810346539,{"$f":"SUM(AI1627:AI1631)","v":14.881706027957437}]
[{"$f":"ROW()","v":1633},null,"Avoidable OPEX (excluding UAFG and tax) (m$ nominal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ OD]",null,null,null,null,"Approved 4 [m$ OD]",null,null,null,null,null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":1634},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1627*T$44","v":0.22227114463607811},0.51401077975039267,0.51135926784442753,0.53439774852042743,0.53930361287235351,0.32783783150790213,0.71730059309852279,0.82930501045175875,0.87888963795178943,0.93389207517101891,0.99064471914882035,{"$f":"AE1627*AE$44","v":1.1291677369488371},{"$f":"AF1627*AF$44","v":1.1380468064591693},1.1800427339303723,1.1941507663148145,1.1983512369924274]
[{"$f":"ROW()","v":1635},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14943397553605794,0.31469147056033364,0.31257959034106447,0.32958409641956959,0.34798115452297784,0.17565063426514818,0.3797535575326455,0.40605150417618213,0.43168141424549256,0.45946491641189019,0.48794316453056524,{"$f":"AE1628*AE$44","v":0.29005816221561109},0.25018546261886054,0.22575351621716833,0.19149127921295386,0.15591808007520216]
[{"$f":"ROW()","v":1636},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13240475693243389,0.30379569448880295,0.31186225837706866,0.33085499902961119,0.35427330497331699,0.17284297113415337,0.37372430675366419,0.45743766259780744,0.61966101487392877,0.59153244694177221,0.51847224459503249,{"$f":"AE1629*AE$44","v":0.71060338571737469},0.64606198051309383,0.61430389342471625,0.56434974698187323,0.51048683086814239]
[{"$f":"ROW()","v":1637},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11386696220940615,0.263513150673441,0.27018230976882907,0.28896143768792576,0.31048144302615721,0.17496513585909282,0.37739432690012187,0.45606057933609778,0.61448112446849146,0.58265185985162582,0.50629124448591967,{"$f":"AE1630*AE$44","v":0.72918591100463825},0.67834631289763925,0.64455931576372227,0.59017432463980735,0.53103128413700629]
[{"$f":"ROW()","v":1638},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1238219493494763,4.3009999059170445,4.3819290725831461,4.7029630656069754,4.7509506170751195,3.2671873127643036,7.3128800798103679,7.793323647534141,8.1464998960734611,8.5956471250138904,9.0662434621283037,{"$f":"AE1631*AE$44","v":15.382859692937252},14.779561805148244,14.551624599906026,14.057753339581996,13.3537378432507]
[{"$f":"ROW()","v":1639},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1634:T1638)","v":2.7417987886634525},5.697011001390015,5.7879124989145359,6.1867613472645093,6.3029901324699251,4.1184838855306003,9.161052864095323,9.9421784040959871,10.691213087613164,11.163188423390197,{"$f":"SUM(AD1634:AD1638)","v":11.56959483488864},{"$f":"SUM(AE1634:AE1638)","v":18.241874888823713},17.492202367637006,17.216284059242003,16.597919456731447,{"$f":"SUM(AI1634:AI1638)","v":15.749525275323478}]
[{"$f":"ROW()","v":1640},null,"Avoidable Return and Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2014]",null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$43&\"]\"","v":"Approved 4 [m$ 31/12/2019]"},null,null,null,null,null,null,null,"Forecast 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1641},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.000452027599321416*$S$43","v":5.5323788938950599E-4},{"$f":"0.00870462743100477*$S$43","v":1.0653618750448981E-2},{"$f":"0.02805101707839*$S$43","v":3.4331721131573442E-2},{"$f":"0.0442027519112431*$S$43","v":5.4099876222813377E-2},{"$f":"0.0508460056510976*$S$43","v":6.2230573736047984E-2},{"$f":"Y1648*Y$43","v":0},{"$f":"Z1648*Z$43","v":1.2136446481315958E-3},6.2139058411621456E-2,0.10904153124766559,0.15487434330439939,0.20186813556993299,0,0.14558552107381018,0.2929932490964684,0.43122903415106228,0.56470943200147894]
[{"$f":"ROW()","v":1642},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.000452027599321416*$S$43","v":5.5323788938950599E-4},{"$f":"0.00870462743100477*$S$43","v":1.0653618750448981E-2},{"$f":"0.02805101707839*$S$43","v":3.4331721131573442E-2},{"$f":"0.0442027519112431*$S$43","v":5.4099876222813377E-2},{"$f":"0.0508460056510976*$S$43","v":6.2230573736047984E-2},{"$f":"Y1649*Y$43","v":0},4.7124608042301728E-3,8.4863907177597953E-2,0.14991549119436021,0.21350292218093636,0.27871244272442469,0,0.20854298285944006,0.41108506405639722,0.59801942690132415,0.77761074428695665]
[{"$f":"ROW()","v":1643},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.000387452227989785*$S$43","v":4.7420390519100502E-4},{"$f":"0.00746110922657552*$S$43","v":9.131673214670559E-3},{"$f":"0.0240437289243343*$S$43","v":2.9427189541348684E-2},{"$f":"0.0378880730667798*$S$43","v":4.6371322476697181E-2},{"$f":"0.0435822905580837*$S$43","v":5.3340491773755466E-2},{"$f":"Y1650*Y$43","v":0},5.887057084349747E-3,8.2891459267616527E-2,0.14590053192782806,0.20732833388032024,0.27033765957132266,0,0.36183770668788262,0.67630383712433306,0.97832967018087191,1.2687200339007176]
[{"$f":"ROW()","v":1644},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.0129633900223336*$S$43","v":1.5865930633561291E-2},{"$f":"0.137233556067713*$S$43","v":0.16796054715750391},{"$f":"0.316113062058492*$S$43","v":0.38689169317146244},{"$f":"0.489656732880193*$S$43","v":0.59929229505160586},{"$f":"0.658324352282839*$S$43","v":0.80572508346265503},{"$f":"Y1651*Y$43","v":0},0.10494034208116373,0.2489619946627866,0.38720156480177048,0.51959164334422248,0.65611545748798594,0,0.30199441409203831,0.62478779980457921,0.94454699461194447,1.2550349605548139]
[{"$f":"ROW()","v":1645},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.2057969196833*$S$43","v":0.25187544667486944},{"$f":"2.12459919471596*$S$43","v":2.6003031143404209},{"$f":"4.94982159971736*$S$43","v":6.0581010070914942},{"$f":"7.94191923844361*$S$43","v":9.7201379822258325},{"$f":"10.8730487429928*$S$43","v":13.307555881173744},{"$f":"Y1652*Y$43","v":0},1.1956899127687179,3.5796142126423436,5.7973349153047939,7.950478164525653,9.9324389904386248,0,4.702296565567611,9.2880566788606931,13.825987652351024,18.327697865575107]
[{"$f":"ROW()","v":1646},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1641:T1645)","v":0.26932205699240075},2.7987025722134935,6.543083332067452,{"$f":"SUM(W1641:W1645)","v":10.474001352199762},14.29108260388225,0,1.3124434173865931,4.0584706321619661,6.5893940344764186,9.0457754072355314,{"$f":"SUM(AD1641:AD1645)","v":11.339472685792291},{"$f":"SUM(AE1641:AE1645)","v":0},5.7202571902807824,11.29322662894247,16.778112778196228,{"$f":"SUM(AI1641:AI1645)","v":22.193773036319072}]
[{"$f":"ROW()","v":1647},null,"Avoidable Return and Depreciation (m$ nominal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ OD]",null,null,null,null,"Approved 4 [m$ OD]",null,null,null,null,null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":1648},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1641*T$44","v":4.5896135600717212E-4},{"$f":"U1641*U$44","v":9.1565490911395316E-3},2.9854887793165526E-2,4.8169877335744488E-2,5.7080256938065017E-2,0,1.1394807206402059E-3,5.9202971812391113E-2,0.10587263166632746,0.15305632330969196,0.20186813556993299,{"$f":"AE1641*AE$44","v":0},{"$f":"AF1641*AF$44","v":0.14892379124861183},0.30312828450591561,0.45123189608245973,0.59764018021941645]
[{"$f":"ROW()","v":1649},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1642*T$44","v":4.5896135600717212E-4},9.1565490911395316E-3,2.9854887793165526E-2,4.8169877335744488E-2,5.7080256938065017E-2,0,4.4244896901738558E-3,8.0854065590170984E-2,0.14555873710400458,0.21099668019681053,0.27871244272442469,{"$f":"AE1642*AE$44","v":0},0.21332486511468773,0.42530505613251052,0.62575897846503037,0.82295672609731485]
[{"$f":"ROW()","v":1650},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1643*T$44","v":3.9339544800614742E-4},7.8484706495481737E-3,2.5589903822713325E-2,4.1288466287780989E-2,4.8925934518341492E-2,0,5.5273082275377108E-3,7.8974816354649896E-2,0.14166045817562639,0.20489457339797254,0.27033765957132266,{"$f":"AE1643*AE$44","v":0},0.37013463082872755,0.69969810766789542,1.02371017976215,1.3427048084198163]
[{"$f":"ROW()","v":1651},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1644*T$44","v":1.316223848285317E-2},0.14435836605824914,0.33644127666874313,0.53360263195425517,0.73904179287441252,0,9.8527601800876038E-2,0.23719847595278382,0.37594894515717919,0.51349232452531357,0.65611545748798594,{"$f":"AE1644*AE$44","v":0},0.30891913392739223,0.64640006047589982,0.98836047103552072,1.3282216968631804]
[{"$f":"ROW()","v":1652},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1645*T$44","v":0.20895368659289629},2.2349028697218629,5.2681287114395987,8.6546936329751993,12.206198068121727,0,1.1226231710916681,3.4104765142476725,5.6288562450607023,7.8571500640656344,9.9324389904386248,{"$f":"AE1645*AE$44","v":0},4.8101200377242144,9.6093432054803287,14.467315810181656,19.396468404233481]
[{"$f":"ROW()","v":1653},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1648:T1652)","v":0.22342724323576996},2.4054228046119395,5.6898696675173861,9.3259244858887236,13.108326309390611,0,1.2322420515308958,3.8667068439576684,6.3978970171638396,8.9395899654954221,{"$f":"SUM(AD1648:AD1652)","v":11.339472685792291},{"$f":"SUM(AE1648:AE1652)","v":0},5.8514224588436337,11.683874714262551,17.556377335526818,{"$f":"SUM(AI1648:AI1652)","v":23.487991815833208}]
[{"$f":"ROW()","v":1654},null,"Stand Alone OPEX (excluding UAFG)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2014]",null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$43&\"]\"","v":"Approved 4 [m$ 31/12/2019]"},null,null,null,null,null,null,null,{"$f":"AG$177","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1655},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"29.0848337637883*$S$43","v":35.597012370214664},{"$f":"44.464756186273*$S$43","v":54.420544014660976},{"$f":"43.8936179810553*$S$43","v":53.721526309373303},{"$f":"44.2997183415886*$S$43","v":54.218553718051524},{"$f":"44.6423416077483*$S$43","v":54.63789132688445},{"$f":"Y1662*Y$43","v":28.043595192551059},{"$f":"Z1662*Z$43","v":63.404039178425975},63.311857949439698,64.675557786871551,67.145806394424042,70.534897042179693,25.325385442567821,26.026259040563431,27.263735694557781,28.010435429298148,28.509930995697758]
[{"$f":"ROW()","v":1656},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"29.013096981903*$S$43","v":35.509213514876187},{"$f":"44.2752742855006*$S$43","v":54.188636566933887},{"$f":"43.7068488273035*$S$43","v":53.492939000589892},{"$f":"44.1117725224878*$S$43","v":53.988526285135919},{"$f":"44.4719152060422*$S$43","v":54.429305959712906},{"$f":"Y1663*Y$43","v":27.878765761342933},63.044522649724151,62.867613791684818,64.214964064660393,66.665743937220512,70.032195487561452,29.8309461661621,30.674966645605252,32.149192984857422,33.038545546171314,33.635731916705353]
[{"$f":"ROW()","v":1657},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"28.9963250321452*$S$43","v":35.488686276940093},{"$f":"44.264916270671*$S$43","v":54.175959362552568},{"$f":"43.7061748374593*$S$43","v":53.49211410246545},{"$f":"44.1129387574023*$S$43","v":53.989953643429082},{"$f":"44.4775201338144*$S$43","v":54.436165847063876},{"$f":"Y1664*Y$43","v":27.875724864833298},63.038100980794084,62.921548373040444,64.408570128600047,66.799380180535067,70.062724567625892,33.429729009802962,34.341013186413939,35.962018287510794,36.940293762445904,37.592996342855024]
[{"$f":"ROW()","v":1658},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"28.9780672970752*$S$43","v":35.466340582052602},{"$f":"44.2266218725964*$S$43","v":54.129090737720723},{"$f":"43.6670132449477*$S$43","v":53.444184115847875},{"$f":"44.0744954230803*$S$43","v":53.942902735092233},{"$f":"44.4385111773121*$S$43","v":54.388422672100624},{"$f":"Y1665*Y$43","v":27.877918051979666},63.042009866858237,62.920102995306571,64.403235197630494,66.790394108845888,70.050543567516783,34.876471227883293,35.836980275750655,37.536937239169127,38.562751558308229,39.248382026684304]
[{"$f":"ROW()","v":1659},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"30.9576568980063*$S$43","v":37.889166034128159},{"$f":"48.0648383897797*$S$43","v":58.826695061381827},{"$f":"47.5303229805188*$S$43","v":58.172500102247476},{"$f":"48.1249732255211*$S$43","v":58.900294261196841},{"$f":"48.3939965382522*$S$43","v":59.229552673637485},{"$f":"Y1666*Y$43","v":31.227076045847653},70.429460862477413,70.621816942264914,72.161269790670801,74.899145781111343,78.611080429735807,59.176454415912531,60.114402189838501,62.376817144402082,63.749671635320894,64.582154466369389]
[{"$f":"ROW()","v":1660},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1655:T1659)","v":179.95041877821168},275.74092574324999,272.32326363052397,275.04023064290561,277.12133847939936,142.90307991655459,322.95813353827987,322.64294005173645,329.86359696843334,342.30047040213685,{"$f":"SUM(AD1655:AD1659)","v":359.29144109461964},{"$f":"SUM(AE1655:AE1659)","v":182.6389862623287},186.99362133817178,195.28870135049721,200.30169793154448,{"$f":"SUM(AI1655:AI1659)","v":203.56919574831184}]
[{"$f":"ROW()","v":1661},null,"Stand Alone OPEX (excluding UAFG) (m$ nominal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ OD]",null,null,null,null,"Approved 4 [m$ OD]",null,null,null,null,null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":1662},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1655*T$44","v":29.53097280677266},{"$f":"U1655*U$44","v":46.773250902728478},46.716275420544996,48.275546346235203,50.115958897002095,25.892682645829964,59.529517446278767,60.32035626838173,62.795995516894571,66.357603416569361,70.534897042179693,{"$f":"AE1655*AE$44","v":25.614094836613095},{"$f":"AF1655*AF$44","v":26.623040119313192},28.206825433008291,29.309719169859786,30.172473369042844]
[{"$f":"ROW()","v":1663},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1656*T$44","v":29.458135637672598},46.573931593538397,46.517495743041607,48.070732694134307,49.924636438652726,25.740495448587211,59.191970410712884,59.897102762106151,62.348787293188266,65.883176257810248,70.032195487561452,{"$f":"AE1656*AE$44","v":30.17101895245635},31.37834240379032,33.261277342744457,34.571061709595376,35.59718280827142]
[{"$f":"ROW()","v":1664},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1657*T$44","v":29.441106419068955},46.563035817466904,46.516778411077631,48.072003596744374,49.930928589103083,25.737687785456213,59.185941159933911,59.94848892052778,62.536766893816711,66.015243788340115,70.062724567625892,{"$f":"AE1657*AE$44","v":33.810827920514718},35.128451245137889,37.205993463946022,38.653795260066822,39.785213131118553]
[{"$f":"ROW()","v":1665},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1658*T$44","v":29.42256862434596},46.522753273651553,46.475098462469411,48.030110035402622,49.887136727155927,25.739712757588848,59.189611180080362,59.947111837266071,62.531587003411268,66.006363201249968,70.050543567516783,{"$f":"AE1658*AE$44","v":35.274062999881167},36.658720799994413,38.835391006463666,40.351511901484493,41.537131803540838]
[{"$f":"ROW()","v":1666},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1659*T$44","v":31.432523611486037},50.560240028895116,50.586845225283724,52.444111663321692,54.327605901204848,28.831994059987711,66.12562659212179,67.28491780607358,70.064162248140946,74.019928851365052,78.611080429735807,{"$f":"AE1659*AE$44","v":59.851065996253936},61.492823027475417,64.534516178208079,66.706744974326512,68.348230518200566]
[{"$f":"ROW()","v":1667},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1662:T1666)","v":149.2853070993462},236.99321161628043,236.81249326241738,244.89250433583823,254.18626655311868,131.94257269744995,303.22266678912774,307.39797759435532,320.27729895545178,338.28231551533474,{"$f":"SUM(AD1662:AD1666)","v":359.29144109461964},{"$f":"SUM(AE1662:AE1666)","v":184.72107070571928},191.28137759571126,202.04400342437054,209.59283301533299,{"$f":"SUM(AI1662:AI1666)","v":215.4402316301742}]
[{"$f":"ROW()","v":1668},null,"Stand Alone Return + Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2014]",null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$43&\"]\"","v":"Approved 4 [m$ 31/12/2019]"},null,null,null,null,null,null,null,{"$f":"AG$177","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1669},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4.99942029662447*$S$43","v":6.1188049960394073},{"$f":"20.631478277703*$S$43","v":25.250926081674489},{"$f":"21.8323153730217*$S$43","v":26.720634084265619},{"$f":"23.0544921572471*$S$43","v":28.216459793980597},{"$f":"23.8188617957612*$S$43","v":29.15197401072264},{"$f":"Y1676*Y$43","v":13.66129242522516},{"$f":"Z1676*Z$43","v":28.055298201255798},29.569922349570785,29.068058507311566,28.61132160405085,28.930907986396413,13.135092229044036,14.889011919651063,14.604069466872634,14.419831102400835,14.016285608500459]
[{"$f":"ROW()","v":1670},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"21.2613655957818*$S$43","v":26.021846996526296},{"$f":"53.8432196855846*$S$43","v":65.898872682788053},{"$f":"54.4406556913628*$S$43","v":66.630076342427884},{"$f":"55.0594313860477*$S$43","v":67.387397709191575},{"$f":"55.2203999350214*$S$43","v":67.584407582982436},{"$f":"Y1677*Y$43","v":26.971839353983672},54.712279772526195,56.060858234731931,55.378208632352937,54.759012526815823,55.088687841358819,30.107500265064917,31.593610799652076,31.047827928691824,30.596507660739078,29.923484537428454]
[{"$f":"ROW()","v":1671},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"31.1404939700419*$S$43","v":38.112940856698685},{"$f":"73.3507176782851*$S$43","v":89.774156034851146},{"$f":"73.5592921975498*$S$43","v":90.029430993706882},{"$f":"73.7762334076726*$S$43","v":90.294945969761713},{"$f":"73.554603010796*$S$43","v":90.02369188444338},{"$f":"Y1678*Y$43","v":36.313353482441897},75.208487655548424,79.225667929086555,80.702246429723161,82.034885665352235,84.440185332205331,61.338674773824508,62.573993188579593,61.670934086491783,60.868373086025414,59.847269745895019]
[{"$f":"ROW()","v":1672},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"31.698778409879*$S$43","v":38.796226801269654},{"$f":"75.3421747382304*$S$43","v":92.211506104421929},{"$f":"76.8701479173072*$S$43","v":94.081596908402119},{"$f":"78.4447168731143*$S$43","v":96.008716418619358},{"$f":"79.5779679294051*$S$43","v":97.395705672089591},{"$f":"Y1679*Y$43","v":36.479528065889433},76.560776072746904,82.421978795484733,85.592381450881817,88.637747496672247,93.20566753993927,62.051017708606402,63.177502957248841,62.246553866103376,61.423374337299194,60.383833739928434]
[{"$f":"ROW()","v":1673},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"41.2389875044511*$S$43","v":50.472516372390935},{"$f":"102.309978764428*$S$43","v":125.21747964081818},{"$f":"105.632798331252*$S$43","v":129.28428814262546},{"$f":"109.174424743699*$S$43","v":133.61889497718533},{"$f":"112.132914283537*$S$43","v":137.23979890264917},{"$f":"Y1680*Y$43","v":44.222588353876141},96.948390416749959,108.91715996442638,116.77545258526769,124.07828820992766,132.43028971824393,102.64441318292693,111.48937676599053,111.47013803733837,111.94350099798831,113.19175810190377]
[{"$f":"ROW()","v":1674},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1669:T1673)","v":159.52233602292497},398.3529405445538,406.74602647142797,415.52641486873858,421.39557805288723,157.64860168141632,331.4852321188273,356.19558727330036,367.51634760553713,378.12125550281883,{"$f":"SUM(AD1669:AD1673)","v":394.09573841814381},{"$f":"SUM(AE1669:AE1673)","v":269.27669815946678},283.72349563112209,281.039523385498,279.25158718445283,{"$f":"SUM(AI1669:AI1673)","v":277.36263173365614}]
[{"$f":"ROW()","v":1675},null,"Stand Alone Return + Depreciation (m$ nominal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ OD]",null,null,null,null,"Approved 4 [m$ OD]",null,null,null,null,null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":1676},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1669*T$44","v":5.0761075696110387},{"$f":"U1669*U$44","v":21.702611073241567},23.236281376360562,25.123595505600388,26.739302996654587,12.613486497344425,26.340882779286549,28.172735862196859,28.223300025106155,28.27546252215674,28.930907986396413,{"$f":"AE1669*AE$44","v":13.284832280455138},{"$f":"AF1669*AF$44","v":15.230416367408187},15.109244113814919,15.088705106172931,14.833638296746368]
[{"$f":"ROW()","v":1677},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1670*T$44","v":21.587498637369009},56.638619881650349,57.941559213698227,60.000926217608672,61.990997643797982,24.903129287521189,51.368897872243394,53.411968167650315,53.768840347238402,54.116214129482074,55.088687841358819,{"$f":"AE1670*AE$44","v":30.450725768086659},32.318051031543668,32.121814569729104,32.015748179934533,31.668457578896657]
[{"$f":"ROW()","v":1678},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1671*T$44","v":31.618165263977637},77.158896531199019,78.289653760696069,80.397530920171647,82.573165484100798,33.528159676775736,70.612614527602673,75.482234606026097,78.356926146726209,81.071904585199945,84.440185332205331,{"$f":"AE1671*AE$44","v":62.037935666246113},64.00881234943401,63.804215664233823,63.691795366080058,63.337233362312702]
[{"$f":"ROW()","v":1679},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1672*T$44","v":32.185013358939088},79.253744872132629,81.813419966266778,85.485003218860797,89.335057844833614,33.68158885457791,71.882266713285645,78.52751895638599,83.104946996853641,87.597257549812213,93.20566753993927,{"$f":"AE1672*AE$44","v":62.758399310484521},64.62616057295844,64.399746915753838,64.272540740596469,63.905086817419402]
[{"$f":"ROW()","v":1680},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1673*T$44","v":41.871561944047393},107.62164727845141,112.42570394665407,118.97265262271662,125.88158059924508,40.830765034300484,91.024025811060895,103.77079595486211,113.38179442058608,122.62177317934345,132.43028971824393,{"$f":"AE1673*AE$44","v":103.8145594932123},114.04582371565964,115.32604188354755,117.1360789954049,119.79247888885482]
[{"$f":"ROW()","v":1681},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1676:T1680)","v":132.33834677394415},342.37551963667499,353.70661826367575,369.97970848495811,386.52010456863206,145.55712935051974,311.22868770347918,339.36525354712137,356.83580793651049,373.6826119659944,{"$f":"SUM(AD1676:AD1680)","v":394.09573841814381},{"$f":"SUM(AE1676:AE1680)","v":272.34645251848474},290.22926403700393,290.7610631470792,292.20486838818891,{"$f":"SUM(AI1676:AI1680)","v":293.53689494422997}]
[{"$f":"ROW()","v":1682}]
[]
[{"$f":"ROW()","v":1684}]
[{"$f":"ROW()","v":1685}]
[{"$f":"ROW()","v":1686}]
[{"$f":"ROW()","v":1687}]
[{"$f":"ROW()","v":1688}]
[{"$f":"ROW()","v":1689}]
[{"$f":"ROW()","v":1690}]
[{"$f":"ROW()","v":1691}]
[{"$f":"ROW()","v":1692}]
[{"$f":"ROW()","v":1693}]
[{"$f":"ROW()","v":1694}]
[{"$f":"ROW()","v":1695}]
["Working Capital"]
[{"$f":"ROW()","v":1697},null,"Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,{"$f":"AG$177","v":"Forecast 5 [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":1698},null,null,"Days credit: Days outstanding on receipts (billing plus credit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"Z1698","v":18},18,18,18,62,{"$f":"AE1698","v":62},{"$f":"AF1698","v":62},{"$f":"AG1698","v":62},{"$f":"AH1698","v":62}]
[{"$f":"ROW()","v":1699},null,null,"Inventory: Average inventory as % of capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8999999999999999E-3,{"$f":"Z1699","v":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]
[{"$f":"ROW()","v":1700},null,null,"Days credit: Days outstanding on expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"Z1700","v":15},{"$f":"AA1700","v":15},15,15,19,{"$f":"AE1700","v":19},19,19,19]
[{"$f":"ROW()","v":1701},null,null,"Opening working capital value","$ nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3850329869437772,2.9227238695221747,2.5251807967733493,2.272696714127866,1.8635681685504224]
[{"$f":"ROW()","v":1702}]
["Equity raising cost parameters $ million nominal"]
[{"$f":"ROW()","v":1704},null,"Equity raising costs"]
[{"$f":"ROW()","v":1705},null,null,"Dividend imputation/payout ratio",null,null,0.7]
[{"$f":"ROW()","v":1706},null,null,"Benchmark seasoned equity offering (SEO) raising cost",null,null,0.03]
[{"$f":"ROW()","v":1707},null,null,"Benchmark DRP cost (AER 2010 Victorian DNSP decision)",null,null,0.01]
[{"$f":"ROW()","v":1708},null,null,"Benchmark DRP take-up",null,null,0.251]
[{"$f":"ROW()","v":1709}]
[{"$f":"ROW()","v":1710},null,null,"Tax asset life - equity raising costs","years",null,5]
[{"$f":"ROW()","v":1711}]

{"sheet":"CoS","index":4,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":false,"merged":[[9,9,9,13],[9,14,9,18],[9,19,9,23]]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Final Decision, November 2019"}]
["Building Block of Total Revenue Required"]
["Ref",null,{"$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},{"$f":"COLUMN()","v":20},{"$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},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37}]
["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","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},{"$f":"T5+1","v":2011},{"$f":"U5+1","v":2012},{"$f":"V5+1","v":2013},{"$f":"W5+1","v":2014},"2014",{"$f":"Load_Tariffs!AB6","v":"2015"},{"$f":"Load_Tariffs!AC6","v":"2015"},{"$f":"Y5+1","v":2015},{"$f":"AB5+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 6","7 to 6","7 to 6","7 to 6","7 to 12",{"$f":"Load_Tariffs!AB7","v":"1 to 9"},{"$f":"Load_Tariffs!AC7","v":"10 to 12"},"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Days",null,null,null,null,null,null,null,{"$f":"Input!I$8","v":365},{"$f":"Input!J$8","v":366},{"$f":"Input!K$8","v":365},{"$f":"Input!L$8","v":365},{"$f":"Input!M$8","v":365},{"$f":"Input!N$8","v":366},{"$f":"Input!O$8","v":365},{"$f":"Input!P$8","v":365},{"$f":"Input!Q$8","v":365},{"$f":"Input!R$8","v":366},{"$f":"Input!S$8","v":365},{"$f":"Input!T$8","v":181},{"$f":"Input!U$8","v":365},{"$f":"Input!V$8","v":366},{"$f":"Input!W$8","v":365},{"$f":"Input!X$8","v":365},{"$f":"Input!Y$8","v":184},{"$f":"Load_Tariffs!AB8","v":273},{"$f":"Load_Tariffs!AC8","v":92},{"$f":"Input!Z$8","v":365},{"$f":"Input!AA$8","v":366},{"$f":"Input!AB$8","v":365},{"$f":"Input!AC$8","v":365},{"$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$8","v":366}]
["Year portion",null,null,null,null,null,null,null,{"$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$9","v":0.49589041095890413},{"$f":"Input!U$9","v":1},{"$f":"Input!V$9","v":1},{"$f":"Input!W$9","v":1},{"$f":"Input!X$9","v":1},{"$f":"Input!Y$9","v":0.50410958904109593},{"$f":"Load_Tariffs!AB9","v":0.74794520547945209},{"$f":"Load_Tariffs!AC9","v":0.25205479452054791},{"$f":"Input!Z$9","v":1},{"$f":"Input!AA$9","v":1},{"$f":"Input!AB$9","v":1},{"$f":"Input!AC$9","v":1},{"$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$9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},null,"Modelled Inflation",null,null,null,null,null,null,"Actual 1",null,null,null,null,"Actual 2",null,null,null,null,"Actual 3",null,null,null,null,null,null,"Actual 4",null,null,null,null,"Forecast",null,null,"Forecast 5"]
[{"$f":"ROW()","v":11},null,null,"Inflation",null,null,null,null,null,{"$f":"Input!J$40","v":5.8017727639001038E-2},{"$f":"Input!K$40","v":3.1226199543031186E-2},{"$f":"Input!L$40","v":3.0280649926144765E-2},{"$f":"Input!M$40","v":2.3655913978494647E-2},{"$f":"Input!N$40","v":2.5910364145658171E-2},{"$f":"Input!O$40","v":2.7986348122866822E-2},{"$f":"Input!P$40","v":3.253652058432932E-2},{"$f":"Input!Q$40","v":2.9581993569131715E-2},{"$f":"Input!R$40","v":3.6851967520299844E-2},{"$f":"Input!S$40","v":2.108433734939763E-2},{"$f":"Load_Tariffs!T14","v":1.5339233038347944E-2},{"$f":"Load_Tariffs!W14","v":3.6025566531086683E-2},{"$f":"Load_Tariffs!X14","v":1.1777902411665764E-2},{"$f":"Load_Tariffs!Y14","v":2.3904382470119501E-2},{"$f":"Load_Tariffs!Z14","v":3.0155642023346418E-2},{"$f":"Load_Tariffs!AA14","v":6.6100094428704903E-3},{"$f":"Load_Tariffs!AB14","v":1.6885553470919357E-2},{"$f":"Load_Tariffs!AC14","v":1.6885553470919357E-2},{"$f":"Load_Tariffs!AD14","v":1.6885553470919357E-2},{"$f":"Load_Tariffs!AE14","v":1.4760147601476037E-2},{"$f":"Load_Tariffs!AF14","v":1.9090909090909047E-2},{"$f":"Load_Tariffs!AG14","v":1.7841213202497874E-2},{"$f":"Load_Tariffs!AH14","v":1.187811098159508E-2},{"$f":"Load_Tariffs!AI14","v":1.1400000000000077E-2},{"$f":"Load_Tariffs!AJ14","v":1.1400000000000077E-2},{"$f":"Load_Tariffs!AK14","v":1.1400000000000077E-2},{"$f":"Load_Tariffs!AL14","v":1.1400000000000077E-2},{"$f":"Load_Tariffs!AM14","v":1.1400000000000077E-2}]
[{"$f":"ROW()","v":12},null,null,"Inflation Factor (convert to nominal $)",null,null,null,null,null,{"$f":"Input!J$44","v":0.63291889320357841},{"$f":"Input!K$44","v":0.65268254485730781},{"$f":"Input!L$44","v":0.67244619651103721},{"$f":"Input!M$44","v":0.68835352589086818},{"$f":"Input!N$44","v":0.70618901640764831},{"$f":"Input!O$44","v":0.7259526680613777},{"$f":"Input!P$44","v":0.74957264198900553},{"$f":"Input!Q$44","v":0.77174649506392135},{"$f":"Input!R$44","v":0.80018687183392212},{"$f":"Input!S$44","v":0.81705828178222784},{"$f":"Load_Tariffs!T17","v":0.82959132917239753},{"$f":"Load_Tariffs!W17","v":0.85947782679511053},{"$f":"Load_Tariffs!X17","v":0.86960067276409392},{"$f":"Load_Tariffs!Y17","v":0.89038793984211984},{"$f":"Load_Tariffs!Z17","v":0.91723815981790369},{"$f":"Load_Tariffs!AA17","v":0.92330111271566129},{"$f":"Load_Tariffs!AB17","v":0.93889156302418086},{"$f":"Load_Tariffs!AC17","v":0.93889156302418086},{"$f":"Load_Tariffs!AD17","v":0.93889156302418086},{"$f":"Load_Tariffs!AE17","v":0.95274974107619836},{"$f":"Load_Tariffs!AF17","v":0.97093859976947117},{"$f":"Load_Tariffs!AG17","v":0.98826132233449293},{"$f":"Load_Tariffs!AH17","v":1},{"$f":"Load_Tariffs!AI17","v":1.0114000000000001},{"$f":"Load_Tariffs!AJ17","v":1.0229299600000001},{"$f":"Load_Tariffs!AK17","v":1.0345913615440001},{"$f":"Load_Tariffs!AL17","v":1.0463857030656019},{"$f":"Load_Tariffs!AM17","v":1.0583145000805498}]
[{"$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":"Revenue!T16","v":4.5277842538704594E-2},{"$f":"Revenue!W16","v":6.5699805068226036E-2},{"$f":"Revenue!X16","v":6.5699805068226036E-2},{"$f":"Revenue!Y16","v":6.5699805068226036E-2},{"$f":"Revenue!Z16","v":6.5699805068226036E-2},{"$f":"Revenue!AA16","v":1.9810107804075106E-2},{"$f":"Revenue!AB16","v":4.0109911678115839E-2},{"$f":"Revenue!AC16","v":4.0109911678115839E-2},{"$f":"Revenue!AD16","v":4.0109911678115839E-2},{"$f":"Revenue!AE16","v":3.9903827281648763E-2},{"$f":"Revenue!AF16","v":3.9073601570166927E-2},{"$f":"Revenue!AG16","v":3.5322865554465288E-2},{"$f":"Revenue!AH16","v":4.245559672867194E-2},{"$f":"Revenue!AI16","v":2.9814119042910869E-2},{"$f":"Revenue!AJ16","v":2.9814119042910869E-2},{"$f":"Revenue!AK16","v":2.9814119042910869E-2},{"$f":"Revenue!AL16","v":2.9814119042910869E-2},{"$f":"Revenue!AM16","v":2.9814119042910869E-2}]
[{"$f":"ROW()","v":15},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!T17","v":0.95668343793767152},{"$f":"Revenue!W17","v":0.89770443176202397},{"$f":"Revenue!X17","v":0.84236144878017782},{"$f":"Revenue!Y17","v":0.79043033016811892},{"$f":"Revenue!Z17","v":0.74170073636967182},{"$f":"Revenue!AA17","v":0.98057470929884039},{"$f":"Revenue!AB17","v":0.94276066239651424},{"$f":"Revenue!AC17","v":0.94276066239651424},{"$f":"Revenue!AD17","v":0.94276066239651424},{"$f":"Revenue!AE17","v":0.90658447220155858},{"$f":"Revenue!AF17","v":0.87249302728083833},{"$f":"Revenue!AG17","v":0.8427255461160672},{"$f":"Revenue!AH17","v":0.80840426082475147},{"$f":"Revenue!AI17","v":0.97104902866294018},{"$f":"Revenue!AJ17","v":0.94293621606723954},{"$f":"Revenue!AK17","v":0.91563729670320115},{"$f":"Revenue!AL17","v":0.88912870757120377},{"$f":"Revenue!AM17","v":0.8633875678433528}]
[{"$f":"ROW()","v":16},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":17},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!T19","v":4.5277842538704594E-2},{"$f":"Revenue!W19","v":9.3407999999999991E-2},{"$f":"Revenue!X19","v":9.3407999999999991E-2},{"$f":"Revenue!Y19","v":9.3407999999999991E-2},{"$f":"Revenue!Z19","v":9.3407999999999991E-2},{"$f":"Revenue!AA19","v":2.9532347866229047E-2},{"$f":"Revenue!AB19","v":5.9871999999999995E-2},{"$f":"Revenue!AC19","v":5.9871999999999995E-2},{"$f":"Revenue!AD19","v":5.9871999999999995E-2},{"$f":"Revenue!AE19","v":5.9662E-2},{"$f":"Revenue!AF19","v":5.8815999999999993E-2},{"$f":"Revenue!AG19","v":5.4994000000000001E-2},{"$f":"Revenue!AH19","v":5.4837999999999998E-2},{"$f":"Revenue!AI19","v":4.1553999999999994E-2},{"$f":"Revenue!AJ19","v":4.1553999999999994E-2},{"$f":"Revenue!AK19","v":4.1553999999999994E-2},{"$f":"Revenue!AL19","v":4.1553999999999994E-2},{"$f":"Revenue!AM19","v":4.1553999999999994E-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":"Revenue!T20","v":0.95668343793767152},{"$f":"Revenue!W20","v":0.87495558651269389},{"$f":"Revenue!X20","v":0.80020960749573256},{"$f":"Revenue!Y20","v":0.7318490513108854},{"$f":"Revenue!Z20","v":0.66932842206283971},{"$f":"Revenue!AA20","v":0.97131479362699313},{"$f":"Revenue!AB20","v":0.91644537607087762},{"$f":"Revenue!AC20","v":0.91644537607087762},{"$f":"Revenue!AD20","v":0.91644537607087762},{"$f":"Revenue!AE20","v":0.86484688143094446},{"$f":"Revenue!AF20","v":0.81680564085822704},{"$f":"Revenue!AG20","v":0.7742277594547714},{"$f":"Revenue!AH20","v":0.73397788044682832},{"$f":"Revenue!AI20","v":0.96010384483185696},{"$f":"Revenue!AJ20","v":0.92179939286091439},{"$f":"Revenue!AK20","v":0.88502314124943526},{"$f":"Revenue!AL20","v":0.84971412067875041},{"$f":"Revenue!AM20","v":0.81581379427158873}]
[{"$f":"\"Capital Base [m$ \"&Input!$G$43&\"] - CCA\"","v":"Capital Base [m$ 31/12/2019] - CCA"}]
[{"$f":"ROW()","v":20},null,"Asset Account"]
[{"$f":"ROW()","v":21},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!O$15","v":941.2274477968615},{"$f":"Asset!P$15","v":931.31990287176325},{"$f":"Asset!Q$15","v":934.60174509203057},{"$f":"Asset!R$15","v":937.89139529447857},{"$f":"Asset!S$15","v":940.29931890257467},{"$f":"Asset!T$15","v":956.97966929350002},{"$f":"Asset!U$15","v":977.38900508996767},{"$f":"Asset!V$15","v":993.50885942241405},{"$f":"Asset!W$15","v":1004.0654968788999},{"$f":"Asset!X$15","v":1056.2883730634469},{"$f":"Asset!Y$15","v":1096.1794734017808},null,null,{"$f":"Asset!Z$15","v":1120.5243021414265},{"$f":"Asset!AA$15","v":1154.4370882083263},{"$f":"Asset!AB$15","v":1194.3766223625973},{"$f":"Asset!AC$15","v":1231.2859377522811},{"$f":"Asset!AD$15","v":1266.4043691385652},{"$f":"Asset!AE$15","v":1292.3792645600065},{"$f":"Asset!AF$15","v":1333.3887834670138},{"$f":"Asset!AG$15","v":1359.9505580442096},{"$f":"Asset!AH$15","v":1383.6427755595546},{"$f":"Asset!AI$15","v":1405.2593020669497}]
[{"$f":"ROW()","v":22},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!O$17","v":33.691958475083474},{"$f":"Asset!P$17","v":40.594027556633129},{"$f":"Asset!Q$17","v":42.663750511317886},{"$f":"Asset!R$17","v":43.458084549730508},{"$f":"Asset!S$17","v":51.934679168634439},{"$f":"Asset!T$17","v":30.189875912108395},{"$f":"Asset!U$17","v":45.154367483418575},{"$f":"Asset!V$17","v":42.207599445831548},{"$f":"Asset!W$17","v":86.446725863368954},{"$f":"Asset!X$17","v":76.633263972206663},{"$f":"Asset!Y$17","v":42.319722501428458},null,null,{"$f":"Asset!Z$17","v":73.534829476168426},{"$f":"Asset!AA$17","v":84.093096131278671},{"$f":"Asset!AB$17","v":84.097000805399063},{"$f":"Asset!AC$17","v":85.411448598693283},{"$f":"Asset!AD$17","v":78.840826521924555},{"$f":"Asset!AE$17","v":87.133332290159444},{"$f":"Asset!AF$17","v":81.888090069150692},{"$f":"Asset!AG$17","v":80.489439651011281},{"$f":"Asset!AH$17","v":79.63982843445207},{"$f":"Asset!AI$17","v":81.038784303084768}]
[{"$f":"ROW()","v":23},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!O$21","v":-35.078249725587128},{"$f":"Asset!P$21","v":-37.312185336365829},{"$f":"Asset!Q$21","v":-39.374100308869814},{"$f":"Asset!R$21","v":-41.050160941634473},{"$f":"Asset!S$21","v":-43.192423962815511},{"$f":"Asset!T$21","v":-13.398895528972529},{"$f":"Asset!U$21","v":-29.034513150972231},{"$f":"Asset!V$21","v":-31.650961989345603},{"$f":"Asset!W$21","v":-34.223849678822006},{"$f":"Asset!X$21","v":-36.742163633872643},{"$f":"Asset!Y$21","v":-17.932416393486641},null,null,{"$f":"Asset!Z$21","v":-39.606576798259624},{"$f":"Asset!AA$21","v":-43.950694710788156},{"$f":"Asset!AB$21","v":-46.974080888231164},{"$f":"Asset!AC$21","v":-49.77738718992029},{"$f":"Asset!AD$21","v":-52.865931100483301},{"$f":"Asset!AE$21","v":-46.123813383152168},{"$f":"Asset!AF$21","v":-55.326315491954887},{"$f":"Asset!AG$21","v":-56.797222135666225},{"$f":"Asset!AH$21","v":-58.023301927057062},{"$f":"Asset!AI$21","v":-60.346520538104784}]
[{"$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$20","v":0},{"$f":"Asset!P$20","v":0},{"$f":"Asset!Q$20","v":0},{"$f":"Asset!R$20","v":0},{"$f":"Asset!S$20","v":-5.3966977826138134},{"$f":"Asset!T$20","v":0},{"$f":"Asset!U$20","v":0},{"$f":"Asset!V$20","v":0},{"$f":"Asset!W$20","v":0},{"$f":"Asset!X$20","v":0},{"$f":"Asset!Y$20","v":-4.2477368296308354E-2},null,null,{"$f":"Asset!Z$20","v":-1.5466611009039191E-2},{"$f":"Asset!AA$20","v":-0.20286726621937196},{"$f":"Asset!AB$20","v":-0.2136045274841662},{"$f":"Asset!AC$20","v":-0.51563002248884937},{"$f":"Asset!AD$20","v":0},{"$f":"Asset!AE$20","v":0},{"$f":"Asset!AF$20","v":0},{"$f":"Asset!AG$20","v":0},{"$f":"Asset!AH$20","v":0},{"$f":"Asset!AI$20","v":0}]
[{"$f":"ROW()","v":25},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"Asset!N$24","v":941.2274477968615},{"$f":"Asset!O$24","v":931.31990287176325},{"$f":"Asset!P$24","v":934.60174509203057},{"$f":"Asset!Q$24","v":937.89139529447857},{"$f":"Asset!R$24","v":940.29931890257467},{"$f":"Asset!S$24","v":956.97966929350002},{"$f":"Asset!T$24","v":977.38900508996767},{"$f":"Asset!U$24","v":993.50885942241405},{"$f":"Asset!V$24","v":1004.0654968788999},{"$f":"Asset!W$24","v":1056.2883730634469},{"$f":"Asset!X$24","v":1096.1794734017808},{"$f":"Asset!Y$24","v":1120.5243021414265},null,null,{"$f":"Asset!Z$24","v":1154.4370882083263},{"$f":"Asset!AA$24","v":1194.3766223625973},{"$f":"Asset!AB$24","v":1231.2859377522811},{"$f":"Asset!AC$24","v":1266.4043691385652},{"$f":"Asset!AD$24","v":1292.3792645600065},{"$f":"Asset!AE$24","v":1333.3887834670138},{"$f":"Asset!AF$24","v":1359.9505580442096},{"$f":"Asset!AG$24","v":1383.6427755595546},{"$f":"Asset!AH$24","v":1405.2593020669497},{"$f":"Asset!AI$24","v":1425.9515658319297}]
["Capital Base [m$ nominal] - CCA"]
[{"$f":"ROW()","v":27},null,"Asset Account"]
[{"$f":"ROW()","v":28},null,null,"Opening Value (start period)",null,null,null,null,null,null,null,null,null,null,{"$f":"N34","v":664.68448557554677},676.09416830841963,700.55189927616846,723.81439706912465,752.41517058021873,{"$f":"S34","v":781.90816429347171},810.83344385107353,853.89883539806544,873.13603158510557,{"$f":"W34","v":940.50642837114697},{"$f":"X34","v":1005.4576430132081},null,null,{"$f":"Y34","v":1034.5813349921189},1083.8912421609996,1137.942017703429,1195.5030443170401,1251.5384564550577,{"$f":"AF34","v":1292.3792645600065},1348.5894155985379,{"$f":"AH34","v":1391.1341699421412},{"$f":"AI34","v":1431.5048630566789},{"$f":"AJ34","v":1470.4432427828021}]
[{"$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$11","v":18.602091405185902},21.997751824111909,20.723721779230623,26.673984651516797,15.864175283317895,11.993871546684414,29.210734177086987,10.057137152753462,20.871777647452703,28.361575174616409,6.6460845147236123,null,null,17.469478452024553,15.99839471824356,21.724347610701777,21.329224697895576,14.865912683507377,{"$f":"AG28*AG$11","v":14.733123615984173},15.373919337823436,15.858929537340517,16.319155438846249,16.763052967724057]
[{"$f":"ROW()","v":30},null,null,"Opening Value (end period)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O28:O29)","v":683.28657698073266},{"$f":"SUM(P28:P29)","v":698.09192013253153},{"$f":"SUM(Q28:Q29)","v":721.27562105539903},{"$f":"SUM(R28:R29)","v":750.48838172064143},{"$f":"SUM(S28:S29)","v":768.27934586353661},{"$f":"SUM(T28:T29)","v":793.90203584015615},{"$f":"SUM(U28:U29)","v":840.04417802816056},{"$f":"SUM(V28:V29)","v":863.95597255081896},{"$f":"SUM(W28:W29)","v":894.00780923255832},{"$f":"SUM(X28:X29)","v":968.86800354576337},1012.1037275279317,null,null,1052.0508134441434,1099.8896368792432,1159.6663653141306,1216.8322690149357,1266.404369138565,{"$f":"SUM(AG28:AG29)","v":1307.1123881759906},1363.9633349363614,1406.9930994794818,1447.8240184955253,1487.2062957505261]
[{"$f":"ROW()","v":31},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"O22*O$12","v":24.458767147199996},30.42817248459999,32.925599923391161,34.774588731742959,42.433659726435714,25.045259285475751,38.809177634956399,36.703756873852512,76.971122147581582,70.290954026706501,39.073846875386906,null,null,69.041230983596378,80.119675565371608,81.653024206806251,84.408831134649191,78.840826521924555,{"$f":"AG22*AG$12","v":88.126652278267272},83.765780698912721,83.273678958453388,83.333977868408041,85.764520496854672]
[{"$f":"ROW()","v":32},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O23*O$12","v":-25.465148979213264},-27.968193340963165,-30.386823909665541,-32.847799872165538,-35.290727709067568,-11.115607551322416,-24.95452026505167,-27.523697839565703,-30.472503008992721,-33.701314559261647,-16.557020009786783,null,null,-37.186280796155238,-41.874013005822455,-45.608948323077044,-49.193066486666673,-52.865931100483301,{"$f":"AG23*AG$12","v":-46.649624855720106},-56.5949456931328,-58.761915381255939,-60.714753581131298,-63.865597714884998]
[{"$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$12","v":0},0,0,0,-4.4094166175604013,0,0,0,0,0,-3.9219401413214457E-2,null,null,-1.452147058496381E-2,-0.19328173536334284,-0.20739688081989585,-0.50957720786019456,0,{"$f":"AG24*AG$12","v":0},0,0,0,0]
[{"$f":"ROW()","v":34},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"Asset!N24*N$12","v":664.68448557554677},{"$f":"Asset!O24*O$12","v":676.09416830841963},{"$f":"Asset!P24*P$12","v":700.55189927616846},{"$f":"Asset!Q24*Q$12","v":723.81439706912465},{"$f":"Asset!R24*R$12","v":752.41517058021873},{"$f":"Asset!S24*S$12","v":781.90816429347171},{"$f":"Asset!T24*T$12","v":810.83344385107353},{"$f":"Asset!U24*U$12","v":853.89883539806544},{"$f":"Asset!V24*V$12","v":873.13603158510557},{"$f":"Asset!W24*W$12","v":940.50642837114697},{"$f":"Asset!X24*X$12","v":1005.4576430132081},{"$f":"Asset!Y24*Y$12","v":1034.5813349921189},null,null,{"$f":"Asset!Z24*AB$12","v":1083.8912421609996},{"$f":"Asset!AA24*AC$12","v":1137.942017703429},{"$f":"Asset!AB24*AD$12","v":1195.5030443170401},{"$f":"Asset!AC24*AE$12","v":1251.5384564550577},{"$f":"Asset!AD24*AF$12","v":1292.3792645600065},{"$f":"Asset!AE24*AG$12","v":1348.5894155985379},{"$f":"Asset!AF24*AH$12","v":1391.1341699421412},{"$f":"Asset!AG24*AI$12","v":1431.5048630566789},{"$f":"Asset!AH24*AJ$12","v":1470.4432427828021},{"$f":"Asset!AI24*AK$12","v":1509.1052185324959}]
[{"$f":"ROW()","v":35},null,null,"Check closing value (should be 0)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O30:O33)-O34","v":6.1860268402997463},{"$f":"SUM(P30:P33)-P34","v":0},0,0,-10.895303030127366,-3.0017562767641266,0,0,0,0,0,null,null,0,0,0,0,0,{"$f":"SUM(AG30:AG33)-AG34","v":0},0,0,0,0]
["Cost of Service, Allowable Revenue [m$ nominal]"]
[{"$f":"ROW()","v":37},null,"Cost of Service",null,null,"PV"]
[{"$f":"ROW()","v":38},null,null,"OPEX",null,{"$f":"SUMPRODUCT($AG$18:$AK$18,AG38:AK38)","v":294.05110896431887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE$1592*AG$12","v":62.207801447910278},{"$f":"Input!AF$1592*AH$12","v":64.407409734519348},{"$f":"Input!AG$1592*AI$12","v":66.521504069321722},{"$f":"Input!AH$1592*AJ$12","v":68.961495402959784},{"$f":"Input!AI$1592*AK$12","v":70.461938632526781}]
[{"$f":"ROW()","v":39},null,null,"Depreciation",null,{"$f":"SUMPRODUCT($AG$18:$AK$18,AG39:AK39)","v":252.65594474604075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AG$32","v":46.649624855720106},56.5949456931328,58.761915381255939,60.714753581131298,63.865597714884998]
[{"$f":"ROW()","v":40},null,null,"Inflationary Gain in Return on Asset",null,-69.894664436691968,null,null,null,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$29","v":-14.733123615984173},-15.373919337823436,-15.858929537340517,-16.319155438846249,-16.763052967724057]
[{"$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,{"$f":"-Asset!AE$20*AG$12","v":0},{"$f":"-Asset!AF$20*AH$12","v":0},{"$f":"-Asset!AG$20*AI$12","v":0},{"$f":"-Asset!AH$20*AJ$12","v":0},{"$f":"-Asset!AI$20*AK$12","v":0}]
[{"$f":"ROW()","v":42},null,null,"Return on Asset",null,254.77218298265601,null,null,null,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$17*AG$28","v":53.703527959526504},56.039284575781636,57.807189297775729,59.484753079457228,61.10279851059655]
[{"$f":"ROW()","v":43},null,null,"Return on Working Capital",null,3.7323518489567529,null,null,null,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!AE$35","v":0.75774287370110094},{"$f":"Working_Capital!AF$35","v":0.75774287370110094},{"$f":"Working_Capital!AG$35","v":0.86878858614559362},{"$f":"Working_Capital!AH$35","v":0.90624394460938007},{"$f":"Working_Capital!AI$35","v":0.94066416488922722}]
[{"$f":"ROW()","v":44},null,null,"Tax",null,13.599418688919231,null,null,null,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!AE$51","v":1.0014634312056168},{"$f":"-Tax_CoRE!AF$51","v":3.3555348837252303},{"$f":"-Tax_CoRE!AG$51","v":3.664074884947123},{"$f":"-Tax_CoRE!AH$51","v":3.6478063403007934},{"$f":"-Tax_CoRE!AI$51","v":3.9254008461255054}]
[{"$f":"ROW()","v":45},null,null,"Imputation Credits",null,-6.7997093444596155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AG44*WACC!AA$30","v":-0.50073171560280838},{"$f":"-AH44*WACC!AB$30","v":-1.6777674418626152},{"$f":"-AI44*WACC!AC$30","v":-1.8320374424735615},{"$f":"-AJ44*WACC!AD$30","v":-1.8239031701503967},{"$f":"-AK44*WACC!AE$30","v":-1.9627004230627527}]
[{"$f":"ROW()","v":46},null,null,"Net Cost of Service",null,{"$f":"SUMPRODUCT($AG$18:$AK$18,AG46:AK46)","v":742.11663344973999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG38:AG45)","v":149.08630523647662},{"$f":"SUM(AH38:AH45)","v":164.10323098117405},{"$f":"SUM(AI38:AI45)","v":169.93250523963204},{"$f":"SUM(AJ38:AJ45)","v":175.57199373946182},{"$f":"SUM(AK38:AK45)","v":181.57064647823626}]
[{"$f":"ROW()","v":47},null,null,"Total Smoothed Revenue",null,{"$f":"Revenue!F$239","v":742.11663344967371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AI$239","v":159.68745620399704},{"$f":"Revenue!AJ$239","v":163.64937912900865},{"$f":"Revenue!AK$239","v":167.44633589939559},{"$f":"Revenue!AL$239","v":171.59245351823131},{"$f":"Revenue!AM$239","v":176.44931051624943}]
[{"$f":"ROW()","v":48},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F46-F47,5)","v":0}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},null,"Cost of Service",null,null,"PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
[{"$f":"ROW()","v":51},null,null,"OPEX",null,{"$f":"SUM(AG51:AK51)","v":294.05110896431887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG38*AG$18","v":59.725949348675414},59.370711189024085,58.873070492068202,58.597556427017665,57.483821507533513]
[{"$f":"ROW()","v":52},null,null,"Depreciation",null,{"$f":"SUM(AG52:AK52)","v":252.65594474604075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.788484183940632,52.169186578926237,52.005654936552638,51.590183451417992,52.102435595203239]
[{"$f":"ROW()","v":53},null,null,"Inflationary Gain in Return on Asset",null,-69.894664436691968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14.145328630089436,-14.171669511498314,-14.035519635990557,-13.866616813939087,-13.675529845174578]
[{"$f":"ROW()","v":54},null,null,"Asset Disposal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":55},null,null,"Return on Asset",null,254.77218298265601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51.560963674976527,51.656978498315517,51.160700259118208,50.545034656703592,49.848505893542153]
[{"$f":"ROW()","v":56},null,null,"Return on Working Capital",null,3.7323518489567529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72751184643436717,0.69848692092235942,0.76889800359222882,0.7700482765142016,0.76740680149359586]
[{"$f":"ROW()","v":57},null,null,"Tax",null,13.599418688919231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96150889075901658,3.0931300185415362,3.2427910644490661,3.0995925568550593,3.2023961583145533]
[{"$f":"ROW()","v":58},null,null,"Imputation Credits",null,-6.7997093444596155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.48075444537950829,-1.5465650092707681,-1.621395532224533,-1.5497962784275296,-1.6011980791572766]
[{"$f":"ROW()","v":59},null,null,"Net Cost of Service",null,742.11663344973999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143.13833486931702,151.27025868496062,150.39419958756525,149.18600227614186,148.1278380317552]
[{"$f":"ROW()","v":60},null,null,"Total Smoothed Revenue",null,742.11663344967371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153.31654067287633,150.85189832318576,148.19388218839117,145.80453075635327,143.94978150886718]
[{"$f":"ROW()","v":61},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F59-F60,5)","v":0}]
[{"$f":"ROW()","v":62}]
[{"$f":"\"CHECK -- Cost of Service, Allowable Revenue [m$ \"&Input!$G$43&\"]\"","v":"CHECK -- Cost of Service, Allowable Revenue [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":64},null,"Cost of Service",null,null,"PV"]
[{"$f":"ROW()","v":65},null,null,"OPEX",null,{"$f":"SUMPRODUCT($AG$15:$AK$15,AG65:AK65)","v":294.05110896431887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE1592","v":61.506625912507687},{"$f":"Input!AF1592","v":62.963655629481551},{"$f":"Input!AG1592","v":64.297370480695463},{"$f":"Input!AH1592","v":65.904470216788056},{"$f":"Input!AI1592","v":66.579394525128237}]
[{"$f":"ROW()","v":66},null,null,"Depreciation",null,{"$f":"SUMPRODUCT($AG$15:$AK$15,AG66:AK66)","v":252.65594474604072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AG23","v":46.123813383152168},{"$f":"-AH23","v":55.326315491954887},{"$f":"-AI23","v":56.797222135666225},{"$f":"-AJ23","v":58.023301927057062},{"$f":"-AK23","v":60.346520538104784}]
[{"$f":"ROW()","v":67},null,null,"Asset Disposal",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!AE20","v":0},{"$f":"Asset!AF20","v":0},{"$f":"Asset!AG20","v":0},{"$f":"Asset!AH20","v":0},{"$f":"Asset!AI20","v":0}]
[{"$f":"ROW()","v":68},null,null,"Return on Asset",null,184.87751854596485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$14*AG$21","v":38.531149242181634},39.753811920767653,40.545727830003131,41.252090423396169,41.896568117981879]
[{"$f":"ROW()","v":69},null,null,"Return on Working Capital",null,3.7323518489567524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG43/AG$12","v":0.74920197122908927},0.74075733758066964,0.83974080824436204,0.86607064866650252,0.88883235070258593]
[{"$f":"ROW()","v":70},null,null,"Tax",null,13.599418688919231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99017543128892294,3.2803173383691195,3.5415672517108039,3.4861010902708203,3.7091061738516649]
[{"$f":"ROW()","v":71},null,null,"Imputation Credits",null,-6.7997093444596155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AG70*WACC!AA$30","v":-0.49508771564446147},{"$f":"-AH70*WACC!AA$30","v":-1.6401586691845598},{"$f":"-AI70*WACC!AB$30","v":-1.7707836258554019},{"$f":"-AJ70*WACC!AC$30","v":-1.7430505451354101},{"$f":"-AK70*WACC!AD$30","v":-1.8545530869258324}]
[{"$f":"ROW()","v":72},null,null,"Net Cost of Service",null,742.11663344974068,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG65:AG71)","v":147.40587822471502},160.42469904896933,164.25084488046457,167.78898376104317,171.56586861884333]
[{"$f":"ROW()","v":73},null,null,"Total Smoothed Revenue",null,{"$f":"Revenue!F$141","v":742.11663344967371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AI$141","v":157.88753826774473},{"$f":"Revenue!AJ$141","v":159.98102072306949},{"$f":"Revenue!AK$141","v":161.84780012999778},{"$f":"Revenue!AL$141","v":163.98585437044483},{"$f":"Revenue!AM$141","v":166.72672490343808}]
[{"$f":"ROW()","v":74},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F72-F73,5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG73-AG72","v":10.481660043029706},-0.44367832589983891,-2.4030447504667904,-3.8031293905983432,-4.8391437154052426]
[{"$f":"ROW()","v":75}]
[{"$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,"PV","PV","PV","PV","PV"]
[{"$f":"ROW()","v":77},null,null,"OPEX",null,{"$f":"SUM(AG77:AK77)","v":294.05110896431887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG65*AG$15","v":59.725949348675414},59.370711189024078,58.873070492068202,58.597556427017658,57.483821507533506]
[{"$f":"ROW()","v":78},null,null,"Depreciation",null,{"$f":"SUM(AG78:AK78)","v":252.65594474604072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG66*AG$15","v":44.788484183940632},52.169186578926237,52.005654936552638,51.590183451417985,52.102435595203225]
[{"$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,{"$f":"AG67*AG$15","v":0},0,0,0,0]
[{"$f":"ROW()","v":80},null,null,"Return on Asset",null,184.87751854596485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG68*AG$15","v":37.41563504488726},37.485308986817373,37.125180623127818,36.678417842764667,36.17297604836773]
[{"$f":"ROW()","v":81},null,null,"Return on Working Capital",null,3.7323518489567524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG69*AG$15","v":0.72751184643436717},0.69848692092235942,0.76889800359222882,0.77004827651420149,0.76740680149359564]
[{"$f":"ROW()","v":82},null,null,"Tax",null,13.599418688919231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG70*AG$15","v":0.96150889075901647},3.0931300185415362,3.2427910644490661,3.0995925568550589,3.2023961583145528]
[{"$f":"ROW()","v":83},null,null,"Imputation Credits",null,-6.7997093444596155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG71*AG$15","v":-0.48075444537950823},-1.5465650092707681,-1.621395532224533,-1.5497962784275294,-1.6011980791572764]
[{"$f":"ROW()","v":84},null,null,"Net Cost of Service",null,742.11663344974068,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG72*AG$15","v":143.13833486931716},151.27025868496082,150.3941995875654,149.18600227614201,148.12783803175535]
[{"$f":"ROW()","v":85},null,null,"Total Smoothed Revenue",null,742.11663344967371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG73*AG$15","v":153.31654067287633},150.85189832318579,148.19388218839117,145.80453075635324,143.94978150886718]
[{"$f":"ROW()","v":86},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F84-F85,5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG85-AG84","v":10.178205803559166},-0.41836036177502933,-2.2003173991742244,-3.3814715197887608,-4.1780565228881699]
[{"$f":"ROW()","v":87}]
["Credit Foncier Check (nominal)"]
[{"$f":"ROW()","v":89},null,"Net Cash Flow",null,null,"PV"]
[{"$f":"ROW()","v":90},null,null,"Total Smoothed Revenue",null,{"$f":"AF90+SUMPRODUCT($AG$18:$AK$18,AG90:AK90)","v":742.11663344967371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$47","v":159.68745620399704},{"$f":"AH$47","v":163.64937912900865},167.44633589939559,171.59245351823131,176.44931051624943]
[{"$f":"ROW()","v":91},null,null,"Opex",null,{"$f":"AF91+SUMPRODUCT($AG$18:$AK$18,AG91:AK91)","v":-294.05110896431887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AG$38","v":-62.207801447910278},{"$f":"-AH$38","v":-64.407409734519348},-66.521504069321722,-68.961495402959784,-70.461938632526781]
[{"$f":"ROW()","v":92},null,null,"Tax",null,-13.599418688919231,null,null,null,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$44","v":-1.0014634312056168},{"$f":"-AH$44","v":-3.3555348837252303},-3.664074884947123,-3.6478063403007934,-3.9254008461255054]
[{"$f":"ROW()","v":93},null,null,"Imputation Credits",null,6.7997093444596155,null,null,null,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$45","v":0.50073171560280838},{"$f":"-AH$45","v":1.6777674418626152},1.8320374424735615,1.8239031701503967,1.9627004230627527]
[{"$f":"ROW()","v":94},null,null,"Asset Opening Value",null,-1292.3792645600065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AF34","v":-1292.3792645600065}]
[{"$f":"ROW()","v":95},null,null,"Capex",null,-376.30305301804947,null,null,null,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$31","v":-88.126652278267272},{"$f":"-AH$31","v":-83.765780698912721},-83.273678958453388,-83.333977868408041,-85.764520496854672]
[{"$f":"ROW()","v":96},null,null,"Asset Residual Value",null,1231.1488542860507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK34","v":1509.1052185324959}]
[{"$f":"ROW()","v":97},null,null,"Working Capital Opening Value",null,-18.235136778675965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Working_Capital!AE29","v":-18.235136778675965}]
[{"$f":"ROW()","v":98},null,null,"Working Capital Variation",null,-4.5962779644413061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Working_Capital!AE30","v":0},{"$f":"-Working_Capital!AF30","v":-2.6723230602226664},{"$f":"-Working_Capital!AG30","v":-0.90136589651505261},{"$f":"-Working_Capital!AH30","v":-0.82832507772650388},{"$f":"-Working_Capital!AI30","v":-0.77390576406979505}]
[{"$f":"ROW()","v":99},null,null,"Working Capital Residual Value",null,{"$f":"AF99+SUMPRODUCT($AG$18:$AK$18,AG99:AK99)","v":19.099062894160511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Working_Capital!AI31","v":23.411056577209983}]
[{"$f":"ROW()","v":100},null,null,"Net Cash Flow (should be 0)",null,-6.6847860580310225E-11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF90:AF99)","v":-1310.6144013386825},8.8522707622166905,11.126098193491302,14.917749532631866,16.644751998986592,1550.0025203094415]

{"sheet":"Price_path_AA5","index":5,"n_rows":153,"n_cols":14,"rows_kept":153,"cut":false,"hidden":false,"merged":[[31,6,31,10],[59,6,59,10],[88,6,88,10],[117,6,117,10]]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Final Decision, November 2019"}]
["Price Path"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$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":"ROW()","v":4}]
[{"$f":"ROW()","v":5},"Smoothing parameters",null,null,null,"Annual price movements (Real % change)"]
[{"$f":"ROW()","v":6},"Rounding decimal places A1 usage tariff (Year 2020 only)",5,5,null,"Tariff class","P0","X_Factor_2021","X_Factor_2022","X_Factor_2023","X_Factor_2024"]
[{"$f":"ROW()","v":7},"Rounding decimal places all other tariffs (Year 2020 only)",2,2,null,"A1 - B2",{"$f":"SolverSheet!I12","v":1.4999999999999999E-2},{"$f":"X_Factor_2021","v":1.4046716810271228E-2},{"$f":"X_Factor_2022","v":0},{"$f":"X_Factor_2023","v":0},{"$f":"X_Factor_2024","v":0}]
[{"$f":"ROW()","v":8},"B3 tariff smoothing (0=Same as A1-B2; 1=Fixed in 2020 = 2019)",1,"B3 target revenue",null,"B3",{"$f":"SolverSheet!I13","v":0},{"$f":"H7","v":1.4046716810271228E-2},{"$f":"I7","v":0},0,0]
[{"$f":"ROW()","v":9},"NPV of AA5 B3 revenue under B3 revenue smoothing same as A1-B2",673.03575477759898,{"$f":"Revenue!F247*81%","v":587.69578915299621}]
[{"$f":"ROW()","v":10},null,null,{"$f":"Revenue!F246/Revenue!F247","v":0.81040570585643712}]
[{"$f":"ROW()","v":11},null,null,null,null,null,null,null,null,null,null,null,null,"Price path button to run macro"]
[{"$f":"ROW()","v":12},"Conditional formatting key","X"]
[{"$f":"ROW()","v":13},null,null,"AA5",null,2019,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":14},"WACC","Real post tax",null,null,null,{"$f":"CoS!AG14","v":2.9814119042910869E-2},{"$f":"CoS!AH14","v":2.9814119042910869E-2},{"$f":"CoS!AI14","v":2.9814119042910869E-2},{"$f":"CoS!AJ14","v":2.9814119042910869E-2},{"$f":"CoS!AK14","v":2.9814119042910869E-2}]
[{"$f":"ROW()","v":15},"Discount factor","Real post tax",null,null,null,{"$f":"CoS!AG15","v":0.97104902866294018},{"$f":"CoS!AH15","v":0.94293621606723954},{"$f":"CoS!AI15","v":0.91563729670320115},{"$f":"CoS!AJ15","v":0.88912870757120377},{"$f":"CoS!AK15","v":0.8633875678433528}]
[{"$f":"ROW()","v":16},"Price change","%",null,null,null,{"$f":"G7","v":1.4999999999999999E-2},{"$f":"$H$7","v":1.4046716810271228E-2},{"$f":"IF(I13=Recalc_From_Year,I$7,H16)","v":1.4046716810271228E-2},{"$f":"IF(J13=Recalc_From_Year,J$7,I16)","v":1.4046716810271228E-2},{"$f":"IF(K13=Recalc_From_Year,K$7,J16)","v":1.4046716810271228E-2}]
[{"$f":"ROW()","v":17},"CPI","%",null,null,null,{"$f":"Input!AE40","v":1.1400000000000077E-2},{"$f":"Input!AF40","v":1.1400000000000077E-2},{"$f":"Input!AG40","v":1.1400000000000077E-2},{"$f":"Input!AH40","v":1.1400000000000077E-2},{"$f":"Input!AI40","v":1.1400000000000077E-2}]
[{"$f":"ROW()","v":18},"B3 price change",null,{"$f":"ROUND(Revenue!F246-Price_path_AA5!C9,6)","v":-85.045606000000006},null,null,{"$f":"$G$8","v":0},{"$f":"$H$8","v":1.4046716810271228E-2},{"$f":"IF(I15=Recalc_From_Year,I$8,H18)","v":1.4046716810271228E-2},{"$f":"IF(J15=Recalc_From_Year,J$8,I18)","v":1.4046716810271228E-2},{"$f":"IF(K15=Recalc_From_Year,K$8,J18)","v":1.4046716810271228E-2}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},"Cost of service",null,"PV"]
[{"$f":"ROW()","v":21},"OPEX","$ m real ",{"$f":"SUMPRODUCT($G$15:$K$15,$G21:$K21)","v":294.05110896431887},null,null,{"$f":"CoS!AG65","v":61.506625912507687},{"$f":"CoS!AH65","v":62.963655629481551},{"$f":"CoS!AI65","v":64.297370480695463},{"$f":"CoS!AJ65","v":65.904470216788056},{"$f":"CoS!AK65","v":66.579394525128237}]
[{"$f":"ROW()","v":22},"Depreciation","$ m real ",252.65594474604072,null,null,{"$f":"CoS!AG66","v":46.123813383152168},{"$f":"CoS!AH66","v":55.326315491954887},{"$f":"CoS!AI66","v":56.797222135666225},{"$f":"CoS!AJ66","v":58.023301927057062},{"$f":"CoS!AK66","v":60.346520538104784}]
[{"$f":"ROW()","v":23},"Asset Disposal","$ m real ",0,null,null,{"$f":"CoS!AG67","v":0},{"$f":"CoS!AH67","v":0},{"$f":"CoS!AI67","v":0},{"$f":"CoS!AJ67","v":0},{"$f":"CoS!AK67","v":0}]
[{"$f":"ROW()","v":24},"Return on Asset","$ m real ",184.87751854596485,null,null,{"$f":"CoS!AG68","v":38.531149242181634},{"$f":"CoS!AH68","v":39.753811920767653},{"$f":"CoS!AI68","v":40.545727830003131},{"$f":"CoS!AJ68","v":41.252090423396169},{"$f":"CoS!AK68","v":41.896568117981879}]
[{"$f":"ROW()","v":25},"Return on Working Capital","$ m real ",3.7323518489567524,null,null,{"$f":"CoS!AG69","v":0.74920197122908927},{"$f":"CoS!AH69","v":0.74075733758066964},{"$f":"CoS!AI69","v":0.83974080824436204},{"$f":"CoS!AJ69","v":0.86607064866650252},{"$f":"CoS!AK69","v":0.88883235070258593}]
[{"$f":"ROW()","v":26},"Tax","$ m real ",13.599418688919231,null,null,{"$f":"CoS!AG70","v":0.99017543128892294},{"$f":"CoS!AH70","v":3.2803173383691195},{"$f":"CoS!AI70","v":3.5415672517108039},{"$f":"CoS!AJ70","v":3.4861010902708203},{"$f":"CoS!AK70","v":3.7091061738516649}]
[{"$f":"ROW()","v":27},"Imputation Credits","$ m real ",-6.7997093444596155,null,null,{"$f":"CoS!AG71","v":-0.49508771564446147},{"$f":"CoS!AH71","v":-1.6401586691845598},{"$f":"CoS!AI71","v":-1.7707836258554019},{"$f":"CoS!AJ71","v":-1.7430505451354101},{"$f":"CoS!AK71","v":-1.8545530869258324}]
[{"$f":"ROW()","v":28},"Net Cost of Service","$ m real ",742.11663344974068,null,null,{"$f":"SUM(G21:G27)","v":147.40587822471502},{"$f":"SUM(H21:H27)","v":160.42469904896933},{"$f":"SUM(I21:I27)","v":164.25084488046457},{"$f":"SUM(J21:J27)","v":167.78898376104317},{"$f":"SUM(K21:K27)","v":171.56586861884333}]
[{"$f":"ROW()","v":29},"Total Tariff Revenue","$ m real ",742.11663344967371,null,null,{"$f":"CoS!AG73","v":157.88753826774473},{"$f":"CoS!AH73","v":159.98102072306949},{"$f":"CoS!AI73","v":161.84780012999778},{"$f":"CoS!AJ73","v":163.98585437044483},{"$f":"CoS!AK73","v":166.72672490343808}]
[{"$f":"ROW()","v":30},"Check CoS - Revenue rounded to nearest $100k (should be 0)","$ m real ",{"$f":"ROUND(D28-D29,6)","v":0}]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32},null,null,null,null,"AAP4 closing tariff","Fixed $ Increments"]
[{"$f":"ROW()","v":33},"Charging parameter\n ($ real at 31 December 2019)","Units",null,null,2019,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":34},"Reference tariff A1"]
[{"$f":"ROW()","v":35},"Standing charge","$/year",null,null,{"$f":"Load_Tariffs!AH201","v":32444.85}]
[{"$f":"ROW()","v":36},"Demand charge"]
[{"$f":"ROW()","v":37},"First 10 km","$/GJ km",null,null,{"$f":"Load_Tariffs!AH202","v":136.75}]
[{"$f":"ROW()","v":38},"Distance > 10 km","$/GJ km",null,null,{"$f":"Load_Tariffs!AH203","v":71.98}]
[{"$f":"ROW()","v":39},"Usage charge"]
[{"$f":"ROW()","v":40},"First 10 km","$/GJ km",null,null,{"$f":"Load_Tariffs!AH204","v":2.8930000000000001E-2}]
[{"$f":"ROW()","v":41},"Distance > 10 km","$/GJ km",null,null,{"$f":"Load_Tariffs!AH205","v":1.4579999999999999E-2}]
[{"$f":"ROW()","v":42},"Reference tariff A2"]
[{"$f":"ROW()","v":43},"Standing charge","$/Year",null,null,{"$f":"Load_Tariffs!AH207","v":17952}]
[{"$f":"ROW()","v":44},"First 10 TJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH211","v":1.74}]
[{"$f":"ROW()","v":45},"Volume > 10 TJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH212","v":0.93}]
[{"$f":"ROW()","v":46},"Reference tariff B1"]
[{"$f":"ROW()","v":47},"Standing charge","$/Year",null,null,{"$f":"Load_Tariffs!AH214","v":907.55}]
[{"$f":"ROW()","v":48},"First 5 TJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH215","v":3.45}]
[{"$f":"ROW()","v":49},"Volume > 5 TJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH217","v":2.97}]
[{"$f":"ROW()","v":50},"Reference tariff B2"]
[{"$f":"ROW()","v":51},"Standing charge","$/Year",null,null,{"$f":"Load_Tariffs!AH219","v":226.74}]
[{"$f":"ROW()","v":52},"First 100 GJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH220","v":5.77}]
[{"$f":"ROW()","v":53},"Volume > 100 GJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH221","v":3.44}]
[{"$f":"ROW()","v":54},"Reference tariff B3"]
[{"$f":"ROW()","v":55},"Standing charge","$/Year",null,null,{"$f":"Load_Tariffs!AH223","v":116.84}]
[{"$f":"ROW()","v":56},"First 1.818255 GJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH227","v":0}]
[{"$f":"ROW()","v":57},"Volume > 1.825 <9.855 GJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH228","v":4.8899999999999997},{"$f":"ROUND(G58/3,$C$7)","v":0.5}]
[{"$f":"ROW()","v":58},"Volume > 9.855 GJ","$/GJ",null,null,{"$f":"Load_Tariffs!AH229","v":2.11},{"$f":"ROUND(SolverSheet!I15,$C$7)*0 +SolverSheet!$F$15","v":1.49}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60},null,null,null,null,"AAP4 closing tariff","Tariffs to which X factor applied (X Factor will be applied to any cell containing \"X\")"]
[{"$f":"ROW()","v":61},"Charging parameter\n ($ real at 30 June 2019)","Units $ real",null,null,2019,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":62},"Reference tariff A1"]
[{"$f":"ROW()","v":63},"Standing charge","$/year",null,null,{"$f":"F35","v":32444.85},{"$f":"IF(G35<>0,0,\"x\")","v":"x"},{"$f":"IF(H35<>0,0,\"x\")","v":"x"},{"$f":"IF(I35<>0,0,\"x\")","v":"x"},{"$f":"IF(J35<>0,0,\"x\")","v":"x"},{"$f":"IF(K35<>0,0,\"x\")","v":"x"}]
[{"$f":"ROW()","v":64},"Demand charge"]
[{"$f":"ROW()","v":65},"First 10 km","$/GJ km",null,null,136.75,{"$f":"IF(G37<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":66},"Distance > 10 km","$/GJ km",null,null,71.98,"x","x","x","x","x"]
[{"$f":"ROW()","v":67},"Usage charge",null,null,null,0]
[{"$f":"ROW()","v":68},"First 10 km","$/GJ km",null,null,2.8930000000000001E-2,{"$f":"IF(G40<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":69},"Distance > 10 km","$/GJ km",null,null,1.4579999999999999E-2,"x","x","x","x","x"]
[{"$f":"ROW()","v":70},"Reference tariff A2",null,null,null,0]
[{"$f":"ROW()","v":71},"Standing charge","$/Year",null,null,17952,{"$f":"IF(G43<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":72},"First 10 TJ","$/GJ",null,null,1.74,"x","x","x","x","x"]
[{"$f":"ROW()","v":73},"Volume > 10 TJ","$/GJ",null,null,0.93,"x","x","x","x","x"]
[{"$f":"ROW()","v":74},"Reference tariff B1",null,null,null,0]
[{"$f":"ROW()","v":75},"Standing charge","$/Year",null,null,907.55,{"$f":"IF(G47<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":76},"First 5 TJ","$/GJ",null,null,3.45,"x","x","x","x","x"]
[{"$f":"ROW()","v":77},"Volume > 5 TJ","$/GJ",null,null,2.97,"x","x","x","x","x"]
[{"$f":"ROW()","v":78},"Reference tariff B2",null,null,null,0]
[{"$f":"ROW()","v":79},"Standing charge","$/Year",null,null,226.74,{"$f":"IF(G51<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":80},"First 100 GJ","$/GJ",null,null,5.77,"x","x","x","x","x"]
[{"$f":"ROW()","v":81},"Volume > 100 GJ","$/GJ",null,null,3.44,"x","x","x","x","x"]
[{"$f":"ROW()","v":82},"Reference tariff B3",null,null,null,0]
[{"$f":"ROW()","v":83},"Standing charge","$/Year",null,null,116.84,{"$f":"IF(G55<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":84},"First 1.818255 GJ","$/GJ",null,null,0,"x","x","x","x","x"]
[{"$f":"ROW()","v":85},"Volume > 1.825 <9.855 GJ","$/GJ",null,null,4.8899999999999997,0,"x","x","x","x"]
[{"$f":"ROW()","v":86},"Volume > 9.855 GJ","$/GJ",null,null,2.11,0,"x","x","x","x"]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88},"Manual tariff adjustment to balance NPV = 0 (necessary due to tariff rounding)"]
[{"$f":"ROW()","v":89},null,null,null,null,"AAP4 closing tariff","Forecast tariffs ($ real)"]
[{"$f":"ROW()","v":90},"Charging parameter\n ($ real at 31 December 2019)","Units $ real",null,null,2019,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":91},"Reference tariff A1"]
[{"$f":"ROW()","v":92},"Standing charge","$/year"]
[{"$f":"ROW()","v":93},"Demand charge"]
[{"$f":"ROW()","v":94},"First 10 km","$/GJ km"]
[{"$f":"ROW()","v":95},"Distance > 10 km","$/GJ km"]
[{"$f":"ROW()","v":96},"Usage charge"]
[{"$f":"ROW()","v":97},"First 10 km","$/GJ km"]
[{"$f":"ROW()","v":98},"Distance > 10 km","$/GJ km"]
[{"$f":"ROW()","v":99},"Reference tariff A2"]
[{"$f":"ROW()","v":100},"Standing charge","$/Year"]
[{"$f":"ROW()","v":101},"First 10 TJ","$/GJ"]
[{"$f":"ROW()","v":102},"Volume > 10 TJ","$/GJ"]
[{"$f":"ROW()","v":103},"Reference tariff B1"]
[{"$f":"ROW()","v":104},"Standing charge","$/Year"]
[{"$f":"ROW()","v":105},"First 5 TJ","$/GJ"]
[{"$f":"ROW()","v":106},"Volume > 5 TJ","$/GJ"]
[{"$f":"ROW()","v":107},"Reference tariff B2"]
[{"$f":"ROW()","v":108},"Standing charge","$/Year"]
[{"$f":"ROW()","v":109},"First 100 GJ","$/GJ"]
[{"$f":"ROW()","v":110},"Volume > 100 GJ","$/GJ"]
[{"$f":"ROW()","v":111},"Reference tariff B3"]
[{"$f":"ROW()","v":112},"Standing charge","$/Year"]
[{"$f":"ROW()","v":113},"First 1.818255 GJ","$/GJ"]
[{"$f":"ROW()","v":114},"Volume > 1.825 <9.855 GJ","$/GJ"]
[{"$f":"ROW()","v":115},"Volume > 9.855 GJ","$/GJ"]
[{"$f":"ROW()","v":116}]
[{"$f":"ROW()","v":117},"Proposed Tariffs"]
[{"$f":"ROW()","v":118},null,null,null,null,"AAP4 closing tariff",{"$f":"\"Forecast tariffs (Real \"&Input!G43&\" $)\"","v":"Forecast tariffs (Real 31/12/2019 $)"}]
[{"$f":"ROW()","v":119},"Charging parameter\n ($ real at 31 December 2019)","Units $ real",null,null,2019,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":120},"Reference tariff A1"]
[{"$f":"ROW()","v":121},"Standing charge","$/year",null,null,{"$f":"F63","v":32444.85},{"$f":"ROUND(IF(G35<>0,F121+G35,F121*(1+G$16)),$C$7)+G92","v":32931.519999999997},{"$f":"IF(H35<>0,G121+H35,G121*(1+H$16))+H92","v":33394.099735571777},{"$f":"IF(I35<>0,H121+I35,H121*(1+I$16))+I92","v":33863.177197691308},34338.843658083308,34821.191670540582]
[{"$f":"ROW()","v":122},"Demand charge"]
[{"$f":"ROW()","v":123},"First 10 km","$/GJ km",null,null,{"$f":"F65","v":136.75},{"$f":"ROUND(IF(G37<>0,F123+G37,F123*(1+G$16)),$C$7)+G94","v":138.80000000000001},{"$f":"IF(H37<>0,G123+H37,G123*(1+H$16))+H94","v":140.74968429326566},{"$f":"IF(I37<>0,H123+I37,H123*(1+I$16))+I94","v":142.72675524966823},144.73159756190921,146.76460132635947]
[{"$f":"ROW()","v":124},"Distance > 10 km","$/GJ km",null,null,{"$f":"F66","v":71.98},73.06,{"$f":"IF(H38<>0,G124+H38,G124*(1+H$16))+H95","v":74.086253130158411},{"$f":"IF(I38<>0,H124+I38,H124*(1+I$16))+I95","v":75.126921747411814},76.182208342025106,77.252318248586604]
[{"$f":"ROW()","v":125},"Usage charge"]
[{"$f":"ROW()","v":126},"First 10 km","$/GJ km",null,null,{"$f":"F68","v":2.8930000000000001E-2},{"$f":"ROUND(IF(G40<>0,F126+G40,F126*(1+G$16)),$C$6)+G97","v":2.9360000000000001E-2},{"$f":"IF(H40<>0,G126+H40,G126*(1+H$16))+H97","v":2.9772411605549561E-2},{"$f":"IF(I40<>0,H126+I40,H126*(1+I$16))+I97","v":3.0190616240131547E-2},3.0614695276784246E-2,3.1044731231569981E-2]
[{"$f":"ROW()","v":127},"Distance > 10 km","$/GJ km",null,null,{"$f":"F69","v":1.4579999999999999E-2},1.4800000000000001E-2,{"$f":"IF(H41<>0,G127+H41,G127*(1+H$16))+H98","v":1.5007891408792013E-2},{"$f":"IF(I41<>0,H127+I41,H127*(1+I$16))+I98","v":1.5218703009330616E-2},1.5432475820722305E-2,1.564925143825735E-2]
[{"$f":"ROW()","v":128},"Reference tariff A2"]
[{"$f":"ROW()","v":129},"Standing charge","$/Year",null,null,{"$f":"F71","v":17952},{"$f":"ROUND(IF(G43<>0,F129+G43,F129*(1+G$16)),$C$7)+G100","v":18221.28},{"$f":"IF(H43<>0,G129+H43,G129*(1+H$16))+H100","v":18477.229160080657},{"$f":"IF(I43<>0,H129+I43,H129*(1+I$16))+I100","v":18736.773565530795},18999.96371774398,19266.850827492555]
[{"$f":"ROW()","v":130},"First 10 TJ","$/GJ",null,null,1.74,1.77,{"$f":"IF(H44<>0,G130+H44,G130*(1+H$16))+H101","v":1.7948626887541799},{"$f":"IF(I44<>0,H130+I44,H130*(1+I$16))+I101","v":1.8200746166564317},1.8456406893701673,1.8715658814672638]
[{"$f":"ROW()","v":131},"Volume > 10 TJ","$/GJ",null,null,0.93,0.94,{"$f":"IF(H45<>0,G131+H45,G131*(1+H$16))+H102","v":0.95320391380165481},{"$f":"IF(I45<>0,H131+I45,H131*(1+I$16))+I102","v":0.9665932992412688},0.98017076158641658,0.99393894270012872]
[{"$f":"ROW()","v":132},"Reference tariff B1",null,null,null,0]
[{"$f":"ROW()","v":133},"Standing charge","$/Year",null,null,907.55,{"$f":"ROUND(IF(G47<>0,F133+G47,F133*(1+G$16)),$C$7)+G104","v":921.16},{"$f":"IF(H47<>0,G133+H47,G133*(1+H$16))+H104","v":934.09927365694932},{"$f":"IF(I47<>0,H133+I47,H133*(1+I$16))+I104","v":947.22030162668841},960.52563696057814,974.01786857196873]
[{"$f":"ROW()","v":134},"First 5 TJ","$/GJ",null,null,3.45,3.5,{"$f":"IF(H48<>0,G134+H48,G134*(1+H$16))+H105","v":3.549163508835949},{"$f":"IF(I48<>0,H134+I48,H134*(1+I$16))+I105","v":3.599017603557916},3.6495719846302745,3.7008364887770751]
[{"$f":"ROW()","v":135},"Volume > 5 TJ","$/GJ",null,null,2.97,3.01,{"$f":"IF(H49<>0,G135+H49,G135*(1+H$16))+H106","v":3.0522806175989161},{"$f":"IF(I49<>0,H135+I49,H135*(1+I$16))+I106","v":3.0951551390598078},3.1386319067820363,3.1827193803482849]
[{"$f":"ROW()","v":136},"Reference tariff B2"]
[{"$f":"ROW()","v":137},"Standing charge","$/Year",null,null,{"$f":"F79","v":226.74},{"$f":"ROUND(IF(G51<>0,F137+G51,F137*(1+G$16)),$C$7)+G108","v":230.14},{"$f":"IF(H51<>0,G137+H51,G137*(1+H$16))+H108","v":233.37271140671578},{"$f":"IF(I51<>0,H137+I51,H137*(1+I$16))+I108","v":236.65083179509105},239.97499901223179,243.34585986490171]
[{"$f":"ROW()","v":138},"First 100 GJ","$/GJ",null,null,{"$f":"F80","v":5.77},5.86,{"$f":"IF(H52<>0,G138+H52,G138*(1+H$16))+H109","v":5.9423137605081893},{"$f":"IF(I52<>0,H138+I52,H138*(1+I$16))+I109","v":6.0257837590998253},6.110426237123832,6.1962576640667608]
[{"$f":"ROW()","v":139},"Volume > 100 GJ","$/GJ",null,null,{"$f":"F81","v":3.44},3.49,{"$f":"IF(H53<>0,G139+H53,G139*(1+H$16))+H110","v":3.5390230416678463},{"$f":"IF(I53<>0,H139+I53,H139*(1+I$16))+I110","v":3.5887346961191788},3.6391446361027593,3.6902626702377122]
[{"$f":"ROW()","v":140},"Reference tariff B3"]
[{"$f":"ROW()","v":141},"Standing charge","$/Year",null,null,{"$f":"F83","v":116.84},{"$f":"ROUND(IF(G55<>0,F141+G55,IF($C$8=0,F141*(1+G$16),$F$141)),$C$7)","v":116.84},{"$f":"IF(H55<>0,G141+H55,IF($C$8=0,G141*(1+H$16),$F$141))","v":116.84},{"$f":"IF(I55<>0,H141+I55,IF($C$8=0,H141*(1+I$16),$F$141))","v":116.84},116.84,116.84]
[{"$f":"ROW()","v":142},"First 1.818255 GJ","$/GJ",null,null,{"$f":"F84","v":0},{"$f":"ROUND(IF(G56<>0,F142+G56,F142*(1+IF($C$8=0,G$16,G$18))),$C$7)","v":0},{"$f":"IF(H56<>0,G142+H56,G142*(1+IF($C$8=0,H$16,H$18)))","v":0},{"$f":"IF(I56<>0,H142+I56,H142*(1+IF($C$8=0,I$16,I$18)))","v":0},0,0]
[{"$f":"ROW()","v":143},"Volume > 1.825 <9.855 GJ","$/GJ",null,null,{"$f":"F85","v":4.8899999999999997},{"$f":"ROUND(IF(G57<>0,F143+G57,F143*(1+IF($C$8=0,G$16,G$18))),$C$7)+G114","v":5.39},{"$f":"IF(H57<>0,G143+H57,G143*(1+IF($C$8=0,H$16,H$18)))+H114","v":5.4657118036073609},{"$f":"IF(I57<>0,H143+I57,H143*(1+IF($C$8=0,I$16,I$18)))+I114","v":5.5424871094791897},5.6203408563306221,5.6992881927166952]
[{"$f":"ROW()","v":144},"Volume > 9.855 GJ","$/GJ",null,null,{"$f":"F86","v":2.11},{"$f":"ROUND(IF(G58<>0,F144+G58,F144*(1+IF($C$8=0,G$16,G$18))),$C$7)+G115","v":3.6},{"$f":"IF(H58<>0,G144+H58,G144*(1+IF($C$8=0,H$16,H$18)))+H115","v":3.6505681805169763},{"$f":"IF(I58<>0,H144+I58,H144*(1+IF($C$8=0,I$16,I$18)))+I115","v":3.701846677945285},3.7538454699054253,3.8065746741707058]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":146},"Average B3 customer bill ($ real December 2019)"]
[{"$f":"ROW()","v":147}]
[{"$f":"ROW()","v":148},"Charging parameter\n ($ real at 31 December 2019)","Units $ real","B3 ave consumption in GJ",null,2019,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":149},"Standing charge","$/Year",null,null,{"$f":"F141","v":116.84},{"$f":"G141","v":116.84},116.84,116.84,116.84,116.84]
[{"$f":"ROW()","v":150},"First 1.818255 GJ","$/GJ",1.818255,null,{"$f":"$D150*F142","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":151},"Volume > 1.825 <9.855 GJ","$/GJ",9.8550000000000004,null,{"$f":"($D151-$D150)*F143","v":39.299683049999999},43.318055549999997,43.926532009082436,44.54355556467133,45.169246275410842,45.803725886374934]
[{"$f":"ROW()","v":152},"Volume > 9.855 GJ","$/GJ",13.5,null,7.6909499999999991,13.121999999999998,13.306321017984377,13.493231141110563,13.682766737805274,13.874964687352222]
[{"$f":"ROW()","v":153},"Total",null,null,null,{"$f":"SUM(F149:F152)","v":163.83063304999999},{"$f":"SUM(G149:G152)","v":173.28005554999999},174.0728530270668,174.87678670578188,175.69201301321613,176.51869057372716]

{"sheet":"Load_Tariffs","index":6,"n_rows":385,"n_cols":39,"rows_kept":385,"cut":false,"hidden":false,"merged":[[3,34,3,38],[294,19,294,25],[175,26,175,33],[182,26,182,33],[167,19,167,25],[169,19,169,25],[162,26,162,33],[172,19,172,25],[84,19,84,25],[143,19,143,25],[153,19,153,25],[162,19,162,25],[165,19,165,25],[55,19,55,25],[326,19,326,25],[356,19,356,25],[262,19,262,25],[196,26,196,33],[230,19,230,25],[199,19,199,25],[196,19,196,25],[199,9,199,13],[199,14,199,18],[175,14,175,18],[175,19,175,25],[230,9,230,13],[230,14,230,18],[190,9,190,13],[190,14,190,18],[182,14,182,18],[182,19,182,25],[196,14,196,18],[192,14,192,18],[190,19,190,25],[192,19,192,25],[172,14,172,18],[167,14,167,18],[84,14,84,18],[169,14,169,18],[165,14,165,18],[162,14,162,18],[62,14,62,18],[3,9,3,13],[3,29,3,33],[3,22,3,25],[3,14,3,18],[19,14,19,18],[19,19,19,25],[62,19,62,25],[55,14,55,18]]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Final Decision, November 2019"}]
["Inputs for Tariff Revenue"]
["Ref",null,{"$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},{"$f":"COLUMN()","v":28},{"$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},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,null,null,null,"Year Ending 30 June",null,null,null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,"3","3",3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R6","v":2009},{"$f":"1+S6","v":2010},"2010",{"$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!U8","v":365},{"$f":"Input!V8","v":366},{"$f":"Input!W8","v":365},{"$f":"Input!X8","v":365},{"$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},{"$f":"Input!Z8","v":365},{"$f":"Input!AA8","v":366},{"$f":"Input!AB8","v":365},{"$f":"Input!AC8","v":365},{"$f":"Input!AD8","v":365},{"$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}]
["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},{"$f":"U8/365","v":0.50410958904109593},{"$f":"1-U9","v":0.49589041095890407},{"$f":"Input!U9","v":1},{"$f":"Input!V9","v":1},{"$f":"Input!W9","v":1},{"$f":"Input!X9","v":1},{"$f":"Input!Y9","v":0.50410958904109593},{"$f":"AB8/365","v":0.74794520547945209},{"$f":"1-AB9","v":0.25205479452054791},{"$f":"Input!Z9","v":1},{"$f":"Input!AA9","v":1},{"$f":"Input!AB9","v":1},{"$f":"Input!AC9","v":1},{"$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},{"$f":"Input!AI9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":11},null,"Actual and Forecast Inflations used in calculation"]
[{"$f":"ROW()","v":12},null,null,"Selected CPI period",null,null,null,null,{"$f":"Input!I38","v":"1999-12-31"},{"$f":"Input!J38","v":"2000-12-31"},{"$f":"Input!K38","v":"2001-12-31"},{"$f":"Input!L38","v":"2002-12-31"},{"$f":"Input!M38","v":"2003-12-31"},{"$f":"Input!N38","v":"2004-12-31"},{"$f":"Input!O38","v":"2005-12-31"},{"$f":"Input!P38","v":"2006-12-31"},{"$f":"Input!Q38","v":"2007-12-31"},{"$f":"Input!R38","v":"2008-12-31"},{"$f":"Input!S38","v":"2009-12-31"},{"$f":"Input!T38","v":"2010-06-30"},"2010-12-31","2011-06-06",{"$f":"Input!U38","v":"2011-06-30"},{"$f":"Input!V38","v":"2012-06-30"},{"$f":"Input!W38","v":"2013-06-30"},{"$f":"Input!X38","v":"2014-06-30"},{"$f":"Input!Y38","v":"2014-12-31"},{"$f":"AD12","v":"2015-12-31"},"2015-12-31",{"$f":"Input!Z38","v":"2015-12-31"},{"$f":"Input!AA38","v":"2016-12-31"},{"$f":"Input!AB38","v":"2017-12-31"},{"$f":"Input!AC38","v":"2018-12-31"},{"$f":"Input!AD38","v":"2019-12-31"},{"$f":"Input!AE38","v":"2020-12-31"},{"$f":"Input!AF38","v":"2021-12-31"},{"$f":"Input!AG38","v":"2022-12-31"},{"$f":"Input!AH38","v":"2023-12-31"},{"$f":"Input!AI38","v":"2024-12-03"}]
[{"$f":"ROW()","v":13},null,null,"CPI",null,null,null,null,{"$f":"Input!I39","v":69.06674057649667},{"$f":"Input!J39","v":73.073835920177402},{"$f":"Input!K39","v":75.355654101995583},{"$f":"Input!L39","v":77.637472283813764},{"$f":"Input!M39","v":79.474057649667429},{"$f":"Input!N39","v":81.533259423503338},{"$f":"Input!O39","v":83.81507760532152},{"$f":"Input!P39","v":86.542128603104217},{"$f":"Input!Q39","v":89.102217294900214},{"$f":"Input!R39","v":92.385809312638571},{"$f":"Input!S39","v":94.333702882483365},{"$f":"Input!T39","v":95.780709534368057},{"$f":"T13*(1+U14)","v":96.838137472283805},{"$f":"U13*(1+V14)","v":99.231263858093129},{"$f":"Input!U39","v":99.231263858093129},{"$f":"Input!V39","v":100.4},{"$f":"Input!W39","v":102.8},{"$f":"Input!X39","v":105.9},{"$f":"Input!Y39","v":106.6},{"$f":"AD13","v":108.4},{"$f":"AD13","v":108.4},{"$f":"Input!Z$39","v":108.4},{"$f":"Input!AA$39","v":110},{"$f":"Input!AB$39","v":112.1},{"$f":"Input!AC$39","v":114.1},{"$f":"Input!AD$39","v":115.45529246299999},{"$f":"Input!AE$39","v":116.77148279707821},{"$f":"Input!AF$39","v":118.1026777009649},{"$f":"Input!AG$39","v":119.44904822675591},{"$f":"Input!AH$39","v":120.81076737654094},{"$f":"Input!AI$39","v":122.18801012463351}]
[{"$f":"ROW()","v":14},null,null,"Inflation",null,null,null,null,null,{"$f":"J13/I13-1","v":5.8017727639001038E-2},3.1226199543031186E-2,3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,1.5339233038347944E-2,1.1040092969204052E-2,2.4712643678161061E-2,{"$f":"W13/T13-1","v":3.6025566531086683E-2},{"$f":"X13/W13-1","v":1.1777902411665764E-2},2.3904382470119501E-2,3.0155642023346418E-2,6.6100094428704903E-3,1.6885553470919357E-2,{"$f":"AD14","v":1.6885553470919357E-2},{"$f":"AD13/AA13-1","v":1.6885553470919357E-2},1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.187811098159508E-2,{"$f":"AI13/AH13-1","v":1.1400000000000077E-2},1.1400000000000077E-2,{"$f":"AK13/AJ13-1","v":1.1400000000000077E-2},{"$f":"AL13/AK13-1","v":1.1400000000000077E-2},{"$f":"AM13/AL13-1","v":1.1400000000000077E-2}]
[{"$f":"ROW()","v":15},null,"Inflation to Convert from the end of the period"]
[{"$f":"ROW()","v":16},null,null,{"$f":"\"Inflation Factor (convert to real \"&Input!$G$43&\" $)\"","v":"Inflation Factor (convert to real 31/12/2019 $)"},null,null,"Base period",{"$f":"Input!G38","v":"2019-12-31"},{"$f":"Input!I43","v":1.6716481985294278},{"$f":"Input!J43","v":1.579981275228499},{"$f":"Input!K43","v":1.5321384153434412},{"$f":"Input!L43","v":1.4871078239247451},{"$f":"Input!M43","v":1.4527418868172404},{"$f":"Input!N43","v":1.4160514773890918},{"$f":"Input!O43","v":1.3775002751494154},{"$f":"Input!P43","v":1.3340935140675367},{"$f":"Input!Q43","v":1.2957622825577888},{"$f":"Input!R43","v":1.2497080809488073},{"$f":"Input!S43","v":1.2239028993362948},{"$f":"HLOOKUP($H$16,$I$12:$AH$13,2,FALSE)/T$13","v":1.2054127916182569},{"$f":"HLOOKUP($H$16,$I$12:$AH$13,2,FALSE)/U$13","v":1.1922502381465632},{"$f":"HLOOKUP($H$16,$I$12:$AH$13,2,FALSE)/V$13","v":1.163497147714537},{"$f":"Input!U43","v":1.163497147714537},{"$f":"Input!V43","v":1.1499531121812747},{"$f":"Input!W43","v":1.1231059578112841},{"$f":"Input!X43","v":1.0902293905854579},{"$f":"Input!Y43","v":1.0830702857692307},{"$f":"AC16","v":1.0650857238284133},{"$f":"AD16","v":1.0650857238284133},{"$f":"Input!Z43","v":1.0650857238284133},{"$f":"Input!AA43","v":1.0495935678454544},{"$f":"Input!AB43","v":1.0299312440945585},{"$f":"Input!AC43","v":1.0118781109815951},{"$f":"Input!AD43","v":1},{"$f":"Input!AE43","v":0.9887284951552302},{"$f":"Input!AF43","v":0.97758403713192621},{"$f":"Input!AG43","v":0.96656519392122431},{"$f":"Input!AH43","v":0.95567054965515541},{"$f":"Input!AI43","v":0.94489870442471358}]
[{"$f":"ROW()","v":17},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$43& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"1/I16","v":0.59821199273849246},0.63291889320357841,0.65268254485730781,0.67244619651103721,0.68835352589086818,0.70618901640764831,0.7259526680613777,0.74957264198900553,0.77174649506392135,0.80018687183392212,0.81705828178222784,{"$f":"1/T16","v":0.82959132917239753},0.83875009457290639,0.85947782679511053,0.85947782679511053,0.86960067276409392,0.89038793984211984,0.91723815981790369,{"$f":"1/AA16","v":0.92330111271566129},{"$f":"1/AB16","v":0.93889156302418086},0.93889156302418086,0.93889156302418086,0.95274974107619836,0.97093859976947117,0.98826132233449293,1,{"$f":"1/AI16","v":1.0114000000000001},1.0229299600000001,1.0345913615440001,1.0463857030656019,1.0583145000805498]
[{"$f":"ROW()","v":18}]
["Volume & Customer Num by Tariff Class"]
[{"$f":"ROW()","v":20},null,null,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,null,null,null,"Actuals",null,null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":21},null,"Customers Including Prudent Discounts"]
[{"$f":"ROW()","v":22},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,{"$f":"O29+O43","v":70.5},72.5,72,73,75.5,{"$f":"T29+T36","v":75.333333333333329},75,75.166666666666671,75.166666666666671,72.916666666666671,75.666666666666671,74.5,72.5,null,null,{"$f":"AD29+AD36","v":73.5},76,75.5,74.5,75,{"$f":"AI29+AI36","v":75},75,74.5,74,74]
[{"$f":"ROW()","v":23},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,93,96,97,98,99,102.16666666666667,100.5,105,105,112.5,109.08333333333333,107.5,107,null,null,{"$f":"AD30+AD37","v":106.5},102,99,103,105,{"$f":"AI30+AI37","v":105.5},106,106.5,107,107.5]
[{"$f":"ROW()","v":24},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,{"$f":"AD31+AD38","v":1445},1519.5,1600,1670.5,1728.4094257690999,{"$f":"AI31+AI38","v":1780.0067321768149},1834.1935749561615,1888.4899681018462,1943.3922530419013,1998.9186065301583]
[{"$f":"ROW()","v":25},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,5988,5810,6218,6677,7248.5056794656275,7702.5,7898,8110.083333333333,8110.083333333333,8713.75,9267.25,9801.5,10224.5,null,null,{"$f":"AD32+AD39","v":10624.5},11114.5,11496.5,11740,11957.438694812072,{"$f":"AI32+AI39","v":12238.842887372295},12519.274288855257,12795.993485103061,13095.754268904439,13402.121076219861]
[{"$f":"ROW()","v":26},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,{"$f":"AD33+AD40","v":686910.5},705512.5,718910.5,728627,735064.52882424707,{"$f":"AI33+AI40","v":740372.0810432923},747882.70058965217,757221.47965276672,769292.6773152228,783000.34958474012]
[{"$f":"ROW()","v":27},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O22:O26)","v":522903},{"$f":"SUM(P22:P26)","v":543170.5},{"$f":"SUM(Q22:Q26)","v":563609},{"$f":"SUM(R22:R26)","v":581793},{"$f":"SUM(S22:S26)","v":598171.0056794656},{"$f":"SUM(T22:T26)","v":610352.16666666663},618481.89875034522,624074.08333333337,624074.08333333337,640098.66666666674,653498.25,669021,682986,null,null,{"$f":"SUM(AD22:AD26)","v":699160},718324.5,732181.5,742215,748930.3769448282,{"$f":"SUM(AI22:AI26)","v":754571.43066284142},762417.16845346359,772086.96310597158,784512.8238371691,798582.88926749013]
[{"$f":"ROW()","v":28},null,"Customers Receiving Prudent Discounts"]
[{"$f":"ROW()","v":29},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,29,30.5,29.5,28,27,25,{"$f":"W29","v":22},{"$f":"W29","v":22},22,17,13,10,8,null,null,7,4,3,2,2,2,2,2,2,2]
[{"$f":"ROW()","v":30},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,12,11.5,10,7.5,5,5,{"$f":"W30","v":4},{"$f":"W30","v":4},4,3,2.5,3,4,null,null,4,3.5,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":31},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,4,4,4,4,3.5,3,2.5,2.5,2.5,1.5,1,1,1,null,null,1,1,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,5,5,5,5,5.0056794656276162,5,5,5,5,5,5,4.5,3,null,null,2,2,2,1.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":33},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,0.5,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O29:O33)","v":51},{"$f":"SUM(P29:P33)","v":52},{"$f":"SUM(Q29:Q33)","v":49.5},{"$f":"SUM(R29:R33)","v":45.5},{"$f":"SUM(S29:S33)","v":41.505679465627615},{"$f":"SUM(T29:T33)","v":39},34.5,34.5,34.5,27.5,22.5,19.5,{"$f":"SUM(AA29:AA33)","v":17},null,null,15,11,7.5,4.5,2,{"$f":"SUM(AI29:AI33)","v":2},2,2,2,2]
[{"$f":"ROW()","v":35},null,"Customers (Excluding Prudent Discounts)"]
[{"$f":"ROW()","v":36},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,{"$f":"W36","v":53.166666666666671},53.166666666666671,55.916666666666671,62.666666666666671,64.5,64.5,null,null,66.5,72,72.5,72.5,73,73,73,72.5,72,72]
[{"$f":"ROW()","v":37},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,{"$f":"W37","v":101},101,109.5,106.58333333333333,104.5,103,null,null,102.5,98.5,97,102,105,105.5,106,106.5,107,107.5]
[{"$f":"ROW()","v":38},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,1444,1518.5,1599.5,1670.5,1728.4094257690999,1780.0067321768149,1834.1935749561615,1888.4899681018462,1943.3922530419013,1998.9186065301583]
[{"$f":"ROW()","v":39},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,5983,5805,6213,6672,7243.5,7697.5,7893,8105.083333333333,8105.083333333333,8708.75,9262.25,9797,10221.5,null,null,10622.5,11112.5,11494.5,11738.5,11957.438694812072,12238.842887372295,12519.274288855257,12795.993485103061,13095.754268904439,13402.121076219861]
[{"$f":"ROW()","v":40},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,686909.5,705512,718910.5,728627,735064.52882424707,740372.0810432923,747882.70058965217,757221.47965276672,769292.6773152228,783000.34958474012]
[{"$f":"ROW()","v":41},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O36:O40)","v":522852},{"$f":"SUM(P36:P40)","v":543118.5},{"$f":"SUM(Q36:Q40)","v":563559.5},{"$f":"SUM(R36:R40)","v":581747.5},{"$f":"SUM(S36:S40)","v":598129.5},610313.16666666663,618447.39875034522,624039.58333333337,624039.58333333337,640071.16666666674,653475.75,669001.5,{"$f":"SUM(AA36:AA40)","v":682969},null,null,699145,718313.5,732174,742210.5,748928.3769448282,{"$f":"SUM(AI36:AI40)","v":754569.43066284142},762415.16845346359,772084.96310597158,784510.8238371691,798580.88926749013]
[{"$f":"ROW()","v":42},null,"Customers (Excluding Prudent Discounts)"]
[{"$f":"ROW()","v":43},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,{"$f":"O36","v":41.5},42,42.5,45,48.5,50.333333333333329,53,53.166666666666671,53.166666666666671,55.916666666666671,62.666666666666671,64.5,64.5,null,null,{"$f":"AD36","v":66.5},72,72.5,72.5,73,{"$f":"AI36","v":73},73,72.5,72,72]
[{"$f":"ROW()","v":44},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,{"$f":"X37","v":109.5},106.58333333333333,104.5,103,null,null,{"$f":"AD37","v":102.5},98.5,97,102,105,{"$f":"AI37","v":105.5},106,106.5,107,107.5]
[{"$f":"ROW()","v":45},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,{"$f":"AD38","v":1444},1518.5,1599.5,1670.5,1728.4094257690999,{"$f":"AI38","v":1780.0067321768149},1834.1935749561615,1888.4899681018462,1943.3922530419013,1998.9186065301583]
[{"$f":"ROW()","v":46},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,5983,5805,6213,6672,7243.5,7697.5,7893,8105.083333333333,8105.083333333333,8708.75,9262.25,9797,10221.5,null,null,{"$f":"AD39","v":10622.5},11112.5,11494.5,11738.5,11957.438694812072,{"$f":"AI39","v":12238.842887372295},12519.274288855257,12795.993485103061,13095.754268904439,13402.121076219861]
[{"$f":"ROW()","v":47},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,{"$f":"AD40","v":686909.5},705512,718910.5,728627,735064.52882424707,{"$f":"AI40","v":740372.0810432923},747882.70058965217,757221.47965276672,769292.6773152228,783000.34958474012]
[{"$f":"ROW()","v":48},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O43:O47)","v":522852},543118.5,563559.5,581747.5,598129.5,610313.16666666663,618447.39875034522,624039.58333333337,624039.58333333337,640071.16666666674,653475.75,669001.5,{"$f":"SUM(AA43:AA47)","v":682969},null,null,{"$f":"SUM(AD43:AD47)","v":699145},718313.5,732174,742210.5,748928.3769448282,{"$f":"SUM(AI43:AI47)","v":754569.43066284142},762415.16845346359,772084.96310597158,784510.8238371691,798580.88926749013]
[{"$f":"ROW()","v":49},null,"Volume (Including Prudent Discounts) [TJ]"]
[{"$f":"ROW()","v":50},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,16191.685035999999,15869.003799000002,15601.674660999999,12400.427802281331,12209.360400066555,6031.3373491153843,6214.3133947873148,{"$f":"W50-U50","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]
[{"$f":"ROW()","v":51},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,2239.2955850000003,2067.8874820000005,2111.6159700000007,1945.3404594338911,1956.8177415977368,936.9033746111113,1052.7351210558963,{"$f":"W51-U51","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]
[{"$f":"ROW()","v":52},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,1890.6019999999999,1703.0880829999992,1717.7153142337932,1649.4061311703304,1636.1648654857779,745.56323188846886,910.74562527145667,683.8857192523194,1594.6313445237761,1553.6639219927272,1640.2699511820886,1629.4294071291406,889.2586427476997,null,null,1720.8028726591599,1930.4253147988168,1874.7963187680732,2004.5558941642255,2062.4353594079003,2111.5876003819271,2150.393291294738,2190.6202713187645,2224.6600710857042,2247.1639940959344]
[{"$f":"ROW()","v":53},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,1292.0250598378345,1368.9084759049265,1343.1406154305571,1353.6844331504274,1349.5351428163153,1373.3687212566208,1386.833187550674,1404.3380201417392,1418.2403155778579,1425.2124308632494]
[{"$f":"ROW()","v":54},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,10302.854000000001,9974.9779659999967,10147.429466129945,10602.505088128139,10434.254657324824,4589.274683054914,6078.2612894594668,3691.5037845840116,9769.7650740434783,9645.9622535916606,9905.9506961728785,9840.841390113168,5226.9470077507331,null,null,9796.89966397436,10874.779059524004,9932.1818734841108,10077.698279690439,9989.9697182046893,9973.3180200149945,9925.9973237780487,9878.7828083007589,9820.1691272919688,9798.951517426005]
[{"$f":"ROW()","v":55},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O50:O54)","v":31693.345621},{"$f":"SUM(P50:P54)","v":30723.990158200002},{"$f":"SUM(Q50:Q54)","v":30713.33763595856},{"$f":"SUM(R50:R54)","v":27794.571341872801},{"$f":"SUM(S50:S54)","v":27395.179975563333},12855.86119292082,14902.72184909221,12060.58859708142,26963.310446173629,26553.245495374853,26114.949565417002,26015.08282657294,{"$f":"SUM(AA50:AA54)","v":13777.327771545784},null,null,26061.972005471354,26771.997894227745,25302.751423682741,26448.97740200509,26850.927557986892,{"$f":"SUM(AI50:AI54)","v":26815.005418741854},27115.208002195344,26766.978663005157,26430.210579236533,26361.759047712632]
[{"$f":"ROW()","v":56},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",null,null,null,null,null,null,null,null,null,"Actuals",null,null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":57},null,null,"Tariff class A1"]
[{"$f":"ROW()","v":58},null,null,"Tariff class A2"]
[{"$f":"ROW()","v":59},null,null,"Tariff class B1"]
[{"$f":"ROW()","v":60},null,null,"Tariff class B2"]
[{"$f":"ROW()","v":61},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,"WAGN submission 24/12/2010",null,null,null,null,null,{"$f":"4589.27118678824-T54","v":-3.4962666741193971E-3},{"$f":"5806-U54","v":-272.26128945946675},{"$f":"W61-U61","v":272.26128945946675}]
[{"$f":"ROW()","v":62},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O57:O61)","v":0},0,0,0,0,-3.4962666741193971E-3,-272.26128945946675,272.26128945946675,0,0,0,0,null,null,null,{"$f":"SUM(AD57:AD61)","v":0},0,0,0,0,{"$f":"SUM(AI57:AI61)","v":0},0,0,0,0]
[{"$f":"ROW()","v":63},null,"Modelled Volume (Including Prudent Discounts) [TJ]",null,null,null,null,null,null,null,null,null,null,null,"Actual 2",null,null,null,null,"Actual 3 and est for 2013/14",null,null,null,null,null,null,null,null,null,"Actuals",null,null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":64},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,{"$f":"O50+O57","v":16191.685035999999},{"$f":"P50+P57","v":15869.003799000002},{"$f":"Q50+Q57","v":15601.674660999999},{"$f":"R50+R57","v":12400.427802281331},{"$f":"S50+S57","v":12209.360400066555},{"$f":"T50+T57","v":6031.3373491153843},6214.3133947873148,6292.6682812126846,12506.981675999999,12071.654858000004,11296.607220999998,11362.130684999996,6025.8965650000009,null,null,{"$f":"AD50+AD57","v":11398.215806},10777.961416999999,10338.179146,11225.071517,11611.953606838764,{"$f":"AI50+AI57","v":11537.73739254121},11850.738909508087,11509.453860043232,11200.536907341715,11140.729140065716]
[{"$f":"ROW()","v":65},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,{"$f":"O51+O58","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,{"$f":"AD51+AD58","v":1854.0286029999995},1819.9236269999997,1814.4534699999995,1787.9672779999999,1837.0337307192215,{"$f":"AI51+AI58","v":1818.9936845471002},1801.2452900637934,1783.7837032006601,1766.604157939287,1749.7019652617287]
[{"$f":"ROW()","v":66},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,1890.6019999999999,1703.0880829999992,1717.7153142337932,1649.4061311703304,1636.1648654857779,745.56323188846886,910.74562527145667,683.8857192523194,1594.6313445237761,1553.6639219927272,1640.2699511820886,1629.4294071291406,889.2586427476997,null,null,{"$f":"AD52+AD59","v":1720.8028726591599},1930.4253147988168,1874.7963187680732,2004.5558941642255,2062.4353594079003,{"$f":"AI52+AI59","v":2111.5876003819271},2150.393291294738,2190.6202713187645,2224.6600710857042,2247.1639940959344]
[{"$f":"ROW()","v":67},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,{"$f":"AD53+AD60","v":1292.0250598378345},1368.9084759049265,1343.1406154305571,1353.6844331504274,1349.5351428163153,{"$f":"AI53+AI60","v":1373.3687212566208},1386.833187550674,1404.3380201417392,1418.2403155778579,1425.2124308632494]
[{"$f":"ROW()","v":68},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,10302.854000000001,9974.9779659999967,10147.429466129945,10602.505088128139,10434.254657324824,4589.2711867882399,5806,3963.7650740434783,9769.7650740434783,9645.9622535916606,9905.9506961728785,9840.841390113168,5226.9470077507331,null,null,{"$f":"AD54+AD61","v":9796.89966397436},10874.779059524004,9932.1818734841108,10077.698279690439,9989.9697182046893,{"$f":"AI54+AI61","v":9973.3180200149945},9925.9973237780487,9878.7828083007589,9820.1691272919688,9798.951517426005]
[{"$f":"ROW()","v":69},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O64:O68)","v":31693.345621},30723.990158200002,30713.33763595856,27794.571341872801,27395.179975563333,12855.857696654148,14630.460559632742,12332.849886540886,26963.310446173629,26553.245495374853,26114.949565417002,26015.08282657294,{"$f":"SUM(AA64:AA68)","v":13777.327771545784},null,null,{"$f":"SUM(AD64:AD68)","v":26061.972005471354},26771.997894227745,25302.751423682741,26448.97740200509,26850.927557986892,{"$f":"SUM(AI64:AI68)","v":26815.005418741854},27115.208002195344,26766.978663005157,26430.210579236533,26361.759047712632]
[{"$f":"ROW()","v":70},null,"Volume of Prudent Discounts [TJ]"]
[{"$f":"ROW()","v":71},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,{"$f":"W71-U71","v":2616.6010325372881},5445.2087180000008,3509.1223730000006,2818.0783969999998,2692.2724359999997,1365.485083,null,null,2555.2923329999994,1303.2266569999999,1045.562486,1300.164276,2000.0000000098962,2000.0000000097937,2000.000000009692,2000.0000000095918,2000.0000000094919,2000.0000000093935]
[{"$f":"ROW()","v":72},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,{"$f":"W72-U72","v":46.876849906489767},107.03790500000001,72.247342999999987,56.564382999999999,43.053627000000006,23.578264999999998,null,null,49.569610999999995,49.199401999999999,20.702942999999994,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":73},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,10.516999999999999,10.376937,10.005966319570369,8.3153513125000007,9.5972802197380016,1.8092060000000001,1.9704973816953817,0.46720861830461824,2.4377059999999999,7.6000000000000004E-5,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":74},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,{"$f":"5.169-0.86","v":4.3089999999999993},{"$f":"3.131383-0.95","v":2.1813830000000003},{"$f":"1.74440634963386-0.02","v":1.72440634963386},1.7978945121499452,1.7414227637042332,0.67624853194444445,1.1958029396173788,0.35620823156201764,1.5520111711793965,1.1964019060471416,0.45974688008854808,0.44528776206259851,0.21715670331073778,null,null,0.38859476923076924,0.39114958333333333,0.39082897938144323,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":75},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,0.5,0,6.6E-3,4.7000000000000002E-3,7.3457009842644557E-3,0,0,0,0,1.4010000000000003E-3,3.0699999999999998E-4,1.13E-4,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":76},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O71:O75)","v":11677.132406999999},{"$f":"SUM(P71:P75)","v":11112.864542999998},{"$f":"SUM(Q71:Q75)","v":10411.343653669204},{"$f":"SUM(R71:R75)","v":6993.0261991774742},{"$f":"SUM(S71:S75)","v":6745.6485284562496},{"$f":"SUM(T71:T75)","v":3094.7017816473294},2891.9350408775354,2664.3012992936447,5556.23634017118,3582.5675949060474,2875.1028338800879,2735.771463762062,{"$f":"SUM(AA71:AA75)","v":1389.280504703311},null,null,2605.2505387692299,1352.8172085833332,1066.6562579793815,1300.164276,2000.0000000098962,{"$f":"SUM(AI71:AI75)","v":2000.0000000097937},2000.000000009692,2000.0000000095918,2000.0000000094919,2000.0000000093935]
[{"$f":"ROW()","v":77},null,"Volume Excluding Prudent Discounts [TJ]"]
[{"$f":"ROW()","v":78},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,{"$f":"O64-O71","v":4894.8939989999981},5098.2068560000043,5552.5614979999991,5660.6379199285066,5650.4177740420901,2989.0270589999996,3385.7057093246021,3676.0672486753965,7061.7729579999987,8562.5324850000034,8478.5288239999991,8669.8582489999972,4660.4114820000013,null,null,{"$f":"AD64-AD71","v":8842.9234730000007},9474.7347599999994,9292.6166599999997,9924.9072410000008,9611.9536068288689,{"$f":"AI64-AI71","v":9537.7373925314168},9850.7389094983955,9509.45386003364,9200.5369073322236,9140.7291400563226]
[{"$f":"ROW()","v":79},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,1874.2802150000002,1738.3782020000006,1761.1224520000007,1702.222088433891,1781.4578878503787,886.99733761111133,992.57406596238616,823.64109842650328,1816.2151643888894,2020.05242,1983.4937259999997,1884.5144019999996,948.41988499999968,null,null,{"$f":"AD65-AD72","v":1804.4589919999996},1770.7242249999997,1793.7505269999995,1787.9672779999999,1837.0337307192215,{"$f":"AI65-AI72","v":1818.9936845471002},1801.2452900637934,1783.7837032006601,1766.604157939287,1749.7019652617287]
[{"$f":"ROW()","v":80},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,1880.0849999999998,1692.7111459999992,1707.7093479142227,1641.0907798578303,1626.5675852660399,743.75402588846885,908.77512788976128,683.41851063401475,1592.1936385237761,1553.6638459927271,1640.2699511820886,1629.4294071291406,889.2586427476997,null,null,{"$f":"AD66-AD73","v":1720.8028726591599},1930.4253147988168,1874.7963187680732,2004.5558941642255,2062.4353594079003,{"$f":"AI66-AI73","v":2111.5876003819271},2150.393291294738,2190.6202713187645,2224.6600710857042,2247.1639940959344]
[{"$f":"ROW()","v":81},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,1064.5999999999999,1106.8514451999999,1133.1778182451894,1195.0939663469608,1156.8408883247337,552.10630571899708,645.47061557845632,521.65665546784862,1167.1272710463049,1188.4682968844147,1231.6038411819504,1254.668027568571,663.01024934403927,null,null,{"$f":"AD67-AD74","v":1291.6364650686037},1368.5173263215931,1342.7497864511756,1353.6844331504274,1349.5351428163153,{"$f":"AI67-AI74","v":1373.3687212566208},1386.833187550674,1404.3380201417392,1418.2403155778579,1425.2124308632494]
[{"$f":"ROW()","v":82},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,10302.354000000001,9974.9779659999967,10147.422866129944,10602.500388128139,10434.24731162384,4589.2711867882399,5806,3963.7650740434783,{"$f":"W68-W75","v":9769.7650740434783},9645.960852591661,9905.9503891728782,9840.841277113168,5226.9470077507331,null,null,{"$f":"AD68-AD75","v":9796.89966397436},10874.779059524004,9932.1818734841108,10077.698279690439,9989.9697182046893,{"$f":"AI68-AI75","v":9973.3180200149945},9925.9973237780487,9878.7828083007589,9820.1691272919688,9798.951517426005]
[{"$f":"ROW()","v":83},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O78:O82)","v":20016.213213999999},{"$f":"SUM(P78:P82)","v":19611.125615199999},{"$f":"SUM(Q78:Q82)","v":20301.993982289358},{"$f":"SUM(R78:R82)","v":20801.54514269533},{"$f":"SUM(S78:S82)","v":20649.531447107081},{"$f":"SUM(T78:T82)","v":9761.1559150068169},11738.525518755207,9668.5485872472418,21407.074106002448,22970.677900468807,23239.846731536913,23279.311362810877,12388.047266842474,null,null,{"$f":"SUM(AD78:AD82)","v":23456.721466702125},25419.180685644413,24236.095165703358,25148.813126005094,24850.927557976996,{"$f":"SUM(AI78:AI82)","v":24815.005418732057},25115.208002185649,24766.978662995563,24430.210579227041,24361.759047703243]
["Volume Excluding Prudent Discount & Customer Num by Bands"]
[{"$f":"ROW()","v":85},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,null,null,null,"Actuals",null,null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":86},null,"A1"]
[{"$f":"ROW()","v":87},null,null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T43","v":50.333333333333329},53,53.166666666666671,53.166666666666671,55.916666666666671,62.666666666666671,64.5,64.5,null,null,{"$f":"AD43","v":66.5},72,72.5,72.5,73,73,73,72.5,72,72]
[{"$f":"ROW()","v":88},null,null,"Demand 1 [GJ km Year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4810.6749778082176,null,null,9941.0928452054795,11680.597187397259,12196.775935616439,12836.935461643836,6908.5083550684922,null,null,13355.221036273972,15366.257616438357,15901.481849315074,16933.540499715076,16451.639603999996,17062.426604,17077.613603999998,15164.613604,13454.813603999999,13474.813604000001]
[{"$f":"ROW()","v":89},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]
[{"$f":"ROW()","v":90},null,null,"Usage 1 [TJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10466.013769020001,null,null,23453.571719085001,30807.775555240001,28099.353761689996,29939.874695769999,16267.790643655,null,null,31828.349746005002,37584.499617170004,37057.851734475,42709.113946935002,39983.589653746334,41246.940145457178,44810.783256603165,42975.206013852068,41945.493329600118,41647.880546085602]
[{"$f":"ROW()","v":91},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]
[{"$f":"ROW()","v":92},null,null,"Modelled [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T78*1000","v":2989027.0589999994},3385705.709324602,3676067.2486753967,7061772.9579999987,8562532.4850000031,8478528.8239999991,8669858.248999998,4660411.4820000017,null,null,{"$f":"AD78*1000","v":8842923.4730000012},9474734.7599999998,9292616.6600000001,9924907.2410000004,9611953.6068288684,9537737.3925314173,9850738.9094983954,9509453.8600336406,9200536.9073322229,9140729.1400563233]
[{"$f":"ROW()","v":93},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,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T92+T93","v":2989027.0589999994},3385705.709324602,3676067.2486753967,7061772.9579999987,8562532.4850000031,8478528.8239999991,8669858.248999998,4660411.4820000017,null,null,{"$f":"AD92+AD93","v":8842923.4730000012},9474734.7599999998,9292616.6600000001,9924907.2410000004,9611953.6068288684,{"$f":"AI92+AI93","v":9537737.3925314173},9850738.9094983954,9509453.8600336406,9200536.9073322229,9140729.1400563233]
[{"$f":"ROW()","v":95},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T94/T87","v":59384.643556291383},63881.239798577401,69142.33069608896,132823.31582445136,153130.23818181822,135295.67272340422,134416.40696124028,72254.441581395382,null,null,{"$f":"AD94/AD87","v":132976.29282706769},131593.53833333333,128174.02289655173,136895.27228965517,131670.59735382011,130653.93688399202,134941.62889723829,131164.88082805023,127785.23482405866,126954.57138967115]
[{"$f":"ROW()","v":96},null,"A2"]
[{"$f":"ROW()","v":97},null,null,"A2 Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T44","v":97.166666666666671},96.5,101,101,109.5,106.58333333333333,104.5,103,null,null,{"$f":"AD44","v":102.5},98.5,97,102,105,105.5,106,106.5,107,107.5]
[{"$f":"ROW()","v":98},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]
[{"$f":"ROW()","v":99},null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203649.75271,null,null,383576.21500000003,1168877.4160000004,1144950.2790000001,1068670.5360000001]
[{"$f":"ROW()","v":100},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]
[{"$f":"ROW()","v":101},null,null,"Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405625.6059999998,null,null,785654.97699999937,762671.74186472897,768684.56899999944,777864.02399999974,792767.71975641407,784982.57894543186,777323.29975606222,769787.79174152191,762373.99813742808,755079.89540877275]
[{"$f":"ROW()","v":102},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,1018804.0150000001,1008052.4831352708,1025065.9580000001,1010103.2540000001,1044266.0109628075,1034011.1056016686,1023921.9903077317,1013995.9114591382,1004230.1598018589,994622.06985295622]
[{"$f":"ROW()","v":103},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T98:T100)","v":886997.337611111},0,0,1816215.1643888892,2020052.4200000002,1983493.7259999998,1884517.4019999998,{"$f":"SUM(AA98:AA102)","v":948419.88499999978},null,null,{"$f":"SUM(AD98:AD102)","v":1804458.9919999996},1770724.2249999996,1793750.5269999995,1787967.2779999999,1837033.7307192215,{"$f":"SUM(AI98:AI102)","v":1818993.6845471004},1801245.2900637938,1783783.7032006602,1766604.1579392869,1749701.965261729]
[{"$f":"ROW()","v":104},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,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,"Modelled [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T103+T104","v":886997.337611111},0,0,1816215.1643888892,2020052.4200000002,1983493.7259999998,1884517.4019999998,948419.88499999978,null,null,{"$f":"AD103+AD104","v":1804458.9919999996},1770724.2249999996,1793750.5269999995,1787967.2779999999,1837033.7307192215,{"$f":"AI103+AI104","v":1818993.6845471004},1801245.2900637938,1783783.7032006602,1766604.1579392869,1749701.965261729]
[{"$f":"ROW()","v":106},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T105/T97","v":9128.6175397369916},0,0,17982.328360286032,18447.967305936076,18609.792581704456,18033.659349282294,9207.9600485436877,null,null,{"$f":"AD105/AD97","v":17604.477970731703},17976.895685279185,18492.2734742268,17529.090960784313,17495.559340183063,{"$f":"AI105/AI97","v":17241.646299024647},16992.880094941451,16749.14275305784,16510.319233077447,16276.297351271898]
[{"$f":"ROW()","v":107},null,"B1"]
[{"$f":"ROW()","v":108},null,null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T45","v":1222.1666666666667},1242,1256.3333333333333,1256.3333333333333,1297.4166666666667,1334.4166666666667,1364,1399,null,null,{"$f":"AD45","v":1444},1518.5,1599.5,1670.5,1728.4094257690999,1780.0067321768149,1834.1935749561615,1888.4899681018462,1943.3922530419013,1998.9186065301583]
[{"$f":"ROW()","v":109},null,null,"Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649493.46308430098,null,null,1389540.3216680188,1385587.4640654589,1463332.4407086023,1472170.211434565,791288.48154087854,null,null,1523036.7203256655,1664051.4054111738,1632990.4659881063,1714526.3968731477,1811006.6918624679,1862188.3247839215,1907538.1979849688,1947553.3943352646,1979324.7752742814,2000485.2544565392]
[{"$f":"ROW()","v":110},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]
[{"$f":"ROW()","v":111},null,null,"Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97970.161206821096,null,null,197766.15233349439,266373.90938764281,241805.85277996695,290029.49729107774,251428.66754543243,249399.2755980058,242855.09330976917,243066.87698349994,245335.29581142246,246678.73963939547]
[{"$f":"ROW()","v":112},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T109:T110)","v":743754.02588846884},0,0,1592193.6385237761,1553663.8459927274,1639986.6354371058,1647189.6970943101,{"$f":"SUM(AA109:AA111)","v":889258.64274769963},null,null,{"$f":"SUM(AD109:AD111)","v":1720802.8726591598},1930425.3147988166,1874796.3187680733,2004555.8941642256,2062435.3594079004,{"$f":"SUM(AI109:AI111)","v":2111587.6003819271},2150393.2912947377,2190620.2713187644,2224660.071085704,2247163.9940959346]
[{"$f":"ROW()","v":113},null,null,"Adjustment [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W113*J113","v":0},{"$f":"W113*L113","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":114},null,null,"Modelled [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T112+T113","v":743754.02588846884},0,0,1592193.6385237761,1553663.8459927274,1639986.6354371058,1647189.6970943101,889258.64274769963,null,null,{"$f":"AD112+AD113","v":1720802.8726591598},1930425.3147988166,1874796.3187680733,2004555.8941642256,2062435.3594079004,{"$f":"AI112+AI113","v":2111587.6003819271},2150393.2912947377,2190620.2713187644,2224660.071085704,2247163.9940959346]
[{"$f":"ROW()","v":115},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T114/T108","v":608.55368271250688},0,0,1267.333753136463,1197.5056941301771,1228.9914210482275,1207.6170799811657,635.63877251443864,null,null,{"$f":"AD114/AD108","v":1191.6917400686702},1271.2711984187135,1172.1139848503115,1199.973597224918,1193.2562555253176,{"$f":"AI114/AI108","v":1186.2806820958556},1172.3916824570349,1159.9851247929025,1144.7303382029784,1124.1898428254142]
[{"$f":"ROW()","v":116},null,"B2"]
[{"$f":"ROW()","v":117},null,null,"B2 Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T46","v":7697.5},7893,8105.083333333333,8105.083333333333,8708.75,9262.25,9797,10221.5,null,null,{"$f":"AD46","v":10622.5},11112.5,11494.5,11738.5,11957.438694812072,12238.842887372295,12519.274288855257,12795.993485103061,13095.754268904439,13402.121076219861]
[{"$f":"ROW()","v":118},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]
[{"$f":"ROW()","v":119},null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366118.59151165013,null,null,777541.44612269464,784946.18423007033,812884.73010179354,825273.95516231982,434199.18410811003,null,null,837277.75766713743,886844.84492071776,862170.81280866452,863611.10059921991,855993.44367193361,862503.43659108959,862288.65732516779,864328.0732420024,864226.64055503882,862514.30741627363]
[{"$f":"ROW()","v":120},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T118:T119)","v":552106.30571899714},0,0,1167127.2710463051,1188468.2968844143,1231416.6316895038,1255529.2034236118,663010.24934403924,null,null,{"$f":"SUM(AD118:AD119)","v":1291636.4650686036},1368517.326321593,1342749.7864511753,1353684.4331504274,1349535.1428163154,{"$f":"SUM(AI118:AI119)","v":1373368.7212566207},1386833.1875506737,1404338.0201417389,1418240.3155778581,1425212.4308632496]
[{"$f":"ROW()","v":121},null,null,"Adjustment [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W121*J121","v":0},{"$f":"W121*L121","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,"Modelled [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T120+T121","v":552106.30571899714},0,0,1167127.2710463051,1188468.2968844143,1231416.6316895038,1255529.2034236118,663010.24934403924,null,null,{"$f":"AD120+AD121","v":1291636.4650686036},1368517.326321593,1342749.7864511753,1353684.4331504274,1349535.1428163154,{"$f":"AI120+AI121","v":1373368.7212566207},1386833.1875506737,1404338.0201417389,1418240.3155778581,1425212.4308632496]
[{"$f":"ROW()","v":123},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T122/T117","v":71.725405095030482},0,0,143.99941654471638,136.46829876669031,132.95005335523268,128.15445579499968,64.864281107864727,null,null,{"$f":"AD122/AD117","v":121.59439539360825},123.15116547325921,116.81671986177523,115.32005223413788,112.86155649719811,{"$f":"AI122/AI117","v":112.21393508316257},110.77584495334862,109.74826001409363,108.29771897487696,106.34230378593463]
[{"$f":"ROW()","v":124}]
[{"$f":"ROW()","v":125},null,null,"Modelled Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T118","v":185987.71420734705},null,null,{"$f":"W118","v":389585.82492361031},403522.11265434383,418531.90158771025,430255.24826129206,228811.06523592927,null,null,{"$f":"AD118","v":454358.70740146626},481672.48140087526,480578.97364251094,490073.33255120739,493541.69914438186,{"$f":"AI$122*AI129","v":510865.28466553125},{"$f":"AJ$122*AJ129","v":524544.53022550594},540009.94689973665,554013.67502281943,562698.12344697583]
[{"$f":"ROW()","v":126},null,null,"Modelled Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T119","v":366118.59151165013},null,null,{"$f":"W119","v":777541.44612269464},784946.18423007033,812884.73010179354,825273.95516231982,434199.18410811003,null,null,{"$f":"AD119","v":837277.75766713743},886844.84492071776,862170.81280866452,863611.10059921991,855993.44367193361,{"$f":"AI$122*AI130","v":862503.43659108959},862288.65732516779,864328.0732420024,864226.64055503882,862514.30741627363]
[{"$f":"ROW()","v":127},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T125:T126)","v":552106.30571899714},0,0,1167127.2710463051,1188468.2968844143,1231416.6316895038,1255529.2034236118,663010.24934403924,null,null,{"$f":"SUM(AD125:AD126)","v":1291636.4650686036},1368517.326321593,1342749.7864511753,1353684.4331504274,1349535.1428163154,1373368.7212566207,1386833.1875506737,1404338.0201417389,1418240.3155778581,1425212.4308632496]
[{"$f":"ROW()","v":128}]
[{"$f":"ROW()","v":129},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,null,null,null,null,null,null,null,null,{"$f":"AI118/AI$120","v":0.37197969981294887},0.37823188465219759,0.38452989177437052,0.39063455532716829,0.3948170190363483]
[{"$f":"ROW()","v":130},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,null,null,null,null,null,null,null,null,0.62802030018705124,0.62176811534780241,0.61547010822562953,0.60936544467283182,0.60518298096365164]
[{"$f":"ROW()","v":131},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133},null,"B3"]
[{"$f":"ROW()","v":134},null,null,"Modelled B3 Customers",null,null,null,null,null,null,null,null,null,null,517005,536255,553005,568255,583955,{"$f":"T47","v":601246},609162.89875034522,614524,614524,629899.58333333337,642709.83333333337,657671.5,671181,null,null,{"$f":"AD47","v":686909.5},705512,718910.5,728627,735064.52882424707,740372.0810432923,747882.70058965217,757221.47965276672,769292.6773152228,783000.34958474012]
[{"$f":"ROW()","v":135},null,null,"Band 1",null,null,null,null,null,null,null,null,null,null,5612594.8668184243,5804269.8310651397,5947535.1907590162,6153433.4657154717,6175963.1539890999,3008688.1178116454,null,null,6231553.6393699646,4913980.4237653557,5015651.2342045149,5094684.3312335787]
[{"$f":"ROW()","v":136},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]
[{"$f":"ROW()","v":137},null,null,"Band 3",null,null,null,null,null,null,null,null,null,null,1086632.8982964209,1123742.350674967,1151479.4057668988,1191342.5786092663,1195704.4648753179,331249.22649921116,null,null,730749.4900804155]
[{"$f":"ROW()","v":138},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,288522.85558491666,1180420.5659503359,1198474.2509928974,1219086.4469574539,1246640.1467754564,1274063.7936696617,1303296.0405876774,1344062.4632591808,1370890.5777010818,1402201.0983367492]
[{"$f":"ROW()","v":139},null,null,"Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2658352.3161165379,null,null,4884879.3332074024,4166565.7971832114,4166780.0876124604,4215164.046518527,4265567.5497754961,4309376.9126323164,4341080.9258119166,4387813.0163523927,4401246.6909812577,4430064.0208053747]
[{"$f":"ROW()","v":140},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,4623497.4751820425,5527792.6963904565,4566927.534878755,4643447.7862144578,4477762.0216537351,4389877.3137130179,4281620.3573784549,4146907.3286891854,4048031.8586096293,3966686.3982838807]
[{"$f":"ROW()","v":141},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O135:O137)","v":10146740.262434861},10493260.209655885,10752262.76157927,10946610.121686321,11165226.687636979,4589271.1867882404,0,0,9769766.7393101417,9645960.8525916561,9904259.9774808884,9867238.9117615558,{"$f":"SUM(AA135:AA140)","v":5226947.0077507328},null,null,{"$f":"SUM(AD135:AD140)","v":9796899.6639743615},10874779.059524003,9932181.8734841123,10077698.279690439,9989969.7182046883,{"$f":"SUM(AI135:AI140)","v":9973318.0200149957},9925997.3237780482,9878782.8083007596,9820169.1272919681,9798951.5174260046]
[{"$f":"ROW()","v":142},null,null,"Total [GJ per Annum] Adjusted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T82*1000","v":4589271.1867882395},5806000,3963765.0740434784,9769765.0740434788,9645960.8525916617,9905950.3891728781,9840841.2771131676,5226947.0077507328,null,null,{"$f":"AD82*1000","v":9796899.6639743596},10874779.059524003,9932181.8734841105,10077698.279690439,9989969.7182046901,9973318.0200149938,9925997.3237780482,9878782.8083007596,9820169.1272919681,9798951.5174260046]
[{"$f":"ROW()","v":143},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T142/T134","v":7.6329342511854374},{"$f":"U142/U134","v":9.5311123049525825},6.4501387643826416,15.89810174060489,15.3134898130059,15.412787972757345,14.963156039319276,7.7876861945596385,null,null,14.262285881872881,15.414024225702757,13.815602739818253,13.831079934850669,13.590602357297639,{"$f":"AI142/AI134","v":13.47068355948962},13.272131199120006,13.046094271956994,12.765192516278285,12.514619594515921]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modelled - Estimate",null,null,null,null,null,null,null,null,null,"Actuals",null,null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":145},null,null,"Modelled Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$142*T155","v":3008688.1178116449},null,null,{"$f":"W$142*W155","v":6231552.5771953175},4913980.4237653585,5016507.281552678,5081054.6201434312,0,null,null,0,0,0,0,0,{"$f":"AI$142*AI155","v":0},0,0,0,0]
[{"$f":"ROW()","v":146},null,null,"Modelled Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$142*T156","v":1249333.8424773843},null,null,{"$f":"W$142*W156","v":2807463.1313247383},4731980.4288263023,4889443.1076201992,4759786.6569697354,0,null,null,0,0,0,0,0,{"$f":"AI$142*AI156","v":0},0,0,0,0]
[{"$f":"ROW()","v":147},null,null,"Modelled Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$142*T157","v":331249.2264992111},null,null,{"$f":"W$142*W157","v":730749.36552342272},0,0,0,0,null,null,0,0,0,0,0,{"$f":"AI$142*AI157","v":0},0,0,0,0]
[{"$f":"ROW()","v":148},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$142*AA158","v":0},null,null,288522.8555849166,1180420.5659503359,1198474.2509928972,1219086.4469574539,1246640.1467754566,{"$f":"AI$142*AI158","v":1274063.7936696613},1303296.0405876774,1344062.4632591808,1370890.5777010818,1402201.0983367492]
[{"$f":"ROW()","v":149},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$142*AI159","v":4309376.9126323154},4341080.9258119166,4387813.0163523927,4401246.6909812577,4430064.0208053747]
[{"$f":"ROW()","v":150},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$142*AI160","v":4389877.3137130169},4281620.3573784549,4146907.3286891854,4048031.8586096293,3966686.3982838807]
[{"$f":"ROW()","v":151},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,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":152},null,null,"Modelled Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,{"$f":"O141","v":10146740.262434861},{"$f":"P141","v":10493260.209655885},{"$f":"Q141","v":10752262.76157927},{"$f":"R141","v":10946610.121686321},{"$f":"S141","v":11165226.687636979},{"$f":"SUM(T145:T151)","v":4589271.1867882404},{"$f":"SUM(U145:U151)","v":0},0,9769765.074043477,9645960.8525916599,9905950.3891728781,9840841.2771131657,5226947.0077507328,null,null,{"$f":"SUM(AD145:AD151)","v":9796899.6639743596},10874779.059524003,9932181.8734841105,10077698.279690439,9989969.7182046901,{"$f":"SUM(AI145:AI151)","v":9973318.0200149938},9925997.3237780482,9878782.8083007596,9820169.1272919681,9798951.5174260046]
[{"$f":"ROW()","v":153},null,null,"Volume per Customer",null,null,null,null,null,null,null,null,null,null,{"$f":"O152/O134","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,{"$f":"AD152/AD134","v":14.262285881872881},15.414024225702757,13.815602739818253,13.831079934850669,13.590602357297639,{"$f":"AI152/AI134","v":13.47068355948962},13.272131199120006,13.046094271956994,12.765192516278285,12.514619594515921]
[{"$f":"ROW()","v":154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T144","v":"Modelled - Estimate"},null,null,null,null,null,null,null,null,null,"Actuals",null,null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":155},null,null,"Modelled Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T135/T$141","v":0.65559170407561995},null,null,{"$f":"W135/W$141","v":0.63784057548645057},0.509434000288844,0.50641352767480841,0.51632319606255961]
[{"$f":"ROW()","v":156},null,null,"Modelled Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T136/T$141","v":0.27222924765788781},null,null,0.28736239920278805,0.49056599971115589,0.49358647232519154,0.48367680393744034]
[{"$f":"ROW()","v":157},null,null,"Modelled Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T137/T$141","v":7.2179048266492379E-2},null,null,7.4797025310761392E-2,0,0,0]
[{"$f":"ROW()","v":158},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":"AA138/AA$141","v":0},null,null,2.9450424673214428E-2,0.10854662513042392,0.12066575766121009,0.12096873840867768,0.12478918174333484,{"$f":"AI138/AI$141","v":0.1277472342817908},0.13130126858543367,0.13605547255577044,0.1395994875374536,0.14309705439843634]
[{"$f":"ROW()","v":159},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":"AI139/AI$141","v":0.43209059452270798},0.43734455936359329,0.44416534926402906,0.44818440842830526,0.45209571788646497]
[{"$f":"ROW()","v":160},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":"AI140/AI$141","v":0.44016217119550122},0.43135417205097309,0.41977917818020044,0.41221610403424119,0.40480722771509869]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T155:T160)","v":1.0000000000000002},{"$f":"SUM(U155:U160)","v":0},0,1,0.99999999999999989,1,1,1,null,null,1,1,1,1,0.99999999999999989,{"$f":"SUM(AI155:AI160)","v":1},1,1,1,1]
["Prudent Discounts"]
[{"$f":"ROW()","v":163},null,"Prudent Discounts",null,null,null,null,null,null,null,null,null,null,null,"Approved 2"]
[{"$f":"ROW()","v":164},null,null,"Discounted Revenue [m$ 31/12/2004]",null,null,null,null,null,null,null,null,null,null,3372.3506870179381,3367.6432591224084,3361.3820299695167,3355.8158357013344,3367.6269923485115]
[{"$f":"ROW()","v":165},null,null,{"$f":"\"Discounted Revenue [m$ \"&Input!$G$43&\"]\"","v":"Discounted Revenue [m$ 31/12/2019]"},null,null,null,null,null,null,null,null,null,null,{"$f":"O164*$N$16/1000","v":4.7754221726258699},{"$f":"P164*$N$16/1000","v":4.768756212399702},{"$f":"Q164*$N$16/1000","v":4.759889989607478},{"$f":"R164*$N$16/1000","v":4.7520079719905848},{"$f":"S164*$N$16/1000","v":4.7687331778104936}]
[{"$f":"ROW()","v":166},null,"Prudent Discounts",null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ OD]",null,null,null,null,{"$f":"\"Approved 3 [m$ 31/12/2009]\"","v":"Approved 3 [m$ 31/12/2009]"},null,null,null,null,null,null,null,null,null,"Actuals [m$ OD]",null,null,"Forecast [m$ OD]",null,null,null,"Forecast [m$ OD]"]
[{"$f":"ROW()","v":167},null,null,"Discounted Revenue",null,null,null,null,null,null,null,null,null,null,4231.59836,4558.2849133000009,4561.4079928715819,3850.0484860601259,4029.1300349080147,1.6132481803897301,1.7028191418527301,1.5695249499503701,3.2723440918031002,3.2860751902792402,3.2503681836650902,3.16052965214769,0.95979688655172413,null,null,2.0225982931868134,0.78735303000000012,0.31370567000000016,0.2477026774157304,0.23440000000115985,0.2344000000011478,0.24042691361505505,0.24349823546561436,0.24660879176695918,0.24975908371766248]
[{"$f":"ROW()","v":168},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 2 [m$ \"&Input!$G$43&\"]\"","v":"Actual 2 [m$ 31/12/2019]"},null,null,null,null,{"$f":"\"Approved 3 [m$ \"&Input!$G$43&\"]\"","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,null,null,null,{"$f":"\"Actuals [m$ \"&Input!$G$43&\"]\"","v":"Actuals [m$ 31/12/2019]"},null,null,{"$f":"\"Forecast [m$ \"&Input!$G$43&\"]\"","v":"Forecast [m$ 31/12/2019]"},null,null,null,{"$f":"\"Forecast [m$ \"&Input!$G$43&\"]\"","v":"Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":169},null,null,{"$f":"\"Discounted Revenue [m$ \"&Input!$G$43&\"]\"","v":"Discounted Revenue [m$ 31/12/2019]"},null,null,null,null,null,null,null,null,null,null,{"$f":"O167*O$16/1000","v":5.8290279052218148},{"$f":"P167*P$16/1000","v":6.0811783381054356},5.9105004325206227,4.8114367050740601,4.9312639315268658,{"$f":"T167*$S$16","v":1.9744591253279926},{"$f":"U167*$S$16","v":2.0840852847588978},1.920946136824911,4.0050314215838085,4.0218369528198288,3.9781350438981504,3.8681814047018892,{"$f":"AA167*AA$16","v":1.0395274881979937},null,null,{"$f":"AD167*AD$16","v":2.1542405671129905},0.82640067591162925,0.3230952709826172,0.25064491730851268,0.23440000000115985,{"$f":"AI167*AI$16","v":0.23175795926552081},{"$f":"AJ167*AJ$16","v":0.23503751284697438},0.23535691918229748,0.23567675957772366,0.23599703462312285]
[{"$f":"ROW()","v":170},null,"Volume",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,null,null,null,"Actual",null,null,"Forecast",null,null,null,{"$f":"\"Forecast [m$ \"&Input!$G$43&\"]\"","v":"Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":171},null,null,"Volume [TJ]",null,null,null,null,null,null,null,null,null,null,{"$f":"O76","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,{"$f":"AD76","v":2605.2505387692299},1352.8172085833332,1066.6562579793815,1300.164276,2000.0000000098962,2000.0000000097937,2000.000000009692,2000.0000000095918,2000.0000000094919,2000.0000000093935]
[{"$f":"ROW()","v":172},null,null,{"$f":"\"Discounted Notional Tariff [$ per GJ, \"&Input!$G$43&\"]\"","v":"Discounted Notional Tariff [$ per GJ, 31/12/2019]"},null,null,null,null,null,null,null,null,null,null,{"$f":"1000*O169/O171","v":0.49918316432958598},0.54721969430788886,0.56769814052172052,0.68803355915354436,0.73102888635903962,0.63801272776499174,0.72065425236055713,0.72099433248566491,0.72081732604276139,1.1226129992741425,1.3836496548992887,1.4139270973250841,0.74824881273345945,null,null,{"$f":"1000*AD169/AD171","v":0.82688422286276342},{"$f":"1000*AE169/AE171","v":0.6108738643094539},0.30290477233469026,0.1927794217509424,0.1172,0.11587897963219297,{"$f":"1000*AJ169/AJ171","v":0.11751875642291769},0.11767845959058437,0.11783837978830257,0.11799851731100722]
[{"$f":"ROW()","v":173},null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ OD]",null,null,null,null,{"$f":"T170&\"  [m$ OD]\"","v":"Actual 3 and est for 2013/14  [m$ OD]"},null,null,null,null,null,null,null,null,null,"Actuals [m$ OD]",null,null,"Forecast [m$ OD]"]
[{"$f":"ROW()","v":174},null,null,"Discounted Notional Tariff [$ per GJ, Nominal]",null,null,null,null,null,null,null,null,null,null,{"$f":"O172*O$17","v":0.36238334999638411},0.41018091201078022,0.43811905020194331,0.55055542141583447,0.59729320582169243,0.52928982685546655,0.60444882232178443,0.61967864201637068,0.61952650890349514,0.97622501942251161,1.2319849656890378,1.2969078888671302,{"$f":"AA172*AA$17","v":0.6908589613849756},0,0,0.77635462044365511,0.5820099160510489,0.2941019355141346,0.19051644625846526,0.1172,0.11719999999999998,{"$f":"AJ172*AJ$17","v":0.12021345680694495},0.12174911773222329,0.12330439588289439,0.12487954185824471]
["Tariff Revenue"]
[{"$f":"ROW()","v":176},null,"Proposed Tariff Revenue [Real]",null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [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,null,null,{"$f":"\"Forecast [m$ \"&Input!$G$43&\"]\"","v":"Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":177},null,null,"A1",null,null,null,null,null,null,null,null,null,null,4.8013998699999991,4.2922495000000005,4.3136383,4.5457988831574418,4.8268208377399633,2.7687481935450409,3.1825410180406464,3.1795979331623121,6.362138951202958,7.008674989092464,7.5122940835656618,7.924159466050666,4.0948508814286271,4.8156855908896787,3.1805251568180077,null,7.8784213867063979,7.2262695807751491,6.5772230667789664,5.9886558809490973,{"$f":"Revenue!AI$103","v":6.8164749016652282},{"$f":"Revenue!AJ$103","v":7.0348531206240956},{"$f":"Revenue!AK$103","v":6.7834315345103429},{"$f":"Revenue!AL$103","v":6.5430810317485433},{"$f":"Revenue!AM$103","v":6.6230363680231559}]
[{"$f":"ROW()","v":178},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$111","v":4.2837346439989821},{"$f":"Revenue!AJ$111","v":4.329781327388897},{"$f":"Revenue!AK$111","v":4.376659258164227},{"$f":"Revenue!AL$111","v":4.4243816298198961},{"$f":"Revenue!AM$111","v":4.4729618424802391}]
[{"$f":"ROW()","v":179},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$117","v":8.9080219577057171},{"$f":"Revenue!AJ$117","v":9.224745744306313},{"$f":"Revenue!AK$117","v":9.5504246807166915},{"$f":"Revenue!AL$117","v":9.860383517336496},{"$f":"Revenue!AM$117","v":10.135560470904798}]
[{"$f":"ROW()","v":180},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$122","v":8.8204548639427749},{"$f":"Revenue!AJ$122","v":9.0903245924354614},{"$f":"Revenue!AK$122","v":9.3840098149484099},{"$f":"Revenue!AL$122","v":9.6729590566825827},{"$f":"Revenue!AM$122","v":9.9308775884747611}]
[{"$f":"ROW()","v":181},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$131","v":125.53617383755332},{"$f":"Revenue!AJ$131","v":126.74005903121943},{"$f":"Revenue!AK$131","v":128.14436988302242},{"$f":"Revenue!AL$131","v":129.81634906809714},{"$f":"Revenue!AM$131","v":131.83346039632099}]
[{"$f":"ROW()","v":182},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O177:O181)","v":111.6057854},111.06016304131876,115.49058808418501,118.88308448710265,123.71580979261779,58.953920300299743,70.722849493876012,80.417772521990273,151.14062201586628,188.2542047489714,206.24471833420753,226.17697812635549,{"$f":"SUM(AA177:AA181)","v":97.809693440261924},{"$f":"SUM(AB177:AB181)","v":133.24014490644808},41.226838968350471,null,158.86133434829435,147.78650955042278,138.96198638015943,130.85327812930933,{"$f":"SUM(AI177:AI181)","v":154.36486020486603},156.41976381597419,158.23889517136209,160.31715430368465,162.99589666620395]
[{"$f":"ROW()","v":183},null,"Proposed Tariff Revenue [Nominal]",null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ OD]",null,null,null,null,"Approved 3 [m$ OD]",null,null,null,null,null,null,"Approved [m$ OD]",null,null,null,null,null,null,null,null,null,"Forecast [m$ OD]"]
[{"$f":"ROW()","v":184},null,null,"A1",null,null,null,null,null,null,null,null,null,null,{"$f":"O177*O$17/$S$17","v":4.2660225393628313},{"$f":"P177*P$17/$S$17","v":3.9377274174041306},4.0744158810029498,4.4519328295229217,4.8268208377399633,{"$f":"T177*T$17/$S$17","v":2.811218667310333},{"$f":"U177*U$17/$S$17","v":3.2670332574576544},3.3446744040285568,6.6924446902624632,7.4593803423733371,8.1865103159641794,8.8957441700360622,{"$f":"AA177*AA$17/$Z$17","v":4.1219178844220172},{"$f":"AB177*AB$17/$Z$17","v":4.9293703309956669},3.2556083758174887,null,{"$f":"AE177*AE$17/$Z$17","v":8.1834405338782226},7.6493372993852136,7.0865075724219073,6.5290086515131529,{"$f":"AI177*AI$17","v":6.8941827155442121},{"$f":"AJ177*AJ$17","v":7.1961620212858826},7.0180796672295616,6.8465864456214032,7.0092554228397264]
[{"$f":"ROW()","v":185},null,null,"A2",null,null,null,null,null,null,null,null,null,null,{"$f":"O178*O$17/$S$17","v":3.9259952560707969},4.3362206620943953,4.6635757390442487,4.8171118631011058,5.2038131449849878,{"$f":"T178*T$17/$S$17","v":2.6477612236867683},2.8326565849212986,3.7596560475803336,6.6623150653473875,8.3202185383141885,9.2133652601338039,10.222983162298267,{"$f":"AA178*AA$17/$Z$17","v":3.1458908234659497},4.7035978633620514,1.4883964099598317,null,{"$f":"AE178*AE$17/$Z$17","v":5.8254174079400931},5.6269078368331131,5.4303256453568567,5.0926701076923413,{"$f":"AI178*AI$17","v":4.3325692189405709},{"$f":"AJ178*AJ$17","v":4.4290630400346718},4.5280538609182814,4.6296096823496251,4.733800376203849]
[{"$f":"ROW()","v":186},null,null,"B1",null,null,null,null,null,null,null,null,null,null,{"$f":"O179*O$17/$S$17","v":7.6392958220530982},7.718371276843361,8.2284849957281967,7.5000495765309676,8.2992081562078841,{"$f":"T179*T$17/$S$17","v":4.0794504382460204},4.8470570599378213,5.1135906749984654,10.080431328946247,11.757432505694617,13.196654327019948,14.858144693582714,{"$f":"AA179*AA$17/$Z$17","v":5.3109384017997332},7.7221215991443408,2.2437963394038722,null,{"$f":"AE179*AE$17/$Z$17","v":9.1700896680426194},8.7266112881810312,8.314891740907111,7.8802847379857592,{"$f":"AI179*AI$17","v":9.009573408023563},{"$f":"AJ179*AJ$17","v":9.4362687952334277},9.8807868737461035,10.317764339284622,10.726610612801792]
[{"$f":"ROW()","v":187},null,null,"B2",null,null,null,null,null,null,null,null,null,null,{"$f":"O180*O$17/$S$17","v":5.5621695157876099},5.9646605904487462,6.59288484253244,7.2195907622049962,7.5232053512793682,{"$f":"T180*T$17/$S$17","v":3.7232098164313516},4.1384945574893681,5.1976084962451141,9.4383761950977263,11.52829891988587,12.837362771659276,14.429923964774744,{"$f":"AA180*AA$17/$Z$17","v":5.7709169926774289},8.1132216710393745,2.5248200308337414,null,{"$f":"AE180*AE$17/$Z$17","v":9.4973606051902362},8.8080620206197544,8.1520948143445882,7.3416948325000231,{"$f":"AI180*AI$17","v":8.9210080493917232},{"$f":"AJ180*AJ$17","v":9.2987653717270238},9.708615491189736,10.121646063251585,10.509991750407803]
[{"$f":"ROW()","v":188},null,null,"B3",null,null,null,null,null,null,null,null,null,null,{"$f":"O181*O$17/$S$17","v":77.76776336371681},79.930072282855775,85.526438850117046,92.439586501731654,97.862762302405585,{"$f":"T181*T$17/$S$17","v":46.596588076635754},57.515205808243564,67.17732489437978,126.11388348983857,161.29489704897946,181.32095524176185,205.50184166153241,{"$f":"AA181*AA$17/$Z$17","v":80.106552335141203},110.9172570704819,32.687467079765902,null,{"$f":"AE181*AE$17/$Z$17","v":132.33546495126024},125.62787022922444,120.73820710115452,115.81643134133506,{"$f":"AI181*AI$17","v":126.96728621930144},{"$f":"AJ181*AJ$17","v":129.64620351520296},132.57705811147412,135.83797168903041,139.52126273322142]
[{"$f":"ROW()","v":189},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O184:O188)","v":99.16124649699114},101.8870522296464,109.08580030842488,116.42827153309165,123.71580979261779,59.858228222310231,72.600447268049706,84.59285451723224,158.9874507694924,200.36022735524747,224.75484791653906,253.9086376522242,98.456216437506328,136.38556853502334,42.200088235780839,null,{"$f":"SUM(AE184:AE188)","v":165.0117731663114},156.43878867424354,149.72202687418496,142.66008967102636,156.12461961120152,160.00646274348395,163.71259400455779,167.75357821953764,172.50092089547459]
["Ancillary Services"]
[{"$f":"ROW()","v":191},null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,"Actual 22 [m$ OD]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,null,null,null,"Actual [$ OD]",null,null,null,"Forecast [$ OD)",null,null,"Forecast [m$ OD]"]
[{"$f":"ROW()","v":192},null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,0.53,0.52500000000000002,0.54800000000000004,0.70899999999999996,0.70599999999999996,{"$f":"0.77/2","v":0.38500000000000001},{"$f":"T192","v":0.38500000000000001},{"$f":"T192","v":0.38500000000000001},{"$f":"U192+V192","v":0.77},{"$f":"$T$192*2","v":0.77},{"$f":"$T$192*2","v":0.77},{"$f":"$T$192*2","v":0.77},{"$f":"AA194*AA$17","v":0.7949140618031445},{"$f":"AB194*AB$17","v":0},0,1.960189414623223,2.6665149007020172,3.8769934553933276,4.0045899730366559,4.026437676435016,{"$f":"AI384/1000000","v":3.3284365927943718},3.4024894719096426,3.4902436593721937,3.5922665069267068,3.6986305370571788]
[{"$f":"ROW()","v":193},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&Input!$G$43&\"]\"","v":"Approved 3 [m$ 31/12/2019]"},null,null,null,null,null,null,null,null,null,{"$f":"\"Actual [m$ \"&Input!$G$43&\"]\"","v":"Actual [m$ 31/12/2019]"},null,null,null,{"$f":"\"Forecast [m$ \"&Input!$G$43&\"]\"","v":"Forecast [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T354/1000000","v":0.45029933384612897},null,null,{"$f":"W354/1000000","v":0.92355076219288912},0.90486525096756143,0.90486525096756143,0.90486525096756143,0.86094780007911165,0,{"$f":"AC354/1000000","v":0},2.0877697615147692,2.7987568883408982,3.993036692859711,4.0521569371721684,4.026437676435016,{"$f":"AI354/1000000","v":3.290920103613181},3.3262193942483043,3.3735480394534076,3.4330233071824514,3.4948312026110111]
[{"$f":"ROW()","v":195},null,null,"Adjustment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":196},null,null,{"$f":"\"Revenue [m$ \"&Input!$G$43&\"]\"","v":"Revenue [m$ 31/12/2019]"},null,null,null,null,null,null,null,null,null,null,{"$f":"O192*O$16+O195","v":0.7300751458291902},{"$f":"P192*P$16+P195","v":0.70039909488545682},{"$f":"Q192*Q$16+Q195","v":0.71007773084166836},{"$f":"R192*R$16+R195","v":0.8860430293927043},{"$f":"S192*S$16+S195","v":0.86407544693142413},{"$f":"T194+T195","v":0.45029933384612897},null,null,{"$f":"W194+W195","v":0.92355076219288912},{"$f":"X194+X195","v":0.90486525096756143},{"$f":"Y194+Y195","v":0.90486525096756143},{"$f":"Z194+Z195","v":0.90486525096756143},{"$f":"AA194+AA195","v":0.86094780007911165},{"$f":"AB194+AB195","v":0},0,{"$f":"AD194+AD195","v":2.0877697615147692},2.7987568883408982,3.993036692859711,4.0521569371721684,4.026437676435016,3.290920103613181,3.3262193942483043,3.3735480394534076,3.4330233071824514,3.4948312026110111]
[{"$f":"ROW()","v":197},null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ OD]",null,null,null,null,"Approved 3 [m$ OD]",null,null,null,null,null,null,"Forecast [m$ OD]"]
[{"$f":"ROW()","v":198},null,null,"Revenue [m$ OD]",null,null,null,null,null,null,null,null,null,null,{"$f":"O196*O$17","v":0.53},0.52500000000000002,0.54800000000000004,0.70899999999999996,0.70599999999999996,0.37356442289085529,null,null,{"$f":"W196*W$17","v":0.79377140202451224},{"$f":"X196*X$17","v":0.78687143100224211},{"$f":"Y196*Y$17","v":0.80568110664372972},{"$f":"Z196*Z$17","v":0.82997693768065162},{"$f":"AA196*AA$17","v":0.7949140618031445},{"$f":"AB196*AB$17","v":0},0,{"$f":"AD196*AD$17","v":1.960189414623223},2.6665149007020172,3.8769934553933276,4.0045899730366559,4.026437676435016,3.3284365927943713,3.4024894719096426,3.4902436593721933,3.5922665069267072,3.6986305370571788]
["Tariffs Excluding GST"]
[{"$f":"ROW()","v":200},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,null,null,null,"Actual [$ OD]",null,null,null,"Forecast [$ OD)",null,null,"Forecast [$ Nominal)"]
[{"$f":"ROW()","v":201},null,null,"Fixed [$/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!AI62*AI$17","v":33306.939328},{"$f":"Revenue!AJ62*AJ$17","v":34159.825106744451},{"$f":"Revenue!AK62*AK$17","v":35034.550603165189},{"$f":"Revenue!AL62*AL$17","v":35931.675063623283},{"$f":"Revenue!AM62*AM$17","v":36851.772055017165}]
[{"$f":"ROW()","v":202},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!AI63*AI$17","v":140.38232000000002},{"$f":"Revenue!AJ63*AJ$17","v":143.97706892412288},{"$f":"Revenue!AK63*AK$17","v":147.66386804251152},{"$f":"Revenue!AL63*AL$17","v":151.44507447062611},{"$f":"Revenue!AM63*AM$17","v":155.32310568222732}]
[{"$f":"ROW()","v":203},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!AI64*AI$17","v":73.892884000000009},{"$f":"Revenue!AJ64*AJ$17","v":75.785047950982829},{"$f":"Revenue!AK64*AK$17","v":77.725664259264335},{"$f":"Revenue!AL64*AL$17","v":79.715973637060102},{"$f":"Revenue!AM64*AM$17","v":81.757248567316466}]
[{"$f":"ROW()","v":204},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!AI65*AI$17","v":2.9694704000000002E-2},{"$f":"Revenue!AJ65*AJ$17","v":3.0455091812768353E-2},{"$f":"Revenue!AK65*AK$17","v":3.1234950761730097E-2},{"$f":"Revenue!AL65*AL$17","v":3.2034779441337043E-2},{"$f":"Revenue!AM65*AM$17","v":3.2855089213474013E-2}]
[{"$f":"ROW()","v":205},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!AI66*AI$17","v":1.4968720000000001E-2},{"$f":"Revenue!AJ66*AJ$17","v":1.535202175847996E-2},{"$f":"Revenue!AK66*AK$17","v":1.5745138667357134E-2},{"$f":"Revenue!AL66*AL$17","v":1.6148322061709412E-2},{"$f":"Revenue!AM66*AM$17","v":1.6561829712514152E-2}]
[{"$f":"ROW()","v":206},null,"A2"]
[{"$f":"ROW()","v":207},null,null,"Fixed [$/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!AI68*AI$17","v":18429.002592000001},{"$f":"Revenue!AJ68*AJ$17","v":18900.911285632141},{"$f":"Revenue!AK68*AK$17","v":19384.904074104135},{"$f":"Revenue!AL68*AL$17","v":19881.290393012459},{"$f":"Revenue!AM68*AM$17","v":20390.387601624312}]
[{"$f":"ROW()","v":208},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":209},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":210},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":211},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!AI72*AI$17","v":1.790178},{"$f":"Revenue!AJ72*AJ$17","v":1.8360188184128059},{"$f":"Revenue!AK72*AK$17","v":1.8830334757582516},{"$f":"Revenue!AL72*AL$17","v":1.9312520303530847},{"$f":"Revenue!AM72*AM$17","v":1.9807053102128409}]
[{"$f":"ROW()","v":212},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!AI73*AI$17","v":0.95071600000000001},{"$f":"Revenue!AJ73*AJ$17","v":0.97506084141697036},{"$f":"Revenue!AK73*AK$17","v":1.0000290775213314},{"$f":"Revenue!AL73*AL$17","v":1.0256366714869489},{"$f":"Revenue!AM73*AM$17","v":1.0518999952542769}]
[{"$f":"ROW()","v":213},null,"B1"]
[{"$f":"ROW()","v":214},null,null,"Fixed [$/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!AI75*AI$17","v":931.66122400000006},{"$f":"Revenue!AJ75*AJ$17","v":955.51813263793235},{"$f":"Revenue!AK75*AK$17","v":979.98594154207399},{"$f":"Revenue!AL75*AL$17","v":1005.0802939435296},{"$f":"Revenue!AM75*AM$17","v":1030.8172336472658}]
[{"$f":"ROW()","v":215},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!AI76*AI$17","v":3.5399000000000003},{"$f":"Revenue!AJ76*AJ$17","v":3.6305456861270176},{"$f":"Revenue!AK76*AK$17","v":3.7235125226858088},{"$f":"Revenue!AL76*AL$17","v":3.8188599470258739},{"$f":"Revenue!AM76*AM$17","v":3.9166489184999675}]
[{"$f":"ROW()","v":216},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":217},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!AI78*AI$17","v":3.044314},{"$f":"Revenue!AJ78*AJ$17","v":3.122269290069235},{"$f":"Revenue!AK78*AK$17","v":3.2022207695097955},{"$f":"Revenue!AL78*AL$17","v":3.2842195544422514},{"$f":"Revenue!AM78*AM$17","v":3.3683180699099724}]
[{"$f":"ROW()","v":218},null,"B2"]
[{"$f":"ROW()","v":219},null,null,"Fixed [$/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!AI80*AI$17","v":232.76359600000001},{"$f":"Revenue!AJ80*AJ$17","v":238.72393834436335},{"$f":"Revenue!AK80*AK$17","v":244.83690627740341},{"$f":"Revenue!AL80*AL$17","v":251.10640805958127},{"$f":"Revenue!AM80*AM$17","v":257.53645202959501}]
[{"$f":"ROW()","v":220},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!AI81*AI$17","v":5.9268040000000006},{"$f":"Revenue!AJ81*AJ$17","v":6.0785707773440922},{"$f":"Revenue!AK81*AK$17","v":6.2342238236968113},{"$f":"Revenue!AL81*AL$17","v":6.3938626541633212},{"$f":"Revenue!AM81*AM$17","v":6.5575893321170895}]
[{"$f":"ROW()","v":221},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!AI82*AI$17","v":3.5297860000000005},{"$f":"Revenue!AJ82*AJ$17","v":3.620172698452369},{"$f":"Revenue!AK82*AK$17","v":3.7128739154781347},{"$f":"Revenue!AL82*AL$17","v":3.8079489186057995},{"$f":"Revenue!AM82*AM$17","v":3.9054584930185392}]
[{"$f":"ROW()","v":222},null,"B3"]
[{"$f":"ROW()","v":223},null,null,"Fixed [$/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!AI84*AI$17","v":118.17197600000002},{"$f":"Revenue!AJ84*AJ$17","v":119.51913652640002},{"$f":"Revenue!AK84*AK$17","v":120.88165468280097},{"$f":"Revenue!AL84*AL$17","v":122.25970554618492},{"$f":"Revenue!AM84*AM$17","v":123.65346618941145}]
[{"$f":"ROW()","v":224},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":225},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":226},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":227},null,null,"Usage 1* (Q<=2GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.32,13.73754878594551,13.959643587693927,13.95,13.95,null,null,null,null,null,0]
[{"$f":"ROW()","v":228},null,null,"Usage 2* (2<Q<=10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.32,13.73754878594551,13.959643587693927,13.95,13.95,15.565156250000001,null,13.29,10.46,7.77,4.8899999999999997,{"$f":"Revenue!AI89*AI$17","v":5.4514459999999998},{"$f":"Revenue!AJ89*AJ$17","v":5.5910403566356059},{"$f":"Revenue!AK89*AK$17","v":5.7342092849361448},{"$f":"Revenue!AL89*AL$17","v":5.8810443184198444},{"$f":"Revenue!AM89*AM$17","v":6.0316393344899497}]
[{"$f":"ROW()","v":229},null,null,"Usage 3* (Q>10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.32,6.0475725011627848,6.0272506966479709,6.02,6.02,6.7227343749999999,null,5.73,4.51,3.35,2.11,{"$f":"Revenue!AI90*AI$17","v":3.6410400000000003},{"$f":"Revenue!AJ90*AJ$17","v":3.734275562873504},{"$f":"Revenue!AK90*AK$17","v":3.8298985947625459},{"$f":"Revenue!AL90*AL$17","v":3.9279702312266132},{"$f":"Revenue!AM90*AM$17","v":4.0285531733142523}]
[{"$f":"\"Tariffs Excluding GST [$ \"&Input!$G$43&\"]\"","v":"Tariffs Excluding GST [$ 31/12/2019]"}]
[{"$f":"ROW()","v":231},null,"A1",null,null,null,null,null,null,{"$f":"\"Actual 1 (FA1) [$ \"&Input!$G$43&\"]\"","v":"Actual 1 (FA1) [$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual 2 [$ \"&Input!$G$43&\"]\"","v":"Actual 2 [$ 31/12/2019]"},null,null,null,null,{"$f":"\"Actual 3 [$ \"&Input!$G$43&\"]\"","v":"Actual 3 [$ 31/12/2019]"},null,null,null,null,null,null,null,null,null,{"$f":"\"Actual  up to Dec 2018 [$ \"&Input!$G$43&\"]\"","v":"Actual  up to Dec 2018 [$ 31/12/2019]"},null,null,null,{"$f":"\"Forecast [$ \"&Input!$G$43&\"]\"","v":"Forecast [$ 31/12/2019]"},null,null,{"$f":"\"Forecast [$ \"&Input!$G$43&\"]\"","v":"Forecast [$ 31/12/2019]"}]
[{"$f":"ROW()","v":232},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J201*J$16","v":69076.781352989972},67520.97782237819,65516.833440550698,64418.801419692631,62823.239653124285,60972.35729258744,59679.739486351413,57385.37237714549,55345.771792656589,54202.938746790511,53384.06808588608,{"$f":"$S201*U$16","v":52801.138606787317},null,{"$f":"W201*W$16","v":51527.75164094779},47474.031809080043,50886.801602677268,50956.220584279807,50625.380340459691,{"$f":"AB201*AB$16","v":49784.737493477893},49023.639467073968,null,{"$f":"AE201*AE$16","v":44314.648621482324},40091.000614500379,36252.961833382004,{"$f":"AH201*AH$16","v":32444.85},{"$f":"Revenue!AI62","v":32931.519999999997},{"$f":"Revenue!AJ62","v":33394.099735571777},{"$f":"Revenue!AK62","v":33863.177197691308},{"$f":"Revenue!AL62","v":34338.843658083308},{"$f":"Revenue!AM62","v":34821.191670540582}]
[{"$f":"ROW()","v":233},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",null,null,null,null,null,{"$f":"J202*J$16","v":285.15789324646715},278.73776334411764,270.46435568580404,265.93100575410864,259.34339148618761,251.70686845912044,246.42041298341471,236.94309098851727,228.5216196822989,223.80288417263489,220.42178307531447,{"$f":"$S202*U$16","v":218.01487854748055},null,212.75708843108026,200.11484058178544,214.4937168387485,214.7783345035831,213.36797020571717,{"$f":"AB202*AB$16","v":209.82495963034549},206.61914153871649,null,{"$f":"AE202*AE$16","v":186.76467946242016},168.96022059371234,152.83406988266012,{"$f":"AH202*AH$16","v":136.75},{"$f":"Revenue!AI63","v":138.80000000000001},{"$f":"Revenue!AJ63","v":140.74968429326566},{"$f":"Revenue!AK63","v":142.72675524966823},{"$f":"Revenue!AL63","v":144.73159756190921},{"$f":"Revenue!AM63","v":146.76460132635947}]
[{"$f":"ROW()","v":234},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",null,null,null,null,null,{"$f":"J203*J$16","v":142.58612835630279},139.36888167205882,135.23217784290202,132.96550287705432,129.67169574309381,125.85343422956022,123.20353602413701,118.47154549425863,114.26080984114945,111.90144208631745,110.21089153765723,{"$f":"$S203*U$16","v":109.00743927374027},null,106.37854421554013,105.32420554468295,112.89707221748823,113.04688301253471,112.30454888393459,{"$f":"AB203*AB$16","v":110.43971320136002},108.75448869314232,null,{"$f":"AE203*AE$16","v":98.30493356440526},88.934562927565125,80.444309823036804,{"$f":"AH203*AH$16","v":71.98},{"$f":"Revenue!AI64","v":73.06},{"$f":"Revenue!AJ64","v":74.086253130158411},{"$f":"Revenue!AK64","v":75.126921747411814},{"$f":"Revenue!AL64","v":76.182208342025106},{"$f":"Revenue!AM64","v":77.252318248586604}]
[{"$f":"ROW()","v":235},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,{"$f":"J204*J$16","v":6.9490449177777067E-2},6.7929445923908746E-2,6.5919434085973241E-2,6.4818701640900131E-2,6.320738867254945E-2,6.1348853163245322E-2,6.0060890003320502E-2,5.779099780207738E-2,5.5736980410316807E-2,5.4586069310398749E-2,5.3761410506174258E-2,{"$f":"$S204*U$16","v":5.3174360621336715E-2},null,5.1891972788068355E-2,4.2444769370610848E-2,4.5506726289350305E-2,4.5567118155234718E-2,4.5267896929074646E-2,{"$f":"AB204*AB$16","v":4.4516215983757906E-2},4.3836016049001399E-2,null,{"$f":"AE204*AE$16","v":3.9632653121844365E-2},3.573861417008118E-2,3.2329505645861963E-2,{"$f":"AH204*AH$16","v":2.8930000000000001E-2},{"$f":"Revenue!AI65","v":2.9360000000000001E-2},{"$f":"Revenue!AJ65","v":2.9772411605549561E-2},{"$f":"Revenue!AK65","v":3.0190616240131547E-2},{"$f":"Revenue!AL65","v":3.0614695276784246E-2},{"$f":"Revenue!AM65","v":3.1044731231569981E-2}]
[{"$f":"ROW()","v":236},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,{"$f":"J205*J$16","v":3.4745224588888533E-2},3.3957758696430085E-2,3.2946197880950941E-2,3.2396144076024452E-2,3.1590821141025738E-2,3.065564248696153E-2,3.00037631313789E-2,2.889549890103869E-2,2.7868490205158403E-2,2.7293034655199375E-2,2.6880705253087129E-2,{"$f":"$S205*U$16","v":2.6587180310668358E-2},null,2.5945986394034178E-2,2.1216634919744518E-2,2.2735391739954078E-2,2.2765559218765215E-2,2.2616066803632612E-2,{"$f":"AB205*AB$16","v":2.2240523258922847E-2},2.1901407664976964E-2,null,{"$f":"AE205*AE$16","v":1.9900294046349819E-2},1.8013497459213827E-2,1.6291237586803682E-2,{"$f":"AH205*AH$16","v":1.4579999999999999E-2},{"$f":"Revenue!AI66","v":1.4800000000000001E-2},{"$f":"Revenue!AJ66","v":1.5007891408792013E-2},{"$f":"Revenue!AK66","v":1.5218703009330616E-2},{"$f":"Revenue!AL66","v":1.5432475820722305E-2},{"$f":"Revenue!AM66","v":1.564925143825735E-2}]
[{"$f":"ROW()","v":237},null,"A2"]
[{"$f":"ROW()","v":238},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J207*J$16","v":784.96342446579501},767.28098987294675,744.50025330487006,732.02343002278167,713.89591572808604,692.85759294060767,677.95964197884086,681.6227911166992,657.39643890231048,680.64911940789364,670.36621580266115,{"$f":"$S207*U$16","v":663.04612494044818},null,{"$f":"W207*W$16","v":647.05566875848547},26281.695398595919,28171.09286781013,28210.375132921003,28028.895063153355,27563.47060638513,{"$f":"AC207*AC$16","v":27142.085832087385},null,24534.921388270919,22196.40871741726,20063.215621109772,{"$f":"AH207*AH$16","v":17952},{"$f":"Revenue!AI68","v":18221.28},{"$f":"Revenue!AJ68","v":18477.229160080657},{"$f":"Revenue!AK68","v":18736.773565530795},{"$f":"Revenue!AL68","v":18999.96371774398},{"$f":"Revenue!AM68","v":19266.850827492555}]
[{"$f":"ROW()","v":239},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J208*J$16","v":7.2391869337742127},7.0756937726769831,6.8677343141251859,6.7486464014873624,6.5782027722347811,6.3865921847836526,6.2568985809767481,6.2844470704052755,6.0610841926017152,5.9848851777544816,5.8944685510132757,{"$f":"$S208*U$16","v":5.8301036645366935},null,{"$f":"W208*W$16","v":5.6895010523240854},2.5298968467988048,2.7418930915705748,2.7236562629714802,null,null,{"$f":"AC208*AC$16","v":0},null,0,0,0,{"$f":"AH208*AH$16","v":0}]
[{"$f":"ROW()","v":240},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J209*J$16","v":6.880100280313191},6.7274804964625643,6.5297552632331985,6.4184777908470796,6.2563728910099874,6.073523940431512,5.9367161376005386,5.9605064997658284,5.7486571723645126,5.6299533369469561,5.544898841443981,{"$f":"$S209*U$16","v":5.4843510954741905},null,5.3520868794868699,2.5298968467988048,2.7418930915705748,2.7236562629714802,null,null,{"$f":"AC209*AC$16","v":0},null,0,0,0,{"$f":"AH209*AH$16","v":0}]
[{"$f":"ROW()","v":241},null,null,"Usage 3 (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J210*J$16","v":1.8097967334435532},1.7689234431692458,1.7169335785312965,1.6904632864782432,1.6477689918709431,1.602909411082956,1.5608894114590179,1.5678723618949244,1.5121467779480566,1.4809225081969166,1.4585494778580907,{"$f":"$S210*U$16","v":1.4426227881573415},null,1.4078315487345898,1.3684442034957169,1.4772766576391652,1.4573525238693192,null,null,{"$f":"AC210*AC$16","v":0},null,0,0,0,{"$f":"AH210*AH$16","v":0}]
[{"$f":"ROW()","v":242},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":"AA211*AA$16","v":2.7076757144230768},2.6627143095710331,2.6228568047496421,null,{"$f":"AE211*AE$16","v":2.3720814633307268},2.1422569877166819,1.9428059730846625,1.74,{"$f":"Revenue!AI72","v":1.77},{"$f":"Revenue!AJ72","v":1.7948626887541799},{"$f":"Revenue!AK72","v":1.8200746166564317},{"$f":"Revenue!AL72","v":1.8456406893701673},{"$f":"Revenue!AM72","v":1.8715658814672638}]
[{"$f":"ROW()","v":243},null,null,"Usage 2* (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4513141829307692,1.427214869930074,1.4054971063426349,null,{"$f":"AE212*AE$16","v":1.2700082170929998},1.1535229933859057,1.0422344543110429,0.93,{"$f":"Revenue!AI73","v":0.94},{"$f":"Revenue!AJ73","v":0.95320391380165481},{"$f":"Revenue!AK73","v":0.9665932992412688},{"$f":"Revenue!AL73","v":0.98017076158641658},{"$f":"Revenue!AM73","v":0.99393894270012872}]
[{"$f":"ROW()","v":244},null,"B1"]
[{"$f":"ROW()","v":245},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J214*J$16","v":784.96342446579501},767.28098987294675,744.50025330487006,732.02343002278167,713.89591572808604,692.85759294060767,677.95964197884086,681.6227911166992,657.39643890231048,680.64911940789364,670.36621580266115,{"$f":"$S214*U$16","v":663.04612494044818},null,{"$f":"W214*W$16","v":647.05566875848547},1318.7202309249985,1413.7094823699581,1417.4859349445562,1411.9445780430576,{"$f":"AB214*AB$16","v":1388.4990038689111},1367.2720118126549,null,{"$f":"AE214*AE$16","v":1239.0766946485942},1121.6672200060607,1014.2863808857313,{"$f":"AH214*AH$16","v":907.55},{"$f":"Revenue!AI75","v":921.16},{"$f":"Revenue!AJ75","v":934.09927365694932},{"$f":"Revenue!AK75","v":947.22030162668841},{"$f":"Revenue!AL75","v":960.52563696057814},{"$f":"Revenue!AM75","v":974.01786857196873}]
[{"$f":"ROW()","v":246},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J215*J$16","v":7.2391869337742127},7.0756937726769831,6.8677343141251859,6.7486464014873624,6.5782027722347811,6.3865921847836526,6.2568985809767481,6.2844470704052755,6.0610841926017152,5.9848851777544816,5.8944685510132757,{"$f":"$S215*U$16","v":5.8301036645366935},null,5.6895010523240854,5.0712932247194216,5.5574105979351049,5.4333527011832476,5.3936900231307696,{"$f":"AB215*AB$16","v":5.3041269046654982},5.2235797968009745,null,{"$f":"AE215*AE$16","v":4.7126751196260903},4.2639153505514722,3.8552556028398772,{"$f":"AH215*AH$16","v":3.45},{"$f":"Revenue!AI76","v":3.5},{"$f":"Revenue!AJ76","v":3.549163508835949},{"$f":"Revenue!AK76","v":3.599017603557916},{"$f":"Revenue!AL76","v":3.6495719846302745},{"$f":"Revenue!AM76","v":3.7008364887770751}]
[{"$f":"ROW()","v":247},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J216*J$16","v":6.880100280313191},6.7274804964625643,6.5297552632331985,6.4184777908470796,6.2563728910099874,6.073523940431512,5.9367161376005386,5.9605064997658284,5.7486571723645126,5.6299533369469561,5.544898841443981,{"$f":"$S216*U$16","v":5.4843510954741905},null,{"$f":"W216*W$16","v":5.3520868794868699},{"$f":"X216*X$16","v":4.3468227640452186},{"$f":"Y216*Y$16","v":4.7873834894585539},{"$f":"Z216*Z$16","v":4.662309265700709},null,null,{"$f":"AC216*AC$16","v":0},null,{"$f":"AE216*AE$16","v":0},0,0,{"$f":"AH216*AH$16","v":0}]
[{"$f":"ROW()","v":248},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":"AA217*AA$16","v":4.6247101202346146},{"$f":"AB217*AB$16","v":4.5479160407473245},{"$f":"AC217*AC$16","v":4.4820970714076154},null,{"$f":"AE217*AE$16","v":4.0514311718834541},3.6665552289766281,3.3189602040196315,2.97,{"$f":"Revenue!AI78","v":3.01},{"$f":"Revenue!AJ78","v":3.0522806175989161},{"$f":"Revenue!AK78","v":3.0951551390598078},{"$f":"Revenue!AL78","v":3.1386319067820363},{"$f":"Revenue!AM78","v":3.1827193803482849}]
[{"$f":"ROW()","v":249},null,"B2"]
[{"$f":"ROW()","v":250},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J219*J$16","v":313.98536978631807},306.91518165538838,297.80010132194803,292.80673066022757,285.55321701313483,277.14053263028831,271.15450673422686,272.61542662733319,263.6384167569604,272.95482460998051,268.83116078670366,{"$f":"$S219*U$16","v":265.89564811144652},null,{"$f":"W219*W$16","v":259.48313388329609},326.33369417480213,349.99586884274925,352.36082604383608,353.80657025223462,{"$f":"AB219*AB$16","v":347.93155340302781},342.6092867571283,null,{"$f":"AE219*AE$16","v":309.70357406415826},280.18249564348372,253.41475411423067,{"$f":"AH219*AH$16","v":226.74},{"$f":"Revenue!AI80","v":230.14},{"$f":"Revenue!AJ80","v":233.37271140671578},{"$f":"Revenue!AK80","v":236.65083179509105},{"$f":"Revenue!AL80","v":239.97499901223179},{"$f":"Revenue!AM80","v":243.34585986490171}]
[{"$f":"ROW()","v":251},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J220*J$16","v":8.0004506391115804},7.8139059182515496,7.5842499020161993,7.461810600470371,7.2733553156803357,7.0628195925842752,6.9106044028698399,6.9452858345097486,6.6984353138856072,6.9272904102434287,6.8226364005593343,{"$f":"$S220*U$16","v":6.748136347909548},null,6.5853938560642797,8.4291563122887432,9.1842752285692644,9.064938414109907,9.0003140747423078,{"$f":"AB220*AB$16","v":8.8508623650141143},8.7207222031338301,null,{"$f":"AE220*AE$16","v":7.8824476945193629},7.1271242091343447,6.4456635669527609,{"$f":"AH220*AH$16","v":5.77},{"$f":"Revenue!AI81","v":5.86},{"$f":"Revenue!AJ81","v":5.9423137605081893},{"$f":"Revenue!AK81","v":6.0257837590998253},{"$f":"Revenue!AL81","v":6.110426237123832},{"$f":"Revenue!AM81","v":6.1962576640667608}]
[{"$f":"ROW()","v":252},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J221*J$16","v":7.2104600014973297},7.047836710579829,6.8406959900538267,6.7222329126361391,6.539583186487806,6.361546725235482,6.2435576458360718,6.2714894475796976,6.0485871117922265,5.9236900327876665,5.834197911432363,{"$f":"$S221*U$16","v":5.7704911526293658},null,5.6313261949383593,5.013795569110358,5.5179731027126957,5.3937656415339204,5.3611979145576925,{"$f":"AB221*AB$16","v":5.2721743329506463},5.1903790777535113,null,{"$f":"AE221*AE$16","v":4.6916832482691815},4.2433167256695814,3.8350180406202452,{"$f":"AH221*AH$16","v":3.44},{"$f":"Revenue!AI82","v":3.49},{"$f":"Revenue!AJ82","v":3.5390230416678463},{"$f":"Revenue!AK82","v":3.5887346961191788},{"$f":"Revenue!AL82","v":3.6391446361027593},{"$f":"Revenue!AM82","v":3.6902626702377122}]
[{"$f":"ROW()","v":253},null,"B3","N.B.  Usage band widths have changed for F/C."]
[{"$f":"ROW()","v":254},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J223*J$16","v":39.240989490220535},38.359174507780338,37.218253084225665,36.595888803368844,35.68449723020511,34.637870555120756,34.566362949489879,34.752344418199897,33.804603589665234,34.991383892024672,34.462751712365964,{"$f":"$S223*U$16","v":34.086434308610244},null,{"$f":"W223*W$16","v":33.264383453158615},66.616783788661238,71.594899468728414,73.59042200147654,76.876328883900001,75.599784677340779,{"$f":"AC223*AC$16","v":83.898217032941062},null,86.455022183430088,95.948394699849061,106.01446968754172,{"$f":"AH223*AH$16","v":116.84},{"$f":"Revenue!AI84","v":116.84},{"$f":"Revenue!AJ84","v":116.84},{"$f":"Revenue!AK84","v":116.84},{"$f":"Revenue!AL84","v":116.84},{"$f":"Revenue!AM84","v":116.84}]
[{"$f":"ROW()","v":255},null,null,"Usage 1 (Q<=10GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J224*J$16","v":13.429840839442241},13.120676247759286,12.735050637610088,12.519993715479488,12.203789096044172,11.846502366284971,11.593272637246894,11.648902920194521,11.234875647729778,11.627077543694801,11.45142152037344,{"$f":"$S224*U$16","v":11.32637726239235},null,{"$f":"W224*W$16","v":11.053222903288102},0,0,0,null,null,{"$f":"AC224*AC$16","v":0},null,0,0,0,{"$f":"AH224*AH$16","v":0}]
[{"$f":"ROW()","v":256},null,null,"Usage 2 (10<Q<=15GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J225*J$16","v":9.3937068545403477},9.1789019610120697,8.9091277815127903,8.7560715541802754,8.5349284500815248,8.2775243806705774,8.0979476303899478,7.3728873877538188,7.1108389805987136,6.964007497223518,6.8587987843078819,{"$f":"$S225*U$16","v":6.7839038550539446},null,6.6202987704957161,0,0,0,null,null,{"$f":"AC225*AC$16","v":0},null,0,0,0,{"$f":"AH225*AH$16","v":0}]
[{"$f":"ROW()","v":257},null,null,"Usage 3 (Q>15GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J226*J$16","v":6.1762904395295859},6.0310539440337267,5.853797161449223,5.7581405695665158,5.6127131285603999,5.4473874517272325,4.9761688074719119,5.0016424106730648,4.8238731924623961,4.7242651914380982,4.652893375646471,{"$f":"$S226*U$16","v":4.6020859192457335},null,4.4910989901781129,0,0,0,null,null,{"$f":"AC226*AC$16","v":0},null,0,0,0,{"$f":"AH226*AH$16","v":0}]
[{"$f":"ROW()","v":258},null,null,"Usage 1* (Q<=2GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X227*X$16","v":14.167422342073305},15.428722887218575,15.219213721401745,15.108830486480768,{"$f":"AB227*AB$16","v":14.857945847406365},0,null,{"$f":"AE227*AE$16","v":0},0,0,{"$f":"AH227*AH$16","v":0}]
[{"$f":"ROW()","v":259},null,null,"Usage 2* (2<Q<=10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.167422342073305,15.428722887218575,15.219213721401745,15.108830486480768,{"$f":"AB228*AB$16","v":14.857945847406365},16.578225711033603,null,{"$f":"AE228*AE$16","v":13.949098516666089},10.773080813229083,7.8622929223269935,{"$f":"AH228*AH$16","v":4.8899999999999997},{"$f":"Revenue!AI89","v":5.39},{"$f":"Revenue!AJ89","v":5.4657118036073609},{"$f":"Revenue!AK89","v":5.5424871094791897},{"$f":"Revenue!AL89","v":5.6203408563306221},{"$f":"Revenue!AM89","v":5.6992881927166952}]
[{"$f":"ROW()","v":260},null,null,"Usage 3* (Q>10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1177505568043822,6.7920647063516126,6.5710858539122938,6.5200831203307681,{"$f":"AB229*AB$16","v":6.4118160574470471},7.16028840790303,null,{"$f":"AE229*AE$16","v":6.0141711437544547},4.6449899108664585,3.3897916717883434,{"$f":"AH229*AH$16","v":2.11},{"$f":"Revenue!AI90","v":3.6},{"$f":"Revenue!AJ90","v":3.6505681805169763},{"$f":"Revenue!AK90","v":3.701846677945285},{"$f":"Revenue!AL90","v":3.7538454699054253},{"$f":"Revenue!AM90","v":3.8065746741707058}]
[{"$f":"ROW()","v":261}]
[{"$f":"\"Modelled Tariffs Excluding GST [$ \"&Input!$G$43&\"]\"","v":"Modelled Tariffs Excluding GST [$ 31/12/2019]"}]
[{"$f":"ROW()","v":263},null,"A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$231","v":"Actual 3 [$ 31/12/2019]"},null,null,null,null,null,null,null,null,null,{"$f":"\"Actual  up to Dec 2018 [$ \"&Input!$G$43&\"]\"","v":"Actual  up to Dec 2018 [$ 31/12/2019]"},null,null,null,{"$f":"\"Forecast [$ \"&Input!$G$43&\"]\"","v":"Forecast [$ 31/12/2019]"},null,null,{"$f":"\"Forecast [$ \"&Input!$G$43&\"]\"","v":"Forecast [$ 31/12/2019]"}]
[{"$f":"ROW()","v":264},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T232","v":53384.06808588608},52801.138606787317,{"$f":"S201*V$16","v":51527.75164094779},null,{"$f":"X232","v":47474.031809080043},50886.801602677268,50956.220584279807,50625.380340459691,49784.737493477893,49023.639467073968,null,{"$f":"AE232","v":44314.648621482324},40091.000614500379,36252.961833382004,32444.85,32931.519999999997,{"$f":"AJ232","v":33394.099735571777},33863.177197691308,34338.843658083308,34821.191670540582]
[{"$f":"ROW()","v":265},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220.42178307531447,218.01487854748055,{"$f":"S202*V$16","v":212.75708843108026},null,200.11484058178544,214.4937168387485,214.7783345035831,213.36797020571717,209.82495963034549,206.61914153871649,null,186.76467946242016,168.96022059371234,152.83406988266012,136.75,138.80000000000001,{"$f":"AJ233","v":140.74968429326566},142.72675524966823,144.73159756190921,146.76460132635947]
[{"$f":"ROW()","v":266},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110.21089153765723,109.00743927374027,{"$f":"S203*V$16","v":106.37854421554013},null,105.32420554468295,112.89707221748823,113.04688301253471,112.30454888393459,110.43971320136002,108.75448869314232,null,98.30493356440526,88.934562927565125,80.444309823036804,71.98,73.06,{"$f":"AJ234","v":74.086253130158411},75.126921747411814,76.182208342025106,77.252318248586604]
[{"$f":"ROW()","v":267},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3761410506174258E-2,5.3174360621336715E-2,{"$f":"S204*V$16","v":5.1891972788068355E-2},null,4.2444769370610848E-2,4.5506726289350305E-2,4.5567118155234718E-2,4.5267896929074646E-2,4.4516215983757906E-2,4.3836016049001399E-2,null,3.9632653121844365E-2,3.573861417008118E-2,3.2329505645861963E-2,2.8930000000000001E-2,2.9360000000000001E-2,{"$f":"AJ235","v":2.9772411605549561E-2},3.0190616240131547E-2,3.0614695276784246E-2,3.1044731231569981E-2]
[{"$f":"ROW()","v":268},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6880705253087129E-2,2.6587180310668358E-2,{"$f":"S205*V$16","v":2.5945986394034178E-2},null,2.1216634919744518E-2,2.2735391739954078E-2,2.2765559218765215E-2,2.2616066803632612E-2,2.2240523258922847E-2,2.1901407664976964E-2,null,1.9900294046349819E-2,1.8013497459213827E-2,1.6291237586803682E-2,1.4579999999999999E-2,1.4800000000000001E-2,{"$f":"AJ236","v":1.5007891408792013E-2},1.5218703009330616E-2,1.5432475820722305E-2,1.564925143825735E-2]
[{"$f":"ROW()","v":269},null,"A2"]
[{"$f":"ROW()","v":270},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T238","v":670.36621580266115},663.04612494044818,{"$f":"S207*V$16","v":647.05566875848547},null,{"$f":"X238","v":26281.695398595919},28171.09286781013,28210.375132921003,28028.895063153355,27563.47060638513,27142.085832087385,null,{"$f":"AE238","v":24534.921388270919},22196.40871741726,20063.215621109772,17952,18221.28,{"$f":"AJ238","v":18477.229160080657},18736.773565530795,18999.96371774398,19266.850827492555]
[{"$f":"ROW()","v":271},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8944685510132757,5.8301036645366935,{"$f":"S208*V$16","v":5.6895010523240854},null,2.5298968467988048,2.7418930915705748,2.7236562629714802,0,0,0,null,0,0,0,0,0,{"$f":"AJ239","v":0},0,0,0]
[{"$f":"ROW()","v":272},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.544898841443981,5.4843510954741905,{"$f":"S209*V$16","v":5.3520868794868699},null,2.5298968467988048,2.7418930915705748,2.7236562629714802,0,0,0,null,0,0,0,0,0,{"$f":"AJ240","v":0},0,0,0]
[{"$f":"ROW()","v":273},null,null,"Usage 3 (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4585494778580907,1.4426227881573415,{"$f":"S210*V$16","v":1.4078315487345898},null,1.3684442034957169,1.4772766576391652,1.4573525238693192,0,0,0,null,0,0,0,0,0,{"$f":"AJ241","v":0},0,0,0]
[{"$f":"ROW()","v":274},null,null,"Usage 1* (Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA242","v":2.7076757144230768},{"$f":"AB242","v":2.6627143095710331},2.6228568047496421,null,2.3720814633307268,2.1422569877166819,1.9428059730846625,1.74,1.77,{"$f":"AJ242","v":1.7948626887541799},1.8200746166564317,1.8456406893701673,1.8715658814672638]
[{"$f":"ROW()","v":275},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":"AA243","v":1.4513141829307692},{"$f":"AB243","v":1.427214869930074},1.4054971063426349,null,1.2700082170929998,1.1535229933859057,1.0422344543110429,0.93,0.94,{"$f":"AJ243","v":0.95320391380165481},0.9665932992412688,0.98017076158641658,0.99393894270012872]
[{"$f":"ROW()","v":276},null,"B1"]
[{"$f":"ROW()","v":277},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T245","v":670.36621580266115},663.04612494044818,{"$f":"S214*V$16","v":647.05566875848547},null,{"$f":"X245","v":1318.7202309249985},1413.7094823699581,1417.4859349445562,1411.9445780430576,1388.4990038689111,1367.2720118126549,null,{"$f":"AE245","v":1239.0766946485942},1121.6672200060607,1014.2863808857313,907.55,921.16,{"$f":"AJ245","v":934.09927365694932},947.22030162668841,960.52563696057814,974.01786857196873]
[{"$f":"ROW()","v":278},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8944685510132757,5.8301036645366935,{"$f":"S215*V$16","v":5.6895010523240854},null,5.0712932247194216,5.5574105979351049,5.4333527011832476,5.3936900231307696,5.3041269046654982,5.2235797968009745,null,4.7126751196260903,4.2639153505514722,3.8552556028398772,3.45,3.5,{"$f":"AJ246","v":3.549163508835949},3.599017603557916,3.6495719846302745,3.7008364887770751]
[{"$f":"ROW()","v":279},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.544898841443981,5.4843510954741905,{"$f":"S216*V$16","v":5.3520868794868699},null,4.3468227640452186,4.7873834894585539,4.662309265700709,0,0,0,null,0,0,0,0,0,{"$f":"AJ247","v":0},0,0,0]
[{"$f":"ROW()","v":280},null,null,"Usage 2* (Q>5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA248","v":4.6247101202346146},{"$f":"AB248","v":4.5479160407473245},4.4820970714076154,null,4.0514311718834541,3.6665552289766281,3.3189602040196315,2.97,3.01,{"$f":"AJ248","v":3.0522806175989161},3.0951551390598078,3.1386319067820363,3.1827193803482849]
[{"$f":"ROW()","v":281},null,"B2"]
[{"$f":"ROW()","v":282},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T250","v":268.83116078670366},265.89564811144652,{"$f":"S219*V$16","v":259.48313388329609},null,{"$f":"X250","v":326.33369417480213},349.99586884274925,352.36082604383608,353.80657025223462,347.93155340302781,342.6092867571283,null,{"$f":"AE250","v":309.70357406415826},280.18249564348372,253.41475411423067,226.74,230.14,{"$f":"AJ250","v":233.37271140671578},236.65083179509105,239.97499901223179,243.34585986490171]
[{"$f":"ROW()","v":283},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8226364005593343,6.748136347909548,{"$f":"S220*V$16","v":6.5853938560642797},null,8.4291563122887432,9.1842752285692644,9.064938414109907,9.0003140747423078,8.8508623650141143,8.7207222031338301,null,7.8824476945193629,7.1271242091343447,6.4456635669527609,5.77,5.86,{"$f":"AJ251","v":5.9423137605081893},6.0257837590998253,6.110426237123832,6.1962576640667608]
[{"$f":"ROW()","v":284},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.834197911432363,5.7704911526293658,{"$f":"S221*V$16","v":5.6313261949383593},null,5.013795569110358,5.5179731027126957,5.3937656415339204,5.3611979145576925,5.2721743329506463,5.1903790777535113,null,4.6916832482691815,4.2433167256695814,3.8350180406202452,3.44,3.49,{"$f":"AJ252","v":3.5390230416678463},3.5887346961191788,3.6391446361027593,3.6902626702377122]
[{"$f":"ROW()","v":285},null,"B3","N.B.  Usage band widths have changed for F/C."]
[{"$f":"ROW()","v":286},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T254","v":34.462751712365964},34.086434308610244,{"$f":"S223*V$16","v":33.264383453158615},null,{"$f":"X254","v":66.616783788661238},71.594899468728414,73.59042200147654,76.876328883900001,75.599784677340779,83.898217032941062,null,{"$f":"AE254","v":86.455022183430088},95.948394699849061,106.01446968754172,116.84,116.84,{"$f":"AJ254","v":116.84},116.84,116.84,116.84]
[{"$f":"ROW()","v":287},null,null,"Usage 1 (Q<=10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.45142152037344,11.32637726239235,{"$f":"S224*V$16","v":11.053222903288102},null,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"AJ255","v":0},0,0,0]
[{"$f":"ROW()","v":288},null,null,"Usage 2 (10<Q<=15GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8587987843078819,6.7839038550539446,{"$f":"S225*V$16","v":6.6202987704957161},null,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"AJ256","v":0},0,0,0]
[{"$f":"ROW()","v":289},null,null,"Usage 3 (Q>15GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.652893375646471,4.6020859192457335,{"$f":"S226*V$16","v":4.4910989901781129},null,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"AJ257","v":0},0,0,0]
[{"$f":"ROW()","v":290},null,null,"Usage 1* (Q<=2GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.167422342073305,15.428722887218575,15.219213721401745,15.108830486480768,14.857945847406365,0,null,0,0,0,0,0,{"$f":"AJ258","v":0},0,0,0]
[{"$f":"ROW()","v":291},null,null,"Usage 2* (2<Q<=10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.167422342073305,15.428722887218575,15.219213721401745,15.108830486480768,14.857945847406365,16.578225711033603,null,13.949098516666089,10.773080813229083,7.8622929223269935,4.8899999999999997,5.39,{"$f":"AJ259","v":5.4657118036073609},5.5424871094791897,5.6203408563306221,5.6992881927166952]
[{"$f":"ROW()","v":292},null,null,"Usage 3* (Q>10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1177505568043822,6.7920647063516126,6.5710858539122938,6.5200831203307681,6.4118160574470471,7.16028840790303,null,6.0141711437544547,4.6449899108664585,3.3897916717883434,2.11,3.6,{"$f":"AJ260","v":3.6505681805169763},3.701846677945285,3.7538454699054253,3.8065746741707058]
[{"$f":"ROW()","v":293}]
["Modelled Tariffs Excluding GST [$ Nominal]"]
[{"$f":"ROW()","v":295},null,"A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [$ Nominal]",null,null,null,null,null,null,null,null,null,"Actual 4 up to Dec 2018 [$ Nominal]",null,null,null,"Forecast [$ Nominal)",null,null,"Forecast [$ Nominal)"]
[{"$f":"ROW()","v":296},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T264*T$17","v":44286.96},44286.96,44286.96,null,{"$f":"X264*X$17","v":41283.449999999997},45308.994444162498,46738.99,46742.469999999994,46742.47,46027.881484375001,null,{"$f":"AE264*AE$17","v":42220.77},38925.900000000009,35827.4,32444.85,33306.939328,{"$f":"AJ264*AJ$17","v":34159.825106744451},35034.550603165189,35931.675063623283,36851.772055017165]
[{"$f":"ROW()","v":297},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182.86,182.86,182.86,null,174.02000000000004,190.98261864513228,197.00288430882074,197.00288430882074,197.00288430882074,193.99296874999999,null,177.94,164.05,151.04,136.75,140.38232000000002,{"$f":"AJ265*AJ$17","v":143.97706892412288},147.66386804251152,151.44507447062611,155.32310568222732]
[{"$f":"ROW()","v":298},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91.43,91.43,91.43,null,91.59,100.52219154593637,103.69091494756717,103.69091494756718,103.69091494756717,102.108671875,null,93.66,86.350000000000009,79.499999999999986,71.98,73.892884000000009,{"$f":"AJ266*AJ$17","v":75.785047950982829},77.725664259264335,79.715973637060102,81.757248567316466]
[{"$f":"ROW()","v":299},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,null,3.6909999999999998E-2,4.0518640269733855E-2,4.1795899604912486E-2,4.1795899604912486E-2,4.1795899604912486E-2,4.1157265625000002E-2,null,3.7760000000000002E-2,3.4700000000000002E-2,3.1949999999999999E-2,2.8930000000000001E-2,2.9694704000000002E-2,{"$f":"AJ267*AJ$17","v":3.0455091812768353E-2},3.1234950761730097E-2,3.2034779441337043E-2,3.2855089213474013E-2]
[{"$f":"ROW()","v":300},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.23E-2,2.23E-2,2.23E-2,null,1.8450000000000001E-2,2.024331861284126E-2,2.088143964504572E-2,2.088143964504572E-2,2.088143964504572E-2,2.0563046874999998E-2,null,1.8960000000000001E-2,1.7489999999999999E-2,1.61E-2,1.4579999999999999E-2,1.4968720000000001E-2,{"$f":"AJ268*AJ$17","v":1.535202175847996E-2},1.5745138667357134E-2,1.6148322061709412E-2,1.6561829712514152E-2]
[{"$f":"ROW()","v":301},null,"A2"]
[{"$f":"ROW()","v":302},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T270*T$17","v":556.13},556.13,556.13,null,{"$f":"X270*X$17","v":22854.58},25083.201341670498,25875.632574693209,25879.109999999997,25879.11,25483.475390625001,null,{"$f":"AE270*AE$17","v":23375.64},21551.35,19827.699999999997,17952,18429.002592000001,{"$f":"AJ270*AJ$17","v":18900.911285632141},19384.904074104135,19881.290393012459,20390.387601624312]
[{"$f":"ROW()","v":303},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8899999999999997,4.8899999999999997,4.8899999999999997,null,2.2000000000000006,2.4413485410708651,2.4982414586244688,0,0,0,null,0,0,0,0,0,{"$f":"AJ271*AJ$17","v":0},0,0,0]
[{"$f":"ROW()","v":304},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5999999999999996,4.5999999999999996,4.5999999999999996,null,2.2000000000000006,2.4413485410708651,2.4982414586244688,0,0,0,null,0,0,0,0,0,{"$f":"AJ272*AJ$17","v":0},0,0,0]
[{"$f":"ROW()","v":305},null,null,"Usage 3 (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.21,1.21,1.21,null,1.1900000000000002,1.3153493197721888,1.3367393471998719,0,0,0,null,0,0,0,0,0,{"$f":"AJ273*AJ$17","v":0},0,0,0]
[{"$f":"ROW()","v":306},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":"AA274*AA$17","v":2.5},{"$f":"AB274*AB$17","v":2.5},2.4625781250000003,null,2.2599999999999998,2.0800000000000005,1.92,1.74,1.790178,{"$f":"AJ274*AJ$17","v":1.8360188184128059},1.8830334757582516,1.9312520303530847,1.9807053102128409]
[{"$f":"ROW()","v":307},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":"AA275*AA$17","v":1.34},{"$f":"AB275*AB$17","v":1.34},1.3196093749999998,null,1.21,1.1200000000000003,1.0299999999999998,0.93,0.95071600000000001,{"$f":"AJ275*AJ$17","v":0.97506084141697036},1.0000290775213314,1.0256366714869489,1.0518999952542769]
[{"$f":"ROW()","v":308},null,"B1"]
[{"$f":"ROW()","v":309},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T277*T$17","v":556.13},556.13,556.13,null,{"$f":"X277*X$17","v":1146.76},1258.7498735426566,1300.1721905363054,1303.6499999999999,1303.6500000000001,1283.7201562499999,null,{"$f":"AE277*AE$17","v":1180.5299999999997},1089.07,1002.38,907.55,931.66122400000006,{"$f":"AJ277*AJ$17","v":955.51813263793235},979.98594154207399,1005.0802939435296,1030.8172336472658]
[{"$f":"ROW()","v":310},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8899999999999997,4.8899999999999997,4.8899999999999997,null,4.41,4.9482513731522015,4.9836784332749584,4.9800000000000004,4.9799999999999995,4.9043749999999999,null,4.4899999999999993,4.1400000000000006,3.8099999999999996,3.45,3.5399000000000003,{"$f":"AJ278*AJ$17","v":3.6305456861270176},3.7235125226858088,3.8188599470258739,3.9166489184999675]
[{"$f":"ROW()","v":311},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5999999999999996,4.5999999999999996,4.5999999999999996,null,3.7800000000000002,4.2626285224131806,4.2764479713732797,0,0,0,null,0,0,0,0,0,{"$f":"AJ279*AJ$17","v":0},0,0,0]
[{"$f":"ROW()","v":312},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":"AA280*AA$17","v":4.2699999999999996},{"$f":"AB280*AB$17","v":4.2699999999999996},4.2082031249999998,null,3.86,3.56,3.2799999999999994,2.97,3.044314,{"$f":"AJ280*AJ$17","v":3.122269290069235},3.2022207695097955,3.2842195544422514,3.3683180699099724]
[{"$f":"ROW()","v":313},null,"B2"]
[{"$f":"ROW()","v":314},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T282*T$17","v":223.02},223.02,223.02000000000004,null,{"$f":"X282*X$17","v":283.78000000000003},311.63210061214829,323.19879567236467,326.67,326.67,321.67296875,null,{"$f":"AE282*AE$17","v":295.07},272.04000000000002,250.44,226.74,232.76359600000001,{"$f":"AJ282*AJ$17","v":238.72393834436335},244.83690627740341,251.10640805958127,257.53645202959501]
[{"$f":"ROW()","v":315},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.66,5.66,5.66,null,7.33,8.1775678997088015,8.3147074298207979,8.31,8.31,8.1878124999999997,null,7.51,6.92,6.37,5.77,5.9268040000000006,{"$f":"AJ283*AJ$17","v":6.0785707773440922},6.2342238236968113,6.3938626541633212,6.5575893321170895]
[{"$f":"ROW()","v":316},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.84,4.84,4.84,null,4.3600000000000003,4.9131367030285871,4.9473676715296078,4.95,4.95,4.8732031250000007,null,4.47,4.120000000000001,3.7899999999999996,3.44,3.5297860000000005,{"$f":"AJ284*AJ$17","v":3.620172698452369},3.7128739154781347,3.8079489186057995,3.9054584930185392]
[{"$f":"ROW()","v":317},null,"B3","N.B.  Usage band widths have changed for F/C."]
[{"$f":"ROW()","v":318},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T286*T$17","v":28.59},28.590000000000003,28.59,null,{"$f":"X286*X$17","v":57.93},63.747235041164771,67.499943256857321,70.98,70.98,78.771328124999982,null,{"$f":"AE286*AE$17","v":82.37},93.16,104.77,116.84,118.17197600000002,{"$f":"AJ286*AJ$17","v":119.51913652640002},120.88165468280097,122.25970554618492,123.65346618941145]
[{"$f":"ROW()","v":319},null,null,"Usage 1 (Q<=10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5,9.5,9.5,null,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"AJ287*AJ$17","v":0},0,0,0]
[{"$f":"ROW()","v":320},null,null,"Usage 2 (10<Q<=15GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.69,5.69,5.69,null,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"AJ288*AJ$17","v":0},0,0,0]
[{"$f":"ROW()","v":321},null,null,"Usage 3 (Q>15GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8599999999999994,3.86,3.86,null,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"AJ289*AJ$17","v":0},0,0,0]
[{"$f":"ROW()","v":322},null,null,"Usage 1* (Q<=2GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.32,13.73754878594551,13.959643587693927,13.95,13.95,0,null,0,0,0,0,0,{"$f":"AJ290*AJ$17","v":0},0,0,0]
[{"$f":"ROW()","v":323},null,null,"Usage 2* (2<Q<=10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.32,13.73754878594551,13.959643587693927,13.95,13.95,15.565156250000001,null,13.29,10.46,7.77,4.8899999999999997,5.4514459999999998,{"$f":"AJ291*AJ$17","v":5.5910403566356059},5.7342092849361448,5.8810443184198444,6.0316393344899497]
[{"$f":"ROW()","v":324},null,null,"Usage 3* (Q>10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3200000000000012,6.0475725011627848,6.0272506966479709,6.0199999999999987,6.0199999999999987,6.722734374999999,null,5.73,4.51,3.3499999999999996,2.11,3.6410400000000003,{"$f":"AJ292*AJ$17","v":3.734275562873504},3.8298985947625459,3.9279702312266132,4.0285531733142523]
[{"$f":"ROW()","v":325}]
[{"$f":"\"Ancillary Services Revenue [$ \"&Input!$G$43&\"]\"","v":"Ancillary Services Revenue [$ 31/12/2019]"}]
[{"$f":"ROW()","v":327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 and est for 2013/14 [$ 30/6/2014]",null,null,null,null,null,null,null,null,null,{"$f":"\"Actual  up to Dec 2018 [$ \"&Input!$G$43&\"]\"","v":"Actual  up to Dec 2018 [$ 31/12/2019]"},null,null,null,{"$f":"\"Forecast [$ \"&Input!$G$43&\"]\"","v":"Forecast [$ 31/12/2019]"},null,null,{"$f":"\"Forecast [$ \"&Input!$G$43&\"]\"","v":"Forecast [$ 31/12/2019]"}]
[{"$f":"ROW()","v":328},null,null,"Apply Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1360,null,null,3750,3750,3750,3750,2645,null,null,7923,8549,9364,9024,9187.9338354008196,9328.9217679855919,9428.9862819915397,9563.150957705906,9731.7482199624628,9906.9578886699474]
[{"$f":"ROW()","v":329},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"18.5*$S$16","v":22.642203637721455},null,null,{"$f":"34.33964*$S$16","v":42.028384958164608},{"$f":"50.17928*$S$16","v":61.414566278607751},{"$f":"X329","v":61.414566278607751},{"$f":"Y329","v":61.414566278607751},60.454699640597376,null,null,56.730838058509427,44.86703838955637,44.59695808,44.571266726137381,44.61,48.852109473133638,48.852109473133638,48.852109473133638,48.852109473133638,48.852109473133638]
[{"$f":"ROW()","v":330},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T329*T328","v":30793.396947301178},null,null,157606.44359311729,230304.62354477905,230304.62354477905,{"$f":"Z329*Z328","v":230304.62354477905},159902.68054938005,null,null,{"$f":"AD329*AD328","v":449478.42993757018},383568.3111923174,417605.91546112002,402211.11093666375,409873.72839723056,{"$f":"AI329*AI328","v":455737.50747593155},460625.87006852601,467180.09749395173,475416.42940657964,483975.79132302915]
[{"$f":"ROW()","v":331}]
[{"$f":"ROW()","v":332},null,null,"Remove Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1341,null,null,3200,3200,3200,3200,1927,null,null,6839,7205,8578,7580,7955.0329366086007,8077.102127295946,8163.7392884862029,8279.9008143915144,8425.8745227681848,8577.5733388839544]
[{"$f":"ROW()","v":333},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"18.5*$S$16","v":22.642203637721455},null,null,{"$f":"18.101148*$S$16","v":22.154047518515373},{"$f":"17.702296*$S$16","v":21.665891399309295},{"$f":"X333","v":21.665891399309295},{"$f":"Y333","v":21.665891399309295},21.322196968675424,null,null,20.758575289832571,17.57688688853527,17.475784736000001,17.466155218554864,17.475743999999999,26.573400207913352,26.573400207913352,26.573400207913352,26.573400207913352,26.573400207913352]
[{"$f":"ROW()","v":334},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T333*T332","v":30363.195078184472},null,null,70892.95205924919,69330.85247778974,69330.85247778974,{"$f":"Z333*Z332","v":69330.85247778974},41087.873558637541,null,null,{"$f":"AD333*AD332","v":141967.89640716495},126641.47003189662,149907.28146540801,132393.45655664586,139020.11911174012,{"$f":"AI333*AI332","v":214636.06734882348},216938.31130600965,220025.11802265339,223904.1357951799,227935.28914689089]
[{"$f":"ROW()","v":335}]
[{"$f":"ROW()","v":336},null,null,"Deregistration Request","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,954,null,null,1800,1800,1800,1800,1323,null,null,1689,3388,2872,4672,4697.5853716453785,2211.7164434702786,2235.439906539109,2267.2478932271997,2307.2192153725468,2348.7582179467963]
[{"$f":"ROW()","v":337},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"197.049685534591*$S$16","v":241.16968143909108},null,null,{"$f":"173.924842767296*$S$16","v":212.8671193295028},{"$f":"150.8*$S$16","v":184.56455721991327},{"$f":"X337","v":184.56455721991327},{"$f":"Y337","v":184.56455721991327},181.68038726557299,null,null,172.12622240228592,117.45757305609891,116.7506876992,116.67513826940232,116.79,121.82208984203899,121.82208984203899,121.82208984203899,121.82208984203899,121.82208984203899]
[{"$f":"ROW()","v":338},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T337*T336","v":230075.8760928929},null,null,383160.81479310506,332216.20299584389,332216.20299584389,{"$f":"Z337*Z336","v":332216.20299584389},240363.15235235306,null,null,{"$f":"AD337*AD336","v":290721.18963746092},397946.25751406309,335307.97507210239,545106.24599464762,548630.99555446382,{"$f":"AI337*AI336","v":269435.91928155121},272325.96113088657,276200.87654289755,281070.26654039312,286130.634643942]
[{"$f":"ROW()","v":339},null,null,"Deregistration request revenue not at standard rate","Revenue - Deregistration request at \"refer to quote\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43802.280126912585,51484.709879627946]
[{"$f":"ROW()","v":340},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T338:T339)","v":230075.8760928929},null,null,383160.81479310506,332216.20299584389,332216.20299584389,332216.20299584389,240363.15235235306,null,null,290721.18963746092,{"$f":"SUM(AE338:AE339)","v":441748.53764097567},{"$f":"SUM(AF338:AF339)","v":386792.68495173031},545106.24599464762,548630.99555446382,269435.91928155121,272325.96113088657,276200.87654289755,281070.26654039312,286130.634643942]
[{"$f":"ROW()","v":341}]
[{"$f":"ROW()","v":342},null,null,"Disconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,451,null,null,1000,1000,1000,1000,537,null,null,3063,3344,3949,3266,3440.0255423336012,3645.6744086273375,3684.7788889730855,3737.2094631550008,3803.0960403672439,3871.5666976668904]
[{"$f":"ROW()","v":343},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"196.417516629712*$S$16","v":240.3959680835394},null,null,{"$f":"148.668758314856*$S$16","v":181.95612434227917},{"$f":"100.92*$S$16","v":123.51628060101888},{"$f":"X343","v":123.51628060101888},{"$f":"Y343","v":123.51628060101888},121.58560194720901,null,null,118.06760531630154,100.60997371735854,100.00089995520001,99.931650312221251,100.03,97.346328034376185,97.346328034376185,97.346328034376185,97.346328034376185,97.346328034376185]
[{"$f":"ROW()","v":344},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T343*T342","v":108418.58160567627},null,null,181956.12434227916,123516.28060101888,123516.28060101888,{"$f":"Z343*Z342","v":123516.28060101888},65291.468245651238,null,null,{"$f":"AD343*AD342","v":361641.07508383162},336439.75211084698,394903.55392308487,326376.7699197146,344105.75499963015,{"$f":"AI343*AI342","v":354893.01688876719},358699.69446011819,363803.61833346164,370217.43469182687,376882.80175804766]
[{"$f":"ROW()","v":345}]
[{"$f":"ROW()","v":346},null,null,"Reconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,413,null,null,900,900,900,900,386,null,null,2074,2535,3074,2865,2762.1189936975952,2927.241790790833,2958.6401704169311,3000.7385452737931,3053.6412240789641,3108.6187527952238]
[{"$f":"ROW()","v":347},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"100.2*$S$16","v":122.63507051349674},null,null,{"$f":"117.96*$S$16","v":144.37158600570933},{"$f":"135.72*$S$16","v":166.10810149792192},{"$f":"X347","v":166.10810149792192},{"$f":"Y347","v":166.10810149792192},163.51016724009304,null,null,154.64945783601343,133.98809085145018,133.18933387519999,133.09291703835862,133.22999999999999,137.80788390650764,137.80788390650764,137.80788390650764,137.80788390650764,137.80788390650764]
[{"$f":"ROW()","v":348},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T347*T346","v":50648.284122074154},null,null,{"$f":"W347*W346","v":129934.4274051384},149497.29134812974,149497.29134812974,149497.29134812974,63114.924554675912,null,null,{"$f":"AD347*AD346","v":320742.97555189184},339659.81030842621,409424.0123323648,381311.20731489745,367997.11353033059,{"$f":"AI347*AI346","v":403396.99687158066},407723.94112594641,413525.42908087349,420815.83529999974,428392.17219479679]
[{"$f":"ROW()","v":349}]
[{"$f":"ROW()","v":350},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,28772,63077,119622,121389,117727.56053327781,124977.16474519511,126317.70329435366,128115.07293650051,130373.72708160611,132720.96593466969]
[{"$f":"ROW()","v":351},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.32291095006379,null,null,18.184978273906928,18.559839673041452,18.678865465600001,18.657029438001786,18.829999999999998,12.744893029010445,12.744893029010445,12.744893029010445,12.744893029010445,12.744893029010445]
[{"$f":"ROW()","v":352},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T351*T350","v":0},null,null,{"$f":"W351*W350","v":0},0,0,0,291187.70081841375,null,null,{"$f":"AD351*AD350","v":523218.19489685015},1170699.0070564356,2234403.2447260031,2264758.1464495989,2216809.964841621,{"$f":"AI351*AI350","v":1592820.5957465272},1609905.6161568176,1632812.8999795702,1661599.2054484719,1691514.5135443045]
[{"$f":"ROW()","v":353}]
[{"$f":"ROW()","v":354},null,null,"Sum Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T330+T334+T340+T344+T348+T352","v":450299.33384612895},null,null,{"$f":"W330+W334+W340+W344+W348+W352","v":923550.76219288912},904865.25096756138,904865.25096756138,904865.25096756138,860947.80007911159,null,null,2087769.7615147694,2798756.8883408983,3993036.6928597111,4052156.9371721684,4026437.6764350161,3290920.103613181,3326219.3942483044,3373548.0394534077,3433023.3071824512,3494831.202611011]
[{"$f":"ROW()","v":355}]
["Ancillary Services Revenue [$ Nominal]"]
[{"$f":"ROW()","v":357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 and est for 2013/14 [m$ OD]",null,null,null,null,null,null,null,null,null,"Actual  up to Dec 2018 [$ Nominal]",null,null,null,"Forecast [$ Nominal)",null,null,"Forecast [$ Nominal)"]
[{"$f":"ROW()","v":358},null,null,"Apply Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T328","v":1360},null,null,{"$f":"W328","v":3750},{"$f":"X328","v":3750},{"$f":"Y328","v":3750},{"$f":"Z328","v":3750},{"$f":"AA328","v":2645},null,null,{"$f":"AD328","v":7923},8549,9364,9024,9187.9338354008196,9328.9217679855919,9428.9862819915397,9563.150957705906,9731.7482199624628,9906.9578886699474]
[{"$f":"ROW()","v":359},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T329*$S$16*T$17","v":22.989517675822192},null,null,{"$f":"W329*$S$16*W$17","v":44.210389604960177},{"$f":"X329*$S$16*X$17","v":65.363939567320585},{"$f":"Y329*$S$16*Y$17","v":66.926424178491587},{"$f":"Z329*$S$16*Z$17","v":68.944633467920809},{"$f":"AA329*AA$17","v":55.817891447054649},null,null,{"$f":"AD329*AD$17","v":53.264105216425605},42.747059208505682,43.300908032173005,44.048058992895911,44.61,{"$f":"AI329*AI$17","v":49.409023521127367},{"$f":"AJ329*AJ$17","v":49.97228638926822},50.541970454105879,51.118148917282689,51.70089581493972]
[{"$f":"ROW()","v":360},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T359*T358","v":31265.744039118181},null,null,{"$f":"W359*W358","v":165788.96101860068},{"$f":"X359*X358","v":245114.77337745219},{"$f":"Y359*Y358","v":250974.09066934345},{"$f":"Z359*Z358","v":258542.37550470303},{"$f":"AA330*AA$17","v":147638.32287745952},null,null,{"$f":"AD359*AD358","v":422011.50562974007},365444.60917351505,405469.702813268,397489.68435189268,409873.72839723056,460932.9150611572,471188.00284416258,483340.49315252627,497468.95473354188,512198.59764512011]
[{"$f":"ROW()","v":361}]
[{"$f":"ROW()","v":362},null,null,"Remove Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T332","v":1341},null,null,{"$f":"W332","v":3200},{"$f":"X332","v":3200},{"$f":"Y332","v":3200},{"$f":"Z332","v":3200},{"$f":"AA332","v":1927},null,null,{"$f":"AD332","v":6839},7205,8578,7580,7955.0329366086007,8077.102127295946,8163.7392884862029,8279.9008143915144,8425.8745227681848,8577.5733388839544]
[{"$f":"ROW()","v":363},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T333*$S$16*T$17","v":22.989517675822192},null,null,{"$f":"W333*$S$16*W$17","v":23.304228156644786},{"$f":"X333*$S$16*X$17","v":23.059155212008246},{"$f":"Y333*$S$16*Y$17","v":23.610370077633934},{"$f":"Z333*$S$16*Z$17","v":24.322355945733793},{"$f":"AA333*AA$17","v":19.686808186720519},null,null,{"$f":"AD333*AD$17","v":19.490051200026041},16.746374431977603,16.967913961444538,17.261125652388532,17.475743999999999,{"$f":"AI333*AI$17","v":26.876336970283567},{"$f":"AJ333*AJ$17","v":27.182727211744801},27.492610301958692,27.806026059401024,28.123014756478199]
[{"$f":"ROW()","v":364},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T363*T362","v":30828.943203277558},null,null,{"$f":"W363*W362","v":74573.530101263314},{"$f":"X363*X362","v":73789.296678426384},{"$f":"Y363*Y362","v":75553.184248428588},{"$f":"Z363*Z362","v":77831.539026348139},{"$f":"AA334*AA$17","v":37936.479375810442},null,null,{"$f":"AD363*AD362","v":133292.46015697811},120657.62778239863,145550.76596127125,130839.33244510507,139020.11911174012,217082.9185166001,221912.69810672404,227636.08642893631,234290.08655333531,241227.22158420744]
[{"$f":"ROW()","v":365}]
[{"$f":"ROW()","v":366},null,null,"Deregistration Request","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T336","v":954},null,null,{"$f":"W336","v":1800},{"$f":"X336","v":1800},{"$f":"Y336","v":1800},{"$f":"Z336","v":1800},{"$f":"AA336","v":1323},null,null,{"$f":"AD336","v":1689},3388,2872,4672,4697.5853716453785,2211.7164434702786,2235.439906539109,2267.2478932271997,2307.2192153725468,2348.7582179467963]
[{"$f":"ROW()","v":367},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T337*$S$16*T$17","v":244.8690393844694},null,null,{"$f":"W337*$S$16*W$17","v":223.91862758967758},{"$f":"X337*$S$16*X$17","v":196.43331045706404},{"$f":"Y337*$S$16*Y$17","v":201.12892744010139},{"$f":"Z337*$S$16*Z$17","v":207.19409937652469},{"$f":"AA337*AA$17","v":167.7457037209158},null,null,{"$f":"AD337*AD$17","v":161.60785798872999},111.90767231663689,113.35774923678407,115.30552642967935,116.79,{"$f":"AI337*AI$17","v":123.21086166623824},{"$f":"AJ337*AJ$17","v":124.61546548923337},126.03608179581063,127.47289312828289,128.92608410994532]
[{"$f":"ROW()","v":368},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T367*T366","v":233605.06357278381},null,null,{"$f":"W367*W366","v":403053.52966141963},{"$f":"X367*X366","v":353579.95882271527},{"$f":"Y367*Y366","v":362032.06939218252},{"$f":"Z367*Z366","v":372949.37887774443},{"$f":"AA338*AA$17","v":221927.56602277161},null,null,{"$f":"AD367*AD366","v":272955.67214296496},379143.19380876579,325563.45580804389,538707.41947946185,548630.99555446382,272507.48876136093,278570.38452657941,285755.04092216265,294107.9084647054,302816.19956093392]
[{"$f":"ROW()","v":369},null,null,"Deregistration request revenue not at standard rate","Revenue - Deregistration request at \"refer to quote\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE339*$Z$16*AE$17","v":45498.119111996071},{"$f":"AF339*$Z$16*AF$17","v":54498.9233003427}]
[{"$f":"ROW()","v":370},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T368:T369)","v":233605.06357278381},null,null,{"$f":"SUM(W368:W369)","v":403053.52966141963},{"$f":"SUM(X368:X369)","v":353579.95882271527},{"$f":"SUM(Y368:Y369)","v":362032.06939218252},{"$f":"SUM(Z368:Z369)","v":372949.37887774443},{"$f":"SUM(AA368:AA369)","v":221927.56602277161},null,null,{"$f":"SUM(AD368:AD369)","v":272955.67214296496},{"$f":"SUM(AE368:AE369)","v":424641.31292076188},{"$f":"SUM(AF368:AF369)","v":380062.37910838658},{"$f":"SUM(AG368:AG369)","v":538707.41947946185},{"$f":"SUM(AH368:AH369)","v":548630.99555446382},{"$f":"SUM(AI368:AI369)","v":272507.48876136093},{"$f":"SUM(AJ368:AJ369)","v":278570.38452657941},{"$f":"SUM(AK368:AK369)","v":285755.04092216265},{"$f":"SUM(AL368:AL369)","v":294107.9084647054},{"$f":"SUM(AM368:AM369)","v":302816.19956093392}]
[{"$f":"ROW()","v":371}]
[{"$f":"ROW()","v":372},null,null,"Disconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T342","v":451},null,null,{"$f":"W342","v":1000},{"$f":"X342","v":1000},{"$f":"Y342","v":1000},{"$f":"Z342","v":1000},{"$f":"AA342","v":537},null,null,{"$f":"AD342","v":3063},3344,3949,3266,3440.0255423336012,3645.6744086273375,3684.7788889730855,3737.2094631550008,3803.0960403672439,3871.5666976668904]
[{"$f":"ROW()","v":373},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T343*$S$16*T$17","v":244.08345785945204},null,null,{"$f":"W343*$S$16*W$17","v":191.40281398364823},131.45921545972749,134.60166682529862,138.66066650582809,{"$f":"AA343*AA$17","v":112.26012156806155},null,null,{"$f":"AD343*AD$17","v":110.85267849794444},95.856126408896472,97.094733778188868,98.758584880623914,100.03,{"$f":"AI343*AI$17","v":98.456076173968086},{"$f":"AJ343*AJ$17","v":99.578475442351319},100.71367006239413,101.86180590110543,103.02303048837804]
[{"$f":"ROW()","v":374},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T373*T372","v":110081.63949461287},null,null,{"$f":"W373*W372","v":191402.81398364823},{"$f":"X373*X372","v":131459.21545972748},{"$f":"Y373*Y372","v":134601.66682529863},{"$f":"Z373*Z372","v":138660.66650582809},{"$f":"AA344*AA$17","v":60283.685282049053},null,null,{"$f":"AD373*AD372","v":339541.75423920382},320542.88671134983,383427.10369006783,322545.53822011768,344105.75499963015,358938.79728129919,366924.66410610097,376388.08082624985,387390.23068715079,398860.53393152513]
[{"$f":"ROW()","v":375}]
[{"$f":"ROW()","v":376},null,null,"Reconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T346","v":413},null,null,{"$f":"W346","v":900},{"$f":"X346","v":900},{"$f":"Y346","v":900},{"$f":"Z346","v":900},{"$f":"AA346","v":386},null,null,{"$f":"AD346","v":2074},2535,3074,2865,2762.1189936975952,2927.241790790833,2958.6401704169311,3000.7385452737931,3053.6412240789641,3108.6187527952238]
[{"$f":"ROW()","v":377},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T347*$S$16*T$17","v":124.51619843877748},null,null,{"$f":"W347*$S$16*W$17","v":151.86698398122701},176.78997941135762,181.01603469609122,186.47468943887219,{"$f":"AA347*AA$17","v":150.96911935310177},null,null,{"$f":"AD347*AD$17","v":145.19907118849679},127.65711886601331,129.31866533701526,131.53058218568324,133.22999999999999,{"$f":"AI347*AI$17","v":139.37889378304183},{"$f":"AJ347*AJ$17","v":140.96781317216852},142.57484624233123,144.20019948949383,145.84408176367407]
[{"$f":"ROW()","v":378},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T377*T376","v":51425.189955215101},null,null,{"$f":"W377*W376","v":136680.2855831043},{"$f":"X377*X376","v":159110.98147022186},{"$f":"Y377*Y376","v":162914.43122648209},{"$f":"Z377*Z376","v":167827.22049498497},{"$f":"AA377*AA376","v":58274.080070297285},null,null,{"$f":"AD377*AD376","v":301142.87364494236},323610.79632534372,397525.57724598492,376835.1179619825,367997.11353033059,407995.72263591667,417073.03478700679,427829.83670584776,440335.67368152877,453373.64755475713]
[{"$f":"ROW()","v":379}]
[{"$f":"ROW()","v":380},null,null,"Final/churn meter reads (SRR)","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA350","v":15892},null,null,{"$f":"AD350","v":28772},63077,119622,121389,117727.56053327781,124977.16474519511,126317.70329435366,128115.07293650051,130373.72708160611,132720.96593466969]
[{"$f":"ROW()","v":381},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":"AA351*AA$17","v":16.917564068383872},null,null,{"$f":"AD351*AD$17","v":17.073722675149245},17.682882442905999,18.136031480451997,18.438020583233207,18.829999999999998,{"$f":"AI351*AI$17","v":12.890184809541164},{"$f":"AJ351*AJ$17","v":13.037132916369934},13.185756231616551,13.336073852656982,13.488105094577273]
[{"$f":"ROW()","v":382},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T381*T380","v":0},null,null,{"$f":"W381*W380","v":0},{"$f":"X381*X380","v":0},{"$f":"Y381*Y380","v":0},{"$f":"Z381*Z380","v":0},{"$f":"AA352*AA$17","v":268853.92817475647},null,null,{"$f":"AD381*AD380","v":491245.1488093941},1115383.1758511816,2169468.3577546286,2238172.880578096,2216809.964841621,1610978.7505380376,1646820.687539069,1689294.1213364706,1738673.6528064448,1790154.3367806349]
[{"$f":"ROW()","v":383}]
[{"$f":"ROW()","v":384},null,null,"Sum Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T360+T364+T370+T374+T378+T382","v":457206.58026500751},null,null,{"$f":"W360+W364+W370+W374+W378+W382","v":971499.12034803606},963054.22580854315,986075.44236173527,1015811.1804096088,794914.0618031444,null,null,1960189.4146232235,2670280.4087645505,3881503.8865736071,4004589.9730366562,4026437.6764350161,3328436.5927943718,3402489.4719096427,3490243.6593721937,3592266.506926707,3698630.537057179]
[{"$f":"ROW()","v":385}]

{"sheet":"Revenue","index":7,"n_rows":288,"n_cols":39,"rows_kept":288,"cut":false,"hidden":false,"merged":[[3,34,3,38],[59,19,59,25],[93,19,93,25],[93,26,93,33],[21,19,21,25],[3,22,3,25],[191,9,191,13],[191,14,191,18],[191,19,191,25],[191,26,191,33],[13,9,13,13],[13,14,13,18],[96,9,96,13],[96,14,96,18],[94,9,94,13],[94,14,94,18],[94,26,94,33],[94,19,94,25],[96,26,96,33],[3,9,3,13],[3,14,3,18],[3,29,3,33],[13,19,13,25],[10,9,10,13],[10,14,10,18],[10,19,10,25]]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Final Decision, November 2019"}]
["Revenue"]
["Ref",null,{"$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":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,null,null,null,"Year Ending 30 June",null,null,null,null,null,null,"Year Ending 31 December",null,null,null,null,"Year Ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,"3","3",3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4]
["Year ending",null,null,null,null,null,null,null,null,{"$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},{"$f":"Load_Tariffs!AM6","v":2024}]
["Months",null,null,null,null,null,null,null,null,{"$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"},{"$f":"Load_Tariffs!AM7","v":"1 to 12"}]
["Days",null,null,null,null,null,null,null,null,{"$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},{"$f":"Load_Tariffs!AI8","v":366},{"$f":"Load_Tariffs!AJ8","v":365},{"$f":"Load_Tariffs!AK8","v":365},{"$f":"Load_Tariffs!AL8","v":365},{"$f":"Load_Tariffs!AM8","v":366}]
["Year portion",null,null,null,null,null,null,null,null,{"$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},{"$f":"Load_Tariffs!U9","v":0.50410958904109593},{"$f":"Load_Tariffs!V9","v":0.49589041095890407},{"$f":"Load_Tariffs!W9","v":1},{"$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,null,null,null,"Actual 4 up to Dec 2017",null,null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":12},null,null,{"$f":"\"Inflation Factor (convert to real \"&Input!$G$43&\" $)\"","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":"Load_Tariffs!T16","v":1.2054127916182569},{"$f":"Load_Tariffs!U16","v":1.1922502381465632},{"$f":"Load_Tariffs!V16","v":1.163497147714537},{"$f":"Load_Tariffs!W16","v":1.163497147714537},{"$f":"Load_Tariffs!X16","v":1.1499531121812747},{"$f":"Load_Tariffs!Y16","v":1.1231059578112841},{"$f":"Load_Tariffs!Z16","v":1.0902293905854579},{"$f":"Load_Tariffs!AA16","v":1.0830702857692307},{"$f":"Load_Tariffs!AB16","v":1.0650857238284133},{"$f":"Load_Tariffs!AC16","v":1.0650857238284133},{"$f":"Load_Tariffs!AD16","v":1.0650857238284133},{"$f":"Load_Tariffs!AE16","v":1.0495935678454544},{"$f":"Load_Tariffs!AF16","v":1.0299312440945585},{"$f":"Load_Tariffs!AG16","v":1.0118781109815951},{"$f":"Load_Tariffs!AH16","v":1},{"$f":"Load_Tariffs!AI16","v":0.9887284951552302},{"$f":"Load_Tariffs!AJ16","v":0.97758403713192621},{"$f":"Load_Tariffs!AK16","v":0.96656519392122431},{"$f":"Load_Tariffs!AL16","v":0.95567054965515541},{"$f":"Load_Tariffs!AM16","v":0.94489870442471358}]
[{"$f":"ROW()","v":13},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$43& \" $ 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":"Load_Tariffs!T17","v":0.82959132917239753},{"$f":"Load_Tariffs!U17","v":0.83875009457290639},{"$f":"Load_Tariffs!V17","v":0.85947782679511053},{"$f":"Load_Tariffs!W17","v":0.85947782679511053},{"$f":"Load_Tariffs!X17","v":0.86960067276409392},{"$f":"Load_Tariffs!Y17","v":0.89038793984211984},{"$f":"Load_Tariffs!Z17","v":0.91723815981790369},{"$f":"Load_Tariffs!AA17","v":0.92330111271566129},{"$f":"Load_Tariffs!AB17","v":0.93889156302418086},{"$f":"Load_Tariffs!AC17","v":0.93889156302418086},{"$f":"Load_Tariffs!AD17","v":0.93889156302418086},{"$f":"Load_Tariffs!AE17","v":0.95274974107619836},{"$f":"Load_Tariffs!AF17","v":0.97093859976947117},{"$f":"Load_Tariffs!AG17","v":0.98826132233449293},{"$f":"Load_Tariffs!AH17","v":1},{"$f":"Load_Tariffs!AI17","v":1.0114000000000001},{"$f":"Load_Tariffs!AJ17","v":1.0229299600000001},{"$f":"Load_Tariffs!AK17","v":1.0345913615440001},{"$f":"Load_Tariffs!AL17","v":1.0463857030656019},{"$f":"Load_Tariffs!AM17","v":1.0583145000805498}]
[{"$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,null,null,null,"Actual 4 up to Dec 2017",null,null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":15},null,"Real Post-tax WACC"]
[{"$f":"ROW()","v":16},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+$W$19)^(T$8/365)-1","v":4.5277842538704594E-2},{"$f":"(1+$W$19)^(U$8/365)-1","v":4.6045324508553698E-2},{"$f":"(1+$W$19)^(V$8/365)-1","v":4.5277842538704594E-2},{"$f":"WACC!$S$38","v":6.5699805068226036E-2},{"$f":"W16","v":6.5699805068226036E-2},{"$f":"X16","v":6.5699805068226036E-2},{"$f":"Y16","v":6.5699805068226036E-2},{"$f":"(1+WACC!$U$38)^AA$9-1","v":1.9810107804075106E-2},{"$f":"AD16","v":4.0109911678115839E-2},{"$f":"AD16","v":4.0109911678115839E-2},{"$f":"WACC!V$38","v":4.0109911678115839E-2},{"$f":"WACC!W$38","v":3.9903827281648763E-2},{"$f":"WACC!X$38","v":3.9073601570166927E-2},{"$f":"WACC!Y$38","v":3.5322865554465288E-2},{"$f":"WACC!Z$38","v":4.245559672867194E-2},{"$f":"WACC!AA$38","v":2.9814119042910869E-2},{"$f":"WACC!AB$38","v":2.9814119042910869E-2},{"$f":"WACC!AC$38","v":2.9814119042910869E-2},{"$f":"WACC!AD$38","v":2.9814119042910869E-2},{"$f":"WACC!AE$38","v":2.9814119042910869E-2}]
[{"$f":"ROW()","v":17},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+T16)","v":0.95668343793767152},{"$f":"T17/(1+U16)","v":0.91457168778717535},{"$f":"U17/(1+V16)","v":0.87495558651269367},{"$f":"T17/(1+W16)","v":0.89770443176202397},{"$f":"W17/(1+X16)","v":0.84236144878017782},{"$f":"X17/(1+Y16)","v":0.79043033016811892},{"$f":"Y17/(1+Z16)","v":0.74170073636967182},{"$f":"1/(1+AA16)","v":0.98057470929884039},{"$f":"AD17","v":0.94276066239651424},{"$f":"AD17","v":0.94276066239651424},{"$f":"AA17/(1+AD16)","v":0.94276066239651424},{"$f":"AD17/(1+AE16)","v":0.90658447220155858},{"$f":"AE17/(1+AF16)","v":0.87249302728083833},{"$f":"AF17/(1+AG16)","v":0.8427255461160672},{"$f":"AG17/(1+AH16)","v":0.80840426082475147},{"$f":"1/(1+AI16)","v":0.97104902866294018},{"$f":"AI17/(1+AJ16)","v":0.94293621606723954},{"$f":"AJ17/(1+AK16)","v":0.91563729670320115},{"$f":"AK17/(1+AL16)","v":0.88912870757120377},{"$f":"AL17/(1+AM16)","v":0.8633875678433528}]
[{"$f":"ROW()","v":18},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":19},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+$W$19)^(T$8/365)-1","v":4.5277842538704594E-2},{"$f":"(1+$W$19)^(U$8/365)-1","v":4.6045324508553698E-2},{"$f":"(1+$W$19)^(V$8/365)-1","v":4.5277842538704594E-2},{"$f":"WACC!$S$37","v":9.3407999999999991E-2},{"$f":"W19","v":9.3407999999999991E-2},{"$f":"X19","v":9.3407999999999991E-2},{"$f":"Y19","v":9.3407999999999991E-2},{"$f":"(1+WACC!$U$37)^AA$9-1","v":2.9532347866229047E-2},{"$f":"AD19","v":5.9871999999999995E-2},{"$f":"AD19","v":5.9871999999999995E-2},{"$f":"WACC!V$37","v":5.9871999999999995E-2},{"$f":"WACC!W$37","v":5.9662E-2},{"$f":"WACC!X$37","v":5.8815999999999993E-2},{"$f":"WACC!Y$37","v":5.4994000000000001E-2},{"$f":"WACC!Z$37","v":5.4837999999999998E-2},{"$f":"WACC!AA$37","v":4.1553999999999994E-2},{"$f":"WACC!AB$37","v":4.1553999999999994E-2},{"$f":"WACC!AC$37","v":4.1553999999999994E-2},{"$f":"WACC!AD$37","v":4.1553999999999994E-2},{"$f":"WACC!AE$37","v":4.1553999999999994E-2}]
[{"$f":"ROW()","v":20},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+T19)","v":0.95668343793767152},{"$f":"T20/(1+U19)","v":0.91457168778717535},{"$f":"U20/(1+V19)","v":0.87495558651269367},{"$f":"T20/(1+W19)","v":0.87495558651269389},{"$f":"W20/(1+X19)","v":0.80020960749573256},{"$f":"X20/(1+Y19)","v":0.7318490513108854},{"$f":"Y20/(1+Z19)","v":0.66932842206283971},{"$f":"1/(1+AA19)","v":0.97131479362699313},0.91644537607087762,0.91644537607087762,{"$f":"AA20/(1+AD19)","v":0.91644537607087762},{"$f":"AD20/(1+AE19)","v":0.86484688143094446},{"$f":"AE20/(1+AF19)","v":0.81680564085822704},{"$f":"AF20/(1+AG19)","v":0.7742277594547714},{"$f":"AG20/(1+AH19)","v":0.73397788044682832},{"$f":"1/(1+AI19)","v":0.96010384483185696},{"$f":"AI20/(1+AJ19)","v":0.92179939286091439},{"$f":"AJ20/(1+AK19)","v":0.88502314124943526},{"$f":"AK20/(1+AL19)","v":0.84971412067875041},{"$f":"AL20/(1+AM19)","v":0.81581379427158873}]
["Modelled Volume & Customer # (excluding prudent discount)"]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 4 up to Dec 2017",null,null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":23},null,"A1"]
[{"$f":"ROW()","v":24},null,null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T87","v":50.333333333333329},{"$f":"Load_Tariffs!U87","v":53},{"$f":"Load_Tariffs!V87","v":53.166666666666671},{"$f":"Load_Tariffs!W87","v":53.166666666666671},{"$f":"Load_Tariffs!X87","v":55.916666666666671},{"$f":"Load_Tariffs!Y87","v":62.666666666666671},{"$f":"Load_Tariffs!Z87","v":64.5},{"$f":"Load_Tariffs!AA87","v":64.5},null,null,{"$f":"Load_Tariffs!AD87","v":66.5},{"$f":"Load_Tariffs!AE87","v":72},{"$f":"Load_Tariffs!AF87","v":72.5},{"$f":"Load_Tariffs!AG87","v":72.5},{"$f":"Load_Tariffs!AH87","v":73},{"$f":"Load_Tariffs!AI87","v":73},{"$f":"Load_Tariffs!AJ87","v":73},{"$f":"Load_Tariffs!AK87","v":72.5},{"$f":"Load_Tariffs!AL87","v":72},{"$f":"Load_Tariffs!AM87","v":72}]
[{"$f":"ROW()","v":25},null,null,"Demand 1 [GJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T88","v":4810.6749778082176},{"$f":"Load_Tariffs!U88","v":0},{"$f":"Load_Tariffs!V88","v":0},{"$f":"Load_Tariffs!W88","v":9941.0928452054795},{"$f":"Load_Tariffs!X88","v":11680.597187397259},{"$f":"Load_Tariffs!Y88","v":12196.775935616439},{"$f":"Load_Tariffs!Z88","v":12836.935461643836},{"$f":"Load_Tariffs!AA88","v":6908.5083550684922},null,null,{"$f":"Load_Tariffs!AD88","v":13355.221036273972},{"$f":"Load_Tariffs!AE88","v":15366.257616438357},{"$f":"Load_Tariffs!AF88","v":15901.481849315074},{"$f":"Load_Tariffs!AG88","v":16933.540499715076},{"$f":"Load_Tariffs!AH88","v":16451.639603999996},{"$f":"Load_Tariffs!AI88","v":17062.426604},{"$f":"Load_Tariffs!AJ88","v":17077.613603999998},{"$f":"Load_Tariffs!AK88","v":15164.613604},{"$f":"Load_Tariffs!AL88","v":13454.813603999999},{"$f":"Load_Tariffs!AM88","v":13474.813604000001}]
[{"$f":"ROW()","v":26},null,null,"Demand 2 [GJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T89","v":1022.9822465753425},{"$f":"Load_Tariffs!U89","v":0},{"$f":"Load_Tariffs!V89","v":0},{"$f":"Load_Tariffs!W89","v":2395.2167123287672},{"$f":"Load_Tariffs!X89","v":6559.0234520547947},{"$f":"Load_Tariffs!Y89","v":5974.0183890410945},{"$f":"Load_Tariffs!Z89","v":6077.2200821917786},{"$f":"Load_Tariffs!AA89","v":3742.0594191780838},null,null,{"$f":"Load_Tariffs!AD89","v":7362.0873424657548},{"$f":"Load_Tariffs!AE89","v":7594.702027397263},{"$f":"Load_Tariffs!AF89","v":6938.8695890410927},{"$f":"Load_Tariffs!AG89","v":6587.7075616438369},{"$f":"Load_Tariffs!AH89","v":6375.0820000000003},{"$f":"Load_Tariffs!AI89","v":6557.3220000000001},{"$f":"Load_Tariffs!AJ89","v":6562.5219999999999},{"$f":"Load_Tariffs!AK89","v":6562.5219999999999},{"$f":"Load_Tariffs!AL89","v":6159.4219999999996},{"$f":"Load_Tariffs!AM89","v":6164.6220000000012}]
[{"$f":"ROW()","v":27},null,null,"Usage 1 [TJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T90","v":10466.013769020001},{"$f":"Load_Tariffs!U90","v":0},{"$f":"Load_Tariffs!V90","v":0},{"$f":"Load_Tariffs!W90","v":23453.571719085001},{"$f":"Load_Tariffs!X90","v":30807.775555240001},{"$f":"Load_Tariffs!Y90","v":28099.353761689996},{"$f":"Load_Tariffs!Z90","v":29939.874695769999},{"$f":"Load_Tariffs!AA90","v":16267.790643655},null,null,{"$f":"Load_Tariffs!AD90","v":31828.349746005002},{"$f":"Load_Tariffs!AE90","v":37584.499617170004},{"$f":"Load_Tariffs!AF90","v":37057.851734475},{"$f":"Load_Tariffs!AG90","v":42709.113946935002},{"$f":"Load_Tariffs!AH90","v":39983.589653746334},{"$f":"Load_Tariffs!AI90","v":41246.940145457178},{"$f":"Load_Tariffs!AJ90","v":44810.783256603165},{"$f":"Load_Tariffs!AK90","v":42975.206013852068},{"$f":"Load_Tariffs!AL90","v":41945.493329600118},{"$f":"Load_Tariffs!AM90","v":41647.880546085602}]
[{"$f":"ROW()","v":28},null,null,"Usage 2 [TJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T91","v":1432.2451019000002},{"$f":"Load_Tariffs!U91","v":0},{"$f":"Load_Tariffs!V91","v":0},{"$f":"Load_Tariffs!W91","v":2792.5828359000002},{"$f":"Load_Tariffs!X91","v":22417.4488943},{"$f":"Load_Tariffs!Y91","v":10456.275106800002},{"$f":"Load_Tariffs!Z91","v":9608.1509189399985},{"$f":"Load_Tariffs!AA91","v":5860.3465705000008},null,null,{"$f":"Load_Tariffs!AD91","v":14173.393546700001},{"$f":"Load_Tariffs!AE91","v":17215.381240400005},{"$f":"Load_Tariffs!AF91","v":18631.627990720001},{"$f":"Load_Tariffs!AG91","v":24799.913435500002},{"$f":"Load_Tariffs!AH91","v":23537.282940744692},{"$f":"Load_Tariffs!AI91","v":23927.096016176049},{"$f":"Load_Tariffs!AJ91","v":24860.079072568198},{"$f":"Load_Tariffs!AK91","v":24541.188810266609},{"$f":"Load_Tariffs!AL91","v":23972.871123802179},{"$f":"Load_Tariffs!AM91","v":23586.196702024103}]
[{"$f":"ROW()","v":29},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T78*1000","v":2989027.0589999994},{"$f":"Load_Tariffs!U78*1000","v":3385705.709324602},{"$f":"Load_Tariffs!V78*1000","v":3676067.2486753967},{"$f":"Load_Tariffs!W78*1000","v":7061772.9579999987},{"$f":"Load_Tariffs!X78*1000","v":8562532.4850000031},{"$f":"Load_Tariffs!Y78*1000","v":8478528.8239999991},{"$f":"Load_Tariffs!Z78*1000","v":8669858.248999998},{"$f":"Load_Tariffs!AA78*1000","v":4660411.4820000017},null,null,{"$f":"Load_Tariffs!AD78*1000","v":8842923.4730000012},{"$f":"Load_Tariffs!AE78*1000","v":9474734.7599999998},{"$f":"Load_Tariffs!AF78*1000","v":9292616.6600000001},{"$f":"Load_Tariffs!AG78*1000","v":9924907.2410000004},{"$f":"Load_Tariffs!AH78*1000","v":9611953.6068288684},{"$f":"Load_Tariffs!AI78*1000","v":9537737.3925314173},{"$f":"Load_Tariffs!AJ78*1000","v":9850738.9094983954},{"$f":"Load_Tariffs!AK78*1000","v":9509453.8600336406},{"$f":"Load_Tariffs!AL78*1000","v":9200536.9073322229},{"$f":"Load_Tariffs!AM78*1000","v":9140729.1400563233}]
[{"$f":"ROW()","v":30},null,"A2"]
[{"$f":"ROW()","v":31},null,null,"A2 Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T44","v":97.166666666666671},{"$f":"Load_Tariffs!U44","v":96.5},{"$f":"Load_Tariffs!V44","v":101},{"$f":"Load_Tariffs!W44","v":101},{"$f":"Load_Tariffs!X44","v":109.5},{"$f":"Load_Tariffs!Y44","v":106.58333333333333},{"$f":"Load_Tariffs!Z44","v":104.5},{"$f":"Load_Tariffs!AA44","v":103},null,null,{"$f":"Load_Tariffs!AD44","v":102.5},{"$f":"Load_Tariffs!AE44","v":98.5},{"$f":"Load_Tariffs!AF44","v":97},{"$f":"Load_Tariffs!AG44","v":102},{"$f":"Load_Tariffs!AH44","v":105},{"$f":"Load_Tariffs!AI44","v":105.5},{"$f":"Load_Tariffs!AJ44","v":106},{"$f":"Load_Tariffs!AK44","v":106.5},{"$f":"Load_Tariffs!AL44","v":107},{"$f":"Load_Tariffs!AM44","v":107.5}]
[{"$f":"ROW()","v":32},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T98","v":228196.54644999997},{"$f":"Load_Tariffs!U98","v":0},{"$f":"Load_Tariffs!V98","v":0},{"$f":"Load_Tariffs!W98","v":439801.47700000019},{"$f":"Load_Tariffs!X98","v":851175.00399999972},{"$f":"Load_Tariffs!Y98","v":838543.44699999958},{"$f":"Load_Tariffs!Z98","v":815846.86599999969},{"$f":"Load_Tariffs!AA98","v":0},null,null,{"$f":"Load_Tariffs!AD98","v":0},{"$f":"Load_Tariffs!AE98","v":0},{"$f":"Load_Tariffs!AF98","v":0},{"$f":"Load_Tariffs!AG98","v":0},{"$f":"Load_Tariffs!AH98","v":0},{"$f":"Load_Tariffs!AI98","v":0},{"$f":"Load_Tariffs!AJ98","v":0},{"$f":"Load_Tariffs!AK98","v":0},{"$f":"Load_Tariffs!AL98","v":0},{"$f":"Load_Tariffs!AM98","v":0}]
[{"$f":"ROW()","v":33},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T99","v":203649.75271},{"$f":"Load_Tariffs!U99","v":0},{"$f":"Load_Tariffs!V99","v":0},{"$f":"Load_Tariffs!W99","v":383576.21500000003},{"$f":"Load_Tariffs!X99","v":1168877.4160000004},{"$f":"Load_Tariffs!Y99","v":1144950.2790000001},{"$f":"Load_Tariffs!Z99","v":1068670.5360000001},{"$f":"Load_Tariffs!AA99","v":0},null,null,{"$f":"Load_Tariffs!AD99","v":0},{"$f":"Load_Tariffs!AE99","v":0},{"$f":"Load_Tariffs!AF99","v":0},{"$f":"Load_Tariffs!AG99","v":0},{"$f":"Load_Tariffs!AH99","v":0},{"$f":"Load_Tariffs!AI99","v":0},{"$f":"Load_Tariffs!AJ99","v":0},{"$f":"Load_Tariffs!AK99","v":0},{"$f":"Load_Tariffs!AL99","v":0},{"$f":"Load_Tariffs!AM99","v":0}]
[{"$f":"ROW()","v":34},null,null,"GJ Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T100","v":455151.03845111106},{"$f":"Load_Tariffs!U100","v":0},{"$f":"Load_Tariffs!V100","v":0},{"$f":"Load_Tariffs!W100","v":992837.47238888894},{"$f":"Load_Tariffs!X100","v":0},{"$f":"Load_Tariffs!Y100","v":0},{"$f":"Load_Tariffs!Z100","v":0},{"$f":"Load_Tariffs!AA100","v":0},null,null,{"$f":"Load_Tariffs!AD100","v":0},{"$f":"Load_Tariffs!AE100","v":0},{"$f":"Load_Tariffs!AF100","v":0},{"$f":"Load_Tariffs!AG100","v":0},{"$f":"Load_Tariffs!AH100","v":0},{"$f":"Load_Tariffs!AI100","v":0},{"$f":"Load_Tariffs!AJ100","v":0},{"$f":"Load_Tariffs!AK100","v":0},{"$f":"Load_Tariffs!AL100","v":0},{"$f":"Load_Tariffs!AM100","v":0}]
[{"$f":"ROW()","v":35},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,{"$f":"Load_Tariffs!AA101","v":405625.6059999998},null,null,{"$f":"Load_Tariffs!AD101","v":785654.97699999937},{"$f":"Load_Tariffs!AE101","v":762671.74186472897},{"$f":"Load_Tariffs!AF101","v":768684.56899999944},{"$f":"Load_Tariffs!AG101","v":777864.02399999974},{"$f":"Load_Tariffs!AH101","v":792767.71975641407},{"$f":"Load_Tariffs!AI101","v":784982.57894543186},{"$f":"Load_Tariffs!AJ101","v":777323.29975606222},{"$f":"Load_Tariffs!AK101","v":769787.79174152191},{"$f":"Load_Tariffs!AL101","v":762373.99813742808},{"$f":"Load_Tariffs!AM101","v":755079.89540877275}]
[{"$f":"ROW()","v":36},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,{"$f":"Load_Tariffs!AA102","v":542794.27899999998},null,null,{"$f":"Load_Tariffs!AD102","v":1018804.0150000001},{"$f":"Load_Tariffs!AE102","v":1008052.4831352708},{"$f":"Load_Tariffs!AF102","v":1025065.9580000001},{"$f":"Load_Tariffs!AG102","v":1010103.2540000001},{"$f":"Load_Tariffs!AH102","v":1044266.0109628075},{"$f":"Load_Tariffs!AI102","v":1034011.1056016686},{"$f":"Load_Tariffs!AJ102","v":1023921.9903077317},{"$f":"Load_Tariffs!AK102","v":1013995.9114591382},{"$f":"Load_Tariffs!AL102","v":1004230.1598018589},{"$f":"Load_Tariffs!AM102","v":994622.06985295622}]
[{"$f":"ROW()","v":37},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T32:T36)","v":886997.337611111},0,0,1816215.1643888892,2020052.4200000002,1983493.7259999998,1884517.4019999998,{"$f":"SUM(AA32:AA36)","v":948419.88499999978},null,null,{"$f":"SUM(AD32:AD36)","v":1804458.9919999996},1770724.2249999996,1793750.5269999995,1787967.2779999999,1837033.7307192215,{"$f":"SUM(AI32:AI36)","v":1818993.6845471004},1801245.2900637938,1783783.7032006602,1766604.1579392869,1749701.965261729]
[{"$f":"ROW()","v":38},null,"B1"]
[{"$f":"ROW()","v":39},null,null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T45","v":1222.1666666666667},{"$f":"Load_Tariffs!U45","v":1242},{"$f":"Load_Tariffs!V45","v":1256.3333333333333},{"$f":"Load_Tariffs!W45","v":1256.3333333333333},{"$f":"Load_Tariffs!X45","v":1297.4166666666667},{"$f":"Load_Tariffs!Y45","v":1334.4166666666667},{"$f":"Load_Tariffs!Z45","v":1364},{"$f":"Load_Tariffs!AA45","v":1399},null,null,{"$f":"Load_Tariffs!AD45","v":1444},{"$f":"Load_Tariffs!AE45","v":1518.5},{"$f":"Load_Tariffs!AF45","v":1599.5},{"$f":"Load_Tariffs!AG45","v":1670.5},{"$f":"Load_Tariffs!AH45","v":1728.4094257690999},{"$f":"Load_Tariffs!AI45","v":1780.0067321768149},{"$f":"Load_Tariffs!AJ45","v":1834.1935749561615},{"$f":"Load_Tariffs!AK45","v":1888.4899681018462},{"$f":"Load_Tariffs!AL45","v":1943.3922530419013},{"$f":"Load_Tariffs!AM45","v":1998.9186065301583}]
[{"$f":"ROW()","v":40},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T109","v":649493.46308430098},{"$f":"Load_Tariffs!U109","v":0},{"$f":"Load_Tariffs!V109","v":0},{"$f":"Load_Tariffs!W109","v":1389540.3216680188},{"$f":"Load_Tariffs!X109","v":1385587.4640654589},{"$f":"Load_Tariffs!Y109","v":1463332.4407086023},{"$f":"Load_Tariffs!Z109","v":1472170.211434565},{"$f":"Load_Tariffs!AA109","v":791288.48154087854},null,null,{"$f":"Load_Tariffs!AD109","v":1523036.7203256655},{"$f":"Load_Tariffs!AE109","v":1664051.4054111738},{"$f":"Load_Tariffs!AF109","v":1632990.4659881063},{"$f":"Load_Tariffs!AG109","v":1714526.3968731477},{"$f":"Load_Tariffs!AH109","v":1811006.6918624679},{"$f":"Load_Tariffs!AI109","v":1862188.3247839215},{"$f":"Load_Tariffs!AJ109","v":1907538.1979849688},{"$f":"Load_Tariffs!AK109","v":1947553.3943352646},{"$f":"Load_Tariffs!AL109","v":1979324.7752742814},{"$f":"Load_Tariffs!AM109","v":2000485.2544565392}]
[{"$f":"ROW()","v":41},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T110","v":94260.562804167857},{"$f":"Load_Tariffs!U110","v":0},{"$f":"Load_Tariffs!V110","v":0},{"$f":"Load_Tariffs!W110","v":202653.31685575721},{"$f":"Load_Tariffs!X110","v":168076.38192726861},{"$f":"Load_Tariffs!Y110","v":176654.19472850335},{"$f":"Load_Tariffs!Z110","v":175019.48565974514},{"$f":"Load_Tariffs!AA110","v":0},null,null,{"$f":"Load_Tariffs!AD110","v":0},{"$f":"Load_Tariffs!AE110","v":0},{"$f":"Load_Tariffs!AF110","v":0},{"$f":"Load_Tariffs!AG110","v":0},{"$f":"Load_Tariffs!AH110","v":0},{"$f":"Load_Tariffs!AI110","v":0},{"$f":"Load_Tariffs!AJ110","v":0},{"$f":"Load_Tariffs!AK110","v":0},{"$f":"Load_Tariffs!AL110","v":0},{"$f":"Load_Tariffs!AM110","v":0}]
[{"$f":"ROW()","v":42},null,null,"GJ Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA111","v":97970.161206821096},null,null,{"$f":"Load_Tariffs!AD111","v":197766.15233349439},{"$f":"Load_Tariffs!AE111","v":266373.90938764281},{"$f":"Load_Tariffs!AF111","v":241805.85277996695},{"$f":"Load_Tariffs!AG111","v":290029.49729107774},{"$f":"Load_Tariffs!AH111","v":251428.66754543243},{"$f":"Load_Tariffs!AI111","v":249399.2755980058},{"$f":"Load_Tariffs!AJ111","v":242855.09330976917},{"$f":"Load_Tariffs!AK111","v":243066.87698349994},{"$f":"Load_Tariffs!AL111","v":245335.29581142246},{"$f":"Load_Tariffs!AM111","v":246678.73963939547}]
[{"$f":"ROW()","v":43},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T40:T42)","v":743754.02588846884},{"$f":"SUM(U40:U42)","v":0},0,1592193.6385237761,1553663.8459927274,1639986.6354371058,1647189.6970943101,889258.64274769963,null,null,1720802.8726591598,1930425.3147988166,1874796.3187680733,2004555.8941642256,2062435.3594079004,{"$f":"SUM(AI40:AI42)","v":2111587.6003819271},2150393.2912947377,2190620.2713187644,2224660.071085704,2247163.9940959346]
[{"$f":"ROW()","v":44},null,"B2"]
[{"$f":"ROW()","v":45},null,null,"Modelled B2 Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T46","v":7697.5},{"$f":"Load_Tariffs!U46","v":7893},{"$f":"Load_Tariffs!V46","v":8105.083333333333},{"$f":"Load_Tariffs!W46","v":8105.083333333333},{"$f":"Load_Tariffs!X46","v":8708.75},{"$f":"Load_Tariffs!Y46","v":9262.25},{"$f":"Load_Tariffs!Z46","v":9797},{"$f":"Load_Tariffs!AA46","v":10221.5},null,null,{"$f":"Load_Tariffs!AD46","v":10622.5},{"$f":"Load_Tariffs!AE46","v":11112.5},{"$f":"Load_Tariffs!AF46","v":11494.5},{"$f":"Load_Tariffs!AG46","v":11738.5},{"$f":"Load_Tariffs!AH46","v":11957.438694812072},{"$f":"Load_Tariffs!AI46","v":12238.842887372295},{"$f":"Load_Tariffs!AJ46","v":12519.274288855257},{"$f":"Load_Tariffs!AK46","v":12795.993485103061},{"$f":"Load_Tariffs!AL46","v":13095.754268904439},{"$f":"Load_Tariffs!AM46","v":13402.121076219861}]
[{"$f":"ROW()","v":46},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T125","v":185987.71420734705},{"$f":"Load_Tariffs!U125","v":0},{"$f":"Load_Tariffs!V125","v":0},{"$f":"Load_Tariffs!W125","v":389585.82492361031},{"$f":"Load_Tariffs!X125","v":403522.11265434383},{"$f":"Load_Tariffs!Y125","v":418531.90158771025},{"$f":"Load_Tariffs!Z125","v":430255.24826129206},{"$f":"Load_Tariffs!AA125","v":228811.06523592927},null,null,{"$f":"Load_Tariffs!AD125","v":454358.70740146626},{"$f":"Load_Tariffs!AE125","v":481672.48140087526},{"$f":"Load_Tariffs!AF125","v":480578.97364251094},{"$f":"Load_Tariffs!AG125","v":490073.33255120739},{"$f":"Load_Tariffs!AH125","v":493541.69914438186},{"$f":"Load_Tariffs!AI125","v":510865.28466553125},{"$f":"Load_Tariffs!AJ125","v":524544.53022550594},{"$f":"Load_Tariffs!AK125","v":540009.94689973665},{"$f":"Load_Tariffs!AL125","v":554013.67502281943},{"$f":"Load_Tariffs!AM125","v":562698.12344697583}]
[{"$f":"ROW()","v":47},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T126","v":366118.59151165013},{"$f":"Load_Tariffs!U126","v":0},{"$f":"Load_Tariffs!V126","v":0},{"$f":"Load_Tariffs!W126","v":777541.44612269464},{"$f":"Load_Tariffs!X126","v":784946.18423007033},{"$f":"Load_Tariffs!Y126","v":812884.73010179354},{"$f":"Load_Tariffs!Z126","v":825273.95516231982},{"$f":"Load_Tariffs!AA126","v":434199.18410811003},null,null,{"$f":"Load_Tariffs!AD126","v":837277.75766713743},{"$f":"Load_Tariffs!AE126","v":886844.84492071776},{"$f":"Load_Tariffs!AF126","v":862170.81280866452},{"$f":"Load_Tariffs!AG126","v":863611.10059921991},{"$f":"Load_Tariffs!AH126","v":855993.44367193361},{"$f":"Load_Tariffs!AI126","v":862503.43659108959},{"$f":"Load_Tariffs!AJ126","v":862288.65732516779},{"$f":"Load_Tariffs!AK126","v":864328.0732420024},{"$f":"Load_Tariffs!AL126","v":864226.64055503882},{"$f":"Load_Tariffs!AM126","v":862514.30741627363}]
[{"$f":"ROW()","v":48},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T46:T47)","v":552106.30571899714},{"$f":"SUM(U46:U47)","v":0},0,1167127.2710463051,1188468.2968844143,1231416.6316895038,1255529.2034236118,{"$f":"SUM(AA46:AA47)","v":663010.24934403924},null,null,1291636.4650686036,1368517.326321593,1342749.7864511753,{"$f":"SUM(AG46:AG47)","v":1353684.4331504274},{"$f":"SUM(AH46:AH47)","v":1349535.1428163154},{"$f":"SUM(AI46:AI47)","v":1373368.7212566207},1386833.1875506737,1404338.0201417389,{"$f":"SUM(AL46:AL47)","v":1418240.3155778581},{"$f":"SUM(AM46:AM47)","v":1425212.4308632496}]
[{"$f":"ROW()","v":49},null,"B3"]
[{"$f":"ROW()","v":50},null,null,"Modelled B3 Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T47","v":601246},{"$f":"Load_Tariffs!U47","v":609162.89875034522},{"$f":"Load_Tariffs!V47","v":614524},{"$f":"Load_Tariffs!W47","v":614524},{"$f":"Load_Tariffs!X47","v":629899.58333333337},{"$f":"Load_Tariffs!Y47","v":642709.83333333337},{"$f":"Load_Tariffs!Z47","v":657671.5},{"$f":"Load_Tariffs!AA47","v":671181},null,null,{"$f":"Load_Tariffs!AD47","v":686909.5},{"$f":"Load_Tariffs!AE47","v":705512},{"$f":"Load_Tariffs!AF47","v":718910.5},{"$f":"Load_Tariffs!AG47","v":728627},{"$f":"Load_Tariffs!AH47","v":735064.52882424707},{"$f":"Load_Tariffs!AI47","v":740372.0810432923},{"$f":"Load_Tariffs!AJ47","v":747882.70058965217},{"$f":"Load_Tariffs!AK47","v":757221.47965276672},{"$f":"Load_Tariffs!AL47","v":769292.6773152228},{"$f":"Load_Tariffs!AM47","v":783000.34958474012}]
[{"$f":"ROW()","v":51},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T145","v":3008688.1178116449},{"$f":"Load_Tariffs!U145","v":0},{"$f":"Load_Tariffs!V145","v":0},{"$f":"Load_Tariffs!W145","v":6231552.5771953175},{"$f":"Load_Tariffs!X145","v":4913980.4237653585},{"$f":"Load_Tariffs!Y145","v":5016507.281552678},{"$f":"Load_Tariffs!Z145","v":5081054.6201434312},{"$f":"Load_Tariffs!AA145","v":0},null,null,{"$f":"Load_Tariffs!AD145","v":0},{"$f":"Load_Tariffs!AE145","v":0},{"$f":"Load_Tariffs!AF145","v":0},{"$f":"Load_Tariffs!AG145","v":0},{"$f":"Load_Tariffs!AH145","v":0},{"$f":"Load_Tariffs!AI145","v":0},{"$f":"Load_Tariffs!AJ145","v":0},{"$f":"Load_Tariffs!AK145","v":0},{"$f":"Load_Tariffs!AL145","v":0},{"$f":"Load_Tariffs!AM145","v":0}]
[{"$f":"ROW()","v":52},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T146","v":1249333.8424773843},{"$f":"Load_Tariffs!U146","v":0},{"$f":"Load_Tariffs!V146","v":0},{"$f":"Load_Tariffs!W146","v":2807463.1313247383},{"$f":"Load_Tariffs!X146","v":4731980.4288263023},{"$f":"Load_Tariffs!Y146","v":4889443.1076201992},{"$f":"Load_Tariffs!Z146","v":4759786.6569697354},{"$f":"Load_Tariffs!AA146","v":0},null,null,{"$f":"Load_Tariffs!AD146","v":0},{"$f":"Load_Tariffs!AE146","v":0},{"$f":"Load_Tariffs!AF146","v":0},{"$f":"Load_Tariffs!AG146","v":0},{"$f":"Load_Tariffs!AH146","v":0},{"$f":"Load_Tariffs!AI146","v":0},{"$f":"Load_Tariffs!AJ146","v":0},{"$f":"Load_Tariffs!AK146","v":0},{"$f":"Load_Tariffs!AL146","v":0},{"$f":"Load_Tariffs!AM146","v":0}]
[{"$f":"ROW()","v":53},null,null,"GJ Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T147","v":331249.2264992111},{"$f":"Load_Tariffs!U147","v":0},{"$f":"Load_Tariffs!V147","v":0},{"$f":"Load_Tariffs!W147","v":730749.36552342272},{"$f":"Load_Tariffs!X147","v":0},{"$f":"Load_Tariffs!Y147","v":0},{"$f":"Load_Tariffs!Z147","v":0},{"$f":"Load_Tariffs!AA147","v":0},null,null,{"$f":"Load_Tariffs!AD147","v":0},{"$f":"Load_Tariffs!AE147","v":0},{"$f":"Load_Tariffs!AF147","v":0},{"$f":"Load_Tariffs!AG147","v":0},{"$f":"Load_Tariffs!AH147","v":0},{"$f":"Load_Tariffs!AI147","v":0},{"$f":"Load_Tariffs!AJ147","v":0},{"$f":"Load_Tariffs!AK147","v":0},{"$f":"Load_Tariffs!AL147","v":0},{"$f":"Load_Tariffs!AM147","v":0}]
[{"$f":"ROW()","v":54},null,null,"GJ Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA148","v":0},null,null,{"$f":"Load_Tariffs!AD148","v":288522.8555849166},{"$f":"Load_Tariffs!AE148","v":1180420.5659503359},{"$f":"Load_Tariffs!AF148","v":1198474.2509928972},{"$f":"Load_Tariffs!AG148","v":1219086.4469574539},{"$f":"Load_Tariffs!AH148","v":1246640.1467754566},{"$f":"Load_Tariffs!AI148","v":1274063.7936696613},{"$f":"Load_Tariffs!AJ148","v":1303296.0405876774},{"$f":"Load_Tariffs!AK148","v":1344062.4632591808},{"$f":"Load_Tariffs!AL148","v":1370890.5777010818},{"$f":"Load_Tariffs!AM148","v":1402201.0983367492}]
[{"$f":"ROW()","v":55},null,null,"GJ Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA149","v":2658352.3161165379},null,null,{"$f":"Load_Tariffs!AD149","v":4884879.3332074014},{"$f":"Load_Tariffs!AE149","v":4166565.7971832114},{"$f":"Load_Tariffs!AF149","v":4166780.0876124594},{"$f":"Load_Tariffs!AG149","v":4215164.046518527},{"$f":"Load_Tariffs!AH149","v":4265567.5497754971},{"$f":"Load_Tariffs!AI149","v":4309376.9126323154},{"$f":"Load_Tariffs!AJ149","v":4341080.9258119166},{"$f":"Load_Tariffs!AK149","v":4387813.0163523927},{"$f":"Load_Tariffs!AL149","v":4401246.6909812577},{"$f":"Load_Tariffs!AM149","v":4430064.0208053747}]
[{"$f":"ROW()","v":56},null,null,"GJ Band 3*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA150","v":2568594.6916341954},null,null,{"$f":"Load_Tariffs!AD150","v":4623497.4751820415},{"$f":"Load_Tariffs!AE150","v":5527792.6963904565},{"$f":"Load_Tariffs!AF150","v":4566927.5348787541},{"$f":"Load_Tariffs!AG150","v":4643447.7862144578},{"$f":"Load_Tariffs!AH150","v":4477762.021653736},{"$f":"Load_Tariffs!AI150","v":4389877.3137130169},{"$f":"Load_Tariffs!AJ150","v":4281620.3573784549},{"$f":"Load_Tariffs!AK150","v":4146907.3286891854},{"$f":"Load_Tariffs!AL150","v":4048031.8586096293},{"$f":"Load_Tariffs!AM150","v":3966686.3982838807}]
[{"$f":"ROW()","v":57},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T51:T56)","v":4589271.1867882404},0,0,9769765.074043477,9645960.8525916599,9905950.3891728781,9840841.2771131657,{"$f":"SUM(AA51:AA56)","v":5226947.0077507328},null,null,{"$f":"SUM(AD51:AD56)","v":9796899.6639743596},10874779.059524003,9932181.8734841105,10077698.279690439,9989969.7182046901,{"$f":"SUM(AI51:AI56)","v":9973318.0200149938},9925997.3237780482,9878782.8083007596,9820169.1272919681,9798951.5174260046]
[{"$f":"ROW()","v":58}]
[{"$f":"\"Tariffs Excluding GST [$ \"&Input!$G$43&\"]\"","v":"Tariffs Excluding GST [$ 31/12/2019]"},null,null,null,"Calculation uses factor from first year of tariff change"]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast [$ \"&Input!$G$43&\"]\"","v":"Forecast [$ 31/12/2019]"},null,null,{"$f":"\"Forecast [$ \"&Input!$G$43&\"]\"","v":"Forecast [$ 31/12/2019]"}]
[{"$f":"ROW()","v":61},null,"A1"]
[{"$f":"ROW()","v":62},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH232","v":32444.85},{"$f":"Price_path_AA5!G121","v":32931.519999999997},{"$f":"Price_path_AA5!H121","v":33394.099735571777},{"$f":"Price_path_AA5!I121","v":33863.177197691308},{"$f":"Price_path_AA5!J121","v":34338.843658083308},{"$f":"Price_path_AA5!K121","v":34821.191670540582}]
[{"$f":"ROW()","v":63},null,null,"Demand 1 (<=10km) [$/GJ*km*year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH233","v":136.75},{"$f":"Price_path_AA5!G123","v":138.80000000000001},{"$f":"Price_path_AA5!H123","v":140.74968429326566},{"$f":"Price_path_AA5!I123","v":142.72675524966823},{"$f":"Price_path_AA5!J123","v":144.73159756190921},{"$f":"Price_path_AA5!K123","v":146.76460132635947}]
[{"$f":"ROW()","v":64},null,null,"Demand 2 (>10km) [$/GJ*km*year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH234","v":71.98},{"$f":"Price_path_AA5!G124","v":73.06},{"$f":"Price_path_AA5!H124","v":74.086253130158411},{"$f":"Price_path_AA5!I124","v":75.126921747411814},{"$f":"Price_path_AA5!J124","v":76.182208342025106},{"$f":"Price_path_AA5!K124","v":77.252318248586604}]
[{"$f":"ROW()","v":65},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH235","v":2.8930000000000001E-2},{"$f":"Price_path_AA5!G126","v":2.9360000000000001E-2},{"$f":"Price_path_AA5!H126","v":2.9772411605549561E-2},{"$f":"Price_path_AA5!I126","v":3.0190616240131547E-2},{"$f":"Price_path_AA5!J126","v":3.0614695276784246E-2},{"$f":"Price_path_AA5!K126","v":3.1044731231569981E-2}]
[{"$f":"ROW()","v":66},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH236","v":1.4579999999999999E-2},{"$f":"Price_path_AA5!G127","v":1.4800000000000001E-2},{"$f":"Price_path_AA5!H127","v":1.5007891408792013E-2},{"$f":"Price_path_AA5!I127","v":1.5218703009330616E-2},{"$f":"Price_path_AA5!J127","v":1.5432475820722305E-2},{"$f":"Price_path_AA5!K127","v":1.564925143825735E-2}]
[{"$f":"ROW()","v":67},null,"A2"]
[{"$f":"ROW()","v":68},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH238","v":17952},{"$f":"Price_path_AA5!G129","v":18221.28},{"$f":"Price_path_AA5!H129","v":18477.229160080657},{"$f":"Price_path_AA5!I129","v":18736.773565530795},{"$f":"Price_path_AA5!J129","v":18999.96371774398},{"$f":"Price_path_AA5!K129","v":19266.850827492555}]
[{"$f":"ROW()","v":69},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH239","v":0}]
[{"$f":"ROW()","v":70},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH240","v":0}]
[{"$f":"ROW()","v":71},null,null,"Usage 3 (Q>10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH241","v":0}]
[{"$f":"ROW()","v":72},null,null,"Usage 1* (Q<=10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH242","v":1.74},{"$f":"Price_path_AA5!G130","v":1.77},{"$f":"Price_path_AA5!H130","v":1.7948626887541799},{"$f":"Price_path_AA5!I130","v":1.8200746166564317},{"$f":"Price_path_AA5!J130","v":1.8456406893701673},{"$f":"Price_path_AA5!K130","v":1.8715658814672638}]
[{"$f":"ROW()","v":73},null,null,"Usage 2* (Q>10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH243","v":0.93},{"$f":"Price_path_AA5!G131","v":0.94},{"$f":"Price_path_AA5!H131","v":0.95320391380165481},{"$f":"Price_path_AA5!I131","v":0.9665932992412688},{"$f":"Price_path_AA5!J131","v":0.98017076158641658},{"$f":"Price_path_AA5!K131","v":0.99393894270012872}]
[{"$f":"ROW()","v":74},null,"B1"]
[{"$f":"ROW()","v":75},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH245","v":907.55},{"$f":"Price_path_AA5!G133","v":921.16},{"$f":"Price_path_AA5!H133","v":934.09927365694932},{"$f":"Price_path_AA5!I133","v":947.22030162668841},{"$f":"Price_path_AA5!J133","v":960.52563696057814},{"$f":"Price_path_AA5!K133","v":974.01786857196873}]
[{"$f":"ROW()","v":76},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH246","v":3.45},{"$f":"Price_path_AA5!G134","v":3.5},{"$f":"Price_path_AA5!H134","v":3.549163508835949},{"$f":"Price_path_AA5!I134","v":3.599017603557916},{"$f":"Price_path_AA5!J134","v":3.6495719846302745},{"$f":"Price_path_AA5!K134","v":3.7008364887770751}]
[{"$f":"ROW()","v":77},null,null,"Usage 2 (Q>5TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH247","v":0}]
[{"$f":"ROW()","v":78},null,null,"Usage 2* (Q>5TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH248","v":2.97},{"$f":"Price_path_AA5!G135","v":3.01},{"$f":"Price_path_AA5!H135","v":3.0522806175989161},{"$f":"Price_path_AA5!I135","v":3.0951551390598078},{"$f":"Price_path_AA5!J135","v":3.1386319067820363},{"$f":"Price_path_AA5!K135","v":3.1827193803482849}]
[{"$f":"ROW()","v":79},null,"B2"]
[{"$f":"ROW()","v":80},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH250","v":226.74},{"$f":"Price_path_AA5!G137","v":230.14},{"$f":"Price_path_AA5!H137","v":233.37271140671578},{"$f":"Price_path_AA5!I137","v":236.65083179509105},{"$f":"Price_path_AA5!J137","v":239.97499901223179},{"$f":"Price_path_AA5!K137","v":243.34585986490171}]
[{"$f":"ROW()","v":81},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH251","v":5.77},{"$f":"Price_path_AA5!G138","v":5.86},{"$f":"Price_path_AA5!H138","v":5.9423137605081893},{"$f":"Price_path_AA5!I138","v":6.0257837590998253},{"$f":"Price_path_AA5!J138","v":6.110426237123832},{"$f":"Price_path_AA5!K138","v":6.1962576640667608}]
[{"$f":"ROW()","v":82},null,null,"Usage 2 (Q>100GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH252","v":3.44},{"$f":"Price_path_AA5!G139","v":3.49},{"$f":"Price_path_AA5!H139","v":3.5390230416678463},{"$f":"Price_path_AA5!I139","v":3.5887346961191788},{"$f":"Price_path_AA5!J139","v":3.6391446361027593},{"$f":"Price_path_AA5!K139","v":3.6902626702377122}]
[{"$f":"ROW()","v":83},null,"B3"]
[{"$f":"ROW()","v":84},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH254","v":116.84},{"$f":"Price_path_AA5!G141","v":116.84},{"$f":"Price_path_AA5!H141","v":116.84},{"$f":"Price_path_AA5!I141","v":116.84},{"$f":"Price_path_AA5!J141","v":116.84},{"$f":"Price_path_AA5!K141","v":116.84}]
[{"$f":"ROW()","v":85},null,null,"Usage 1 (Q<=10GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH255","v":0}]
[{"$f":"ROW()","v":86},null,null,"Usage 2 (10<Q<=15GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH256","v":0}]
[{"$f":"ROW()","v":87},null,null,"Usage 3 (Q>15GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH257","v":0}]
[{"$f":"ROW()","v":88},null,null,"Usage 1* (Q<=2GJ/year to 2016); (Q<=1.825GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH258","v":0},{"$f":"Price_path_AA5!G142","v":0},{"$f":"Price_path_AA5!H142","v":0},{"$f":"Price_path_AA5!I142","v":0},{"$f":"Price_path_AA5!J142","v":0},{"$f":"Price_path_AA5!K142","v":0}]
[{"$f":"ROW()","v":89},null,null,"Usage 2* (2<Q<=10GJ/year to 2016); (1.825<Q<=9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH259","v":4.8899999999999997},{"$f":"Price_path_AA5!G143","v":5.39},{"$f":"Price_path_AA5!H143","v":5.4657118036073609},{"$f":"Price_path_AA5!I143","v":5.5424871094791897},{"$f":"Price_path_AA5!J143","v":5.6203408563306221},{"$f":"Price_path_AA5!K143","v":5.6992881927166952}]
[{"$f":"ROW()","v":90},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AH260","v":2.11},{"$f":"Price_path_AA5!G144","v":3.6},{"$f":"Price_path_AA5!H144","v":3.6505681805169763},{"$f":"Price_path_AA5!I144","v":3.701846677945285},{"$f":"Price_path_AA5!J144","v":3.7538454699054253},{"$f":"Price_path_AA5!K144","v":3.8065746741707058}]
[{"$f":"ROW()","v":91}]
[{"$f":"ROW()","v":92}]
[{"$f":"\"Revenue [m$ \"&Input!$G$43&\"]\"","v":"Revenue [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":94}]
[{"$f":"ROW()","v":95},null,"PV of Tariff Revenue"]
[{"$f":"ROW()","v":96},null,null,"Discounting Factor Real Post-tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI17","v":0.97104902866294018},{"$f":"AJ17","v":0.94293621606723954},{"$f":"AK17","v":0.91563729670320115},{"$f":"AL17","v":0.88912870757120377},{"$f":"AM17","v":0.8633875678433528}]
[{"$f":"ROW()","v":97},null,"A1",null,null,"PV"]
[{"$f":"ROW()","v":98},null,null,"Fixed",{"$f":"F98/$F$103","v":0.36271199847410673},{"$f":"SUMPRODUCT($AI$96:$AM$96,AI98:AM98)","v":11.243927038287522},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI24*AI62/1000000","v":2.4040009599999999},2.4377692806967399,2.4550803468326201,2.472396743381998,2.5071258002789221]
[{"$f":"ROW()","v":99},null,null,"Demand 1 (<=10km) ",0.32216220550182323,{"$f":"SUMPRODUCT($AI$96:$AM$96,AI99:AM99)","v":9.9868996570150266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3682648126351999,2.4036687232453784,2.1643960943138971,1.9473366678046291,1.9776256465380651]
[{"$f":"ROW()","v":100},null,null,"Demand 2 (>10km)",7.1080650682611435E-2,2.2034717722919228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47907794531999998,0.48619266606423345,0.49302207675966847,0.46923837007045294,0.47623134062623856]
[{"$f":"ROW()","v":101},null,null,"Usage 1 (<=10km)",0.18968066131099334,5.8800247174817102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI27*AI65/1000","v":1.2110101626706227},1.3341250834826581,1.2974479526048013,1.284148496520094,1.2929472579177594]
[{"$f":"ROW()","v":102},null,null,"Usage 2 (>10km)",5.4364484030465191E-2,1.6852772846893707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35412102103940557,0.37309736713508634,0.37348506399935533,0.36996075397136907,0.36910632266217147]
[{"$f":"ROW()","v":103},null,null,"Total",1,30.999600469765554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI98:AI102)","v":6.8164749016652282},{"$f":"SUM(AJ98:AJ102)","v":7.0348531206240956},6.7834315345103429,6.5430810317485433,6.6230363680231559]
[{"$f":"ROW()","v":104},null,"A2"]
[{"$f":"ROW()","v":105},null,null,"Fixed",{"$f":"F105/$F$111","v":0.45578422016323988},{"$f":"SUMPRODUCT($AI$96:$AM$96,AI105:AM105)","v":9.1364685304495925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI31*AI68/1000000","v":1.9223450399999997},1.9585862909685496,1.9954663847290297,2.0329961177986058,2.0711864639554496]
[{"$f":"ROW()","v":106},null,null,"Usage 1 (Q<=5TJ/year)",{"$f":"F106/$F$111","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,"Usage 2 (5<Q<=10TJ/year)",{"$f":"F107/$F$111","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":108},null,null,"Usage 3 (Q>10TJ/year)",{"$f":"F108/$F$111","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":109},null,null,"Usage 1* (Q<=10TJ/year)",{"$f":"F109/$F$111","v":0.32021138442170455},6.4188295852208128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3894191647334142,1.3951885878314372,1.4010712199607516,1.4070684714802535,1.4131817700289291]
[{"$f":"ROW()","v":110},null,null,"Usage 2* (Q>10TJ/year)",0.22400439541505554,4.4903026889764757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97197043926556836,0.97600644858890995,0.9801216534744458,0.98431704054103686,0.98859360849586086]
[{"$f":"ROW()","v":111},null,null,"Total",{"$f":"F111/$F$111","v":1},20.045600804646881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI105:AI110)","v":4.2837346439989821},{"$f":"SUM(AJ105:AJ110)","v":4.329781327388897},4.376659258164227,4.4243816298198961,4.4729618424802391]
[{"$f":"ROW()","v":112},null,"B1"]
[{"$f":"ROW()","v":113},null,null,"Fixed",{"$f":"F113/$F$117","v":0.18771240784970128},{"$f":"SUMPRODUCT($AI$96:$AM$96,AI113:AM113)","v":8.1863755454968885},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI39*AI75/1000000","v":1.6396710014119946},1.7133188861127935,1.788816037204406,1.8666780817173254,1.9469824405813545]
[{"$f":"ROW()","v":114},null,null,"Usage 1 (Q<=5TJ/year)",{"$f":"F114/$F$117","v":0.7325081980958994},31.945609075398178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5176591367437249,6.7701649639989352,7.0092789500815886,7.2236882483256313,7.4034688249532516]
[{"$f":"ROW()","v":115},null,null,"Usage 2 (5<Q<=10TJ/year)",{"$f":"F115/$F$117","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":116},null,null,"Usage 2* (Q>5TJ/year)",{"$f":"F116/$F$117","v":7.9779394054399252E-2},3.4792802884102647,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75069181954999742,0.74126189419458466,0.75232969343069789,0.77001718729353974,0.78510920537019269]
[{"$f":"ROW()","v":117},null,null,"Total",{"$f":"F117/$F$117","v":1},43.611264909305334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI113:AI116)","v":8.9080219577057171},{"$f":"SUM(AJ113:AJ116)","v":9.224745744306313},9.5504246807166915,9.860383517336496,10.135560470904798]
[{"$f":"ROW()","v":118},null,"B2"]
[{"$f":"ROW()","v":119},null,null,"Fixed",{"$f":"F119/$F$122","v":0.32334682958683714},{"$f":"SUMPRODUCT($AI$96:$AM$96,AI119:AM119)","v":13.872788828082239},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI45*AI80/1000000","v":2.8166473020998599},2.9216569856345345,3.0281825018942055,3.1426536177447728,3.2613506773062442]
[{"$f":"ROW()","v":120},null,null,"Usage 1 (Q<=100GJ/year)",{"$f":"F120/$F$122","v":0.34602686709744268},14.845847297217832,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9936705681400131,3.1170081799583276,3.2539831677807922,3.3852596955848324,3.4866225599643084]
[{"$f":"ROW()","v":121},null,null,"Usage 2 (Q>100GJ/year)",{"$f":"F121/$F$122","v":0.33062630331572024},14.185105488027244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0101369937029028,3.0516594268425985,3.1018441452734131,3.145045743352977,3.182904351204209]
[{"$f":"ROW()","v":122},null,null,"Total",{"$f":"F122/$F$122","v":1},42.903741613327313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI119:AI121)","v":8.8204548639427749},{"$f":"SUM(AJ119:AJ121)","v":9.0903245924354614},9.3840098149484099,9.6729590566825827,9.9308775884747611]
[{"$f":"ROW()","v":123},null,"B3"]
[{"$f":"ROW()","v":124},null,null,"Fixed",{"$f":"F124/$F$131","v":0.69102012232184762},{"$f":"SUMPRODUCT($AI$96:$AM$96,AI124:AM124)","v":406.31302481176118},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI50*AI84/1000000","v":86.505073949098275},87.382614736894965,88.47375768262927,89.884156417510624,91.485760845481039]
[{"$f":"ROW()","v":125},null,null,"Usage 1 (Q<=15GJ/year)",{"$f":"F125/$F$131","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":126},null,null,"Usage 2 (15<Q<=45GJ/year)",{"$f":"F126/$F$131","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":127},null,null,"Usage 3 (Q>45GJ/year)",{"$f":"F127/$F$131","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":128},null,null,"Usage 1* (Q<=2GJ/year to 2016); (Q<=1.825GJ/year, 2017 onwards)",{"$f":"F128/$F$131","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":129},null,null,"Usage 2* (2<Q<=10GJ/year to 2016); (1.825<Q<=9.855GJ/year, 2017 onwards)",0.18875979171966528,110.98889809280217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.227541559088177,23.727097256624962,24.319397081938135,24.736506596111919,25.248211566755121]
[{"$f":"ROW()","v":130},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards)",0.120220085958487,70.688226277399139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.803558329366862,15.630347037699512,15.351215118455016,15.195686054474596,15.099487984084833]
[{"$f":"ROW()","v":131},null,null,"Total",{"$f":"F131/$F$131","v":1},587.99014918196258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI124:AI130)","v":125.53617383755332},{"$f":"SUM(AJ124:AJ130)","v":126.74005903121943},128.14436988302242,129.81634906809714,131.83346039632099]
[{"$f":"ROW()","v":132},null,"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)"]
[{"$f":"ROW()","v":133},null,null,"A1",{"$f":"F133/$F$141","v":4.1771871256498089E-2},30.999600469765554,null,null,{"$f":"IF(F168<F133,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F175>F133,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI103","v":6.8164749016652282},{"$f":"AJ103","v":7.0348531206240956},6.7834315345103429,{"$f":"AL103","v":6.5430810317485433},{"$f":"AM103","v":6.6230363680231559}]
[{"$f":"ROW()","v":134},null,null,"A2",2.7011388643138751E-2,20.045600804646881,null,null,{"$f":"IF(F169<F134,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F176>F134,\"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,{"$f":"AI111","v":4.2837346439989821},{"$f":"AJ111","v":4.329781327388897},4.376659258164227,{"$f":"AL111","v":4.4243816298198961},{"$f":"AM111","v":4.4729618424802391}]
[{"$f":"ROW()","v":135},null,null,"B1",5.8766052320619239E-2,43.611264909305334,null,null,{"$f":"IF(F170<F135,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F177>F135,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI117","v":8.9080219577057171},{"$f":"AJ117","v":9.224745744306313},9.5504246807166915,{"$f":"AL117","v":9.860383517336496},{"$f":"AM117","v":10.135560470904798}]
[{"$f":"ROW()","v":136},null,null,"B2",5.7812666742008564E-2,42.903741613327313,null,null,{"$f":"IF(F171<F136,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F178>F136,\"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,{"$f":"AI122","v":8.8204548639427749},{"$f":"AJ122","v":9.0903245924354614},9.3840098149484099,{"$f":"AL122","v":9.6729590566825827},{"$f":"AM122","v":9.9308775884747611}]
[{"$f":"ROW()","v":137},null,null,"B3",0.79231501179098263,587.99014918196258,null,null,{"$f":"IF(F172<F137,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F179>F137,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI131","v":125.53617383755332},{"$f":"AJ131","v":126.74005903121943},128.14436988302242,{"$f":"AL131","v":129.81634906809714},{"$f":"AM131","v":131.83346039632099}]
[{"$f":"ROW()","v":138},null,null,"Total Tariff Revenue",0.97767699075324699,725.55035697900746,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI133:AI137)","v":154.36486020486603},{"$f":"SUM(AJ133:AJ137)","v":156.41976381597419},158.23889517136209,160.31715430368465,162.99589666620395]
[{"$f":"ROW()","v":139},null,null,"Revenue from Prudent Discounts",1.4492050540062292E-3,1.0754791758573554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AI169","v":0.23175795926552081},{"$f":"Load_Tariffs!AJ169","v":0.23503751284697438},{"$f":"Load_Tariffs!AK169","v":0.23535691918229748},{"$f":"Load_Tariffs!AL169","v":0.23567675957772366},{"$f":"Load_Tariffs!AM169","v":0.23599703462312285}]
[{"$f":"ROW()","v":140},null,null,"Revenue from Ancillary Services",2.0873804192746502E-2,15.490797294808718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AI196","v":3.290920103613181},{"$f":"Load_Tariffs!AJ196","v":3.3262193942483043},{"$f":"Load_Tariffs!AK196","v":3.3735480394534076},{"$f":"Load_Tariffs!AL196","v":3.4330233071824514},{"$f":"Load_Tariffs!AM196","v":3.4948312026110111}]
[{"$f":"ROW()","v":141},null,null,"Total Smoothed Revenue",1,742.11663344967371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI138:AI140)","v":157.88753826774473},159.98102072306949,161.84780012999778,{"$f":"SUM(AL138:AL140)","v":163.98585437044483},{"$f":"SUM(AM138:AM140)","v":166.72672490343808}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},null,"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"]
[{"$f":"ROW()","v":144},null,null,"A1",{"$f":"F144/$F$141","v":4.1771871256498089E-2},{"$f":"SUM(AI144:AM144)","v":30.999600469765554},null,null,{"$f":"IF(F168<F144,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F175>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":"AI$96*AI133","v":6.6191313321673304},6.6334177821500964,6.2111629126302983,5.8176411812922408,5.718247261525585]
[{"$f":"ROW()","v":145},null,null,"A2",{"$f":"F145/$F$141","v":2.7011388643138751E-2},{"$f":"SUM(AI145:AM145)","v":20.045600804646881},null,null,{"$f":"IF(F169<F145,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F176>F145,\"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$96*AI134","v":4.1597163651049973},4.0827076212466764,4.0074324517365305,3.9338447203235405,3.8618996462351358]
[{"$f":"ROW()","v":146},null,null,"B1",5.8766052320619239E-2,43.611264909305334,null,null,"Complies",null,null,null,null,"Complies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$96*AI135","v":8.6501260693382793},8.6983468463185663,8.7447250370189646,8.7671500529257997,8.7509169037037218]
[{"$f":"ROW()","v":147},null,null,"B2",5.7812666742008564E-2,42.903741613327313,null,null,"Complies",null,null,null,null,"Complies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$96*AI136","v":8.5650941279969377},8.5715962740140661,8.5923493791956691,8.6005055844573555,8.5741962476632843]
[{"$f":"ROW()","v":148},null,null,"B3",0.79231501179098263,587.99014918196258,null,null,"Complies",null,null,null,null,"Complies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$96*AI137","v":121.90177966701816},119.50779168703662,117.33376442742575,115.42344266852945,113.82337073195255]
[{"$f":"ROW()","v":149},null,null,"Total Tariff Revenue",{"$f":"F149/$F$141","v":0.97767699075324721},725.55035697900757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI144:AI148)","v":149.89584756162571},147.49386021076603,144.8894342080072,142.54258420752839,140.72863079108026]
[{"$f":"ROW()","v":150},null,null,"Revenue from Prudent Discounts",{"$f":"F150/$F$141","v":1.4492050540062292E-3},1.0754791758573554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$96*AI139","v":0.22504834122968925},0.22162538299778123,0.21550157324047264,0.20954697264791075,0.20375690574150157]
[{"$f":"ROW()","v":151},null,null,"Revenue from Ancillary Services",2.0873804192746502E-2,15.490797294808718,null,null,null,null,null,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$96*AI140","v":3.1956447700209218},3.1364127294219615,3.0889464071435024,3.0523995761769527,3.0173938120453805]
[{"$f":"ROW()","v":152},null,null,"Total Smoothed Revenue",0.99999999999999989,742.1166334496736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI149:AI151)","v":153.31654067287633},150.85189832318576,148.19388218839117,{"$f":"SUM(AL149:AL151)","v":145.80453075635324},{"$f":"SUM(AM149:AM151)","v":143.94978150886715}]
[{"$f":"ROW()","v":153}]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":155}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159}]
[{"$f":"ROW()","v":160},null,"Avoidable OPEX plus UAFG Cost"]
[{"$f":"ROW()","v":161},null,null,"A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3746865375922517,1.4257544577383467,1.4545688269984489,1.4558348480423924,1.4596901924371979]
[{"$f":"ROW()","v":162},null,null,"A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32750283987709505,0.29218468918007767,0.2668675277813356,0.23262602111010683,0.19874167972652773]
[{"$f":"ROW()","v":163},null,null,"B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.236320283748356,1.2738798117542702,1.2508487466858533,1.216309882363821,1.1883719619781177]
[{"$f":"ROW()","v":164},null,null,"B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0585854856626278,1.0655030422047835,1.0317636847929621,0.98285312890698406,0.93591477139696477]
[{"$f":"ROW()","v":165},null,null,"B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.833850433194343,17.539366493365215,17.167265118230191,16.578891527637641,15.871309997558804]
[{"$f":"ROW()","v":166},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI161:AI165)","v":21.830945580074673},21.596688494242692,21.171313904488791,20.466515408060946,{"$f":"SUM(AM161:AM165)","v":19.654028603097611}]
[{"$f":"ROW()","v":167},null,"Avoidable Return and Depreciation",null,null,"PV"]
[{"$f":"ROW()","v":168},null,null,"A1",{"$f":"F168/$F$173","v":5.3741078115234625E-2},{"$f":"SUMPRODUCT($AI$96:$AM$96,AI168:AM168)","v":7.8423785547639433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI161+Input!AE1641","v":1.3746865375922517},{"$f":"AJ161+Input!AF1641","v":1.5713399788121569},{"$f":"AK161+Input!AG1641","v":1.7475620760949173},{"$f":"AL161+Input!AH1641","v":1.8870638821934547},{"$f":"AM161+Input!AI1641","v":2.0243996244386766}]
[{"$f":"ROW()","v":169},null,null,"A2",2.0506251269992445E-2,{"$f":"SUMPRODUCT($AI$96:$AM$96,AI169:AM169)","v":2.9924555077506101},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI162+Input!AE1642","v":0.32750283987709505},{"$f":"AJ162+Input!AF1642","v":0.50072767203951773},{"$f":"AK162+Input!AG1642","v":0.67795259183773282},{"$f":"AL162+Input!AH1642","v":0.83064544801143092},{"$f":"AM162+Input!AI1642","v":0.97635242401348443}]
[{"$f":"ROW()","v":170},null,null,"B1",5.879722967458114E-2,8.5802173914473236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI163+Input!AE1643","v":1.236320283748356},{"$f":"AJ163+Input!AF1643","v":1.6357175184421529},{"$f":"AK163+Input!AG1643","v":1.9271525838101864},{"$f":"AL163+Input!AH1643","v":2.1946395525446931},{"$f":"AM163+Input!AI1643","v":2.4570919958788355}]
[{"$f":"ROW()","v":171},null,null,"B2",5.0980615342347546E-2,7.4395471488719043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI164+Input!AE1644","v":1.0585854856626278},{"$f":"AJ164+Input!AF1644","v":1.3674974562968218},{"$f":"AK164+Input!AG1644","v":1.6565514845975413},{"$f":"AL164+Input!AH1644","v":1.9274001235189284},{"$f":"AM164+Input!AI1644","v":2.1909497319517786}]
[{"$f":"ROW()","v":172},null,null,"B3",0.81597482559784418,119.07434122877652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI165+Input!AE1645","v":17.833850433194343},{"$f":"AJ165+Input!AF1645","v":22.241663058932826},{"$f":"AK165+Input!AG1645","v":26.455321797090882},{"$f":"AL165+Input!AH1645","v":30.404879179988665},{"$f":"AM165+Input!AI1645","v":34.199007863133914}]
[{"$f":"ROW()","v":173},null,null,"Total",1,145.92893983161031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI168:AI172)","v":21.830945580074673},27.316945684523475,32.464540533431261,37.244628186257174,{"$f":"SUM(AM168:AM172)","v":41.847801639416687}]
[{"$f":"ROW()","v":174},null,"Stand Alone Costs",null,null,"PV"]
[{"$f":"ROW()","v":175},null,null,"A1",{"$f":"F175/$F$180","v":8.717326331245788E-2},{"$f":"SUMPRODUCT($AI$96:$AM$96,AI175:AM175)","v":190.10179039214188},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.718723891872848,41.228489026449388,42.181785754472116,42.744886660526177,42.853586265355517]
[{"$f":"ROW()","v":176},null,null,"A2",0.13135823274653285,286.4575017497931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59.979160500869185,62.316184819858741,63.245682950149735,63.684676651960885,63.610631342000886]
[{"$f":"ROW()","v":177},null,null,"B1",0.20490158747201723,446.83607281059437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95.302130251163277,97.557306307600356,98.290036358813808,98.485644297939217,98.146279705614972]
[{"$f":"ROW()","v":178},null,null,"B2",0.20892115259153263,455.60167933697619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97.265107533676314,99.416845748068255,100.19224619003057,100.40496680329352,100.06635976561965]
[{"$f":"ROW()","v":179},null,null,"B3",0.3676457638774594,801.73800185364541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164.44524631665189,174.69488175267659,176.94912644669361,178.8374832999919,181.0272929785171]
[{"$f":"ROW()","v":180},null,null,"Total",1,2180.7350461431511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI175:AI179)","v":455.71036849423348},{"$f":"SUM(AJ175:AJ179)","v":475.21370765465326},480.85887770015984,484.15765771371167,{"$f":"SUM(AM175:AM179)","v":485.70415005710811}]
[{"$f":"ROW()","v":181},null,"PV of Volume [TJ]",null,null,"PV"]
[{"$f":"ROW()","v":182},null,null,"A1",{"$f":"F182/$F$189","v":0.3540726464136193},{"$f":"SUMPRODUCT($AI$96:$AM$96,AI29:AM29)/1000","v":43329.893118899148}]
[{"$f":"ROW()","v":183},null,null,"A2",6.6839239961498029E-2,{"$f":"SUMPRODUCT($AI$96:$AM$96,AI37:AM37)/1000","v":8179.4997524235841}]
[{"$f":"ROW()","v":184},null,null,"B1",8.1733005998055303E-2,{"$f":"SUMPRODUCT($AI$96:$AM$96,AI43:AM43)/1000","v":10002.1350139683}]
[{"$f":"ROW()","v":185},null,null,"B2",5.2450576198445738E-2,{"$f":"SUMPRODUCT($AI$96:$AM$96,AI48:AM48)/1000","v":6418.676742536165}]
[{"$f":"ROW()","v":186},null,null,"B3",0.37001812390036204,{"$f":"SUMPRODUCT($AI$96:$AM$96,AI57:AM57)/1000","v":45281.23232069466}]
[{"$f":"ROW()","v":187},null,null,"Total",0.92511359247198044,{"$f":"SUM(F182:F186)","v":113211.43694852186}]
[{"$f":"ROW()","v":188},null,null,"Prudent Discount Volume",7.4886407528019547E-2,{"$f":"SUMPRODUCT($AI$96:$AM$96,Load_Tariffs!AI76:AM76)","v":9164.2776337398554}]
[{"$f":"ROW()","v":189},null,null,"Total Volume",1,{"$f":"SUM(F187:F188)","v":122375.71458226172}]
[{"$f":"ROW()","v":190}]
["Revenue [m$ nominal]"]
[{"$f":"ROW()","v":192}]
[{"$f":"ROW()","v":193},null,"PV of Tariff Revenue"]
[{"$f":"ROW()","v":194},null,null,"Discounting Factor Nominal Post-tax (1 Half a Year & 5 Years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI$20","v":0.96010384483185696},{"$f":"AJ$20","v":0.92179939286091439},{"$f":"AK$20","v":0.88502314124943526},{"$f":"AL$20","v":0.84971412067875041},{"$f":"AM$20","v":0.81581379427158873}]
[{"$f":"ROW()","v":195},null,"A1",null,null,"PV"]
[{"$f":"ROW()","v":196},null,null,"Fixed [$/year]",{"$f":"F196/$F$201","v":0.36271199847410673},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI196:AM196)","v":11.243927038287522},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI98*AI$13","v":2.431406570944},2.4936672327923453,2.5400049187294766,2.5870806045808763,2.6533275879612357]
[{"$f":"ROW()","v":197},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",0.32216220550182323,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI197:AM197)","v":9.9868996570150266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3952630314992414,2.4587847509226464,2.2392655021367309,2.037665248246173,2.0929498974624066]
[{"$f":"ROW()","v":198},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",7.1080650682611449E-2,2.2034717722919233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.484539433896648,0.49734104444937977,0.51007638166603597,0.49100432177152797,0.50400253317754773]
[{"$f":"ROW()","v":199},null,null,"Usage 1 (<=10km) [$/GJ*km]",0.18968066131099337,5.8800247174817111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2248156785250679,1.3647165182819123,1.3423284438178766,1.3437146273718141,1.3683448308937514]
[{"$f":"ROW()","v":200},null,null,"Usage 2 (>10km) [$/GJ*km]",5.4364484030465197E-2,1.6852772846893709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3581580006792548,0.38165247483959924,0.38640442087944105,0.3871216436510112,0.39063057334478613]
[{"$f":"ROW()","v":201},null,null,"Total",1,30.999600469765554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI196:AI200)","v":6.8941827155442112},{"$f":"SUM(AJ196:AJ200)","v":7.1961620212858834},7.0180796672295624,6.8465864456214023,7.0092554228397272]
[{"$f":"ROW()","v":202},null,"A2"]
[{"$f":"ROW()","v":203},null,null,"Fixed [$/year]",{"$f":"F203/$F$209","v":0.45578422016323977},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI203:AM203)","v":9.1364685304495925},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI105*AI$13","v":1.9442597734559999},2.003496596277007,2.0644922838920903,2.1272980720523331,2.1919666671746132]
[{"$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$111","v":0.3202113844217046},6.4188295852208137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4052585432113753,1.4271802063428687,1.4495361810793073,1.4723363317913067,1.4955907584711126]
[{"$f":"ROW()","v":208},null,null,"Usage 2* (Q>10TJ/year) [$/GJ], ",0.22400439541505554,4.4903026889764757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98305090227319591,0.99838623741479582,1.0140253959468835,1.0299752785059855,1.0462429505581239]
[{"$f":"ROW()","v":209},null,null,"Total",{"$f":"F209/$F$209","v":1},20.045600804646885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI203:AI208)","v":4.3325692189405709},{"$f":"SUM(AJ203:AJ208)","v":4.4290630400346718},4.5280538609182805,4.6296096823496251,4.7338003762038499]
[{"$f":"ROW()","v":210},null,"B1"]
[{"$f":"ROW()","v":211},null,null,"Fixed [$/year]",{"$f":"F211/$F$215","v":0.18771240784970125},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI211:AM211)","v":8.1863755454968885},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI113*AI$13","v":1.6583632508280914},1.7526052196386046,1.8506936194830492,1.9532652569349325,2.0605197482694648]
[{"$f":"ROW()","v":212},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",{"$f":"F212/$F$215","v":0.7325081980958994},31.945609075398181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5919604509026035,6.9254045758168328,7.2517394524066106,7.5587641064509414,7.8351984083423361]
[{"$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$117","v":7.9779394054399266E-2},3.4792802884102652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75924970629286748,0.75825899977799083,0.77835380185644587,0.80573497589874776,0.83089245618999319]
[{"$f":"ROW()","v":215},null,null,"Total",{"$f":"F215/$F$215","v":1},43.611264909305341,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI211:AI214)","v":9.009573408023563},{"$f":"SUM(AJ211:AJ214)","v":9.4362687952334294},9.8807868737461053,10.317764339284622,10.726610612801794]
[{"$f":"ROW()","v":216},null,"B2"]
[{"$f":"ROW()","v":217},null,null,"Fixed [$/year]",{"$f":"F217/$F$220","v":0.32334682958683708},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI217:AM217)","v":13.872788828082239},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI119*AI$13","v":2.8487570813437983},2.9886504634488551,3.1329314576384428,3.2884278152955213,3.4515347116407202]
[{"$f":"ROW()","v":218},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",{"$f":"F218/$F$220","v":0.34602686709744268},14.845847297217833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0277984126168094,3.1884810528444452,3.3665428759955884,3.54228734662418,3.689943211518194]
[{"$f":"ROW()","v":219},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",{"$f":"F219/$F$220","v":0.33062630331572018},14.185105488027244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0444525554311159,3.1216338554337226,3.2091411575557056,3.2909309013318833,3.3685138272488895]
[{"$f":"ROW()","v":220},null,null,"Total",{"$f":"F220/$F$220","v":1},42.90374161332732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI217:AI219)","v":8.9210080493917232},9.2987653717270238,9.7086154911897378,{"$f":"SUM(AL217:AL219)","v":10.121646063251585},{"$f":"SUM(AM217:AM219)","v":10.509991750407805}]
[{"$f":"ROW()","v":221},null,"B3"]
[{"$f":"ROW()","v":222},null,null,"Fixed [$/year]",{"$f":"F222/$F$229","v":0.69102012232184773},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI222:AM222)","v":406.3130248117613},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI124*AI$13","v":87.491231792118},89.386294597507387,91.534185421785352,94.053496207395384,96.820707253674001]
[{"$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)",{"$f":"F226/$F$131","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":227},null,null,"Usage 2* (2<Q<=10GJ/year to 2016); (1.825<Q<=9.855GJ/year, 2017 onwards)",0.18875979171966528,110.98889809280217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.492335532861784,24.271158647635485,25.160638138931557,25.883926845959468,26.7205484021984]
[{"$f":"ROW()","v":228},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards)",0.120220085958487,70.688226277399139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.983718894321646,15.988750270060082,15.882234550757214,15.900548635675561,15.980007077349009]
[{"$f":"ROW()","v":229},null,null,"Total",{"$f":"F229/$F$229","v":1},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI229:AM229)","v":587.99014918196258},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI222:AI228)","v":126.96728621930143},{"$f":"SUM(AJ222:AJ228)","v":129.64620351520296},132.57705811147412,135.83797168903041,139.52126273322142]
[{"$f":"ROW()","v":230},null,"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)"]
[{"$f":"ROW()","v":231},null,null,"A1",{"$f":"F231/$F$239","v":4.1771871256498089E-2},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI231:AM231)","v":30.999600469765554},null,null,{"$f":"IF(F266<F231,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F273>F231,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI133*AI$13","v":6.8941827155442121},7.1961620212858826,7.0180796672295616,6.8465864456214032,7.0092554228397264]
[{"$f":"ROW()","v":232},null,null,"A2",2.7011388643138758E-2,20.045600804646885,null,null,{"$f":"IF(F267<F232,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F274>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,4.3325692189405709,4.4290630400346718,4.5280538609182814,4.6296096823496251,4.733800376203849]
[{"$f":"ROW()","v":233},null,null,"B1",5.8766052320619239E-2,43.611264909305334,null,null,{"$f":"IF(F268<F233,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F275>F233,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.009573408023563,9.4362687952334277,9.8807868737461035,10.317764339284622,10.726610612801792]
[{"$f":"ROW()","v":234},null,null,"B2",5.7812666742008578E-2,42.90374161332732,null,null,{"$f":"IF(F269<F234,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F276>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,8.9210080493917232,9.2987653717270238,9.708615491189736,10.121646063251585,10.509991750407803]
[{"$f":"ROW()","v":235},null,null,"B3",0.79231501179098263,587.99014918196258,null,null,{"$f":"IF(F270<F235,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F277>F235,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126.96728621930144,129.64620351520296,132.57705811147412,135.83797168903041,139.52126273322142]
[{"$f":"ROW()","v":236},null,null,"Total Tariff Revenue",0.97767699075324721,725.55035697900757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI231:AI235)","v":156.12461961120152},160.00646274348395,163.71259400455779,167.75357821953764,172.50092089547459]
[{"$f":"ROW()","v":237},null,null,"Revenue from Prudent Discounts",1.4492050540062292E-3,1.0754791758573554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI139*AI$13","v":0.23440000000114777},0.24042691361505503,0.24349823546561436,0.24660879176695918,0.24975908371766248]
[{"$f":"ROW()","v":238},null,null,"Ancillary Services' Revenue",2.0873804192746506E-2,15.49079729480872,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3284365927943713,3.4024894719096426,3.4902436593721933,3.5922665069267072,3.6986305370571788]
[{"$f":"ROW()","v":239},null,null,"Total Smoothed Revenue",1,742.11663344967371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI236:AI238)","v":159.68745620399704},163.64937912900865,167.44633589939559,171.59245351823131,176.44931051624943]
[{"$f":"ROW()","v":240}]
[{"$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$239","v":4.1771871256498089E-2},{"$f":"SUM(AI242:AM242)","v":30.999600469765554},null,null,{"$f":"IF(F266<F242,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F273>F242,\"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$194","v":6.6191313321673304},6.6334177821500973,6.2111629126302983,5.8176411812922417,5.7182472615255859]
[{"$f":"ROW()","v":243},null,null,"A2",{"$f":"F243/$F$239","v":2.7011388643138758E-2},{"$f":"SUM(AI243:AM243)","v":20.045600804646885},null,null,{"$f":"IF(F267<F243,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F274>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$194","v":4.1597163651049973},4.0827076212466764,4.0074324517365305,3.9338447203235405,3.8618996462351363]
[{"$f":"ROW()","v":244},null,null,"B1",5.8766052320619239E-2,43.611264909305334,null,null,"Complies",null,null,null,null,"Complies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI233*AI$194","v":8.6501260693382793},8.6983468463185663,8.7447250370189629,8.7671500529258015,8.7509169037037218]
[{"$f":"ROW()","v":245},null,null,"B2",5.7812666742008578E-2,42.90374161332732,null,null,"Complies",null,null,null,null,"Complies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI234*AI$194","v":8.5650941279969377},8.5715962740140661,8.5923493791956691,8.6005055844573572,8.574196247663286]
[{"$f":"ROW()","v":246},null,null,"B3",0.79231501179098263,587.99014918196258,null,null,"Complies",null,null,null,null,"Complies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI235*AI$194","v":121.90177966701816},119.50779168703663,117.33376442742575,115.42344266852946,113.82337073195258]
[{"$f":"ROW()","v":247},null,null,"Total Tariff Revenue",0.97767699075324721,725.55035697900757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI242:AI246)","v":149.89584756162571},147.49386021076603,144.8894342080072,142.54258420752839,140.72863079108032]
[{"$f":"ROW()","v":248},null,null,"Revenue from Prudent Discounts",1.4492050540062292E-3,1.0754791758573554,null,null,null,null,null,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$194","v":0.22504834122968925},0.22162538299778123,0.21550157324047267,0.20954697264791078,0.2037569057415016]
[{"$f":"ROW()","v":249},null,null,"Ancillary Services' Revenue",2.0873804192746506E-2,15.49079729480872,null,null,null,null,null,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$194","v":3.1956447700209218},3.1364127294219619,3.0889464071435024,3.0523995761769531,3.0173938120453809]
[{"$f":"ROW()","v":250},null,null,"Total Smoothed Revenue",1,742.11663344967371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI247:AI249)","v":153.31654067287633},{"$f":"SUM(AJ247:AJ249)","v":150.85189832318576},148.19388218839117,145.80453075635324,143.9497815088672]
[{"$f":"ROW()","v":251}]
[{"$f":"ROW()","v":252}]
[{"$f":"ROW()","v":253}]
[{"$f":"ROW()","v":254}]
[{"$f":"ROW()","v":255}]
[{"$f":"ROW()","v":256}]
[{"$f":"ROW()","v":257}]
[{"$f":"ROW()","v":258},null,"Avoidable OPEX plus UAFG Cost"]
[{"$f":"ROW()","v":259},null,null,"A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI161*AI$13","v":1.3903579641208035},1.4584469504241089,1.5048843431837844,1.5233647710162423,1.5448112962816547]
[{"$f":"ROW()","v":260},null,null,"A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33123637225169394,0.29888447241558935,0.27609883891917325,0.24341654265065268,0.21033120142494893]
[{"$f":"ROW()","v":261},null,null,"B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2504143349830874,1.3030898248826033,1.2941173079193231,1.2727292714029064,1.2576712788506137]
[{"$f":"ROW()","v":262},null,null,"B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0706533601991819,1.0899349843424178,1.0674537954416052,1.028443462301561,0.99049217340898088]
[{"$f":"ROW()","v":263},null,null,"B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.03715632813276,17.94154346548342,17.761104192656592,17.347915067195462,16.796837505689879]
[{"$f":"ROW()","v":264},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,{"$f":"SUM(AI259:AI263)","v":22.079818359687525},{"$f":"SUM(AJ259:AJ263)","v":22.09189969754814},{"$f":"SUM(AK259:AK263)","v":21.903658478120477},{"$f":"SUM(AL259:AL263)","v":21.415869114566824},{"$f":"SUM(AM259:AM263)","v":20.800143455656077}]
[{"$f":"ROW()","v":265},null,"Avoidable Return and Depreciation",null,null,"PV"]
[{"$f":"ROW()","v":266},null,null,"A1",{"$f":"F266/$F$271","v":5.3741078115234625E-2},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI266:AM266)","v":7.8423785547639433},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI168*AI$13","v":1.3903579641208035},1.6073707416727208,1.8080126276896999,1.9745966670987021,2.1424514765010709]
[{"$f":"ROW()","v":267},null,null,"A2",2.0506251269992445E-2,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI267:AM267)","v":2.9924555077506101},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33123637225169394,0.51220933753027709,0.70140389505168377,0.86917552111568297,1.0332879275222637]
[{"$f":"ROW()","v":268},null,null,"B1",5.879722967458114E-2,8.5802173914473236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2504143349830874,1.6732244557113309,1.9938154155872185,2.2964394511650568,2.6003760872704302]
[{"$f":"ROW()","v":269},null,null,"B2",5.0980615342347553E-2,7.4395471488719052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0706533601991819,1.39885411826981,1.7138538559175049,2.0168039333370817,2.3187138702721612]
[{"$f":"ROW()","v":270},null,null,"B3",0.81597482559784418,119.07434122877652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.03715632813276,22.751663503207634,27.370447398136918,31.815230877377118,36.19330590992336]
[{"$f":"ROW()","v":271},null,null,"Total",1,145.92893983161031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI266:AI270)","v":22.079818359687525},{"$f":"SUM(AJ266:AJ270)","v":27.943322156391773},{"$f":"SUM(AK266:AK270)","v":33.587533192383027},{"$f":"SUM(AL266:AL270)","v":38.972246450093643},{"$f":"SUM(AM266:AM270)","v":44.288135271489288}]
[{"$f":"ROW()","v":272},null,"Stand Alone Costs",null,null,"PV"]
[{"$f":"ROW()","v":273},null,null,"A1",{"$f":"F273/$F$278","v":8.717326331245788E-2},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI273:AM273)","v":190.10179039214188},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI175*AI$13","v":39.160117344240199},42.173856630686316,43.640911156076612,44.727638280734148,45.352571725078441]
[{"$f":"ROW()","v":274},null,null,"A2",0.13135823274653285,286.4575017497931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60.6629229305791,63.745092445130716,65.433437235175575,66.638735152967612,67.320053508517816]
[{"$f":"ROW()","v":275},null,null,"B1",0.20490158747201725,446.83607281059443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96.388574536026539,99.7942914389414,101.69002254267446,103.05397015056791,103.86963094141372]
[{"$f":"ROW()","v":276},null,null,"B2",0.20892115259153266,455.60167933697625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98.373929759560227,101.69647004439764,103.65803240189538,105.0623217797427,105.90167951023221]
[{"$f":"ROW()","v":277},null,null,"B3",0.3676457638774594,801.73800185364541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166.31992212466173,178.70062840347023,183.07003765450619,187.13298569734485,191.58380906949455]
[{"$f":"ROW()","v":278},null,null,"Total",1,2180.7350461431511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI273:AI277)","v":460.90546669506779},{"$f":"SUM(AJ273:AJ277)","v":486.11033896262632},{"$f":"SUM(AK273:AK277)","v":497.49244099032819},{"$f":"SUM(AL273:AL277)","v":506.61565106135726},{"$f":"SUM(AM273:AM277)","v":514.02774475473677}]
[{"$f":"ROW()","v":279},null,"PV of Volume [TJ]",null,null,"PV"]
[{"$f":"ROW()","v":280},null,null,"A1",{"$f":"F280/$F$287","v":0.38280741742271335},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI29:AM29)/1000","v":41928.669264490949}]
[{"$f":"ROW()","v":281},null,null,"A2",{"$f":"F281/$F$287","v":7.2254924465327816E-2},{"$f":"SUMPRODUCT($AI$194:$AM$194,AI37:AM37)/1000","v":7914.0389991245538}]
[{"$f":"ROW()","v":282},null,null,"B1",8.8304291975121491E-2,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI43:AM43)/1000","v":9671.9166984464755}]
[{"$f":"ROW()","v":283},null,null,"B2",5.6675528547900665E-2,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI48:AM48)/1000","v":6207.6370094236991}]
[{"$f":"ROW()","v":284},null,null,"B3",0.39995292804359417,{"$f":"SUMPRODUCT($AI$194:$AM$194,AI57:AM57)/1000","v":43806.606868296309}]
[{"$f":"ROW()","v":285},null,null,"Total",0.99999509045465751,{"$f":"SUM(F280:F284)","v":109528.86883978199}]
[{"$f":"ROW()","v":286},null,null,"Prudent Discount Volume",4.9095453423864492E-6,{"$f":"SUMPRODUCT($AI$194:$AM$194,Load_Tariffs!AI174:AM174)","v":0.53773958792609733}]
[{"$f":"ROW()","v":287},null,null,"Total Volume",1,{"$f":"SUM(F285:F286)","v":109529.40657936993}]
[{"$f":"ROW()","v":288}]

{"sheet":"Working_Capital","index":8,"n_rows":36,"n_cols":35,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Final Decision, November 2019"}]
["Working Capital [m$ 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},{"$f":"COLUMN()","v":27},{"$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},{"$f":"COLUMN()","v":35}]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R5","v":2009},{"$f":"1+S5","v":2010},{"$f":"T5+1","v":2011},{"$f":"U5+1","v":2012},{"$f":"V5+1","v":2013},{"$f":"W5+1","v":2014},"2014",{"$f":"Y5+1","v":2015},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 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!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$8","v":181},{"$f":"Input!U$8","v":365},{"$f":"Input!V$8","v":366},{"$f":"Input!W$8","v":365},{"$f":"Input!X$8","v":365},{"$f":"Input!Y$8","v":184},{"$f":"Input!Z$8","v":365},{"$f":"Input!AA$8","v":366},{"$f":"Input!AB$8","v":365},{"$f":"Input!AC$8","v":365},{"$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$8","v":366}]
["Year portion",null,null,null,null,null,null,null,{"$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$9","v":0.49589041095890413},{"$f":"Input!U$9","v":1},{"$f":"Input!V$9","v":1},{"$f":"Input!W$9","v":1},{"$f":"Input!X$9","v":1},{"$f":"Input!Y$9","v":0.50410958904109593},{"$f":"Input!Z$9","v":1},{"$f":"Input!AA$9","v":1},{"$f":"Input!AB$9","v":1},{"$f":"Input!AC$9","v":1},{"$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$9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},null,"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,null,"Inflation",null,null,null,null,null,{"$f":"Input!J$40","v":5.8017727639001038E-2},{"$f":"Input!K$40","v":3.1226199543031186E-2},{"$f":"Input!L$40","v":3.0280649926144765E-2},{"$f":"Input!M$40","v":2.3655913978494647E-2},{"$f":"Input!N$40","v":2.5910364145658171E-2},{"$f":"Input!O$40","v":2.7986348122866822E-2},{"$f":"Input!P$40","v":3.253652058432932E-2},{"$f":"Input!Q$40","v":2.9581993569131715E-2},{"$f":"Input!R$40","v":3.6851967520299844E-2},{"$f":"Input!S$40","v":2.108433734939763E-2},{"$f":"Input!T$40","v":1.5339233038347944E-2},{"$f":"Input!U$40","v":3.6025566531086683E-2},{"$f":"Input!V$40","v":1.1777902411665764E-2},{"$f":"Input!W$40","v":2.3904382470119501E-2},{"$f":"Input!X$40","v":3.0155642023346418E-2},{"$f":"Input!Y$40","v":6.6100094428704903E-3},{"$f":"Input!Z$40","v":1.6885553470919357E-2},{"$f":"Input!AA$40","v":1.4760147601476037E-2},{"$f":"Input!AB$40","v":1.9090909090909047E-2},{"$f":"Input!AC$40","v":1.7841213202497874E-2},{"$f":"Input!AD$40","v":1.187811098159508E-2},{"$f":"Input!AE$40","v":1.1400000000000077E-2},{"$f":"Input!AF$40","v":1.1400000000000077E-2},{"$f":"Input!AG$40","v":1.1400000000000077E-2},{"$f":"Input!AH$40","v":1.1400000000000077E-2},{"$f":"Input!AI$40","v":1.1400000000000077E-2}]
[{"$f":"ROW()","v":12},null,null,"Inflation Factor (convert to nominal $)",null,null,null,null,null,{"$f":"Input!J$44","v":0.63291889320357841},{"$f":"Input!K$44","v":0.65268254485730781},{"$f":"Input!L$44","v":0.67244619651103721},{"$f":"Input!M$44","v":0.68835352589086818},{"$f":"Input!N$44","v":0.70618901640764831},{"$f":"Input!O$44","v":0.7259526680613777},{"$f":"Input!P$44","v":0.74957264198900553},{"$f":"Input!Q$44","v":0.77174649506392135},{"$f":"Input!R$44","v":0.80018687183392212},{"$f":"Input!S$44","v":0.81705828178222784},{"$f":"Input!T$44","v":0.82959132917239753},{"$f":"Input!U$44","v":0.85947782679511053},{"$f":"Input!V$44","v":0.86960067276409392},{"$f":"Input!W$44","v":0.89038793984211984},{"$f":"Input!X$44","v":0.91723815981790369},{"$f":"Input!Y$44","v":0.92330111271566129},{"$f":"Input!Z$44","v":0.93889156302418086},{"$f":"Input!AA$44","v":0.95274974107619836},{"$f":"Input!AB$44","v":0.97093859976947117},{"$f":"Input!AC$44","v":0.98826132233449293},{"$f":"Input!AD$44","v":1},{"$f":"Input!AE$44","v":1.0114000000000001},{"$f":"Input!AF$44","v":1.0229299600000001},{"$f":"Input!AG$44","v":1.0345913615440001},{"$f":"Input!AH$44","v":1.0463857030656019},{"$f":"Input!AI$44","v":1.0583145000805498}]
[{"$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$52","v":4.5277842538704594E-2},{"$f":"Input!U$52","v":9.3407999999999991E-2},{"$f":"Input!V$52","v":9.3407999999999991E-2},{"$f":"Input!W$52","v":9.3407999999999991E-2},{"$f":"Input!X$52","v":9.3407999999999991E-2},{"$f":"Input!Y$52","v":2.9532347866229047E-2},{"$f":"Input!Z$52","v":5.9871999999999995E-2},{"$f":"Input!AA$52","v":5.9662E-2},{"$f":"Input!AB$52","v":5.8815999999999993E-2},{"$f":"Input!AC$52","v":5.4994000000000001E-2},{"$f":"Input!AD$52","v":5.4837999999999998E-2},{"$f":"Input!AE$52","v":4.1553999999999994E-2},{"$f":"Input!AF$52","v":4.1553999999999994E-2},{"$f":"Input!AG$52","v":4.1553999999999994E-2},{"$f":"Input!AH$52","v":4.1553999999999994E-2},{"$f":"Input!AI$52","v":4.1553999999999994E-2}]
[{"$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$53","v":0.95668343793767152},{"$f":"Input!U$53","v":0.87495558651269389},{"$f":"Input!V$53","v":0.80020960749573256},{"$f":"Input!W$53","v":0.7318490513108854},{"$f":"Input!X$53","v":0.66932842206283971},{"$f":"Input!Y$53","v":0.97131479362699313},{"$f":"Input!Z$53","v":0.91644537607087762},{"$f":"Input!AA$53","v":0.86484688143094446},{"$f":"Input!AB$53","v":0.81680564085822704},{"$f":"Input!AC$53","v":0.7742277594547714},{"$f":"Input!AD$53","v":0.73397788044682832},{"$f":"Input!AE$53","v":0.96010384483185696},{"$f":"Input!AF$53","v":0.92179939286091439},{"$f":"Input!AG$53","v":0.88502314124943526},{"$f":"Input!AH$53","v":0.84971412067875041},{"$f":"Input!AI$53","v":0.81581379427158873}]
["Working Capital [m$ nominal]"]
[{"$f":"ROW()","v":17},null,"Revenue"]
[{"$f":"ROW()","v":18},null,null,"Total Unsmooth 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,{"$f":"Tax_CoRE!AE41","v":149.08630523647662},{"$f":"Tax_CoRE!AF41","v":164.10323098117405},{"$f":"Tax_CoRE!AG41","v":169.93250523963204},{"$f":"Tax_CoRE!AH41","v":175.57199373946182},{"$f":"Tax_CoRE!AI41","v":181.57064647823626}]
[{"$f":"ROW()","v":19},null,"Expenses"]
[{"$f":"ROW()","v":20},null,null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE$1603","v":62.207801447910271},{"$f":"Input!AF$1603","v":64.407409734519348},{"$f":"Input!AG$1603","v":66.521504069321708},{"$f":"Input!AH$1603","v":68.961495402959784},{"$f":"Input!AI$1603","v":70.461938632526795}]
[{"$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,{"$f":"CoS!AG31","v":88.126652278267272},{"$f":"CoS!AH31","v":83.765780698912721},{"$f":"CoS!AI31","v":83.273678958453388},{"$f":"CoS!AJ31","v":83.333977868408041},{"$f":"CoS!AK31","v":85.764520496854672}]
[{"$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,{"$f":"SUM(AE20:AE21)","v":150.33445372617754},148.17319043343207,149.7951830277751,152.29547327136783,156.22645912938145]
[{"$f":"ROW()","v":23},null,"Working Capital",null,"Base for Calculation"]
[{"$f":"ROW()","v":24},null,null,"Receivables",{"$f":"Input!$AE1698","v":62},"Days outstanding on receipts (billing plus credit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE18/AE$7*$E24","v":25.25505717120642},27.875069372144633,28.865247465362152,29.823187977662009,30.757869075548218]
[{"$f":"ROW()","v":25},null,null,"Inventory",{"$f":"Input!$AE1699","v":8.8999999999999999E-3},"(materials consumed / asset turnover) +  insurance spares (ratio)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE21*$E25","v":0.78432720527657873},0.74551544822032323,0.74113574273023519,0.74167240302883153,0.76330423242200662]
[{"$f":"ROW()","v":26},null,null,"Creditors",{"$f":"-Input!$AE1700","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,{"$f":"AE22/AE$7*$E26","v":-7.8042475978070307},-7.7131249814663265,-7.7975574726787036,-7.9277095675506537,-8.1101167307602395]
[{"$f":"ROW()","v":27},null,null,"End of the Year Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE24:AE26)","v":18.235136778675969},20.907459838898632,21.808825735413684,22.637150813140188,23.411056577209983]
[{"$f":"ROW()","v":28},null,"Working Capital"]
[{"$f":"ROW()","v":29},null,null,"Opening Value",null,{"$f":"SUMPRODUCT(AE29,AE$15)","v":17.507624932241598},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SolverSheet!I40","v":18.235136778675965},{"$f":"AE31","v":18.235136778675965},{"$f":"AF31","v":20.907459838898632},{"$f":"AG31","v":21.808825735413684},{"$f":"AH31","v":22.637150813140188}]
[{"$f":"ROW()","v":30},null,null,"Variation",null,{"$f":"SUMPRODUCT(AE30:AI30,AE$15:AI$15)","v":4.5962779644413061},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE27-AE29","v":0},{"$f":"AF27-AF29","v":2.6723230602226664},{"$f":"AG27-AG29","v":0.90136589651505261},0.82832507772650388,0.77390576406979505]
[{"$f":"ROW()","v":31},null,null,"Closing Value",null,{"$f":"SUMPRODUCT(AE31:AI31,AE$15:AI$15)","v":94.415593769339836},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE29:AE30)","v":18.235136778675965},{"$f":"SUM(AF29:AF30)","v":20.907459838898632},21.808825735413684,22.637150813140188,23.411056577209983]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33},null,null,"WACC applied (Nominal after tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$14","v":4.1553999999999994E-2},4.1553999999999994E-2,4.1553999999999994E-2,4.1553999999999994E-2,{"$f":"AI$14","v":4.1553999999999994E-2}]
[{"$f":"ROW()","v":34},null,null,null,null,"PV"]
[{"$f":"ROW()","v":35},null,null,"Return on Working Capital (at Nominal after tax WACC)",null,{"$f":"SUMPRODUCT(AE35:AI35,AE$15:AI$15)","v":3.7323518489567529},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE29*AE33","v":0.75774287370110094},{"$f":"AF29*AF33","v":0.75774287370110094},0.86878858614559362,0.90624394460938007,0.94066416488922722]
[{"$f":"ROW()","v":36},null,null,"Inflationary gain: Double counted inflation"]

{"sheet":"Tax_CoRE","index":9,"n_rows":122,"n_cols":36,"rows_kept":122,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Final Decision, November 2019"}]
["Taxation Account and Equity Raising Cost"]
["Ref",null,{"$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},{"$f":"COLUMN()","v":20},{"$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},{"$f":"COLUMN()","v":36}]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,5]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R5","v":2009},{"$f":"1+S5","v":2010},{"$f":"T5+1","v":2011},2012,2013,2014,2014,2015,2016,2017,2018,{"$f":"AC5+1","v":2019},{"$f":"AD5+1","v":2020},{"$f":"AE5+1","v":2021},{"$f":"AF5+1","v":2022},{"$f":"AG5+1","v":2023},{"$f":"AH5+1","v":2024},{"$f":"AI5+1","v":2025}]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 6","7 to 6","7 to 6","7 to 6","7 to 6","7 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12",{"$f":"AI6","v":"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},{"$f":"Input!U8","v":365},{"$f":"Input!V8","v":366},{"$f":"Input!W8","v":365},{"$f":"Input!X8","v":365},{"$f":"Input!Y8","v":184},{"$f":"Input!Z8","v":365},{"$f":"Input!AA8","v":366},{"$f":"Input!AB8","v":365},{"$f":"Input!AC8","v":365},{"$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":"AI7","v":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},{"$f":"Input!U9","v":1},{"$f":"Input!V9","v":1},{"$f":"Input!W9","v":1},{"$f":"Input!X9","v":1},{"$f":"Input!Y9","v":0.50410958904109593},{"$f":"Input!Z9","v":1},{"$f":"Input!AA9","v":1},{"$f":"Input!AB9","v":1},{"$f":"Input!AC9","v":1},{"$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":"AI8","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,{"$f":"Input!AE40","v":1.1400000000000077E-2},{"$f":"Input!AF40","v":1.1400000000000077E-2},{"$f":"Input!AG40","v":1.1400000000000077E-2},{"$f":"Input!AH40","v":1.1400000000000077E-2},{"$f":"Input!AI40","v":1.1400000000000077E-2},{"$f":"AI11","v":1.1400000000000077E-2}]
[{"$f":"ROW()","v":12},null,null,{"$f":"Input!D44","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD44","v":1},{"$f":"Input!AE44","v":1.0114000000000001},{"$f":"Input!AF44","v":1.0229299600000001},{"$f":"Input!AG44","v":1.0345913615440001},{"$f":"Input!AH44","v":1.0463857030656019},{"$f":"Input!AI44","v":1.0583145000805498}]
[{"$f":"ROW()","v":13},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":14},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE52","v":4.1553999999999994E-2},{"$f":"Input!AF52","v":4.1553999999999994E-2},{"$f":"Input!AG52","v":4.1553999999999994E-2},{"$f":"Input!AH52","v":4.1553999999999994E-2},{"$f":"Input!AI52","v":4.1553999999999994E-2}]
[{"$f":"ROW()","v":15},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD53","v":0.73397788044682832},{"$f":"Input!AE53","v":0.96010384483185696},{"$f":"Input!AF53","v":0.92179939286091439},{"$f":"Input!AG53","v":0.88502314124943526},{"$f":"Input!AH53","v":0.84971412067875041},{"$f":"Input!AI53","v":0.81581379427158873}]
[{"$f":"ROW()","v":16}]
["Asset Value [m$ nominal]"]
[{"$f":"ROW()","v":18},null,"Asset Value"]
[{"$f":"ROW()","v":19},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,{"$f":"Asset!AD$24*Input!AD$44","v":1292.3792645600065},{"$f":"Asset!AE$24*Input!AE$44","v":1348.5894155985379},{"$f":"Asset!AF$24*Input!AF$44","v":1391.1341699421412},{"$f":"Asset!AG$24*Input!AG$44","v":1431.5048630566789},{"$f":"Asset!AH$24*Input!AH$44","v":1470.4432427828021},{"$f":"Asset!AI$24*Input!AI$44","v":1509.1052185324959}]
[{"$f":"ROW()","v":20},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,{"$f":"Working_Capital!AD$31","v":0},{"$f":"Working_Capital!AE$31","v":18.235136778675965},{"$f":"Working_Capital!AF$31","v":20.907459838898632},{"$f":"Working_Capital!AG$31","v":21.808825735413684},{"$f":"Working_Capital!AH$31","v":22.637150813140188},{"$f":"Working_Capital!AI$31","v":23.411056577209983}]
[{"$f":"ROW()","v":21},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,{"$f":"SUM(AE19:AE20)","v":1292.3792645600065},{"$f":"SUM(AF19:AF20)","v":1366.8245523772139},1412.0416297810398,1453.3136887920925,1493.0803935959423,1532.5162751097059]
[{"$f":"ROW()","v":22},null,"Equity"]
[{"$f":"ROW()","v":23},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,{"$f":"AE$21*WACC!AA$26","v":581.57066905200281},{"$f":"AF$21*WACC!AB$26","v":615.07104856974615},{"$f":"AG$21*WACC!AC$26","v":635.41873340146788},{"$f":"AH$21*WACC!AD$26","v":653.99115995644161},{"$f":"AI$21*WACC!AE$26","v":671.88617711817392}]
[{"$f":"ROW()","v":24},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,{"$f":"SUM(AE23:AE23)","v":581.57066905200281},{"$f":"SUM(AF23:AF23)","v":615.07104856974615},635.41873340146788,653.99115995644161,671.88617711817392]
[{"$f":"ROW()","v":25},null,"Debt"]
[{"$f":"ROW()","v":26},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,{"$f":"AE$21*WACC!AA$25","v":710.80859550800369},{"$f":"AF$21*WACC!AB$25","v":751.75350380746772},{"$f":"AG$21*WACC!AC$25","v":776.6228963795719},{"$f":"AH$21*WACC!AD$25","v":799.32252883565093},{"$f":"AI$21*WACC!AE$25","v":821.19421647776835}]
[{"$f":"ROW()","v":27},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,{"$f":"SUM(AE26:AE26)","v":710.80859550800369},{"$f":"SUM(AF26:AF26)","v":751.75350380746772},776.6228963795719,799.32252883565093,821.19421647776835]
[{"$f":"ROW()","v":28},null,"Check that A=D+E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AE21-AE24-AE27,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(AF21-AF24-AF27,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK"]
[{"$f":"ROW()","v":29}]
["Calculation of Tax Expense - [m$ nominal]"]
[{"$f":"ROW()","v":31},null,"Revenue"]
[{"$f":"ROW()","v":32},null,null,"Revenue requirement"]
[{"$f":"ROW()","v":33},null,null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AG38","v":62.207801447910278},{"$f":"CoS!AH38","v":64.407409734519348},{"$f":"CoS!AI38","v":66.521504069321722},{"$f":"CoS!AJ38","v":68.961495402959784},{"$f":"CoS!AK38","v":70.461938632526781}]
[{"$f":"ROW()","v":34},null,null,"Return of Asset (regulatory depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AG39","v":46.649624855720106},{"$f":"CoS!AH39","v":56.5949456931328},{"$f":"CoS!AI39","v":58.761915381255939},{"$f":"CoS!AJ39","v":60.714753581131298},{"$f":"CoS!AK39","v":63.865597714884998}]
[{"$f":"ROW()","v":35},null,null,"Inflationary Gain in Return on Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AG40","v":-14.733123615984173},{"$f":"CoS!AH40","v":-15.373919337823436},{"$f":"CoS!AI40","v":-15.858929537340517},{"$f":"CoS!AJ40","v":-16.319155438846249},{"$f":"CoS!AK40","v":-16.763052967724057}]
[{"$f":"ROW()","v":36},null,null,"Asset Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AG41","v":0},{"$f":"CoS!AH41","v":0},{"$f":"CoS!AI41","v":0},{"$f":"CoS!AJ41","v":0},{"$f":"CoS!AK41","v":0}]
[{"$f":"ROW()","v":37},null,null,"Return on Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AG42","v":53.703527959526504},{"$f":"CoS!AH42","v":56.039284575781636},{"$f":"CoS!AI42","v":57.807189297775729},{"$f":"CoS!AJ42","v":59.484753079457228},{"$f":"CoS!AK42","v":61.10279851059655}]
[{"$f":"ROW()","v":38},null,null,"Return on working capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AG43","v":0.75774287370110094},{"$f":"CoS!AH43","v":0.75774287370110094},{"$f":"CoS!AI43","v":0.86878858614559362},{"$f":"CoS!AJ43","v":0.90624394460938007},{"$f":"CoS!AK43","v":0.94066416488922722}]
[{"$f":"ROW()","v":39},null,null,"Income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AE51","v":1.0014634312056168},{"$f":"-AF51","v":3.3555348837252303},3.664074884947123,3.6478063403007934,3.9254008461255054]
[{"$f":"ROW()","v":40},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,{"$f":"-AE52","v":-0.50073171560280838},{"$f":"-AF52","v":-1.6777674418626152},-1.8320374424735615,-1.8239031701503967,-1.9627004230627527]
[{"$f":"ROW()","v":41},null,null,"Total Unsmooth Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE33:AE40)","v":149.08630523647662},{"$f":"SUM(AF33:AF40)","v":164.10323098117405},169.93250523963204,175.57199373946182,181.57064647823626]
[{"$f":"ROW()","v":42},null,"Expenses"]
[{"$f":"ROW()","v":43},null,null,"Operating Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CoS!AG38","v":-62.207801447910278},{"$f":"-CoS!AH38","v":-64.407409734519348},{"$f":"-CoS!AI38","v":-66.521504069321722},{"$f":"-CoS!AJ38","v":-68.961495402959784},{"$f":"-CoS!AK38","v":-70.461938632526781}]
[{"$f":"ROW()","v":44},null,null,"Interest on Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AE26*WACC!AA$15*AE$8","v":-24.508680373115965},{"$f":"-Tax_CoRE!AF26*WACC!AB$15*AF$8","v":-25.920460811281483},{"$f":"-Tax_CoRE!AG26*WACC!AC$15*AG$8","v":-26.777957467167635},{"$f":"-Tax_CoRE!AH26*WACC!AD$15*AH$8","v":-27.560640794253242},{"$f":"-Tax_CoRE!AI26*WACC!AE$15*AI$8","v":-28.314776584153449}]
[{"$f":"ROW()","v":45},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,{"$f":"Tax_Asset!AE21","v":-59.031611978098304},{"$f":"Tax_Asset!AF21","v":-62.590244156289124},{"$f":"Tax_Asset!AG21","v":-64.419460753318916},{"$f":"Tax_Asset!AH21","v":-66.890503074579485},{"$f":"Tax_Asset!AI21","v":-69.709261774471003}]
[{"$f":"ROW()","v":46},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,{"$f":"SUM(AE43:AE45)","v":-145.74809379912455},-152.91811470208995,-157.71892228980829,-163.4126392717925,-168.48597699115123]
[{"$f":"ROW()","v":47},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,{"$f":"AF45-AE45","v":-3.5586321781908197},{"$f":"AG45-AF45","v":-1.8292165970297916},-2.471042321260569,-2.8187586998915179]
[{"$f":"ROW()","v":48},null,null,"Net Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE41+AE46","v":3.3382114373520722},11.185116279084099,12.213582949823746,12.159354467669317,13.084669487085023]
[{"$f":"ROW()","v":49},null,null,"Tax Loss Carried Forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AE50<0,AE50,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":50},null,null,"Taxable Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE48+AD49","v":3.3382114373520722},{"$f":"AF48+AE49","v":11.185116279084099},{"$f":"AG48+AF49","v":12.213582949823746},{"$f":"AH48+AG49","v":12.159354467669317},{"$f":"AI48+AH49","v":13.084669487085023}]
[{"$f":"ROW()","v":51},null,null,"Income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF((SUM(AE33:AE38)+AE46+AD49)>0,(SUM(AE33:AE38)+AE46+AD49)*WACC!AA$29/(1-(1-WACC!AA$30)*WACC!AA$29),0)","v":-1.0014634312056168},{"$f":"-IF((SUM(AF33:AF38)+AF46+AE49)>0,(SUM(AF33:AF38)+AF46+AE49)*WACC!AB$29/(1-(1-WACC!AB$30)*WACC!AB$29),0)","v":-3.3555348837252303},{"$f":"-IF((SUM(AG33:AG38)+AG46+AF49)>0,(SUM(AG33:AG38)+AG46+AF49)*WACC!AC$29/(1-(1-WACC!AC$30)*WACC!AC$29),0)","v":-3.664074884947123},{"$f":"-IF((SUM(AH33:AH38)+AH46+AG49)>0,(SUM(AH33:AH38)+AH46+AG49)*WACC!AD$29/(1-(1-WACC!AD$30)*WACC!AD$29),0)","v":-3.6478063403007934},{"$f":"-IF((SUM(AI33:AI38)+AI46+AH49)>0,(SUM(AI33:AI38)+AI46+AH49)*WACC!AE$29/(1-(1-WACC!AE$30)*WACC!AE$29),0)","v":-3.9254008461255054}]
[{"$f":"ROW()","v":52},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,{"$f":"-AE51*WACC!AA$30","v":0.50073171560280838},{"$f":"-AF51*WACC!AB$30","v":1.6777674418626152},{"$f":"-AG51*WACC!AC$30","v":1.8320374424735615},{"$f":"-AH51*WACC!AD$30","v":1.8239031701503967},{"$f":"-AI51*WACC!AE$30","v":1.9627004230627527}]
[{"$f":"ROW()","v":53},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,{"$f":"SUM(AE51:AE52)","v":-0.50073171560280838},-1.6777674418626152,-1.8320374424735615,-1.8239031701503967,-1.9627004230627527]
[{"$f":"ROW()","v":54}]
["Reconciliation on Return on Equity - [m$ nominal]"]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,"RAB ",null,null,{"$f":"SUM(F58:F59)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AG$28","v":1292.3792645600065},{"$f":"CoS!AH$28","v":1348.5894155985379},{"$f":"CoS!AI$28","v":1391.1341699421412},{"$f":"CoS!AJ$28","v":1431.5048630566789},{"$f":"CoS!AK$28","v":1470.4432427828021}]
[{"$f":"ROW()","v":58},null,null,"Equity",null,{"$f":"WACC!$AA$26","v":0.44999999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F58*AE57","v":581.57066905200281},606.86523701934198,626.01037647396345,644.17718837550547,661.69945925226091]
[{"$f":"ROW()","v":59},null,null,"Debt",null,{"$f":"WACC!$AA$25","v":0.55000000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F59*AE57","v":710.80859550800369},741.72417857919595,765.12379346817772,787.32767468117345,808.74378353054124]
[{"$f":"ROW()","v":60},null,"per Revenue Building Blocks"]
[{"$f":"ROW()","v":61},null,null,"Return on Asset (includes inflationary gain)",null,null,"PV"]
[{"$f":"ROW()","v":62},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,{"$f":"WACC!AA$22","v":5.0199999999999995E-2},{"$f":"WACC!AB$22","v":5.0199999999999995E-2},{"$f":"WACC!AC$22","v":5.0199999999999995E-2},{"$f":"WACC!AD$22","v":5.0199999999999995E-2},{"$f":"WACC!AE$22","v":5.0199999999999995E-2}]
[{"$f":"ROW()","v":63},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,{"$f":"WACC!AA$15","v":3.4479999999999997E-2},{"$f":"WACC!AB$15","v":3.4479999999999997E-2},{"$f":"WACC!AC$15","v":3.4479999999999997E-2},{"$f":"WACC!AD$15","v":3.4479999999999997E-2},{"$f":"WACC!AE$15","v":3.4479999999999997E-2}]
[{"$f":"ROW()","v":64},null,null,"Return on Equity",null,null,{"$f":"SUMPRODUCT($AE$15:$AI$15,AE64:AI64)","v":138.50179558112814},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$58*AE$62","v":29.194847586410539},30.464634898370964,31.42572089899296,32.337694856450369,33.217312854463493]
[{"$f":"ROW()","v":65},null,null,"Return on Debt",null,null,116.27038740152787,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$59*AE$63","v":24.508680373115965},25.574649677410672,26.381468398782765,27.147058223006859,27.88548565613306]
[{"$f":"ROW()","v":66},null,null,null,null,null,254.77218298265601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE64:AE65)","v":53.703527959526504},56.039284575781636,57.807189297775722,59.484753079457228,61.102798510596557]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68},null,"Reconciliation on Return on Equity:",null,null,"Expected PV","PV"]
[{"$f":"ROW()","v":69},null,null,"Total Unsmooth Revenue",null,{"$f":"CoS!F60","v":742.11663344967371},{"$f":"SUMPRODUCT($AE$15:$AI$15,AE69:AI69)","v":742.11663344973999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$41","v":149.08630523647662},164.10323098117405,169.93250523963204,175.57199373946182,181.57064647823626]
[{"$f":"ROW()","v":70},null,null,"Annual Revenue and CoS difference",null,{"$f":"G70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE71-AE69","v":0},0,0,0,0]
[{"$f":"ROW()","v":71},null,null,"Net Cost of Service",null,{"$f":"CoS!F59","v":742.11663344973999},742.11663344973999,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!AG$46","v":149.08630523647662},{"$f":"CoS!AH$46","v":164.10323098117405},{"$f":"CoS!AI$46","v":169.93250523963204},{"$f":"CoS!AJ$46","v":175.57199373946182},{"$f":"CoS!AK$46","v":181.57064647823626}]
[{"$f":"ROW()","v":72},null,null,"Less:"]
[{"$f":"ROW()","v":73},null,null,"OPEX (Including UAFG)",null,{"$f":"CoS!F51","v":294.05110896431887},{"$f":"SUMPRODUCT($AE$15:$AI$15,AE73:AI73)","v":294.05110896431887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AE43","v":62.207801447910278},{"$f":"-AF43","v":64.407409734519348},{"$f":"-AG43","v":66.521504069321722},{"$f":"-AH43","v":68.961495402959784},{"$f":"-AI43","v":70.461938632526781}]
[{"$f":"ROW()","v":74},null,null,"Return on Debt (includes inflationary gain)",null,{"$f":"G74","v":116.27038740152787},116.27038740152787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE65","v":24.508680373115965},25.574649677410672,26.381468398782765,27.147058223006859,27.88548565613306]
[{"$f":"ROW()","v":75},null,null,"Tax Payable",null,{"$f":"CoS!F57","v":13.599418688919231},13.599418688919231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AG44","v":1.0014634312056168},{"$f":"CoS!AH44","v":3.3555348837252303},{"$f":"CoS!AI44","v":3.664074884947123},{"$f":"CoS!AJ44","v":3.6478063403007934},{"$f":"CoS!AK44","v":3.9254008461255054}]
[{"$f":"ROW()","v":76},null,null,"Imputation Credits",null,{"$f":"CoS!F58","v":-6.7997093444596155},-6.7997093444596155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AG45","v":-0.50073171560280838},{"$f":"CoS!AH45","v":-1.6777674418626152},{"$f":"CoS!AI45","v":-1.8320374424735615},{"$f":"CoS!AJ45","v":-1.8239031701503967},{"$f":"CoS!AK45","v":-1.9627004230627527}]
[{"$f":"ROW()","v":77},null,null,"Depreciation",null,{"$f":"CoS!F52","v":252.65594474604075},252.65594474604075,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AG39","v":46.649624855720106},{"$f":"CoS!AH39","v":56.5949456931328},{"$f":"CoS!AI39","v":58.761915381255939},{"$f":"CoS!AJ39","v":60.714753581131298},{"$f":"CoS!AK39","v":63.865597714884998}]
[{"$f":"ROW()","v":78},null,null,"Return of Asset Inflationary gain",null,{"$f":"CoS!F53","v":-69.894664436691968},-69.894664436691968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AG40","v":-14.733123615984173},{"$f":"CoS!AH40","v":-15.373919337823436},{"$f":"CoS!AI40","v":-15.858929537340517},{"$f":"CoS!AJ40","v":-16.319155438846249},{"$f":"CoS!AK40","v":-16.763052967724057}]
[{"$f":"ROW()","v":79},null,null,"Return on Working Capital",null,{"$f":"CoS!F56","v":3.7323518489567529},3.7323518489567529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AG43","v":0.75774287370110094},{"$f":"CoS!AH43","v":0.75774287370110094},{"$f":"CoS!AI43","v":0.86878858614559362},{"$f":"CoS!AJ43","v":0.90624394460938007},{"$f":"CoS!AK43","v":0.94066416488922722}]
[{"$f":"ROW()","v":80},null,null,null,null,{"$f":"SUM(F73:F79)","v":603.61483786861186},603.61483786861186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE73:AE79)","v":119.8914576500661},133.6385960828031,138.50678434063906,143.23429888301143,148.35333362377276]
[{"$f":"ROW()","v":81},null,null,"Return on Equity",null,{"$f":"F71-F80","v":138.50179558112814},138.50179558112814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE71-AE80","v":29.194847586410518},30.464634898370946,31.425720898992978,32.337694856450383,33.217312854463501]
[{"$f":"ROW()","v":82},null,null,"Expected Return on Equity",null,{"$f":"G64","v":138.50179558112814},138.50179558112814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE64","v":29.194847586410539},30.464634898370964,31.42572089899296,32.337694856450369,33.217312854463493]
[{"$f":"ROW()","v":83},null,null,"Difference (should be 0)",null,{"$f":"F81-F82","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE81-AE82","v":0},0,0,0,0]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85}]
["Equity Raising Costs, Nominal Calculations [m$ nominal]"]
[{"$f":"ROW()","v":87},null,"Yield / cost inputs (from AER 2010 Victorian DNSP decision)"]
[{"$f":"ROW()","v":88},null,null,"Dividend imputation/payout ratio",null,null,0.7]
[{"$f":"ROW()","v":89},null,null,"Benchmark seasoned equity offering (SEO) raising cost",null,null,0.03]
[{"$f":"ROW()","v":90},null,null,"Benchmark Dividend Re-investment Plan (DRP) cost",null,null,0.01]
[{"$f":"ROW()","v":91},null,null,"Benchmark DRP take-up",null,null,0.25]
[{"$f":"ROW()","v":92}]
[{"$f":"ROW()","v":93},null,"Dividend assessment"]
[{"$f":"ROW()","v":94},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,{"$f":"-AE51","v":1.0014634312056168},{"$f":"-AF51","v":3.3555348837252303},{"$f":"-AG51","v":3.664074884947123},{"$f":"-AH51","v":3.6478063403007934},{"$f":"-AI51","v":3.9254008461255054}]
[{"$f":"ROW()","v":95},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,{"$f":"(AE94/WACC!AA$29*(1-WACC!AA$29)*$G$88)","v":1.6357236043025072},{"$f":"(AF94/WACC!AB$29*(1-WACC!AB$29)*$G$88)","v":5.4807069767512093},{"$f":"(AG94/WACC!AC$29*(1-WACC!AC$29)*$G$88)","v":5.9846556454136346},{"$f":"(AH94/WACC!AD$29*(1-WACC!AD$29)*$G$88)","v":5.9580836891579612},{"$f":"(AI94/WACC!AE$29*(1-WACC!AE$29)*$G$88)","v":6.4114880486716581}]
[{"$f":"ROW()","v":96},null,null,"Dividend Re-investment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE95*$G$91","v":0.4089309010756268},1.3701767441878023,1.4961639113534086,1.4895209222894903,1.6028720121679145]
[{"$f":"ROW()","v":97}]
[{"$f":"ROW()","v":98},null,"Benchmark Cash Flows"]
[{"$f":"ROW()","v":99},null,null,"Total Unsmooth 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,{"$f":"AE41","v":149.08630523647662},{"$f":"AF41","v":164.10323098117405},{"$f":"AG41","v":169.93250523963204},{"$f":"AH41","v":175.57199373946182},{"$f":"AI41","v":181.57064647823626}]
[{"$f":"ROW()","v":100},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,{"$f":"AE43","v":-62.207801447910278},-64.407409734519348,-66.521504069321722,-68.961495402959784,-70.461938632526781]
[{"$f":"ROW()","v":101},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,-24.508680373115965,-25.920460811281483,-26.777957467167635,-27.560640794253242,-28.314776584153449]
[{"$f":"ROW()","v":102},null,null,"Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE51","v":-1.0014634312056168},{"$f":"AF51","v":-3.3555348837252303},{"$f":"AG51","v":-3.664074884947123},{"$f":"AH51","v":-3.6478063403007934},{"$f":"AI51","v":-3.9254008461255054}]
[{"$f":"ROW()","v":103},null,null,"Internal cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE99:AE102)","v":61.368359984244769},70.419825551647989,72.968968818195549,75.402051201947998,78.868530415430513]
[{"$f":"ROW()","v":104},null,null,"Dividend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AE95","v":-1.6357236043025072},-5.4807069767512093,-5.9846556454136346,-5.9580836891579612,-6.4114880486716581]
[{"$f":"ROW()","v":105},null,null,"Dividend reinvestment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE96","v":0.4089309010756268},1.3701767441878023,1.4961639113534086,1.4895209222894903,1.6028720121679145]
[{"$f":"ROW()","v":106},null,null,"Retained cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE103:AE105)","v":60.141567281017892},66.309295319084583,68.480477084135316,70.933488435079525,74.059914378926777]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":108},null,"Benchmark capex funding"]
[{"$f":"ROW()","v":109},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Asset!AE17+Asset!AE18+Asset!AE19)*AE$12","v":88.126652278267272},{"$f":"(Asset!AF17+Asset!AF18+Asset!AF19)*AF$12","v":83.765780698912721},{"$f":"(Asset!AG17+Asset!AG18+Asset!AG19)*AG$12","v":83.273678958453388},{"$f":"(Asset!AH17+Asset!AH18+Asset!AH19)*AH$12","v":83.333977868408041},{"$f":"(Asset!AI17+Asset!AI18+Asset!AI19)*AI$12","v":85.764520496854672}]
[{"$f":"ROW()","v":110},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,{"$f":"(AF19-AE19)*WACC!AA$25","v":30.915583071192284},{"$f":"(AG19-AF19)*WACC!AB$25","v":23.399614888981787},{"$f":"(AH19-AG19)*WACC!AC$25","v":22.203881212995761},{"$f":"(AI19-AH19)*WACC!AD$25","v":21.416108849367777},{"$f":"(AJ19-AI19)*WACC!AE$25","v":21.264086662331557}]
[{"$f":"ROW()","v":111},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,{"$f":"AE109-AE110","v":57.211069207074985},60.366165809930934,61.069797745457628,61.917869019040268,64.500433834523108]
[{"$f":"ROW()","v":112},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,{"$f":"AE106","v":60.141567281017892},66.309295319084583,68.480477084135316,70.933488435079525,74.059914378926777]
[{"$f":"ROW()","v":113},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,{"$f":"AE111-AE112","v":-2.930498073942907},-5.9431295091536498,-7.4106793386776886,-9.0156194160392573,-9.5594805444036695]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115},null,"Equity raising costs"]
[{"$f":"ROW()","v":116},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,{"$f":"AE113*$G$89","v":-8.7914942218287204E-2},-0.17829388527460949,-0.22232038016033065,-0.27046858248117772,-0.28678441633211005]
[{"$f":"ROW()","v":117},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,{"$f":"AE96*$G$90","v":4.0893090107562684E-3},1.3701767441878024E-2,1.4961639113534087E-2,1.4895209222894903E-2,1.6028720121679146E-2]
[{"$f":"ROW()","v":118},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,{"$f":"SUM(AE116:AE117)","v":-8.3825633207530933E-2},{"$f":"SUM(AF116:AF117)","v":-0.16459211783273148},-0.20735874104679655,-0.25557337325828283,-0.27075569621043089]
[{"$f":"ROW()","v":119},null,null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,SUM(AE116:AE117))","v":0},0,0,0,0]
[{"$f":"ROW()","v":120},null,null,"Equity Raising Costs (manual entry)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SolverSheet!I33","v":0},{"$f":"SolverSheet!J33","v":0},{"$f":"SolverSheet!K33","v":0},{"$f":"SolverSheet!L33","v":0},{"$f":"SolverSheet!M33","v":0}]
[{"$f":"ROW()","v":121},null,null,{"$f":"\"Total Equity Raising Costs [Real \" & Input!$G$43 & \" $M]\"","v":"Total Equity Raising Costs [Real 31/12/2019 $M]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE119*Input!AE$43","v":0},{"$f":"AF119*Input!AF$43","v":0},{"$f":"AG119*Input!AG$43","v":0},{"$f":"AH119*Input!AH$43","v":0},{"$f":"AI119*Input!AI$43","v":0}]
[{"$f":"ROW()","v":122}]

{"sheet":"Asset","index":10,"n_rows":4482,"n_cols":35,"rows_kept":2250,"cut":true,"hidden":false,"merged":[[3,19,3,23],[3,24,3,29],[3,9,3,13],[3,14,3,18],[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}}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Final Decision, November 2019"}]
[{"$f":"\"Assets Account [Real m$ \"&Input!$G$43&\"]\"","v":"Assets Account [Real m$ 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},{"$f":"COLUMN()","v":21},{"$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,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4]
["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},{"$f":"T6+1","v":2011},2012,2013,2014,2014,2015,2016,2017,2018,2019,{"$f":"AD6+1","v":2020},{"$f":"AE6+1","v":2021},{"$f":"AF6+1","v":2022},{"$f":"AG6+1","v":2023},{"$f":"AH6+1","v":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},{"$f":"Input!U8","v":365},{"$f":"Input!V8","v":366},{"$f":"Input!W8","v":365},{"$f":"Input!X8","v":365},{"$f":"Input!Y8","v":184},{"$f":"Input!Z8","v":365},{"$f":"Input!AA8","v":366},{"$f":"Input!AB8","v":365},{"$f":"Input!AC8","v":365},{"$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},{"$f":"Input!AI8","v":366}]
["Year portion",null,null,null,null,null,null,null,{"$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!U9","v":1},{"$f":"Input!V9","v":1},{"$f":"Input!W9","v":1},{"$f":"Input!X9","v":1},{"$f":"ROUND(Input!Y9,2)","v":0.5},{"$f":"Input!Z9","v":1},{"$f":"Input!AA9","v":1},{"$f":"Input!AB9","v":1},{"$f":"Input!AC9","v":1},{"$f":"Input!AD9","v":1},{"$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}]
["Financial Parameters"]
[{"$f":"ROW()","v":11},null,"Inflation factor",null,null,null,null,null,null,"AA1",null,null,null,null,"AA2",null,null,null,null,"AA3",null,null,null,null,"AA4",null,null,null,null,null,null,null,"AA5"]
[{"$f":"ROW()","v":12},null,null,{"$f":"\"Inflation Factor (convert to real \"&Input!$G$43&\" $)\"","v":"Inflation Factor (convert to real 31/12/2019 $)"},null,null,null,null,{"$f":"Input!I$43","v":1.6716481985294278},{"$f":"Input!J$43","v":1.579981275228499},{"$f":"Input!K$43","v":1.5321384153434412},{"$f":"Input!L$43","v":1.4871078239247451},{"$f":"Input!M$43","v":1.4527418868172404},{"$f":"Input!N$43","v":1.4160514773890918},{"$f":"Input!O$43","v":1.3775002751494154},{"$f":"Input!P$43","v":1.3340935140675367},{"$f":"Input!Q$43","v":1.2957622825577888},{"$f":"Input!R$43","v":1.2497080809488073},{"$f":"Input!S$43","v":1.2239028993362948},{"$f":"Input!T$43","v":1.2054127916182569},{"$f":"Input!U$43","v":1.163497147714537},{"$f":"Input!V$43","v":1.1499531121812747},{"$f":"Input!W$43","v":1.1231059578112841},{"$f":"Input!X$43","v":1.0902293905854579},{"$f":"Input!Y$43","v":1.0830702857692307},{"$f":"Input!Z$43","v":1.0650857238284133},{"$f":"Input!AA$43","v":1.0495935678454544},{"$f":"Input!AB$43","v":1.0299312440945585},{"$f":"Input!AC$43","v":1.0118781109815951},{"$f":"Input!AD$43","v":1},{"$f":"Input!AE$43","v":0.9887284951552302},{"$f":"Input!AF$43","v":0.97758403713192621},{"$f":"Input!AG$43","v":0.96656519392122431},{"$f":"Input!AH$43","v":0.95567054965515541},{"$f":"Input!AI$43","v":0.94489870442471358}]
[{"$f":"ROW()","v":13},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$43& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Input!I$44","v":0.59821199273849246},{"$f":"Input!J$44","v":0.63291889320357841},{"$f":"Input!K$44","v":0.65268254485730781},{"$f":"Input!L$44","v":0.67244619651103721},{"$f":"Input!M$44","v":0.68835352589086818},{"$f":"Input!N$44","v":0.70618901640764831},{"$f":"Input!O$44","v":0.7259526680613777},{"$f":"Input!P$44","v":0.74957264198900553},{"$f":"Input!Q$44","v":0.77174649506392135},{"$f":"Input!R$44","v":0.80018687183392212},{"$f":"Input!S$44","v":0.81705828178222784},{"$f":"Input!T$44","v":0.82959132917239753},{"$f":"Input!U$44","v":0.85947782679511053},{"$f":"Input!V$44","v":0.86960067276409392},{"$f":"Input!W$44","v":0.89038793984211984},{"$f":"Input!X$44","v":0.91723815981790369},{"$f":"Input!Y$44","v":0.92330111271566129},{"$f":"Input!Z$44","v":0.93889156302418086},{"$f":"Input!AA$44","v":0.95274974107619836},{"$f":"Input!AB$44","v":0.97093859976947117},{"$f":"Input!AC$44","v":0.98826132233449293},{"$f":"Input!AD$44","v":1},{"$f":"Input!AE$44","v":1.0114000000000001},{"$f":"Input!AF$44","v":1.0229299600000001},{"$f":"Input!AG$44","v":1.0345913615440001},{"$f":"Input!AH$44","v":1.0463857030656019},{"$f":"Input!AI$44","v":1.0583145000805498}]
["Summary of Capital Base"]
[{"$f":"ROW()","v":15},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"N24","v":941.2274477968615},{"$f":"O24","v":931.31990287176325},934.60174509203057,937.89139529447857,940.29931890257467,{"$f":"S24","v":956.97966929350002},{"$f":"T24","v":977.38900508996767},993.50885942241405,1004.0654968788999,1056.2883730634469,{"$f":"X24","v":1096.1794734017808},1120.5243021414265,1154.4370882083263,1194.3766223625973,1231.2859377522811,1266.4043691385652,{"$f":"AD24","v":1292.3792645600065},{"$f":"AE24","v":1333.3887834670138},{"$f":"AF24","v":1359.9505580442096},{"$f":"AG24","v":1383.6427755595546},{"$f":"AH24","v":1405.2593020669497}]
[{"$f":"ROW()","v":16},null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)",null,null,null,null,null,null,null,null,null,null,{"$f":"O289","v":-8.5212536745945293},{"$f":"P289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"O47","v":33.691958475083474},{"$f":"P47","v":40.594027556633129},42.663750511317886,43.458084549730508,51.934679168634439,30.189875912108395,45.154367483418575,42.207599445831548,86.446725863368954,76.633263972206663,42.319722501428458,73.534829476168426,84.093096131278671,84.097000805399063,85.411448598693283,78.840826521924555,{"$f":"AE47","v":87.133332290159444},81.888090069150692,80.489439651011281,79.63982843445207,81.038784303084768]
[{"$f":"ROW()","v":18},null,null,"Vines (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S38","v":0.70964705080186841}]
[{"$f":"ROW()","v":19},null,null,"West Net (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T44","v":3.6183554133317357}]
[{"$f":"ROW()","v":20},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O29+O36+O42+O49","v":0},0,0,0,-5.3966977826138134,0,0,0,0,0,-4.2477368296308354E-2,-1.5466611009039191E-2,-0.20286726621937196,-0.2136045274841662,-0.51563002248884937,0,0,0,0,0,0]
[{"$f":"ROW()","v":21},null,null,"Depreciation (including Depreciation per tariff variation)",null,null,null,null,null,null,null,null,null,null,{"$f":"O30+O37+O43+O48","v":-35.078249725587128},-37.312185336365829,-39.374100308869814,-41.050160941634473,-43.192423962815511,-13.398895528972529,-29.034513150972231,-31.650961989345603,-34.223849678822006,-36.742163633872643,-17.932416393486641,-39.606576798259624,-43.950694710788156,-46.974080888231164,-49.77738718992029,-52.865931100483301,-46.123813383152168,-55.326315491954887,-56.797222135666225,-58.023301927057062,-60.346520538104784]
[{"$f":"ROW()","v":22}]
[{"$f":"ROW()","v":23},null,null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O205","v":0},0,0,0,{"$f":"S205","v":12.625145916918326},{"$f":"T205","v":0},0,0,0,0]
[{"$f":"ROW()","v":24},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"N32+N52","v":941.2274477968615},{"$f":"SUM(O15:O23)","v":931.31990287176325},934.60174509203057,937.89139529447857,940.29931890257467,956.97966929350002,977.38900508996767,993.50885942241405,1004.0654968788999,1056.2883730634469,1096.1794734017808,1120.5243021414265,1154.4370882083263,1194.3766223625973,1231.2859377522811,1266.4043691385652,1292.3792645600065,1333.3887834670138,1359.9505580442096,1383.6427755595546,1405.2593020669497,1425.9515658319297]
["Initial Asset"]
[{"$f":"ROW()","v":26},null," ICB Account [m$ 30/6/2014]"]
[{"$f":"ROW()","v":27},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"N32","v":764.26821406669205},{"$f":"O32","v":731.01345564004305},706.27995088798855,681.54644613593405,656.81294138387955,630.77539096057933,623.51522451362109,608.99489161970462,594.47455872578814,579.95422583187167,565.43389293795519,558.17372649099696,543.65339359708048,529.13306070316401,514.61272780924753,500.09239491533111,{"$f":"AD32","v":485.57206202141469},{"$f":"AE32","v":471.05172912749828},{"$f":"AF32","v":456.53139623358186},{"$f":"AG32","v":442.01106333966544},{"$f":"AH32","v":427.5199610559784}]
[{"$f":"ROW()","v":28},null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)",null,null,null,null,null,null,null,null,null,null,{"$f":"O289","v":-8.5212536745945293}]
[{"$f":"ROW()","v":29},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O327","v":0},0,0,0,-5.3966977826138134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O346","v":-24.7335047520545},-24.7335047520545,-24.7335047520545,-24.7335047520545,-24.7335047520545,-7.2601664469582206,-14.520332893916441,-14.520332893916439,-14.520332893916439,-14.520332893916439,-7.2601664469582179,-14.520332893916439,-14.520332893916439,-14.520332893916436,-14.520332893916436,-14.520332893916436,-14.520332893916443,-14.520332893916434,-14.520332893916432,-14.491102283687052,-14.357323414687688]
[{"$f":"ROW()","v":31},null,null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O365","v":0},0,0,0,4.0926521113680714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"N384","v":764.26821406669205},{"$f":"SUM(O27:O31)","v":731.01345564004305},706.27995088798855,681.54644613593405,656.81294138387955,630.77539096057933,623.51522451362109,608.99489161970462,594.47455872578814,579.95422583187167,565.43389293795519,558.17372649099696,543.65339359708048,529.13306070316401,514.61272780924753,500.09239491533111,485.57206202141469,471.05172912749828,456.53139623358186,442.01106333966544,427.5199610559784,413.1626376412907]
[{"$f":"ROW()","v":33},null,"Vines Asset Account"]
[{"$f":"ROW()","v":34},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S38","v":0.70964705080186841},0.69835953651427929,0.67578450793910105,0.65320947936392282,0.63063445078874458,0.60805942221356635,0.59677190792597723,0.57419687935079899,0.55162185077562076,0.52904682220044252,0.50647179362526429,{"$f":"AD38","v":0.48389676505008605},{"$f":"AE38","v":0.46132173647490776},{"$f":"AF38","v":0.43874670789972947},{"$f":"AG38","v":0.41617167932455118},{"$f":"AH38","v":0.39359665074937289}]
[{"$f":"ROW()","v":35},null,null,"Assets rolled into asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S442","v":0.70964705080186841},{"$f":"T442","v":0},{"$f":"U442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T480+T499","v":-1.1287514287589128E-2},-2.2575028575178256E-2,-2.2575028575178256E-2,-2.2575028575178256E-2,-2.2575028575178256E-2,-1.128751428758913E-2,-2.2575028575178256E-2,-2.257502857517826E-2,-2.257502857517826E-2,-2.257502857517826E-2,-2.257502857517826E-2,-2.257502857517827E-2,-2.257502857517827E-2,-2.257502857517827E-2,-2.257502857517827E-2,-2.257502857517827E-2]
[{"$f":"ROW()","v":38},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,{"$f":"SUM(S34:S37)","v":0.70964705080186841},0.69835953651427929,0.67578450793910105,0.65320947936392282,0.63063445078874458,0.60805942221356635,0.59677190792597723,0.57419687935079899,0.55162185077562076,0.52904682220044252,0.50647179362526429,0.48389676505008605,0.46132173647490776,0.43874670789972947,0.41617167932455118,0.39359665074937289,0.3710216221741946]
[{"$f":"ROW()","v":39},null,"West Net Energy Asset Account"]
[{"$f":"ROW()","v":40},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T44","v":3.6183554133317357},2.8812116443416405,2.1440678753515452,1.4069241063614499,0.66978033737135456,0.49307106810949908,0.25097336101856926,8.8756539276394764E-3,1.0599160438218291E-15,1.0599160438218291E-15,{"$f":"AD44","v":1.0599160438218291E-15},{"$f":"AE44","v":5.5484044919875031E-16},{"$f":"AF44","v":5.5456938608492234E-16},{"$f":"AG44","v":5.5429832297109438E-16},{"$f":"AH44","v":5.5402725985726642E-16}]
[{"$f":"ROW()","v":41},null,null,"Assets rolled into asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T576","v":3.6183554133317357},{"$f":"U576","v":0},{"$f":"V576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U614+U633","v":-0.73714376899009537},-0.73714376899009537,-0.73714376899009537,-0.73714376899009537,-0.17670926926185551,-0.24209770709092979,-0.24209770709092979,-8.8756539276384164E-3,0,0,-5.0507559462307883E-16,-2.7106311382799628E-19,-2.7106311382799633E-19,-2.7106311382799633E-19,-2.7106311382799633E-19]
[{"$f":"ROW()","v":44},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,{"$f":"SUM(T40:T43)","v":3.6183554133317357},2.8812116443416405,2.1440678753515452,1.4069241063614499,0.66978033737135456,0.49307106810949908,0.25097336101856926,8.8756539276394764E-3,1.0599160438218291E-15,1.0599160438218291E-15,1.0599160438218291E-15,5.5484044919875031E-16,5.5456938608492234E-16,5.5429832297109438E-16,5.5402725985726642E-16,5.5375619674343846E-16]
["Capex Account "]
[{"$f":"ROW()","v":46},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"N52","v":176.95923373016939},{"$f":"O52","v":200.30644723172026},228.32179420404208,256.34494915854469,283.48637751869524,{"$f":"S52","v":325.49463128211892},{"$f":"T52","v":349.55706562650062},380.95697165042867,406.79366079839633,474.29658867442498,{"$f":"X52","v":529.4517925996397},561.24478456979284,609.94257626627507,664.6671160501287,716.12821501623159,765.78955432500732,{"$f":"AD52","v":806.3073576689402},{"$f":"AE52","v":861.85978449843913},{"$f":"AF52","v":902.96446699812657},{"$f":"AG52","v":941.19959243596315},{"$f":"AH52","v":977.32979625562041}]
[{"$f":"ROW()","v":47},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"O710","v":33.691958475083474},{"$f":"P710","v":40.594027556633129},42.663750511317886,43.458084549730508,51.934679168634439,30.189875912108395,45.154367483418575,42.207599445831548,86.446725863368954,76.633263972206663,42.319722501428458,73.534829476168426,84.093096131278671,84.097000805399063,85.411448598693283,78.840826521924555,{"$f":"AE710","v":87.133332290159444},81.888090069150692,80.489439651011281,79.63982843445207,81.038784303084768]
[{"$f":"ROW()","v":48},null,null,"Depreciation (including Depreciation per tariff variation)",null,null,null,null,null,null,null,null,null,null,{"$f":"O748","v":-10.344744973532627},{"$f":"P748","v":-12.578680584311325},-14.640595556815317,-16.316656189579973,-18.45891921076101,{"$f":"T748+T767","v":-6.12744156772672},-13.754461459490518,-16.37091029786389,-18.943797987340293,-21.46211194239093,-10.484253162978977,-24.821571168677082,-29.165689081205606,-32.42229731181191,-35.234479267428675,-38.323023177991686,-31.580905460660546,-40.783407569463272,-42.254314213174617,-43.509624614794831,-45.966622094841917]
[{"$f":"ROW()","v":49},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O729","v":0},0,0,0,0,0,0,0,0,0,-4.2477368296308354E-2,-1.5466611009039191E-2,-0.20286726621937196,-0.2136045274841662,-0.51563002248884937,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},null,null,"Depreciation per Tariff Variation",null,null,null,null,null,null,null,null,null,null,{"$f":"O767","v":0},{"$f":"P767","v":0},0,0,0,0,0,0,0,-1.5948104600920214E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":51},null,null,"Over depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O786","v":0},0,0,0,8.5324938055502546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"N805","v":176.95923373016939},{"$f":"SUM(O46:O51)","v":200.30644723172026},{"$f":"SUM(P46:P51)","v":228.32179420404208},256.34494915854469,283.48637751869524,325.49463128211892,349.55706562650062,380.95697165042867,406.79366079839633,474.29658867442498,529.4517925996397,561.24478456979284,609.94257626627507,664.6671160501287,716.12821501623159,765.78955432500732,806.3073576689402,861.85978449843913,902.96446699812657,941.19959243596315,977.32979625562041,1012.4019584638633]
[{"$f":"\"Assets Account [m$\"&Input!$G$43&\"]\"","v":"Assets Account [m$31/12/2019]"}]
["Opening Asset Value -- by asset class"]
[{"$f":"ROW()","v":55},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N207","v":241.27575865750501},239.49777659195027,238.96996516985143,238.50653546308078,240.11662834630903,250.58219363718308,258.93720986623487,260.17123623566971,260.61582879382303,280.36467804336127,282.63408350082642,281.75020417235083,279.0120850160605,278.0464563435691,280.92060029974658,282.72219642086378,{"$f":"AD207","v":281.68522031388653},280.9107613751753,280.18155238101076,280.85721632258816,279.8773141853402]
[{"$f":"ROW()","v":56},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"N208","v":0},0,{"$f":"P208","v":0},{"$f":"Q208","v":0},{"$f":"R208","v":0},0,0,0,0,0,{"$f":"X208","v":0},{"$f":"Y208","v":1.169741244637583},{"$f":"Z208","v":2.5473203150062758},{"$f":"AA208","v":3.226894546382161},{"$f":"AB208","v":3.6245946863063954},{"$f":"AC208","v":4.1382607231003536},4.0945455757971994,4.0220849283034807,3.9496242808097621,3.8771636333160435,3.8047029858223249]
[{"$f":"ROW()","v":57},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N209","v":307.67292537091055},301.02407694511271,294.24384878626535,287.340963612628,280.33466870604883,{"$f":"T255+T408+T542+T676","v":237.51028534001961},234.54140677326936,228.60364963976886,222.66589250626836,216.72813537276787,210.79037823926737,207.82149967251712,201.88374253901662,195.94598540551613,190.00822827201563,184.07047113851513,178.13271400501463,172.19495687151414,166.25719973801364,160.31944260451314,154.38168547101264]
[{"$f":"ROW()","v":58},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N210","v":145.4162582403616},150.9782295786442,157.77336161626653,169.7045795770652,179.69343251144619,{"$f":"T256+T409+T543+T677","v":223.41694538963577},226.11069810496204,231.42447538798947,237.50908376959197,255.82893335881778,267.53621050247369,277.62646096424561,302.38804461244996,325.62108972154789,348.08483217967392,372.19659511015243,389.72818457869892,420.57435355291943,443.27632587269005,465.31690885907062,487.72111286837816]
[{"$f":"ROW()","v":59},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N211","v":39.147719031174276},36.89196058494381,35.473264318021265,34.05456805109872,32.635871784176175,31.217175517253633,30.50782738379236,29.089131116869819,27.670434849947277,26.251738583024736,24.833042316102194,24.123694182640925,22.704997915718383,21.286301648795842,19.8676053818733,18.448909114950759,17.030212848028217,15.61137898295388,14.192545117879543,12.773711252805207,11.35487738773087]
[{"$f":"ROW()","v":60},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"N212","v":13.691396612717169},13.201908810936018,13.548439830788659,13.715830851259398,13.307633091295914,13.603529566739491,13.554681497272728,13.102588973966544,12.878497442323475,13.495819996753401,13.462005141736165,14.583813891066148,16.366374627525708,19.508451563953759,23.335144303640028,23.827814111559242,23.564420265170696,23.47791580332342,23.042636268482759,22.796701218761971,22.26500928979878]
[{"$f":"ROW()","v":61},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"N213","v":2.601815485491016},2.4084367138356608,2.2743880083006158,2.1400744355866395,2.0208881623559618,3.9170032489725748,5.8564683197588723,5.8188569323491777,5.8267346417197263,5.5718906248055902,5.3133251920053777,5.1985729645163978,4.9743539708765887,4.7278935038793071,4.6573027958506472,4.8416997814704157,9.2729939734085143,9.2406768007338442,8.9199143946781074,8.5968066086407813,8.2734521491429156]
[{"$f":"ROW()","v":62},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"N214","v":2.3051483550631668},2.1768943719595959,2.0481837905031446,1.9701473519546282,1.983521115449608,0.8186895227418709,0.94161908376230152,2.1571867624126191,2.8822106203802962,7.3882884007397802,17.479605199027599,17.429339800361344,17.403764718848048,17.278753395601555,17.891421247259096,26.489087925223807,28.529931770578173,30.451946565956291,29.914653660451314,29.320398646251164,28.548994231405253]
[{"$f":"ROW()","v":63},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"N215","v":152.06782983635503},160.27243804988845,171.40034648358738,178.39621997621808,182.44470888738391,187.35562168088853,193.22474437904282,206.41399267829246,216.11020403475413,227.14149511308696,247.00100168771931,258.20868359078776,273.88947485735912,288.46885727243102,299.89690915295773,308.13787087326085,319.98674490804069,328.23075654760078,335.97348219289017,344.80426261814159,353.30910195843603]
[{"$f":"ROW()","v":64},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N216","v":3.5852953150360611},-4.0392962775945538,-4.0392962775945547,-4.0392962775945547,-4.0392962775945547,5.3355833773516714E-2,3.5305169857682595,3.6139596423832856,4.130797796340282,7.8080638907495619,12.58360765413282,12.177987827442923,11.838688325392747,10.968000069767402,10.363139246982707,10.172152824883067,8.7818260868680973,7.7052791730865984,6.643384744925763,5.7112398379149649,5.0239806122551478]
[{"$f":"ROW()","v":65},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"N217","v":0},0,{"$f":"P217","v":0},{"$f":"Q217","v":0},{"$f":"R217","v":0},{"$f":"S217","v":0},{"$f":"T217","v":0},{"$f":"U217","v":0},{"$f":"V217","v":0},{"$f":"W217","v":0},{"$f":"X217","v":0},{"$f":"Y217","v":1.5347625063581265},{"$f":"Z217","v":2.5111865142922003},{"$f":"AA217","v":3.7511901932258653},{"$f":"AB217","v":4.5129336418079857},{"$f":"AC217","v":5.9879551273176466},7.2261523628933206,10.709736955891206,14.100949547035974,14.209751333161922,15.230898817739728]
[{"$f":"ROW()","v":66},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"N218","v":8.4204939499614788},7.2466647253242069,4.6304247548010284,1.2049478074652225,0.28643229551030203,4.510709056565986,6.1896721963780443,9.1196215529860165,9.781651924025347,11.715169179613886,10.552053468763884,14.905380824775627,14.049524002514714,18.316222688880579,20.471351976007433,16.623595211379605,12.310198768392066,17.191822193234682,18.732727826308881,19.330002014871916,18.934796974330411]
[{"$f":"ROW()","v":67},null,null,"Miscellaneous IT equipment",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},{"$f":"R219","v":0},{"$f":"S219","v":0},{"$f":"T219","v":0},{"$f":"U219","v":0},{"$f":"V219","v":0},{"$f":"W219","v":0},{"$f":"X219","v":0},{"$f":"Y219","v":0},{"$f":"Z219","v":0},{"$f":"AA219","v":0},{"$f":"AB219","v":0},{"$f":"AC219","v":0},{"$f":"AD219","v":0},{"$f":"AE219","v":0},{"$f":"AF219","v":0},{"$f":"AG219","v":0},{"$f":"AH219","v":0}]
[{"$f":"ROW()","v":68},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"N220","v":0},0,{"$f":"P220","v":0},{"$f":"Q220","v":0},{"$f":"R220","v":0},{"$f":"S220","v":0},{"$f":"T220","v":0},{"$f":"U220","v":0},{"$f":"V220","v":0},{"$f":"W220","v":0},{"$f":"X220","v":0},{"$f":"Y220","v":0},{"$f":"Z220","v":0},{"$f":"AA220","v":0},{"$f":"AB220","v":0},{"$f":"AC220","v":0.80547690090538315},{"$f":"AD220","v":1.3967344360591789},{"$f":"AE220","v":2.4423406809249415},{"$f":"AF220","v":4.155400615411617},{"$f":"AG220","v":5.1336208376704713},{"$f":"AH220","v":5.9524369954850407}]
[{"$f":"ROW()","v":69},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"N221","v":16.909970827616089},13.527976662092872,10.145982496569655,6.7639883310464368,3.3819941655232189,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,{"$f":"AD221","v":3.5535810405384893E-15},{"$f":"AE221","v":2.998455975698755E-15},{"$f":"AF221","v":2.998455975698755E-15},{"$f":"AG221","v":2.998455975698755E-15},{"$f":"AH221","v":2.998455975698755E-15}]
[{"$f":"ROW()","v":70},null,null,"Land",null,null,null,null,null,null,null,null,null,null,8.1328361146699866,8.1328361146699866,8.1328361146699866,8.1328361146699866,8.1328361146699866,3.9941604997258811,3.9941604997258811,3.9941604997258811,3.9941604997258811,3.9941604997258811,3.9941604997258811,3.9941604997258811,4.8675307932651801,7.2305260090465548,7.6518745681594931,7.6586616292823102,9.6816566292823101,9.6816566292823101,9.6816566292823101,9.6816566292823101,9.6816566292823101]
[{"$f":"ROW()","v":71},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"N223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28362224570027628,0.95772803788780181,0.94311640611326375,0.92850477433872569,0.91389314256418763,0.89928151078964957]
[{"$f":"ROW()","v":72},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O55:O71)","v":941.22744779686138},931.31990287176336,934.6017450920308,937.89139529447868,940.29931890257467,{"$f":"SUM(T55:T71)","v":956.97966929349991},977.38900508996755,993.50885942241382,1004.0654968788998,1056.2883730634467,1096.1794734017806,1120.5243021414265,1154.437088208326,1194.3766223625973,1231.2859377522809,1266.4043691385652,{"$f":"SUM(AE55:AE71)","v":1292.379264560006},1333.3887834670134,1359.9505580442092,1383.6427755595546,1405.2593020669492]
["Adjustments to Opening Asset Value 1 January 2005 ICB Account, Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":74},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O272","v":0}]
[{"$f":"ROW()","v":75},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O273","v":0}]
[{"$f":"ROW()","v":76},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":77},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":78},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,-0.83706217930792248]
[{"$f":"ROW()","v":79},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":80},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,-5.9599902655991535E-2]
[{"$f":"ROW()","v":81},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":82},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":83},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,-7.6245915926306145]
[{"$f":"ROW()","v":84},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":85},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":86},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":87},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O285","v":0}]
[{"$f":"ROW()","v":88},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O286","v":0}]
[{"$f":"ROW()","v":89},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O287","v":0}]
[{"$f":"ROW()","v":90},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O288","v":0}]
[{"$f":"ROW()","v":91},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O74:O90)","v":-8.5212536745945293}]
["Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":93},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O425+O559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O426+O560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O427+O561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":96},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O428+O562","v":0},0,0,0,0.52259552289050382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":97},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O429+O563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O430+O564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O431+O565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O432+O566","v":0},0,0,0,0,1.5733304815550835E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O433+O567","v":0},0,0,0,0.18705152791136459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O434+O568","v":0},0,0,0,0,3.4771611519947383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O435+O569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O436+O570","v":0},0,0,0,0,0.12546095652144629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"O437+O571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O438+O572","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O439+O573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":108},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O440+O574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":109},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O441+O575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":110},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O93:O109)","v":0},0,0,0,{"$f":"SUM(S93:S109)","v":0.70964705080186841},{"$f":"SUM(T93:T109)","v":3.6183554133317357},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":112},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O693","v":0.63591611452135188},1.8938337933907969,1.9680032672204009,4.0513136157207255,12.688772296886441,9.64831022975204,3.9182927068319149,3.1713649832920727,22.547101730528574,5.1764091464997541,0.74618474565008786,0.52992072198799234,2.3771630473952956,6.4253685293311262,5.376930878837813,2.5528792579685535,{"$f":"AE693","v":2.7024286227951588},2.7814589251267341,4.2211000974327879,2.6182977698253453,0.54446437822544691]
[{"$f":"ROW()","v":113},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.169741244637583,1.3991420294528265,0.72202182356713018,0.4401477321154792,0.55611362898520245,0,{"$f":"AE694","v":0},0,0,0,0]
[{"$f":"ROW()","v":114},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O695","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Y695","v":0},0,0,0,0,0,{"$f":"AE695","v":0},0,0,0,0]
[{"$f":"ROW()","v":115},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,9.6572891862520951,10.931918857465696,16.111607624988803,14.21180253008137,10.553772461111022,5.6206817100185944,11.278318421798351,12.284621003356827,24.766959549460232,18.400344326440404,13.618930058178002,32.045868591755742,31.017428800859406,30.738601608996152,32.847781439304619,26.730256146852188,{"$f":"AE696","v":40.694334519650106},33.228406369138234,33.120853403844343,34.036518245445905,34.543824798181042]
[{"$f":"ROW()","v":116},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE697","v":0},0,0,0,0]
[{"$f":"ROW()","v":117},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0.13740565244615419,0.97609266802820649,0.79957172466899529,0.22643830830532097,0.88911462992143742,0.29991519676043171,0.2658771236969088,0.50186453866180236,1.3502918594607054,0.72326838226148848,1.5093381054330621,2.595729845445915,4.0277192467409657,4.7521764358429239,1.4571952693339987,0.74030247794271509,{"$f":"AE698","v":1.073781384017102},0.75185084562414706,0.95999160188462096,0.69823451268933689,0.38080680641342995]
[{"$f":"ROW()","v":118},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,1.5375612367399037E-2,2.0286123770172821,2.0319053604360944,0.20864307112681379,0.26710436629615114,4.3826400114667123E-3,6.6122412539008023E-4,8.3718951430234115E-3,2.2238925796431535E-2,0,0.19081859403956711,0.66322372238350524,5.0173808524351475,{"$f":"AE699","v":6.5604387028210739E-2},6.7662043887137438E-2,6.7008215002728161E-2,6.8436746917257735E-2,6.8909432363161507E-2]
[{"$f":"ROW()","v":119},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,5.1122332465834128E-2,0.14295271205716714,0.18414988432482129,0.12756714107854095,1.2788571634472388,0.85124971453654319,4.8370175109227471,10.422256528851081,0.1650035043135252,0.44807234197957285,0.67634788523590772,1.4310112712261567,9.4274697140404786,2.8711714858730173,{"$f":"AE700","v":1.8990733378627802},0.35001726840483122,0.30180559141977553,0.10297072033012661,0.10325301699698354]
[{"$f":"ROW()","v":120},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,22.751077956508848,26.790771841289466,23.733445561973852,21.625210397422336,23.285678122902677,10.401769943613095,22.700779728417448,20.261498500139055,22.79308242386486,32.811967500321771,17.884306467574397,29.750836491159912,29.999440403298767,28.18451207005505,26.367752637984854,31.371797744737346,{"$f":"AE701","v":28.054822987470533},28.675729912698653,30.91081388916859,31.821305359778354,32.33244101920274]
[{"$f":"ROW()","v":121},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.3500156570810226E-15,0.79920296419996972,1.3120295384469687,4.4724574788992522,5.5707351478732283,0.40320780555714669,1.2291293139045296,1.0590336492196342,1.0467445188382933,1.5794385756564506,0.48575031520316775,{"$f":"AE702","v":0.78768329116063796},0.78768329116063796,0.87413431431059885,0.87596172100085667,0.87596172100085667]
[{"$f":"ROW()","v":122},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.5347625063581265,1.3361999993724942,2.1512981572960794,2.0466323248598299,3.3579183159950086,3.5586303377916222,{"$f":"AE703","v":3.3089121839368132},4.6814227996348325,1.867154274579494,2.9662154004893027,3.1059751397820619]
[{"$f":"ROW()","v":123},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O704","v":0.5102695653550251},1.4103964589672238E-3,0,3.1849913737761955,2.3045793964707553,2.0597263304495916,4.7043963038999248,3.5578668011021306,5.6754326702211202,3.527621715833559,5.2798761685835052,3.3043209217737148,9.6996479018841217,8.419639160981534,2.6817382084428725,2.2196108797477936,7.3524621444230345,8.5827525488579983,6.7222013045169202,5.022477367683293,7.5889447541770831]
[{"$f":"ROW()","v":124},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":125},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O706","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.80547690090538315,0.59125753515379575,{"$f":"AE706","v":1.1942294318150735},1.9811060646174934,1.4443769588514226,1.4294105902922791,1.4942032367419731]
[{"$f":"ROW()","v":126},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE707","v":0},0,0,0,0]
[{"$f":"ROW()","v":127},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O708","v":0},0,0,0,0,0,0,0,0,0,0,0.87337029353929896,2.3629952157813743,0.42134855911293784,6.7870611228168396E-3,2.0229949999999999,{"$f":"AE708","v":0},0,0,0,0]
[{"$f":"ROW()","v":128},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28362224570027628,0.67879448821921573,{"$f":"AE709","v":0},0,0,0,0]
[{"$f":"ROW()","v":129},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O112:O128)","v":33.691958475083474},40.594027556633129,42.663750511317886,43.458084549730508,51.934679168634439,30.189875912108395,45.154367483418575,42.207599445831548,86.446725863368954,76.633263972206663,42.319722501428458,73.534829476168426,84.093096131278671,84.097000805399063,85.411448598693283,78.840826521924555,{"$f":"SUM(AE112:AE128)","v":87.133332290159444},81.888090069150692,80.489439651011281,79.63982843445207,81.038784303084768]
["Redundant Assets, Asset Disposal & Asset Addition"]
[{"$f":"ROW()","v":131},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O310+O444+O578+O712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":132},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O311+O445+O579+O713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":133},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O312+O446+O580+O714","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":134},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O313+O447+O581+O715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":135},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O314+O448+O582+O716","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":136},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O315+O449+O583+O717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":137},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O316+O450+O584+O718","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O317+O451+O585+O719","v":0},0,0,0,-1.2580221676697079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":139},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O318+O452+O586+O720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":140},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O319+O453+O587+O721","v":0},0,0,0,0,0,0,0,0,0,-3.8705334252927541E-2,-1.5466611009039191E-2,-0.20286726621937196,-6.3572838320331742E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":141},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O320+O454+O588+O722","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-0.20724724365213301,-0.51563002248884937,0,0,0,0,0,0]
[{"$f":"ROW()","v":142},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O321+O455+O589+O723","v":0},0,0,0,0,0,0,0,0,0,-3.7720340433808155E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":143},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"O322+O456+O590+O724","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":144},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O323+O457+O591+O725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O324+O458+O592+O726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O325+O459+O593+O727","v":0},0,0,0,-4.1386756149441055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O326+O460+O594+O728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O131:O147)","v":0},0,0,0,-5.3966977826138134,0,0,0,0,0,{"$f":"SUM(Y131:Y147)","v":-4.2477368296308354E-2},-1.5466611009039191E-2,-0.20286726621937196,-0.2136045274841662,-0.51563002248884937,0,{"$f":"SUM(AE131:AE147)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":150},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O329+O463+O597+O731","v":-2.4138981800760941},-2.4216452154896362,-2.4314329739910514,-2.4412207324924675,-2.4500054003468752,-1.2932940007002431,-2.6842663373970539,-2.7267724251387389,-2.7982524809903389,-2.907003689034561,-1.6300640741257109,-3.2680398782783056,-3.3427917198866655,-3.5512245731536694,-3.5753347577205887,-3.5898553649457958,-3.476887561506353,-3.5106679192912922,-3.5454361558553762,-3.5981999070732869,-3.6309286291961032]
[{"$f":"ROW()","v":151},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O330+O464+O598+O732","v":0},0,0,0,0,0,0,0,0,0,0,-2.1562959084133873E-2,-4.2447592191244873E-2,-4.2447592191244873E-2,-4.2447592191244873E-2,-4.3715147303154157E-2,-7.2460647493718403E-2,-7.2460647493718403E-2,-7.2460647493718403E-2,-7.2460647493718416E-2,-7.2460647493718416E-2]
[{"$f":"ROW()","v":152},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O331+O465+O599+O733","v":-6.6488484257978264},-6.780228158847339,-6.9028851736373618,-7.0062949065791766,-7.1233271098980868,-2.9688785667502464,-5.9377571335004928,-5.9377571335004919,-5.9377571335004919,-5.9377571335004919,-2.9688785667502446,-5.9377571335004911,-5.9377571335004911,-5.9377571335004893,-5.9377571335004893,-5.9377571335004893,-5.9377571335004875,-5.9377571335004875,-5.9377571335004875,-5.9377571335004866,-5.9377571335004866]
[{"$f":"ROW()","v":153},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O332+O466+O600+O734","v":-4.0953178479694854},-4.1367868198433531,-4.1803896641901206,-4.2229495957003902,-4.2715893579532898,-2.9269289946923305,-5.964541138770918,-6.2000126217543308,-6.4471099602343998,-6.6930671827844872,-3.5286795964061008,-7.2842849435513966,-7.7843836917614855,-8.2748591508701228,-8.7360185088261151,-9.1986666783057203,-9.8481655454295698,-10.526434049367609,-11.08027041746378,-11.632314236138392,-12.19961913550636]
[{"$f":"ROW()","v":154},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O333+O467+O601+O735","v":-1.418696266922542},-1.418696266922542,-1.418696266922542,-1.418696266922542,-1.418696266922542,-0.7093481334612709,-1.4186962669225418,-1.4186962669225418,-1.4186962669225418,-1.4186962669225418,-0.70934813346127079,-1.4186962669225416,-1.4186962669225416,-1.4186962669225416,-1.4186962669225418,-1.4186962669225422,-1.4188338650743371,-1.4188338650743371,-1.4188338650743368,-1.4188338650743368,-1.4188338650743368]
[{"$f":"ROW()","v":155},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O334+O468+O602+O736","v":-0.6268934542273028},-0.62956164817556559,-0.63218070419825678,-0.63463606826880392,-0.63766163822626887,-0.34876326622719422,-0.7179696470030924,-0.72595607030487053,-0.73296930503078073,-0.74113513267780518,-0.38752935610308031,-0.81316910898635553,-0.88564231031291341,-0.9254836961566536,-0.96452546141478313,-1.003696324331262,-1.1602858458643786,-1.1871303804648061,-1.2059266516054099,-1.2299264416525253,-1.2473823044697587]
[{"$f":"ROW()","v":156},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O335+O469+O603+O737","v":-0.1337788689993637},-0.13404870553504494,-0.13431357271397631,-0.13456188559807683,-0.13486786384838925,-9.244028964979642E-2,-0.2462544585365084,-0.25922665692560287,-0.25922665692560287,-0.25922665692560287,-0.12312412263200259,-0.24645791943624029,-0.24646046699728147,-0.26140930206822693,-0.47882673676373672,-0.58608666049704938,-9.7921559702880967E-2,-0.38842444994287517,-0.39011600104005362,-0.39179120641512188,-0.25972325608868974]
[{"$f":"ROW()","v":157},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O336+O470+O604+O738","v":-0.12825398310357086},-0.12871058145645117,-0.12915877101435069,-0.12957894856218724,-0.13009670337532672,-2.037088487366108E-2,-6.3289484796921633E-2,-0.12622585656886615,-0.33093973056326276,-0.33093973056326276,-0.21526890297978074,-0.47364742349286582,-0.80135920848240194,-0.81834341956861645,-0.82980303607576467,-0.83032764051865027,2.294145751533545E-2,-0.88731017390980615,-0.89606060561992695,-0.87437513517603882,-0.87694940318429182]
[{"$f":"ROW()","v":158},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O337+O471+O605+O739","v":-14.546469742975432},-15.662863407590528,-16.737572069343134,-17.576721486256496,-18.561816857309438,-4.5326472454588069,-9.5115314291678068,-10.565287143677388,-11.761791345532034,-12.952460925689438,-6.6766245645059517,-14.070045224588581,-15.42005798822685,-16.756460189528379,-18.126790917681738,-19.522923709957524,-19.810811347910448,-20.93300426740926,-22.080033463917204,-23.316466019483947,-24.58931823387508]
[{"$f":"ROW()","v":159},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O338+O472+O606+O740","v":0},-5.3059487205999559E-16,0,0,0,0,-0.7157603075849438,-0.79519138448997184,-0.79519138448997184,-0.79519138448997184,-0.77012229799411569,-1.5529622049456664,-1.7268546386256065,-1.6452480577909563,-1.7704249977560895,-1.8760770532181386,-1.8642302049421366,-1.849577719321474,-1.8062792213213963,-1.5632209466606732,-1.12381050142825]
[{"$f":"ROW()","v":160},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O339+O473+O607+O741","v":0},0,0,0,0,0,0,0,0,0,0,-0.35977599143842021,-0.91129447836241395,-1.0776416326255771,-1.3672668079964982,-2.3204331022159481,0.17467240906107245,-1.2902102084900637,-1.7583524884535469,-1.9450679159114967,-2.2416894559604268]
[{"$f":"ROW()","v":161},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O340+O474+O608+O742","v":-1.6840987899922957},-2.6176503669821458,-3.425476947335806,-4.1035068857311163,-5.0823685994120806,-0.50622414715897934,-1.774446947291952,-2.8958364300628014,-3.7419154146325813,-4.6907374266835609,-0.9227767785283818,-4.1601777440346286,-5.4329492155182564,-6.2645098738546796,-6.5294949730707001,-6.533007322735334,-2.4708387195804185,-7.0418469157838022,-6.1249271159538861,-5.4176824082247999,-5.9799008490458068]
[{"$f":"ROW()","v":162},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"O341+O475+O609+O743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":163},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O342+O476+O610+O744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.14862318694931104,-0.26804613013081835,-0.46615673659256773,-0.61059443247770995,-0.75353549150693788]
[{"$f":"ROW()","v":164},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O343+O477+O611+O745","v":-3.381994165523218},-3.381994165523218,-3.381994165523218,-3.381994165523218,-3.3819941655232171,0,0,0,0,0,0,0,0,0,0,0,-5.5512506483973434E-16,0,0,0,0]
[{"$f":"ROW()","v":165},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O344+O478+O612+O746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":166},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O345+O479+O613+O747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.6886960316902008E-3,-1.4611631774538086E-2,-1.4611631774538086E-2,-1.4611631774538086E-2,-1.4611631774538086E-2,-1.4611631774538086E-2]
[{"$f":"ROW()","v":167},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O150:O166)","v":-35.078249725587135},-37.312185336365822,-39.374100308869821,-41.050160941634473,-43.192423962815511,-13.398895528972529,-29.034513150972231,-31.650961989345603,-34.223849678822006,-36.726215529271727,{"$f":"SUM(Y150:Y166)","v":-17.932416393486644},-39.606576798259617,-43.950694710788149,-46.974080888231157,-49.77738718992029,-52.865931100483309,{"$f":"SUM(AE150:AE166)","v":-46.123813383152168},-55.32631549195488,-56.797222135666217,-58.023301927057062,-60.346520538104784]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":169},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T482+T616+T750","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":170},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T483+T617+T751","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":171},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T484+T618+T752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":172},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T485+T619+T753","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":173},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T486+T620+T754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":174},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T487+T621+T755","v":0},0,0,0,-1.5948104600920214E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":175},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T488+T622+T756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":176},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T489+T623+T757","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":177},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T490+T624+T758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":178},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T491+T625+T759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":179},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T492+T626+T760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":180},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T493+T627+T761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":181},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T494+T628+T762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":182},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T495+T629+T763","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":183},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T496+T630+T764","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":184},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T497+T631+T765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":185},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T498+T632+T766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":186},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T169:T185)","v":0},0,0,0,-1.5948104600920214E-2,{"$f":"SUM(Y169:Y185)","v":0},0,0,0,0,0,{"$f":"SUM(AE169:AE185)","v":0},0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":188},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S769+S348","v":0.2267983943344751},null,null,null,null,{"$f":"X769+X348","v":0}]
[{"$f":"ROW()","v":189},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":190},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2173416457706652,null,null,null,null,0]
[{"$f":"ROW()","v":191},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3635023949661976E-4,null,null,null,null,0]
[{"$f":"ROW()","v":192},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]
[{"$f":"ROW()","v":193},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4443483748410118E-2,null,null,null,null,0]
[{"$f":"ROW()","v":194},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.370573447720153E-3,null,null,null,null,0]
[{"$f":"ROW()","v":195},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9137394012476436E-2,null,null,null,null,0]
[{"$f":"ROW()","v":196},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]
[{"$f":"ROW()","v":197},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0926521113680714,null,null,null,null,0]
[{"$f":"ROW()","v":198},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":199},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0020659639970093,null,null,null,null,0]
[{"$f":"ROW()","v":200},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]
[{"$f":"ROW()","v":201},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":202},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7772242011382389E-15,null,null,null,null,0]
[{"$f":"ROW()","v":203},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":204},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":205},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S188:S204)","v":12.625145916918326},null,null,null,null,{"$f":"SUM(X188:X204)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":207},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N367+N501+N635+N788","v":241.27575865750501},{"$f":"O55+O74+O93+O112+O150+O131+O169+O188","v":239.49777659195027},238.96996516985143,238.50653546308078,240.11662834630903,250.58219363718308,258.93720986623487,260.17123623566971,260.61582879382303,280.36467804336127,282.63408350082642,281.75020417235083,279.0120850160605,278.0464563435691,280.92060029974658,282.72219642086378,281.68522031388653,280.9107613751753,280.18155238101076,280.85721632258816,279.8773141853402,276.79084993436953]
[{"$f":"ROW()","v":208},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,{"$f":"O56+O75+O94+O113+O151+O132+O170+O189","v":0},0,0,0,0,0,0,0,0,0,1.169741244637583,2.5473203150062758,3.226894546382161,3.6245946863063954,4.1382607231003536,4.0945455757971994,4.0220849283034807,3.9496242808097621,3.8771636333160435,3.8047029858223249,3.7322423383286063]
[{"$f":"ROW()","v":209},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,307.67292537091055,{"$f":"O57+O76+O95+O114+O152+O133+O171+O190","v":301.02407694511271},294.24384878626535,287.340963612628,280.33466870604883,274.42868324192142,234.54140677326936,228.60364963976886,222.66589250626836,216.72813537276787,210.79037823926737,207.82149967251712,201.88374253901662,195.94598540551613,190.00822827201563,184.07047113851513,178.13271400501463,172.19495687151414,166.25719973801364,160.31944260451314,154.38168547101264,148.44392833751215]
[{"$f":"ROW()","v":210},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,145.4162582403616,{"$f":"O58+O77+O96+O115+O153+O134+O172+O191","v":150.9782295786442},157.77336161626653,169.7045795770652,179.69343251144619,186.4985474877339,226.11069810496204,231.42447538798947,237.50908376959197,255.82893335881778,267.53621050247369,277.62646096424561,302.38804461244996,325.62108972154789,348.08483217967392,372.19659511015243,389.72818457869892,420.57435355291943,443.27632587269005,465.31690885907062,487.72111286837816,510.06531853105281]
[{"$f":"ROW()","v":211},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,39.147719031174276,{"$f":"O59+O78+O97+O116+O154+O135+O173+O192","v":36.89196058494381},35.473264318021265,34.05456805109872,32.635871784176175,31.217175517253633,30.50782738379236,29.089131116869819,27.670434849947277,26.251738583024736,24.833042316102194,24.123694182640925,22.704997915718383,21.286301648795842,19.8676053818733,18.448909114950759,17.030212848028217,15.61137898295388,14.192545117879543,12.773711252805207,11.35487738773087,9.9360435226565329]
[{"$f":"ROW()","v":212},null,null,"Regulators",null,null,null,null,null,null,null,null,null,13.691396612717169,{"$f":"O60+O79+O98+O117+O155+O136+O174+O193","v":13.201908810936018},13.548439830788659,13.715830851259398,13.307633091295914,13.603529566739491,13.554681497272728,13.102588973966544,12.878497442323475,13.495819996753401,13.462005141736165,14.583813891066148,16.366374627525708,19.508451563953759,23.335144303640028,23.827814111559242,23.564420265170696,23.47791580332342,23.042636268482759,22.796701218761971,22.26500928979878,21.398433791742448]
[{"$f":"ROW()","v":213},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,2.601815485491016,{"$f":"O61+O80+O99+O118+O156+O137+O175+O194","v":2.4084367138356608},2.2743880083006158,2.1400744355866395,2.0208881623559618,3.9170032489725748,5.8564683197588723,5.8188569323491777,5.8267346417197263,5.5718906248055902,5.3133251920053777,5.1985729645163978,4.9743539708765887,4.7278935038793071,4.6573027958506472,4.8416997814704157,9.2729939734085143,9.2406768007338442,8.9199143946781074,8.5968066086407813,8.2734521491429156,8.0826383254173884]
[{"$f":"ROW()","v":214},null,null,"Buildings",null,null,null,null,null,null,null,null,null,2.3051483550631668,{"$f":"O62+O81+O100+O119+O157+O138+O176+O195","v":2.1768943719595959},2.0481837905031446,1.9701473519546282,1.983521115449608,0.8186895227418709,0.94161908376230152,2.1571867624126191,2.8822106203802962,7.3882884007397802,17.479605199027599,17.429339800361344,17.403764718848048,17.278753395601555,17.891421247259096,26.489087925223807,28.529931770578173,30.451946565956291,29.914653660451314,29.320398646251164,28.548994231405253,27.775297845217946]
[{"$f":"ROW()","v":215},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,152.06782983635503,{"$f":"O63+O82+O101+O120+O158+O139+O177+O196","v":160.27243804988845},171.40034648358738,178.39621997621808,182.44470888738391,187.35562168088853,193.22474437904282,206.41399267829246,216.11020403475413,227.14149511308696,247.00100168771931,258.20868359078776,273.88947485735912,288.46885727243102,299.89690915295773,308.13787087326085,319.98674490804069,328.23075654760078,335.97348219289017,344.80426261814159,353.30910195843603,361.0522247437637]
[{"$f":"ROW()","v":216},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,3.5852953150360611,{"$f":"O64+O83+O102+O121+O159+O140+O178+O197","v":-4.0392962775945538},-4.0392962775945547,-4.0392962775945547,-4.0392962775945547,5.3355833773516714E-2,3.5305169857682595,3.6139596423832856,4.130797796340282,7.8080638907495619,12.58360765413282,12.177987827442923,11.838688325392747,10.968000069767402,10.363139246982707,10.172152824883067,8.7818260868680973,7.7052791730865984,6.643384744925763,5.7112398379149649,5.0239806122551478,4.7761318318277546]
[{"$f":"ROW()","v":217},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,{"$f":"O65+O84+O103+O122+O160+O141+O179+O198","v":0},0,0,0,0,0,0,0,0,0,1.5347625063581265,2.5111865142922003,3.7511901932258653,4.5129336418079857,5.9879551273176466,7.2261523628933206,10.709736955891206,14.100949547035974,14.209751333161922,15.230898817739728,16.095184501561363]
[{"$f":"ROW()","v":218},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,8.4204939499614788,{"$f":"O66+O85+O104+O123+O161+O142+O180+O199","v":7.2466647253242069},4.6304247548010284,1.2049478074652225,0.28643229551030203,4.510709056565986,6.1896721963780443,9.1196215529860165,9.781651924025347,11.715169179613886,10.552053468763884,14.905380824775627,14.049524002514714,18.316222688880579,20.471351976007433,16.623595211379605,12.310198768392066,17.191822193234682,18.732727826308881,19.330002014871916,18.934796974330411,20.54384087946169]
[{"$f":"ROW()","v":219},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,0,{"$f":"O67+O86+O105+O124+O162+O143+O181+O200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":220},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0,{"$f":"O68+O87+O106+O125+O163+O144+O182+O201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.80547690090538315,1.3967344360591789,2.4423406809249415,4.155400615411617,5.1336208376704713,5.9524369954850407,6.6931047407200763]
[{"$f":"ROW()","v":221},null,null,"FRC",null,null,null,null,null,null,null,null,null,16.909970827616089,{"$f":"O69+O88+O107+O126+O164+O145+O183+O202","v":13.527976662092872},10.145982496569655,6.7639883310464368,3.3819941655232189,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,2.998455975698755E-15,2.998455975698755E-15,2.998455975698755E-15,2.998455975698755E-15,2.998455975698755E-15]
[{"$f":"ROW()","v":222},null,null,"Land",null,null,null,null,null,null,null,null,null,8.1328361146699866,{"$f":"O70+O89+O108+O127+O165+O146+O184+O203","v":8.1328361146699866},8.1328361146699866,8.1328361146699866,8.1328361146699866,3.9941604997258811,3.9941604997258811,3.9941604997258811,3.9941604997258811,3.9941604997258811,3.9941604997258811,3.9941604997258811,4.8675307932651801,7.2305260090465548,7.6518745681594931,7.6586616292823102,9.6816566292823101,9.6816566292823101,9.6816566292823101,9.6816566292823101,9.6816566292823101,9.6816566292823101]
[{"$f":"ROW()","v":223},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0,{"$f":"O71+O90+O109+O128+O166+O147+O185+O204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.28362224570027628,0.95772803788780181,0.94311640611326375,0.92850477433872569,0.91389314256418763,0.89928151078964957,0.88466987901511152]
[{"$f":"ROW()","v":224},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N207:N223)","v":941.22744779686138},{"$f":"SUM(O207:O223)","v":931.31990287176336},{"$f":"SUM(P207:P223)","v":934.6017450920308},{"$f":"SUM(Q207:Q223)","v":937.89139529447868},{"$f":"SUM(R207:R223)","v":940.29931890257467},{"$f":"SUM(S207:S223)","v":956.97966929349991},977.38900508996755,993.50885942241382,1004.0654968788998,1056.2883730634467,1096.1794734017806,1120.5243021414265,1154.437088208326,1194.3766223625973,1231.2859377522809,1266.4043691385652,1292.379264560006,{"$f":"SUM(AE207:AE223)","v":1333.3887834670134},1359.9505580442092,1383.6427755595546,1405.2593020669492,1425.9515658319294]
[{"$f":"\"ICB Account [m$\"&Input!$G$43&\"]\"","v":"ICB Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":226}]
[{"$f":"ROW()","v":227}]
[{"$f":"ROW()","v":228}]
[{"$f":"ROW()","v":229}]
[{"$f":"ROW()","v":230}]
[{"$f":"ROW()","v":231}]
[{"$f":"ROW()","v":232}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":234},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"Input!$F$77","v":106},{"$f":"(I234-I$9)*(I234>J$9)","v":105},{"$f":"(J234-J$9)*(J234>K$9)","v":104},103,102,101,100,99,98,97,96,95,94.5,93.5,92.5,91.5,90.5,90,89,88,87,86,85,84,83,82,81]
[{"$f":"ROW()","v":235},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"Input!$F$77","v":106},{"$f":"(I235-I$9)*(I235>J$9)","v":105},104,103,102,101,100,99,98,97,96,95,94.5,93.5,92.5,91.5,90.5,90,89,88,87,86,85,84,83,82,81]
[{"$f":"ROW()","v":236},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"Input!$F$79","v":51},{"$f":"(I236-I$9)*(I236>J$9)","v":50},49,48,47,46,45,44,43,42,41,40,39.5,38.5,37.5,36.5,35.5,35,34,33,32,31,30,29,28,27,26]
[{"$f":"ROW()","v":237},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"Input!$F$80","v":41},{"$f":"(I237-I$9)*(I237>J$9)","v":40},39,38,37,36,35,34,33,32,31,30,29.5,28.5,27.5,26.5,25.5,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":238},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"Input!$F$81","v":33},{"$f":"(I238-I$9)*(I238>J$9)","v":32},31,30,29,28,27,26,25,24,23,22,21.5,20.5,19.5,18.5,17.5,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":239},null,null,"Regulators",null,null,null,null,{"$f":"Input!$F$82","v":28},{"$f":"(I239-I$9)*(I239>J$9)","v":27},26,25,24,23,22,21,20,19,18,17,16.5,15.5,14.5,13.5,12.5,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":240},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"Input!$F$83","v":25},{"$f":"(I240-I$9)*(I240>J$9)","v":24},23,22,21,20,19,18,17,16,15,14,13.5,12.5,11.5,10.5,9.5,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":241},null,null,"Buildings",null,null,null,null,{"$f":"Input!$F$84","v":24},{"$f":"(I241-I$9)*(I241>J$9)","v":23},22,21,20,19,18,17,16,15,14,13,12.5,11.5,10.5,9.5,8.5,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":242},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"Input!$F$85","v":11},{"$f":"(I242-I$9)*(I242>J$9)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":243},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"Input!$F$86","v":11},{"$f":"(I243-I$9)*(I243>J$9)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},null,null,"Vehicle",null,null,null,null,{"$f":"Input!$F$87","v":11},{"$f":"(I244-I$9)*(I244>J$9)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":245},null,null,"Information Technology",null,null,null,null,{"$f":"Input!$F$88","v":6},{"$f":"(I245-I$9)*(I245>J$9)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":246},null,null,"Miscellaneous IT equipment",null,null,null,null,{"$f":"Input!$F$89","v":0},{"$f":"(I246-I$9)*(I246>J$9)","v":0},{"$f":"(J246-J$9)*(J246>K$9)","v":0},{"$f":"(K246-K$9)*(K246>L$9)","v":0},{"$f":"(L246-L$9)*(L246>M$9)","v":0},{"$f":"(M246-M$9)*(M246>N$9)","v":0},{"$f":"(N246-N$9)*(N246>O$9)","v":0},{"$f":"(O246-O$9)*(O246>P$9)","v":0},{"$f":"(P246-P$9)*(P246>Q$9)","v":0},{"$f":"(Q246-Q$9)*(Q246>R$9)","v":0},{"$f":"(R246-R$9)*(R246>S$9)","v":0},{"$f":"(S246-S$9)*(S246>T$9)","v":0},{"$f":"(T246-T$9)*(T246>U$9)","v":0},{"$f":"(U246-U$9)*(U246>V$9)","v":0},{"$f":"(V246-V$9)*(V246>W$9)","v":0},{"$f":"(W246-W$9)*(W246>X$9)","v":0},{"$f":"(X246-X$9)*(X246>Y$9)","v":0},{"$f":"(Y246-Y$9)*(Y246>Z$9)","v":0},{"$f":"(Z246-Z$9)*(Z246>AA$9)","v":0},{"$f":"(AA246-AA$9)*(AA246>AB$9)","v":0},{"$f":"(AB246-AB$9)*(AB246>AC$9)","v":0},{"$f":"(AC246-AC$9)*(AC246>AD$9)","v":0},{"$f":"(AD246-AD$9)*(AD246>AE$9)","v":0},{"$f":"(AE246-AE$9)*(AE246>AF$9)","v":0},{"$f":"(AF246-AF$9)*(AF246>AG$9)","v":0},{"$f":"(AG246-AG$9)*(AG246>AH$9)","v":0},{"$f":"(AH246-AH$9)*(AH246>AI$9)","v":0}]
[{"$f":"ROW()","v":247},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"Input!$F$90","v":0},{"$f":"(I247-I$9)*(I247>J$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":248},null,null,"FRC",null,null,null,null,{"$f":"Input!$F$91","v":6},{"$f":"(I248-I$9)*(I248>J$9)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":249},null,null,"Land",null,null,null,null,{"$f":"Input!$F$92","v":0},{"$f":"(I249-I$9)*(I249>J$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":250},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"Input!$F$93","v":0},{"$f":"(I250-I$9)*(I250>J$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":251}]
["Opening Asset Value"]
[{"$f":"ROW()","v":253},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N367","v":237.56814227929016},{"$f":"O367","v":235.19246085649726},232.81677943370437,230.44109801091147,228.06541658811858,225.68973516532569,224.50189445392922,222.12621303113633,219.75053160834344,217.37485018555054,214.99916876275765,213.81132805136119,211.43564662856829,209.0599652057754,206.6842837829825,204.30860236018961,{"$f":"AD367","v":201.93292093739672},199.55723951460382,197.18155809181093,194.80587666901803,192.43019524622514]
[{"$f":"ROW()","v":254},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O368","v":0},{"$f":"P368","v":0},{"$f":"Q368","v":0},{"$f":"R368","v":0},0,0,0,0,0,{"$f":"X368","v":0},{"$f":"Y368","v":0},{"$f":"Z368","v":0},{"$f":"AA368","v":0},{"$f":"AB368","v":0},{"$f":"AC368","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":255},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,267.19907100752209,{"$f":"O369","v":261.2613138740216},255.3235567405211,249.3857996070206,243.4480424735201,237.51028534001961,234.54140677326936,228.60364963976886,222.66589250626836,216.72813537276787,210.79037823926737,207.82149967251712,201.88374253901662,195.94598540551613,190.00822827201563,184.07047113851513,178.13271400501463,172.19495687151414,166.25719973801364,160.31944260451314,154.38168547101264]
[{"$f":"ROW()","v":256},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,140.4010144431852,{"$f":"O370","v":136.38955688766563},132.37809933214606,128.36664177662649,124.35518422110692,120.34372666558735,118.33799788782757,114.32654033230799,110.3150827767884,106.30362522126882,102.29216766574923,100.28643888798945,96.274981332469864,92.263523776950279,88.252066221430695,84.240608665911111,80.229151110391527,76.217693554871957,72.206235999352373,68.194778443832803,64.183320888313233]
[{"$f":"ROW()","v":257},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,39.141861386216554,{"$f":"O371","v":36.886102939986088},35.467406673063543,34.048710406140998,32.630014139218453,31.211317872295911,30.501969738834639,29.083273471912097,27.664577204989556,26.245880938067014,24.827184671144472,24.117836537683203,22.699140270760662,21.28044400383812,19.861747736915579,18.443051469993037,17.024355203070495,15.605658936147954,14.186962669225412,12.768266402302871,11.349570135380329]
[{"$f":"ROW()","v":258},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,13.502082790947922,{"$f":"O372","v":12.888351754995744},12.274620719043567,11.660889683091389,11.047158647139211,10.433427611187033,10.126562093210945,9.5128310572587669,8.8991000213065892,8.2853689853544115,7.6716379494022329,7.364772431426144,6.7510413954739654,6.1373103595217868,5.5235793235696082,4.9098482876174296,4.296117251665251,3.6823862157130725,3.0686551797608939,2.4549241438087153,1.8411931078565364]
[{"$f":"ROW()","v":259},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,2.6013984136439019,{"$f":"O373","v":2.4080196419885467},2.2742407729891831,2.1404619039898196,2.0066830349904561,1.8729041659910923,1.8060147314914106,1.6722358624920468,1.5384569934926831,1.4046781244933193,1.2708992554939555,1.2040098209942736,1.0702309519949098,0.93645208299554594,0.80267321399618208,0.66889434499681832,0.53511547599745457,0.40133660699809093,0.26755773799872729,0.13377886899936364,0]
[{"$f":"ROW()","v":260},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,2.2680278316715619,{"$f":"O374","v":2.142026285467586},2.0160247392636101,1.8900231930596345,1.7640216468556589,0.37999793298197537,0.36538262786728398,0.33615201763790126,0.30692140740851853,0.27769079717913581,0.24846018694975308,0.23384488183506169,0.20461427160567891,0.17538366137629613,0.14615305114691335,0.11692244091753058,8.7691830688147815E-2,5.8461220458765215E-2,2.9230610229382607E-2,0,0]
[{"$f":"ROW()","v":261},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,50.582004610817371,{"$f":"O375","v":40.4656036886539},30.349202766490428,20.232801844326957,10.116400922163484,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,0,0,0,0]
[{"$f":"ROW()","v":262},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,3.5319394812625435,{"$f":"O376","v":-4.0926521113680714},-4.0926521113680714,-4.0926521113680714,-4.0926521113680714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":263},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0,0,0,0,{"$f":"X377","v":0},{"$f":"Y377","v":0},{"$f":"Z377","v":0},{"$f":"AA377","v":0},{"$f":"AB377","v":0},{"$f":"AC377","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":264},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":265},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"N379","v":0},{"$f":"O379","v":0},{"$f":"P379","v":0},{"$f":"Q379","v":0},{"$f":"R379","v":0},{"$f":"S379","v":0},{"$f":"T379","v":0},{"$f":"U379","v":0},{"$f":"V379","v":0},{"$f":"W379","v":0},{"$f":"X379","v":0},{"$f":"Y379","v":0},{"$f":"Z379","v":0},{"$f":"AA379","v":0},{"$f":"AB379","v":0},{"$f":"AC379","v":0},{"$f":"AD379","v":0},{"$f":"AE379","v":0},{"$f":"AF379","v":0},{"$f":"AG379","v":0},{"$f":"AH379","v":0}]
[{"$f":"ROW()","v":266},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"N380","v":0},{"$f":"O380","v":0},{"$f":"P380","v":0},{"$f":"Q380","v":0},{"$f":"R380","v":0},{"$f":"S380","v":0},{"$f":"T380","v":0},{"$f":"U380","v":0},{"$f":"V380","v":0},{"$f":"W380","v":0},{"$f":"X380","v":0},{"$f":"Y380","v":0},{"$f":"Z380","v":0},{"$f":"AA380","v":0},{"$f":"AB380","v":0},{"$f":"AC380","v":0},{"$f":"AD380","v":0},{"$f":"AE380","v":0},{"$f":"AF380","v":0},{"$f":"AG380","v":0},{"$f":"AH380","v":0}]
[{"$f":"ROW()","v":267},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"N381","v":0},{"$f":"O381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD381","v":0},{"$f":"AE381","v":0},{"$f":"AF381","v":0},{"$f":"AG381","v":0},{"$f":"AH381","v":0}]
[{"$f":"ROW()","v":268},null,null,"Land",null,null,null,null,null,null,null,null,null,null,7.4726718221347328,7.4726718221347328,7.4726718221347328,7.4726718221347328,7.4726718221347328,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273]
[{"$f":"ROW()","v":269},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":270},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O253:O269)","v":764.26821406669205},731.01345564004305,706.27995088798855,681.54644613593405,656.81294138387955,{"$f":"SUM(T253:T269)","v":630.77539096057933},{"$f":"SUM(U253:U269)","v":623.51522451362098},608.9948916197045,594.47455872578803,579.95422583187178,{"$f":"SUM(Y253:Y269)","v":565.43389293795519},558.17372649099696,543.65339359708048,529.13306070316401,514.61272780924776,500.09239491533128,{"$f":"SUM(AE253:AE269)","v":485.57206202141481},471.05172912749839,456.53139623358197,442.01106333966555,427.51996105597851]
[{"$f":"CONCATENATE(\"Adjustments to Opening Asset Value of \",A$225)","v":"Adjustments to Opening Asset Value of ICB Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":272},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y77","v":0}]
[{"$f":"ROW()","v":273},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y78","v":0}]
[{"$f":"ROW()","v":274},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y79","v":0}]
[{"$f":"ROW()","v":275},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y80","v":0}]
[{"$f":"ROW()","v":276},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y81","v":-0.83706217930792248}]
[{"$f":"ROW()","v":277},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y82","v":0}]
[{"$f":"ROW()","v":278},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y83","v":-5.9599902655991535E-2}]
[{"$f":"ROW()","v":279},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y84","v":0}]
[{"$f":"ROW()","v":280},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y85","v":0}]
[{"$f":"ROW()","v":281},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y86","v":-7.6245915926306145}]
[{"$f":"ROW()","v":282},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y87","v":0}]
[{"$f":"ROW()","v":283},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y88","v":0}]
[{"$f":"ROW()","v":284},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y89","v":0}]
[{"$f":"ROW()","v":285},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y90","v":0}]
[{"$f":"ROW()","v":286},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y91","v":0}]
[{"$f":"ROW()","v":287},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y92","v":0}]
[{"$f":"ROW()","v":288},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y93","v":0}]
[{"$f":"ROW()","v":289},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O272:O288)","v":-8.5212536745945293},0,0,0,0,{"$f":"SUM(T272:T288)","v":0},{"$f":"SUM(U272:U288)","v":0},{"$f":"SUM(V272:V288)","v":0},0,0,{"$f":"SUM(Y272:Y288)","v":0},0,0,0,0,0,0,0,0,0,0]
["Adjusted Opening Asset Value"]
[{"$f":"ROW()","v":291},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O253+O272","v":237.56814227929016},235.19246085649726,232.81677943370437,230.44109801091147,228.06541658811858,225.68973516532569,224.50189445392922,222.12621303113633,219.75053160834344,217.37485018555054,214.99916876275765,213.81132805136119,211.43564662856829,209.0599652057754,206.6842837829825,204.30860236018961,201.93292093739672,199.55723951460382,197.18155809181093,194.80587666901803,192.43019524622514]
[{"$f":"ROW()","v":292},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O254+O273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":293},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O255+O274","v":267.19907100752209},261.2613138740216,255.3235567405211,249.3857996070206,243.4480424735201,237.51028534001961,234.54140677326936,228.60364963976886,222.66589250626836,216.72813537276787,210.79037823926737,207.82149967251712,201.88374253901662,195.94598540551613,190.00822827201563,184.07047113851513,178.13271400501463,172.19495687151414,166.25719973801364,160.31944260451314,154.38168547101264]
[{"$f":"ROW()","v":294},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O256+O275","v":140.4010144431852},136.38955688766563,132.37809933214606,128.36664177662649,124.35518422110692,120.34372666558735,118.33799788782757,114.32654033230799,110.3150827767884,106.30362522126882,102.29216766574923,100.28643888798945,96.274981332469864,92.263523776950279,88.252066221430695,84.240608665911111,80.229151110391527,76.217693554871957,72.206235999352373,68.194778443832803,64.183320888313233]
[{"$f":"ROW()","v":295},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O257+O276","v":38.304799206908633},36.886102939986088,35.467406673063543,34.048710406140998,32.630014139218453,31.211317872295911,30.501969738834639,29.083273471912097,27.664577204989556,26.245880938067014,24.827184671144472,24.117836537683203,22.699140270760662,21.28044400383812,19.861747736915579,18.443051469993037,17.024355203070495,15.605658936147954,14.186962669225412,12.768266402302871,11.349570135380329]
[{"$f":"ROW()","v":296},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O258+O277","v":13.502082790947922},12.888351754995744,12.274620719043567,11.660889683091389,11.047158647139211,10.433427611187033,10.126562093210945,9.5128310572587669,8.8991000213065892,8.2853689853544115,7.6716379494022329,7.364772431426144,6.7510413954739654,6.1373103595217868,5.5235793235696082,4.9098482876174296,4.296117251665251,3.6823862157130725,3.0686551797608939,2.4549241438087153,1.8411931078565364]
[{"$f":"ROW()","v":297},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O259+O278","v":2.5417985109879102},2.4080196419885467,2.2742407729891831,2.1404619039898196,2.0066830349904561,1.8729041659910923,1.8060147314914106,1.6722358624920468,1.5384569934926831,1.4046781244933193,1.2708992554939555,1.2040098209942736,1.0702309519949098,0.93645208299554594,0.80267321399618208,0.66889434499681832,0.53511547599745457,0.40133660699809093,0.26755773799872729,0.13377886899936364,0]
[{"$f":"ROW()","v":298},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O260+O279","v":2.2680278316715619},2.142026285467586,2.0160247392636101,1.8900231930596345,1.7640216468556589,0.37999793298197537,0.36538262786728398,0.33615201763790126,0.30692140740851853,0.27769079717913581,0.24846018694975308,0.23384488183506169,0.20461427160567891,0.17538366137629613,0.14615305114691335,0.11692244091753058,8.7691830688147815E-2,5.8461220458765215E-2,2.9230610229382607E-2,0,0]
[{"$f":"ROW()","v":299},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O261+O280","v":50.582004610817371},40.4656036886539,30.349202766490428,20.232801844326957,10.116400922163484,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,0,0,0,0]
[{"$f":"ROW()","v":300},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O262+O281","v":-4.0926521113680714},-4.0926521113680714,-4.0926521113680714,-4.0926521113680714,-4.0926521113680714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":301},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O263+O282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":302},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O264+O283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":303},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"O265+O284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":304},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O266+O285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":305},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O267+O286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O268+O287","v":7.4726718221347328},7.4726718221347328,7.4726718221347328,7.4726718221347328,7.4726718221347328,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273]
[{"$f":"ROW()","v":307},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O269+O288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":308},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O291:O307)","v":755.74696039209755},731.01345564004305,706.27995088798855,681.54644613593405,656.81294138387955,{"$f":"SUM(T291:T307)","v":630.77539096057933},{"$f":"SUM(U291:U307)","v":623.51522451362098},{"$f":"SUM(V291:V307)","v":608.9948916197045},594.47455872578803,579.95422583187178,{"$f":"SUM(Y291:Y307)","v":565.43389293795519},558.17372649099696,543.65339359708048,529.13306070316401,514.61272780924776,500.09239491533128,485.57206202141481,471.05172912749839,456.53139623358197,442.01106333966555,427.51996105597851]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":310},null,null,"High Pressure Mains - Steel",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},{"$f":"Input!U198","v":0},{"$f":"Input!V198","v":0},{"$f":"Input!W198","v":0},{"$f":"Input!X198","v":0},{"$f":"Input!Y198","v":0},{"$f":"Input!Z198","v":0},{"$f":"Input!AA198","v":0},{"$f":"Input!AB198","v":0},{"$f":"Input!AC198","v":0},{"$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":"ROW()","v":311},null,null,"High Pressure Mains - PE",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},{"$f":"Input!U199","v":0},{"$f":"Input!V199","v":0},{"$f":"Input!W199","v":0},{"$f":"Input!X199","v":0},{"$f":"Input!Y199","v":0},{"$f":"Input!Z199","v":0},{"$f":"Input!AA199","v":0},{"$f":"Input!AB199","v":0},{"$f":"Input!AC199","v":0},{"$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":"ROW()","v":312},null,null,"Medium Pressure Mains",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},{"$f":"Input!U200","v":0},{"$f":"Input!V200","v":0},{"$f":"Input!W200","v":0},{"$f":"Input!X200","v":0},{"$f":"Input!Y200","v":0},{"$f":"Input!Z200","v":0},{"$f":"Input!AA200","v":0},{"$f":"Input!AB200","v":0},{"$f":"Input!AC200","v":0},{"$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":"ROW()","v":313},null,null,"Medium / Low Pressure Mains",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},{"$f":"Input!U201","v":0},{"$f":"Input!V201","v":0},{"$f":"Input!W201","v":0},{"$f":"Input!X201","v":0},{"$f":"Input!Y201","v":0},{"$f":"Input!Z201","v":0},{"$f":"Input!AA201","v":0},{"$f":"Input!AB201","v":0},{"$f":"Input!AC201","v":0},{"$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":"ROW()","v":314},null,null,"Low Pressure Mains",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},{"$f":"Input!S202","v":0},{"$f":"Input!T202","v":0},{"$f":"Input!U202","v":0},{"$f":"Input!V202","v":0},{"$f":"Input!W202","v":0},{"$f":"Input!X202","v":0},{"$f":"Input!Y202","v":0},{"$f":"Input!Z202","v":0},{"$f":"Input!AA202","v":0},{"$f":"Input!AB202","v":0},{"$f":"Input!AC202","v":0},{"$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":"ROW()","v":315},null,null,"Regulators",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},{"$f":"Input!U203","v":0},{"$f":"Input!V203","v":0},{"$f":"Input!W203","v":0},{"$f":"Input!X203","v":0},{"$f":"Input!Y203","v":0},{"$f":"Input!Z203","v":0},{"$f":"Input!AA203","v":0},{"$f":"Input!AB203","v":0},{"$f":"Input!AC203","v":0},{"$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":"ROW()","v":316},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O204","v":0},{"$f":"Input!P204","v":0},{"$f":"Input!Q204","v":0},{"$f":"Input!R204","v":0},{"$f":"Input!S204","v":0},{"$f":"Input!T204","v":0},{"$f":"Input!U204","v":0},{"$f":"Input!V204","v":0},{"$f":"Input!W204","v":0},{"$f":"Input!X204","v":0},{"$f":"Input!Y204","v":0},{"$f":"Input!Z204","v":0},{"$f":"Input!AA204","v":0},{"$f":"Input!AB204","v":0},{"$f":"Input!AC204","v":0},{"$f":"Input!AD204","v":0},{"$f":"Input!AE204","v":0},{"$f":"Input!AF204","v":0},{"$f":"Input!AG204","v":0},{"$f":"Input!AH204","v":0},{"$f":"Input!AI204","v":0}]
[{"$f":"ROW()","v":317},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O205","v":0},{"$f":"Input!P205","v":0},{"$f":"Input!Q205","v":0},{"$f":"Input!R205","v":0},{"$f":"Input!S205","v":-1.2580221676697079},{"$f":"Input!T205","v":0},{"$f":"Input!U205","v":0},{"$f":"Input!V205","v":0},{"$f":"Input!W205","v":0},{"$f":"Input!X205","v":0},{"$f":"Input!Y205","v":0},{"$f":"Input!Z205","v":0},{"$f":"Input!AA205","v":0},{"$f":"Input!AB205","v":0},{"$f":"Input!AC205","v":0},{"$f":"Input!AD205","v":0},{"$f":"Input!AE205","v":0},{"$f":"Input!AF205","v":0},{"$f":"Input!AG205","v":0},{"$f":"Input!AH205","v":0},{"$f":"Input!AI205","v":0}]
[{"$f":"ROW()","v":318},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O206","v":0},{"$f":"Input!P206","v":0},{"$f":"Input!Q206","v":0},{"$f":"Input!R206","v":0},{"$f":"Input!S206","v":0},{"$f":"Input!T206","v":0},{"$f":"Input!U206","v":0},{"$f":"Input!V206","v":0},{"$f":"Input!W206","v":0},{"$f":"Input!X206","v":0},{"$f":"Input!Y206","v":0},{"$f":"Input!Z206","v":0},{"$f":"Input!AA206","v":0},{"$f":"Input!AB206","v":0},{"$f":"Input!AC206","v":0},{"$f":"Input!AD206","v":0},{"$f":"Input!AE206","v":0},{"$f":"Input!AF206","v":0},{"$f":"Input!AG206","v":0},{"$f":"Input!AH206","v":0},{"$f":"Input!AI206","v":0}]
[{"$f":"ROW()","v":319},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O207","v":0},{"$f":"Input!P207","v":0},{"$f":"Input!Q207","v":0},{"$f":"Input!R207","v":0},{"$f":"Input!S207","v":0},{"$f":"Input!T207","v":0},{"$f":"Input!U207","v":0},{"$f":"Input!V207","v":0},{"$f":"Input!W207","v":0},{"$f":"Input!X207","v":0},{"$f":"Input!Y207","v":0},{"$f":"Input!Z207","v":0},{"$f":"Input!AA207","v":0},{"$f":"Input!AB207","v":0},{"$f":"Input!AC207","v":0},{"$f":"Input!AD207","v":0},{"$f":"Input!AE207","v":0},{"$f":"Input!AF207","v":0},{"$f":"Input!AG207","v":0},{"$f":"Input!AH207","v":0},{"$f":"Input!AI207","v":0}]
[{"$f":"ROW()","v":320},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O208","v":0},{"$f":"Input!P208","v":0},{"$f":"Input!Q208","v":0},{"$f":"Input!R208","v":0},{"$f":"Input!S208","v":0},{"$f":"Input!T208","v":0},{"$f":"Input!U208","v":0},{"$f":"Input!V208","v":0},{"$f":"Input!W208","v":0},{"$f":"Input!X208","v":0},{"$f":"Input!Y208","v":0},{"$f":"Input!Z208","v":0},{"$f":"Input!AA208","v":0},{"$f":"Input!AB208","v":0},{"$f":"Input!AC208","v":0},{"$f":"Input!AD208","v":0},{"$f":"Input!AE208","v":0},{"$f":"Input!AF208","v":0},{"$f":"Input!AG208","v":0},{"$f":"Input!AH208","v":0},{"$f":"Input!AI208","v":0}]
[{"$f":"ROW()","v":321},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O209","v":0},{"$f":"Input!P209","v":0},{"$f":"Input!Q209","v":0},{"$f":"Input!R209","v":0},{"$f":"Input!S209","v":0},{"$f":"Input!T209","v":0},{"$f":"Input!U209","v":0},{"$f":"Input!V209","v":0},{"$f":"Input!W209","v":0},{"$f":"Input!X209","v":0},{"$f":"Input!Y209","v":0},{"$f":"Input!Z209","v":0},{"$f":"Input!AA209","v":0},{"$f":"Input!AB209","v":0},{"$f":"Input!AC209","v":0},{"$f":"Input!AD209","v":0},{"$f":"Input!AE209","v":0},{"$f":"Input!AF209","v":0},{"$f":"Input!AG209","v":0},{"$f":"Input!AH209","v":0},{"$f":"Input!AI209","v":0}]
[{"$f":"ROW()","v":322},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O210","v":0},{"$f":"Input!P210","v":0},{"$f":"Input!Q210","v":0},{"$f":"Input!R210","v":0},{"$f":"Input!S210","v":0},{"$f":"Input!T210","v":0},{"$f":"Input!U210","v":0},{"$f":"Input!V210","v":0},{"$f":"Input!W210","v":0},{"$f":"Input!X210","v":0},{"$f":"Input!Y210","v":0},{"$f":"Input!Z210","v":0},{"$f":"Input!AA210","v":0},{"$f":"Input!AB210","v":0},{"$f":"Input!AC210","v":0},{"$f":"Input!AD210","v":0},{"$f":"Input!AE210","v":0},{"$f":"Input!AF210","v":0},{"$f":"Input!AG210","v":0},{"$f":"Input!AH210","v":0},{"$f":"Input!AI210","v":0}]
[{"$f":"ROW()","v":323},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O211","v":0},{"$f":"Input!P211","v":0},{"$f":"Input!Q211","v":0},{"$f":"Input!R211","v":0},{"$f":"Input!S211","v":0},{"$f":"Input!T211","v":0},{"$f":"Input!U211","v":0},{"$f":"Input!V211","v":0},{"$f":"Input!W211","v":0},{"$f":"Input!X211","v":0},{"$f":"Input!Y211","v":0},{"$f":"Input!Z211","v":0},{"$f":"Input!AA211","v":0},{"$f":"Input!AB211","v":0},{"$f":"Input!AC211","v":0},{"$f":"Input!AD211","v":0},{"$f":"Input!AE211","v":0},{"$f":"Input!AF211","v":0},{"$f":"Input!AG211","v":0},{"$f":"Input!AH211","v":0},{"$f":"Input!AI211","v":0}]
[{"$f":"ROW()","v":324},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O212","v":0},{"$f":"Input!P212","v":0},{"$f":"Input!Q212","v":0},{"$f":"Input!R212","v":0},{"$f":"Input!S212","v":0},{"$f":"Input!T212","v":0},{"$f":"Input!U212","v":0},{"$f":"Input!V212","v":0},{"$f":"Input!W212","v":0},{"$f":"Input!X212","v":0},{"$f":"Input!Y212","v":0},{"$f":"Input!Z212","v":0},{"$f":"Input!AA212","v":0},{"$f":"Input!AB212","v":0},{"$f":"Input!AC212","v":0},{"$f":"Input!AD212","v":0},{"$f":"Input!AE212","v":0},{"$f":"Input!AF212","v":0},{"$f":"Input!AG212","v":0},{"$f":"Input!AH212","v":0},{"$f":"Input!AI212","v":0}]
[{"$f":"ROW()","v":325},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O213","v":0},{"$f":"Input!P213","v":0},{"$f":"Input!Q213","v":0},{"$f":"Input!R213","v":0},{"$f":"Input!S213","v":-4.1386756149441055},{"$f":"Input!T213","v":0},{"$f":"Input!U213","v":0},{"$f":"Input!V213","v":0},{"$f":"Input!W213","v":0},{"$f":"Input!X213","v":0},{"$f":"Input!Y213","v":0},{"$f":"Input!Z213","v":0},{"$f":"Input!AA213","v":0},{"$f":"Input!AB213","v":0},{"$f":"Input!AC213","v":0},{"$f":"Input!AD213","v":0},{"$f":"Input!AE213","v":0},{"$f":"Input!AF213","v":0},{"$f":"Input!AG213","v":0},{"$f":"Input!AH213","v":0},{"$f":"Input!AI213","v":0}]
[{"$f":"ROW()","v":326},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O214","v":0},{"$f":"Input!P214","v":0},{"$f":"Input!Q214","v":0},{"$f":"Input!R214","v":0},{"$f":"Input!S214","v":0},{"$f":"Input!T214","v":0},{"$f":"Input!U214","v":0},{"$f":"Input!V214","v":0},{"$f":"Input!W214","v":0},{"$f":"Input!X214","v":0},{"$f":"Input!Y214","v":0},{"$f":"Input!Z214","v":0},{"$f":"Input!AA214","v":0},{"$f":"Input!AB214","v":0},{"$f":"Input!AC214","v":0},{"$f":"Input!AD214","v":0},{"$f":"Input!AE214","v":0},{"$f":"Input!AF214","v":0},{"$f":"Input!AG214","v":0},{"$f":"Input!AH214","v":0},{"$f":"Input!AI214","v":0}]
[{"$f":"ROW()","v":327},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O310:O326)","v":0},0,0,0,-5.3966977826138134,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE310:AE326)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":329},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O397","v":-2.3756814227929013},{"$f":"-Input!P397","v":-2.3756814227929017},{"$f":"-Input!Q397","v":-2.3756814227929017},{"$f":"-Input!R397","v":-2.3756814227929022},{"$f":"-Input!S397","v":-2.3756814227929022},{"$f":"-Input!T397","v":-1.1878407113964509},{"$f":"-Input!U397","v":-2.3756814227929017},{"$f":"-Input!V397","v":-2.3756814227929017},{"$f":"-Input!W397","v":-2.3756814227929017},{"$f":"-Input!X397","v":-2.3756814227929017},{"$f":"-Input!Y397","v":-1.1878407113964511},{"$f":"-Input!Z397","v":-2.3756814227929022},{"$f":"-Input!AA397","v":-2.3756814227929022},{"$f":"-Input!AB397","v":-2.3756814227929022},{"$f":"-Input!AC397","v":-2.3756814227929026},{"$f":"-Input!AD397","v":-2.3756814227929026},{"$f":"-IF($D329=\"Land\",0,IF(AE253<0,AE253,IF(AE234<1,AE253,MAX(MIN(IF(AE234>0,(AE253/AE234)*AE$9,0),AE253*AE$9),0))))","v":-2.3756814227929026},-2.3756814227929026,-2.3756814227929026,-2.3756814227929031,-2.3756814227929031]
[{"$f":"ROW()","v":330},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O398","v":0},{"$f":"-Input!P398","v":0},{"$f":"-Input!Q398","v":0},{"$f":"-Input!R398","v":0},{"$f":"-Input!S398","v":0},{"$f":"-Input!T398","v":0},{"$f":"-Input!U398","v":0},{"$f":"-Input!V398","v":0},{"$f":"-Input!W398","v":0},{"$f":"-Input!X398","v":0},{"$f":"-Input!Y398","v":0},{"$f":"-Input!Z398","v":0},{"$f":"-Input!AA398","v":0},{"$f":"-Input!AB398","v":0},{"$f":"-Input!AC398","v":0},{"$f":"-Input!AD398","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":331},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O399","v":-5.9377571335004919},{"$f":"-Input!P399","v":-5.9377571335004902},{"$f":"-Input!Q399","v":-5.9377571335004902},{"$f":"-Input!R399","v":-5.9377571335004902},{"$f":"-Input!S399","v":-5.9377571335004902},{"$f":"-Input!T399","v":-2.9688785667502464},{"$f":"-Input!U399","v":-5.9377571335004928},{"$f":"-Input!V399","v":-5.9377571335004919},{"$f":"-Input!W399","v":-5.9377571335004919},{"$f":"-Input!X399","v":-5.9377571335004919},{"$f":"-Input!Y399","v":-2.9688785667502446},{"$f":"-Input!Z399","v":-5.9377571335004911},{"$f":"-Input!AA399","v":-5.9377571335004911},{"$f":"-Input!AB399","v":-5.9377571335004893},{"$f":"-Input!AC399","v":-5.9377571335004893},{"$f":"-Input!AD399","v":-5.9377571335004893},-5.9377571335004875,-5.9377571335004875,-5.9377571335004875,-5.9377571335004866,-5.9377571335004866]
[{"$f":"ROW()","v":332},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O400","v":-4.0114575555195771},{"$f":"-Input!P400","v":-4.0114575555195771},{"$f":"-Input!Q400","v":-4.0114575555195771},{"$f":"-Input!R400","v":-4.0114575555195771},{"$f":"-Input!S400","v":-4.0114575555195771},{"$f":"-Input!T400","v":-2.0057287777597894},{"$f":"-Input!U400","v":-4.0114575555195788},{"$f":"-Input!V400","v":-4.0114575555195788},{"$f":"-Input!W400","v":-4.0114575555195788},{"$f":"-Input!X400","v":-4.0114575555195788},{"$f":"-Input!Y400","v":-2.005728777759789},{"$f":"-Input!Z400","v":-4.0114575555195779},{"$f":"-Input!AA400","v":-4.0114575555195779},{"$f":"-Input!AB400","v":-4.0114575555195779},{"$f":"-Input!AC400","v":-4.0114575555195779},{"$f":"-Input!AD400","v":-4.0114575555195779},-4.0114575555195762,-4.0114575555195771,-4.0114575555195762,-4.0114575555195771,-4.0114575555195771]
[{"$f":"ROW()","v":333},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O401","v":-1.418696266922542},{"$f":"-Input!P401","v":-1.418696266922542},{"$f":"-Input!Q401","v":-1.418696266922542},{"$f":"-Input!R401","v":-1.418696266922542},{"$f":"-Input!S401","v":-1.418696266922542},{"$f":"-Input!T401","v":-0.7093481334612709},{"$f":"-Input!U401","v":-1.4186962669225418},{"$f":"-Input!V401","v":-1.4186962669225418},{"$f":"-Input!W401","v":-1.4186962669225418},{"$f":"-Input!X401","v":-1.4186962669225418},{"$f":"-Input!Y401","v":-0.70934813346127079},{"$f":"-Input!Z401","v":-1.4186962669225416},{"$f":"-Input!AA401","v":-1.4186962669225416},{"$f":"-Input!AB401","v":-1.4186962669225416},{"$f":"-Input!AC401","v":-1.4186962669225418},{"$f":"-Input!AD401","v":-1.4186962669225422},-1.4186962669225414,-1.4186962669225414,-1.4186962669225411,-1.4186962669225411,-1.4186962669225411]
[{"$f":"ROW()","v":334},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O402","v":-0.61373103595217826},{"$f":"-Input!P402","v":-0.61373103595217837},{"$f":"-Input!Q402","v":-0.61373103595217837},{"$f":"-Input!R402","v":-0.61373103595217837},{"$f":"-Input!S402","v":-0.61373103595217837},{"$f":"-Input!T402","v":-0.30686551797608913},{"$f":"-Input!U402","v":-0.61373103595217826},{"$f":"-Input!V402","v":-0.61373103595217826},{"$f":"-Input!W402","v":-0.61373103595217826},{"$f":"-Input!X402","v":-0.61373103595217826},{"$f":"-Input!Y402","v":-0.30686551797608919},{"$f":"-Input!Z402","v":-0.61373103595217837},{"$f":"-Input!AA402","v":-0.61373103595217837},{"$f":"-Input!AB402","v":-0.61373103595217837},{"$f":"-Input!AC402","v":-0.61373103595217837},{"$f":"-Input!AD402","v":-0.61373103595217837},-0.61373103595217871,-0.61373103595217871,-0.61373103595217882,-0.61373103595217882,-0.61373103595217882]
[{"$f":"ROW()","v":335},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O403","v":-0.1337788689993637},{"$f":"-Input!P403","v":-0.1337788689993637},{"$f":"-Input!Q403","v":-0.1337788689993637},{"$f":"-Input!R403","v":-0.1337788689993637},{"$f":"-Input!S403","v":-0.1337788689993637},{"$f":"-Input!T403","v":-6.6889434499681849E-2},{"$f":"-Input!U403","v":-0.1337788689993637},{"$f":"-Input!V403","v":-0.1337788689993637},{"$f":"-Input!W403","v":-0.1337788689993637},{"$f":"-Input!X403","v":-0.1337788689993637},{"$f":"-Input!Y403","v":-6.6889434499681905E-2},{"$f":"-Input!Z403","v":-0.13377886899936384},{"$f":"-Input!AA403","v":-0.13377886899936384},{"$f":"-Input!AB403","v":-0.13377886899936384},{"$f":"-Input!AC403","v":-0.13377886899936381},{"$f":"-Input!AD403","v":-0.13377886899936381},-0.13377886899936364,-0.13377886899936364,-0.13377886899936364,-0.13377886899936364,0]
[{"$f":"ROW()","v":336},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O404","v":-0.12600154620397563},{"$f":"-Input!P404","v":-0.12600154620397563},{"$f":"-Input!Q404","v":-0.12600154620397563},{"$f":"-Input!R404","v":-0.12600154620397563},{"$f":"-Input!S404","v":-0.12600154620397563},{"$f":"-Input!T404","v":-1.461530511469137E-2},{"$f":"-Input!U404","v":-2.9230610229382736E-2},{"$f":"-Input!V404","v":-2.9230610229382736E-2},{"$f":"-Input!W404","v":-2.9230610229382736E-2},{"$f":"-Input!X404","v":-2.9230610229382736E-2},{"$f":"-Input!Y404","v":-1.4615305114691387E-2},{"$f":"-Input!Z404","v":-2.9230610229382774E-2},{"$f":"-Input!AA404","v":-2.9230610229382774E-2},{"$f":"-Input!AB404","v":-2.9230610229382774E-2},{"$f":"-Input!AC404","v":-2.923061022938277E-2},{"$f":"-Input!AD404","v":-2.923061022938277E-2},-2.9230610229382604E-2,-2.9230610229382607E-2,-2.9230610229382607E-2,0,0]
[{"$f":"ROW()","v":337},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O405","v":-10.116400922163473},{"$f":"-Input!P405","v":-10.116400922163473},{"$f":"-Input!Q405","v":-10.116400922163473},{"$f":"-Input!R405","v":-10.116400922163473},{"$f":"-Input!S405","v":-10.116400922163473},{"$f":"-Input!T405","v":0},{"$f":"-Input!U405","v":0},{"$f":"-Input!V405","v":0},{"$f":"-Input!W405","v":0},{"$f":"-Input!X405","v":0},{"$f":"-Input!Y405","v":0},{"$f":"-Input!Z405","v":0},{"$f":"-Input!AA405","v":0},{"$f":"-Input!AB405","v":0},{"$f":"-Input!AC405","v":0},{"$f":"-Input!AD405","v":0},-1.0658141036401503E-14,0,0,0,0]
[{"$f":"ROW()","v":338},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O406","v":0},{"$f":"-Input!P406","v":0},{"$f":"-Input!Q406","v":0},{"$f":"-Input!R406","v":0},{"$f":"-Input!S406","v":0},{"$f":"-Input!T406","v":0},{"$f":"-Input!U406","v":0},{"$f":"-Input!V406","v":0},{"$f":"-Input!W406","v":0},{"$f":"-Input!X406","v":0},{"$f":"-Input!Y406","v":0},{"$f":"-Input!Z406","v":0},{"$f":"-Input!AA406","v":0},{"$f":"-Input!AB406","v":0},{"$f":"-Input!AC406","v":0},{"$f":"-Input!AD406","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":339},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$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":"-IF($D339=\"Land\",0,IF(AE263<0,AE263,IF(AE244<1,AE263,MAX(MIN(IF(AE244>0,(AE263/AE244)*AE$9,0),AE263*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":340},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O408","v":0},{"$f":"-Input!P408","v":0},{"$f":"-Input!Q408","v":0},{"$f":"-Input!R408","v":0},{"$f":"-Input!S408","v":0},{"$f":"-Input!T408","v":0},{"$f":"-Input!U408","v":0},{"$f":"-Input!V408","v":0},{"$f":"-Input!W408","v":0},{"$f":"-Input!X408","v":0},{"$f":"-Input!Y408","v":0},{"$f":"-Input!Z408","v":0},{"$f":"-Input!AA408","v":0},{"$f":"-Input!AB408","v":0},{"$f":"-Input!AC408","v":0},{"$f":"-Input!AD408","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":341},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O409","v":0},{"$f":"-Input!P409","v":0},{"$f":"-Input!Q409","v":0},{"$f":"-Input!R409","v":0},{"$f":"-Input!S409","v":0},{"$f":"-Input!T409","v":0},{"$f":"-Input!U409","v":0},{"$f":"-Input!V409","v":0},{"$f":"-Input!W409","v":0},{"$f":"-Input!X409","v":0},{"$f":"-Input!Y409","v":0},{"$f":"-Input!Z409","v":0},{"$f":"-Input!AA409","v":0},{"$f":"-Input!AB409","v":0},{"$f":"-Input!AC409","v":0},{"$f":"-Input!AD409","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":342},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O410","v":0},{"$f":"-Input!P410","v":0},{"$f":"-Input!Q410","v":0},{"$f":"-Input!R410","v":0},{"$f":"-Input!S410","v":0},{"$f":"-Input!T410","v":0},{"$f":"-Input!U410","v":0},{"$f":"-Input!V410","v":0},{"$f":"-Input!W410","v":0},{"$f":"-Input!X410","v":0},{"$f":"-Input!Y410","v":0},{"$f":"-Input!Z410","v":0},{"$f":"-Input!AA410","v":0},{"$f":"-Input!AB410","v":0},{"$f":"-Input!AC410","v":0},{"$f":"-Input!AD410","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":343},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O411","v":0},{"$f":"-Input!P411","v":0},{"$f":"-Input!Q411","v":0},{"$f":"-Input!R411","v":0},{"$f":"-Input!S411","v":0},{"$f":"-Input!T411","v":0},{"$f":"-Input!U411","v":0},{"$f":"-Input!V411","v":0},{"$f":"-Input!W411","v":0},{"$f":"-Input!X411","v":0},{"$f":"-Input!Y411","v":0},{"$f":"-Input!Z411","v":0},{"$f":"-Input!AA411","v":0},{"$f":"-Input!AB411","v":0},{"$f":"-Input!AC411","v":0},{"$f":"-Input!AD411","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":344},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O412","v":0},{"$f":"-Input!P412","v":0},{"$f":"-Input!Q412","v":0},{"$f":"-Input!R412","v":0},{"$f":"-Input!S412","v":0},{"$f":"-Input!T412","v":0},{"$f":"-Input!U412","v":0},{"$f":"-Input!V412","v":0},{"$f":"-Input!W412","v":0},{"$f":"-Input!X412","v":0},{"$f":"-Input!Y412","v":0},{"$f":"-Input!Z412","v":0},{"$f":"-Input!AA412","v":0},{"$f":"-Input!AB412","v":0},{"$f":"-Input!AC412","v":0},{"$f":"-Input!AD412","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":345},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O413","v":0},{"$f":"-Input!P413","v":0},{"$f":"-Input!Q413","v":0},{"$f":"-Input!R413","v":0},{"$f":"-Input!S413","v":0},{"$f":"-Input!T413","v":0},{"$f":"-Input!U413","v":0},{"$f":"-Input!V413","v":0},{"$f":"-Input!W413","v":0},{"$f":"-Input!X413","v":0},{"$f":"-Input!Y413","v":0},{"$f":"-Input!Z413","v":0},{"$f":"-Input!AA413","v":0},{"$f":"-Input!AB413","v":0},{"$f":"-Input!AC413","v":0},{"$f":"-Input!AD413","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":346},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O329:O345)","v":-24.7335047520545},-24.7335047520545,-24.7335047520545,-24.7335047520545,-24.7335047520545,-7.2601664469582206,-14.520332893916441,-14.520332893916439,-14.520332893916439,-14.520332893916439,{"$f":"SUM(Y329:Y345)","v":-7.2601664469582179},-14.520332893916439,-14.520332893916439,-14.520332893916436,-14.520332893916436,-14.520332893916436,{"$f":"SUM(AE329:AE345)","v":-14.520332893916443},-14.520332893916434,-14.520332893916432,-14.491102283687052,-14.357323414687688]
["Over Depreciation"]
[{"$f":"ROW()","v":348},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(R253+R329+R310)*(R253+R329+R310<0)","v":0},null,null,null,null,{"$f":"-(W253+W329+W310)*(W253+W329+W310<0)","v":0}]
[{"$f":"ROW()","v":349},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":350},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":351},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":352},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]
[{"$f":"ROW()","v":353},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":354},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]
[{"$f":"ROW()","v":355},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":356},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]
[{"$f":"ROW()","v":357},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0926521113680714,null,null,null,null,0]
[{"$f":"ROW()","v":358},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":359},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":360},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]
[{"$f":"ROW()","v":361},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":362},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":363},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":364},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":365},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S348:S364)","v":4.0926521113680714},null,null,null,null,{"$f":"SUM(X348:X364)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":367},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"Input!X77","v":237.56814227929016},{"$f":"O291+O329+O310+O348","v":235.19246085649726},232.81677943370437,230.44109801091147,228.06541658811858,225.68973516532569,224.50189445392922,222.12621303113633,219.75053160834344,217.37485018555054,214.99916876275765,213.81132805136119,211.43564662856829,209.0599652057754,206.6842837829825,204.30860236018961,201.93292093739672,199.55723951460382,197.18155809181093,194.80587666901803,192.43019524622514,190.05451382343225]
[{"$f":"ROW()","v":368},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"Input!X78","v":0},{"$f":"O292+O330+O311+O349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":369},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!X79","v":267.19907100752209},{"$f":"O293+O331+O312+O350","v":261.2613138740216},255.3235567405211,249.3857996070206,243.4480424735201,237.51028534001961,234.54140677326936,228.60364963976886,222.66589250626836,216.72813537276787,210.79037823926737,207.82149967251712,201.88374253901662,195.94598540551613,190.00822827201563,184.07047113851513,178.13271400501463,172.19495687151414,166.25719973801364,160.31944260451314,154.38168547101264,148.44392833751215]
[{"$f":"ROW()","v":370},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!X80","v":140.4010144431852},{"$f":"O294+O332+O313+O351","v":136.38955688766563},132.37809933214606,128.36664177662649,124.35518422110692,120.34372666558735,118.33799788782757,114.32654033230799,110.3150827767884,106.30362522126882,102.29216766574923,100.28643888798945,96.274981332469864,92.263523776950279,88.252066221430695,84.240608665911111,80.229151110391527,76.217693554871957,72.206235999352373,68.194778443832803,64.183320888313233,60.171863332793656]
[{"$f":"ROW()","v":371},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!X81","v":39.141861386216554},{"$f":"O295+O333+O314+O352","v":36.886102939986088},35.467406673063543,34.048710406140998,32.630014139218453,31.211317872295911,30.501969738834639,29.083273471912097,27.664577204989556,26.245880938067014,24.827184671144472,24.117836537683203,22.699140270760662,21.28044400383812,19.861747736915579,18.443051469993037,17.024355203070495,15.605658936147954,14.186962669225412,12.768266402302871,11.349570135380329,9.9308738684577875]
[{"$f":"ROW()","v":372},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"Input!X82","v":13.502082790947922},{"$f":"O296+O334+O315+O353","v":12.888351754995744},12.274620719043567,11.660889683091389,11.047158647139211,10.433427611187033,10.126562093210945,9.5128310572587669,8.8991000213065892,8.2853689853544115,7.6716379494022329,7.364772431426144,6.7510413954739654,6.1373103595217868,5.5235793235696082,4.9098482876174296,4.296117251665251,3.6823862157130725,3.0686551797608939,2.4549241438087153,1.8411931078565364,1.2274620719043576]
[{"$f":"ROW()","v":373},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"Input!X83","v":2.6013984136439019},{"$f":"O297+O335+O316+O354","v":2.4080196419885467},2.2742407729891831,2.1404619039898196,2.0066830349904561,1.8729041659910923,1.8060147314914106,1.6722358624920468,1.5384569934926831,1.4046781244933193,1.2708992554939555,1.2040098209942736,1.0702309519949098,0.93645208299554594,0.80267321399618208,0.66889434499681832,0.53511547599745457,0.40133660699809093,0.26755773799872729,0.13377886899936364,0,0]
[{"$f":"ROW()","v":374},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"Input!X84","v":2.2680278316715619},{"$f":"O298+O336+O317+O355","v":2.142026285467586},2.0160247392636101,1.8900231930596345,1.7640216468556589,0.37999793298197537,0.36538262786728398,0.33615201763790126,0.30692140740851853,0.27769079717913581,0.24846018694975308,0.23384488183506169,0.20461427160567891,0.17538366137629613,0.14615305114691335,0.11692244091753058,8.7691830688147815E-2,5.8461220458765215E-2,2.9230610229382607E-2,0,0,0]
[{"$f":"ROW()","v":375},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"Input!X85","v":50.582004610817371},{"$f":"O299+O337+O318+O356","v":40.4656036886539},30.349202766490428,20.232801844326957,10.116400922163484,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,0,0,0,0,0]
[{"$f":"ROW()","v":376},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Input!X86","v":3.5319394812625435},{"$f":"O300+O338+O319+O357","v":-4.0926521113680714},-4.0926521113680714,-4.0926521113680714,-4.0926521113680714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":377},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"Input!X87","v":0},{"$f":"O301+O339+O320+O358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":378},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"Input!X88","v":0},{"$f":"O302+O340+O321+O359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":379},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,{"$f":"Input!X89","v":0},{"$f":"O303+O341+O322+O360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"Input!X90","v":0},{"$f":"O304+O342+O323+O361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"Input!X91","v":0},{"$f":"O305+O343+O324+O362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":382},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"Input!X92","v":7.4726718221347328},{"$f":"O306+O344+O325+O363","v":7.4726718221347328},7.4726718221347328,7.4726718221347328,7.4726718221347328,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273,3.3339962071906273]
[{"$f":"ROW()","v":383},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"Input!X93","v":0},{"$f":"O307+O345+O326+O364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N367:N383)","v":764.26821406669205},{"$f":"SUM(O367:O383)","v":731.01345564004305},{"$f":"SUM(P367:P383)","v":706.27995088798855},{"$f":"SUM(Q367:Q383)","v":681.54644613593405},{"$f":"SUM(R367:R383)","v":656.81294138387955},{"$f":"SUM(S367:S383)","v":630.77539096057933},623.51522451362098,608.9948916197045,594.47455872578803,579.95422583187178,565.43389293795519,558.17372649099696,543.65339359708048,529.13306070316401,514.61272780924776,500.09239491533128,485.57206202141481,{"$f":"SUM(AE367:AE383)","v":471.05172912749839},456.53139623358197,442.01106333966555,427.51996105597851,413.16263764129081]
[{"$f":"\"Vines Account [m$\"&Input!$G$43&\"]\"","v":"Vines Account [m$31/12/2019]"}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":387},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P98","v":0},{"$f":"(T387-T$9)*(T387>U$9)","v":0},0,0,0,{"$f":"IF(X387=0,0,MAX(Input!Y$58-(Input!J$58-X387)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":388},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P99","v":0},{"$f":"(T388-T$9)*(T388>U$9)","v":0},0,0,0,{"$f":"IF(X388=0,0,MAX(Input!Y$59-(Input!J$59-X388)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P100","v":0},{"$f":"(T389-T$9)*(T389>U$9)","v":0},0,0,0,{"$f":"IF(X389=0,0,MAX(Input!Y$60-(Input!J$60-X389)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P101","v":50.34},{"$f":"(T390-T$9)*(T390>U$9)","v":49.84},48.84,47.84,46.84,{"$f":"IF(X390=0,0,MAX(Input!Y$61-(Input!J$61-X390)-1,0))","v":45.84},45.34,44.34,43.34,42.34,41.34,40.340000000000003,39.340000000000003,38.340000000000003,37.340000000000003,36.340000000000003]
[{"$f":"ROW()","v":391},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P102","v":0},{"$f":"(T391-T$9)*(T391>U$9)","v":0},0,0,0,{"$f":"IF(X391=0,0,MAX(Input!Y$62-(Input!J$62-X391)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P103","v":0},{"$f":"(T392-T$9)*(T392>U$9)","v":0},0,0,0,{"$f":"IF(X392=0,0,MAX(Input!Y$63-(Input!J$63-X392)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P104","v":0},{"$f":"(T393-T$9)*(T393>U$9)","v":0},0,0,0,{"$f":"IF(X393=0,0,MAX(Input!Y$64-(Input!J$64-X393)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P105","v":0},{"$f":"(T394-T$9)*(T394>U$9)","v":0},0,0,0,{"$f":"IF(X394=0,0,MAX(Input!Y$65-(Input!J$65-X394)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P106","v":15.34},{"$f":"(T395-T$9)*(T395>U$9)","v":14.84},13.84,12.84,11.84,{"$f":"IF(X395=0,0,MAX(Input!Y$66-(Input!J$66-X395)-1,0))","v":10.84},10.34,9.34,8.34,7.34,6.34,5.34,4.34,3.34,2.34,1.3399999999999999]
[{"$f":"ROW()","v":396},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P107","v":0},{"$f":"(T396-T$9)*(T396>U$9)","v":0},0,0,0,{"$f":"IF(X396=0,0,MAX(Input!Y$67-(Input!J$67-X396)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P108","v":0},{"$f":"(T397-T$9)*(T397>U$9)","v":0},0,0,0,{"$f":"IF(X397=0,0,MAX(Input!Y$68-(Input!J$68-X397)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P109","v":0},{"$f":"(T398-T$9)*(T398>U$9)","v":0},0,0,0,{"$f":"IF(X398=0,0,MAX(Input!Y$69-(Input!J$69-X398)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P110","v":0},{"$f":"(T399-T$9)*(T399>U$9)","v":0},{"$f":"(U399-U$9)*(U399>V$9)","v":0},{"$f":"(V399-V$9)*(V399>W$9)","v":0},{"$f":"(W399-W$9)*(W399>X$9)","v":0},{"$f":"IF(X399=0,0,MAX(Input!Y$69-(Input!J$69-X399)-1,0))","v":0},{"$f":"(Y399-Y$9)*(Y399>Z$9)","v":0},{"$f":"(Z399-Z$9)*(Z399>AA$9)","v":0},{"$f":"(AA399-AA$9)*(AA399>AB$9)","v":0},{"$f":"(AB399-AB$9)*(AB399>AC$9)","v":0},{"$f":"(AC399-AC$9)*(AC399>AD$9)","v":0},{"$f":"(AD399-AD$9)*(AD399>AE$9)","v":0},{"$f":"(AE399-AE$9)*(AE399>AF$9)","v":0},{"$f":"(AF399-AF$9)*(AF399>AG$9)","v":0},{"$f":"(AG399-AG$9)*(AG399>AH$9)","v":0},{"$f":"(AH399-AH$9)*(AH399>AI$9)","v":0}]
[{"$f":"ROW()","v":400},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P111","v":0},{"$f":"(T400-T$9)*(T400>U$9)","v":0},0,0,0,{"$f":"IF(X400=0,0,MAX(Input!Y$71(Input!J$71-X400)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":401},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P112","v":0},{"$f":"(T401-T$9)*(T401>U$9)","v":0},0,0,0,{"$f":"IF(X401=0,0,MAX(Input!Y$72-(Input!J$72-X401)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":402},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P113","v":0},{"$f":"(T402-T$9)*(T402>U$9)","v":0},0,0,0,{"$f":"IF(X402=0,0,MAX(Input!Y$73-(Input!J$73-X402)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":403},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P114","v":0},{"$f":"(T403-T$9)*(T403>U$9)","v":0},0,0,0,{"$f":"IF(X403=0,0,MAX(Input!Y$74-(Input!J$74-X403)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":404}]
["Opening Asset Value"]
[{"$f":"ROW()","v":406},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S501","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD501","v":0},0,0,0,0]
[{"$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,{"$f":"S502","v":0},{"$f":"T502","v":0},{"$f":"U502","v":0},{"$f":"V502","v":0},{"$f":"W502","v":0},{"$f":"X502","v":0},{"$f":"Y502","v":0},{"$f":"Z502","v":0},{"$f":"AA502","v":0},{"$f":"AB502","v":0},{"$f":"AC502","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":408},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":409},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S504","v":0.52259552289050382},0.51740486414109477,0.50702354664227667,0.49664222914345857,0.48626091164464047,0.47587959414582237,0.47068893539641332,0.46030761789759522,0.44992630039877712,0.43954498289995902,0.42916366540114093,0.41878234790232283,0.40840103040350473,0.39801971290468663,0.38763839540586853,0.37725707790705043]
[{"$f":"ROW()","v":410},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":411},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":412},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":413},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":414},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S509","v":0.18705152791136459},0.18095467237318452,0.16876096129682439,0.15656725022046425,0.14437353914410411,0.13217982806774398,0.12608297252956391,0.11388926145320377,0.10169555037684364,8.9501839300483499E-2,7.7308128224123362E-2,6.5114417147763226E-2,5.2920706071403069E-2,4.0726994995042912E-2,2.8533283918682758E-2,1.6339572842322604E-2]
[{"$f":"ROW()","v":415},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":416},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S511","v":0},{"$f":"T511","v":0},{"$f":"U511","v":0},{"$f":"V511","v":0},{"$f":"W511","v":0},{"$f":"X511","v":0},{"$f":"Y511","v":0},{"$f":"Z511","v":0},{"$f":"AA511","v":0},{"$f":"AB511","v":0},{"$f":"AC511","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":417},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":418},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S513","v":0},{"$f":"T513","v":0},{"$f":"U513","v":0},{"$f":"V513","v":0},{"$f":"W513","v":0},{"$f":"X513","v":0},{"$f":"Y513","v":0},{"$f":"Z513","v":0},{"$f":"AA513","v":0},{"$f":"AB513","v":0},{"$f":"AC513","v":0},{"$f":"AD513","v":0},{"$f":"AE513","v":0},{"$f":"AF513","v":0},{"$f":"AG513","v":0},{"$f":"AH513","v":0}]
[{"$f":"ROW()","v":419},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S514","v":0},{"$f":"T514","v":0},{"$f":"U514","v":0},{"$f":"V514","v":0},{"$f":"W514","v":0},{"$f":"X514","v":0},{"$f":"Y514","v":0},{"$f":"Z514","v":0},{"$f":"AA514","v":0},{"$f":"AB514","v":0},{"$f":"AC514","v":0},{"$f":"AD514","v":0},{"$f":"AE514","v":0},{"$f":"AF514","v":0},{"$f":"AG514","v":0},{"$f":"AH514","v":0}]
[{"$f":"ROW()","v":420},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S515","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD515","v":0},{"$f":"AE515","v":0},{"$f":"AF515","v":0},{"$f":"AG515","v":0},{"$f":"AH515","v":0}]
[{"$f":"ROW()","v":421},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":422},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S517","v":0},0,0,0,0,{"$f":"X517","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":423},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T406:T422)","v":0.70964705080186841},{"$f":"SUM(U406:U422)","v":0.69835953651427929},{"$f":"SUM(V406:V422)","v":0.67578450793910105},{"$f":"SUM(W406:W422)","v":0.65320947936392282},{"$f":"SUM(X406:X422)","v":0.63063445078874458},{"$f":"SUM(Y406:Y422)","v":0.60805942221356635},0.59677190792597723,0.57419687935079899,0.55162185077562076,0.52904682220044252,0.50647179362526429,{"$f":"SUM(AE406:AE422)","v":0.48389676505008605},0.46132173647490782,0.43874670789972953,0.41617167932455129,0.39359665074937306]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":425},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S98","v":0}]
[{"$f":"ROW()","v":426},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S99","v":0}]
[{"$f":"ROW()","v":427},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S100","v":0}]
[{"$f":"ROW()","v":428},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S101","v":0.52259552289050382}]
[{"$f":"ROW()","v":429},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S102","v":0}]
[{"$f":"ROW()","v":430},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S103","v":0}]
[{"$f":"ROW()","v":431},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S104","v":0}]
[{"$f":"ROW()","v":432},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S105","v":0}]
[{"$f":"ROW()","v":433},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S106","v":0.18705152791136459}]
[{"$f":"ROW()","v":434},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S107","v":0}]
[{"$f":"ROW()","v":435},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S108","v":0}]
[{"$f":"ROW()","v":436},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S109","v":0}]
[{"$f":"ROW()","v":437},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S110","v":0}]
[{"$f":"ROW()","v":438},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S111","v":0}]
[{"$f":"ROW()","v":439},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S112","v":0}]
[{"$f":"ROW()","v":440},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S113","v":0}]
[{"$f":"ROW()","v":441},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S114","v":0}]
[{"$f":"ROW()","v":442},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S425:S441)","v":0.70964705080186841},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE425:AE441)","v":0},0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":444},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T298","v":0},{"$f":"Input!U298","v":0},{"$f":"Input!V298","v":0},{"$f":"Input!W298","v":0},{"$f":"Input!X298","v":0},{"$f":"Input!Y298","v":0},{"$f":"Input!Z298","v":0},{"$f":"Input!AA298","v":0},{"$f":"Input!AB298","v":0},{"$f":"Input!AC298","v":0},{"$f":"Input!AD298","v":0},{"$f":"Input!AE298","v":0},{"$f":"Input!AF298","v":0},{"$f":"Input!AG298","v":0},{"$f":"Input!AH298","v":0},{"$f":"Input!AI298","v":0}]
[{"$f":"ROW()","v":445},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T299","v":0},{"$f":"Input!U299","v":0},{"$f":"Input!V299","v":0},{"$f":"Input!W299","v":0},{"$f":"Input!X299","v":0},{"$f":"Input!Y299","v":0},{"$f":"Input!Z299","v":0},{"$f":"Input!AA299","v":0},{"$f":"Input!AB299","v":0},{"$f":"Input!AC299","v":0},{"$f":"Input!AD299","v":0},{"$f":"Input!AE299","v":0},{"$f":"Input!AF299","v":0},{"$f":"Input!AG299","v":0},{"$f":"Input!AH299","v":0},{"$f":"Input!AI299","v":0}]
[{"$f":"ROW()","v":446},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T300","v":0},{"$f":"Input!U300","v":0},{"$f":"Input!V300","v":0},{"$f":"Input!W300","v":0},{"$f":"Input!X300","v":0},{"$f":"Input!Y300","v":0},{"$f":"Input!Z300","v":0},{"$f":"Input!AA300","v":0},{"$f":"Input!AB300","v":0},{"$f":"Input!AC300","v":0},{"$f":"Input!AD300","v":0},{"$f":"Input!AE300","v":0},{"$f":"Input!AF300","v":0},{"$f":"Input!AG300","v":0},{"$f":"Input!AH300","v":0},{"$f":"Input!AI300","v":0}]
[{"$f":"ROW()","v":447},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T301","v":0},{"$f":"Input!U301","v":0},{"$f":"Input!V301","v":0},{"$f":"Input!W301","v":0},{"$f":"Input!X301","v":0},{"$f":"Input!Y301","v":0},{"$f":"Input!Z301","v":0},{"$f":"Input!AA301","v":0},{"$f":"Input!AB301","v":0},{"$f":"Input!AC301","v":0},{"$f":"Input!AD301","v":0},{"$f":"Input!AE301","v":0},{"$f":"Input!AF301","v":0},{"$f":"Input!AG301","v":0},{"$f":"Input!AH301","v":0},{"$f":"Input!AI301","v":0}]
[{"$f":"ROW()","v":448},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T302","v":0},{"$f":"Input!U302","v":0},{"$f":"Input!V302","v":0},{"$f":"Input!W302","v":0},{"$f":"Input!X302","v":0},{"$f":"Input!Y302","v":0},{"$f":"Input!Z302","v":0},{"$f":"Input!AA302","v":0},{"$f":"Input!AB302","v":0},{"$f":"Input!AC302","v":0},{"$f":"Input!AD302","v":0},{"$f":"Input!AE302","v":0},{"$f":"Input!AF302","v":0},{"$f":"Input!AG302","v":0},{"$f":"Input!AH302","v":0},{"$f":"Input!AI302","v":0}]
[{"$f":"ROW()","v":449},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T303","v":0},{"$f":"Input!U303","v":0},{"$f":"Input!V303","v":0},{"$f":"Input!W303","v":0},{"$f":"Input!X303","v":0},{"$f":"Input!Y303","v":0},{"$f":"Input!Z303","v":0},{"$f":"Input!AA303","v":0},{"$f":"Input!AB303","v":0},{"$f":"Input!AC303","v":0},{"$f":"Input!AD303","v":0},{"$f":"Input!AE303","v":0},{"$f":"Input!AF303","v":0},{"$f":"Input!AG303","v":0},{"$f":"Input!AH303","v":0},{"$f":"Input!AI303","v":0}]
[{"$f":"ROW()","v":450},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T304","v":0},{"$f":"Input!U304","v":0},{"$f":"Input!V304","v":0},{"$f":"Input!W304","v":0},{"$f":"Input!X304","v":0},{"$f":"Input!Y304","v":0},{"$f":"Input!Z304","v":0},{"$f":"Input!AA304","v":0},{"$f":"Input!AB304","v":0},{"$f":"Input!AC304","v":0},{"$f":"Input!AD304","v":0},{"$f":"Input!AE304","v":0},{"$f":"Input!AF304","v":0},{"$f":"Input!AG304","v":0},{"$f":"Input!AH304","v":0},{"$f":"Input!AI304","v":0}]
[{"$f":"ROW()","v":451},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T305","v":0},{"$f":"Input!U305","v":0},{"$f":"Input!V305","v":0},{"$f":"Input!W305","v":0},{"$f":"Input!X305","v":0},{"$f":"Input!Y305","v":0},{"$f":"Input!Z305","v":0},{"$f":"Input!AA305","v":0},{"$f":"Input!AB305","v":0},{"$f":"Input!AC305","v":0},{"$f":"Input!AD305","v":0},{"$f":"Input!AE305","v":0},{"$f":"Input!AF305","v":0},{"$f":"Input!AG305","v":0},{"$f":"Input!AH305","v":0},{"$f":"Input!AI305","v":0}]
[{"$f":"ROW()","v":452},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T306","v":0},{"$f":"Input!U306","v":0},{"$f":"Input!V306","v":0},{"$f":"Input!W306","v":0},{"$f":"Input!X306","v":0},{"$f":"Input!Y306","v":0},{"$f":"Input!Z306","v":0},{"$f":"Input!AA306","v":0},{"$f":"Input!AB306","v":0},{"$f":"Input!AC306","v":0},{"$f":"Input!AD306","v":0},{"$f":"Input!AE306","v":0},{"$f":"Input!AF306","v":0},{"$f":"Input!AG306","v":0},{"$f":"Input!AH306","v":0},{"$f":"Input!AI306","v":0}]
[{"$f":"ROW()","v":453},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T307","v":0},{"$f":"Input!U307","v":0},{"$f":"Input!V307","v":0},{"$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},{"$f":"Input!AB307","v":0},{"$f":"Input!AC307","v":0},{"$f":"Input!AD307","v":0},{"$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}]
[{"$f":"ROW()","v":454},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T308","v":0},{"$f":"Input!U308","v":0},{"$f":"Input!V308","v":0},{"$f":"Input!W308","v":0},{"$f":"Input!X308","v":0},{"$f":"Input!Y308","v":0},{"$f":"Input!Z308","v":0},{"$f":"Input!AA308","v":0},{"$f":"Input!AB308","v":0},{"$f":"Input!AC308","v":0},{"$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":"ROW()","v":455},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T309","v":0},{"$f":"Input!U309","v":0},{"$f":"Input!V309","v":0},{"$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},{"$f":"Input!AB309","v":0},{"$f":"Input!AC309","v":0},{"$f":"Input!AD309","v":0},{"$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}]
[{"$f":"ROW()","v":456},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T310","v":0},{"$f":"Input!U310","v":0},{"$f":"Input!V310","v":0},{"$f":"Input!W310","v":0},{"$f":"Input!X310","v":0},{"$f":"Input!Y310","v":0},{"$f":"Input!Z310","v":0},{"$f":"Input!AA310","v":0},{"$f":"Input!AB310","v":0},{"$f":"Input!AC310","v":0},{"$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":"ROW()","v":457},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T311","v":0},{"$f":"Input!U311","v":0},{"$f":"Input!V311","v":0},{"$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},{"$f":"Input!AB311","v":0},{"$f":"Input!AC311","v":0},{"$f":"Input!AD311","v":0},{"$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}]
[{"$f":"ROW()","v":458},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T312","v":0},{"$f":"Input!U312","v":0},{"$f":"Input!V312","v":0},{"$f":"Input!W312","v":0},{"$f":"Input!X312","v":0},{"$f":"Input!Y312","v":0},{"$f":"Input!Z312","v":0},{"$f":"Input!AA312","v":0},{"$f":"Input!AB312","v":0},{"$f":"Input!AC312","v":0},{"$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":"ROW()","v":459},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T313","v":0},{"$f":"Input!U313","v":0},{"$f":"Input!V313","v":0},{"$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},{"$f":"Input!AB313","v":0},{"$f":"Input!AC313","v":0},{"$f":"Input!AD313","v":0},{"$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}]
[{"$f":"ROW()","v":460},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T314","v":0},{"$f":"Input!U314","v":0},{"$f":"Input!V314","v":0},{"$f":"Input!W314","v":0},{"$f":"Input!X314","v":0},{"$f":"Input!Y314","v":0},{"$f":"Input!Z314","v":0},{"$f":"Input!AA314","v":0},{"$f":"Input!AB314","v":0},{"$f":"Input!AC314","v":0},{"$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":"ROW()","v":461},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T460)","v":0},{"$f":"SUM(U444:U460)","v":0},{"$f":"SUM(V444:V460)","v":0},{"$f":"SUM(W444:W460)","v":0},{"$f":"SUM(X444:X460)","v":0},{"$f":"SUM(Y444:Y460)","v":0},0,0,0,0,0,{"$f":"SUM(AE444:AE460)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":463},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T634","v":0},{"$f":"-Input!U634","v":0},{"$f":"-Input!V634","v":0},{"$f":"-Input!W634","v":0},{"$f":"-Input!X634","v":0},{"$f":"-Input!Y634","v":0},{"$f":"-Input!Z634","v":0},{"$f":"-Input!AA634","v":0},{"$f":"-Input!AB634","v":0},{"$f":"-Input!AC634","v":0},{"$f":"-Input!AD634","v":0},{"$f":"-IF($D463=\"Land\",0,IF(AE406<0,AE406,IF(AE387<1,AE406,MAX(MIN(IF(AE387>0,(AE406/AE387)*AE$9,0),AE406*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":464},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T635","v":0},{"$f":"-Input!U635","v":0},{"$f":"-Input!V635","v":0},{"$f":"-Input!W635","v":0},{"$f":"-Input!X635","v":0},{"$f":"-Input!Y635","v":0},{"$f":"-Input!Z635","v":0},{"$f":"-Input!AA635","v":0},{"$f":"-Input!AB635","v":0},{"$f":"-Input!AC635","v":0},{"$f":"-Input!AD635","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":465},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T636","v":0},{"$f":"-Input!U636","v":0},{"$f":"-Input!V636","v":0},{"$f":"-Input!W636","v":0},{"$f":"-Input!X636","v":0},{"$f":"-Input!Y636","v":0},{"$f":"-Input!Z636","v":0},{"$f":"-Input!AA636","v":0},{"$f":"-Input!AB636","v":0},{"$f":"-Input!AC636","v":0},{"$f":"-Input!AD636","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":466},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T637","v":-5.1906587494090564E-3},{"$f":"-Input!U637","v":-1.0381317498818113E-2},{"$f":"-Input!V637","v":-1.0381317498818113E-2},{"$f":"-Input!W637","v":-1.0381317498818111E-2},{"$f":"-Input!X637","v":-1.0381317498818111E-2},{"$f":"-Input!Y637","v":-5.1906587494090582E-3},{"$f":"-Input!Z637","v":-1.0381317498818116E-2},{"$f":"-Input!AA637","v":-1.0381317498818116E-2},{"$f":"-Input!AB637","v":-1.0381317498818116E-2},{"$f":"-Input!AC637","v":-1.0381317498818116E-2},{"$f":"-Input!AD637","v":-1.0381317498818116E-2},-1.0381317498818116E-2,-1.0381317498818116E-2,-1.0381317498818116E-2,-1.0381317498818116E-2,-1.0381317498818118E-2]
[{"$f":"ROW()","v":467},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T638","v":0},{"$f":"-Input!U638","v":0},{"$f":"-Input!V638","v":0},{"$f":"-Input!W638","v":0},{"$f":"-Input!X638","v":0},{"$f":"-Input!Y638","v":0},{"$f":"-Input!Z638","v":0},{"$f":"-Input!AA638","v":0},{"$f":"-Input!AB638","v":0},{"$f":"-Input!AC638","v":0},{"$f":"-Input!AD638","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":468},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T639","v":0},{"$f":"-Input!U639","v":0},{"$f":"-Input!V639","v":0},{"$f":"-Input!W639","v":0},{"$f":"-Input!X639","v":0},{"$f":"-Input!Y639","v":0},{"$f":"-Input!Z639","v":0},{"$f":"-Input!AA639","v":0},{"$f":"-Input!AB639","v":0},{"$f":"-Input!AC639","v":0},{"$f":"-Input!AD639","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":469},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T640","v":0},{"$f":"-Input!U640","v":0},{"$f":"-Input!V640","v":0},{"$f":"-Input!W640","v":0},{"$f":"-Input!X640","v":0},{"$f":"-Input!Y640","v":0},{"$f":"-Input!Z640","v":0},{"$f":"-Input!AA640","v":0},{"$f":"-Input!AB640","v":0},{"$f":"-Input!AC640","v":0},{"$f":"-Input!AD640","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":470},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T641","v":0},{"$f":"-Input!U641","v":0},{"$f":"-Input!V641","v":0},{"$f":"-Input!W641","v":0},{"$f":"-Input!X641","v":0},{"$f":"-Input!Y641","v":0},{"$f":"-Input!Z641","v":0},{"$f":"-Input!AA641","v":0},{"$f":"-Input!AB641","v":0},{"$f":"-Input!AC641","v":0},{"$f":"-Input!AD641","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":471},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T642","v":-6.0968555381800717E-3},{"$f":"-Input!U642","v":-1.2193711076360143E-2},{"$f":"-Input!V642","v":-1.2193711076360143E-2},{"$f":"-Input!W642","v":-1.2193711076360143E-2},{"$f":"-Input!X642","v":-1.2193711076360143E-2},{"$f":"-Input!Y642","v":-6.0968555381800717E-3},{"$f":"-Input!Z642","v":-1.2193711076360142E-2},{"$f":"-Input!AA642","v":-1.2193711076360143E-2},{"$f":"-Input!AB642","v":-1.2193711076360143E-2},{"$f":"-Input!AC642","v":-1.2193711076360143E-2},{"$f":"-Input!AD642","v":-1.2193711076360143E-2},-1.2193711076360155E-2,-1.2193711076360154E-2,-1.2193711076360154E-2,-1.2193711076360154E-2,-1.2193711076360154E-2]
[{"$f":"ROW()","v":472},null,null,"Equipment & Vehicles",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},{"$f":"-Input!AD643","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":473},null,null,"Vehicle",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":"-IF($D473=\"Land\",0,IF(AE416<0,AE416,IF(AE397<1,AE416,MAX(MIN(IF(AE397>0,(AE416/AE397)*AE$9,0),AE416*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":474},null,null,"Information Technology",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},{"$f":"-Input!AD645","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":475},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T646","v":0},{"$f":"-Input!U646","v":0},{"$f":"-Input!V646","v":0},{"$f":"-Input!W646","v":0},{"$f":"-Input!X646","v":0},{"$f":"-Input!Y646","v":0},{"$f":"-Input!Z646","v":0},{"$f":"-Input!AA646","v":0},{"$f":"-Input!AB646","v":0},{"$f":"-Input!AC646","v":0},{"$f":"-Input!AD646","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":476},null,null,"Telemetry and Monitoring",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},{"$f":"-Input!AD647","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":477},null,null,"FRC",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},{"$f":"-Input!AD648","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":478},null,null,"Land",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},{"$f":"-Input!AD649","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":479},null,null,"Equity Raising Cost",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},{"$f":"-Input!AD650","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":480},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T463:T479)","v":-1.1287514287589128E-2},-2.2575028575178256E-2,-2.2575028575178256E-2,-2.2575028575178256E-2,-2.2575028575178256E-2,-1.128751428758913E-2,-2.2575028575178256E-2,-2.257502857517826E-2,-2.257502857517826E-2,-2.257502857517826E-2,-2.257502857517826E-2,{"$f":"SUM(AE463:AE479)","v":-2.257502857517827E-2},-2.257502857517827E-2,-2.257502857517827E-2,-2.257502857517827E-2,-2.257502857517827E-2]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":482},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":483},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":484},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":485},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":486},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":487},null,null,"Regulators"]
[{"$f":"ROW()","v":488},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":489},null,null,"Buildings"]
[{"$f":"ROW()","v":490},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":491},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":492},null,null,"Vehicle"]
[{"$f":"ROW()","v":493},null,null,"Information Technology"]
[{"$f":"ROW()","v":494},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":495},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":496},null,null,"FRC"]
[{"$f":"ROW()","v":497},null,null,"Land"]
[{"$f":"ROW()","v":498},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":499},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":501},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S406+S425+S463+S444+S482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":502},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S407+S426+S464+S445+S483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":503},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S408+S427+S465+S446+S484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":504},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S409+S428+S466+S447+S485","v":0.52259552289050382},0.51740486414109477,0.50702354664227667,0.49664222914345857,0.48626091164464047,0.47587959414582237,0.47068893539641332,0.46030761789759522,0.44992630039877712,0.43954498289995902,0.42916366540114093,0.41878234790232283,0.40840103040350473,0.39801971290468663,0.38763839540586853,0.37725707790705043,0.36687576040823233]
[{"$f":"ROW()","v":505},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S410+S429+S467+S448+S486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":506},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S411+S430+S468+S449+S487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":507},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S412+S431+S469+S450+S488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":508},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S413+S432+S470+S451+S489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":509},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S414+S433+S471+S452+S490","v":0.18705152791136459},0.18095467237318452,0.16876096129682439,0.15656725022046425,0.14437353914410411,0.13217982806774398,0.12608297252956391,0.11388926145320377,0.10169555037684364,8.9501839300483499E-2,7.7308128224123362E-2,6.5114417147763226E-2,5.2920706071403069E-2,4.0726994995042912E-2,2.8533283918682758E-2,1.6339572842322604E-2,4.1458617659624504E-3]
[{"$f":"ROW()","v":510},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S415+S434+S472+S453+S491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":511},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S416+S435+S473+S454+S492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":512},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S417+S436+S474+S455+S493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":513},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S418+S437+S475+S456+S494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":514},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S419+S438+S476+S457+S495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":515},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S420+S439+S477+S458+S496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":516},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S421+S440+S478+S459+S497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S422+S441+S479+S460+S498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":518},null,null,"Total (Asset Added as at 31/12/2009)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S501:S517)","v":0.70964705080186841},{"$f":"SUM(T501:T517)","v":0.69835953651427929},0.67578450793910105,0.65320947936392282,0.63063445078874458,0.60805942221356635,{"$f":"SUM(Y501:Y517)","v":0.59677190792597723},0.57419687935079899,0.55162185077562076,0.52904682220044252,0.50647179362526429,0.48389676505008605,{"$f":"SUM(AE501:AE517)","v":0.46132173647490782},0.43874670789972953,0.41617167932455129,0.39359665074937306,0.37102162217419477]
[{"$f":"\"West Net [m$\"&Input!$G$43&\"]\"","v":"West Net [m$31/12/2019]"}]
["Remaining Asset Life"]
[{"$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,{"$f":"Input!R118","v":0},{"$f":"(U521-U$9)*(U521>V$9)","v":0},0,0,{"$f":"IF(X521=0,0,MAX(Input!Y$58-(Input!J$58-X521)-1,0))","v":0},{"$f":"(Y521-Y$9)*(Y521>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Input!R119","v":0},{"$f":"(U522-U$9)*(U522>V$9)","v":0},0,0,{"$f":"IF(X522=0,0,MAX(Input!Y$59-(Input!J$59-X522)-1,0))","v":0},{"$f":"(Y522-Y$9)*(Y522>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Input!R120","v":0},{"$f":"(U523-U$9)*(U523>V$9)","v":0},0,0,{"$f":"IF(X523=0,0,MAX(Input!Y$60-(Input!J$60-X523)-1,0))","v":0},{"$f":"(Y523-Y$9)*(Y523>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Input!R121","v":0},{"$f":"(U524-U$9)*(U524>V$9)","v":0},0,0,{"$f":"IF(X524=0,0,MAX(Input!Y$61-(Input!J$61-X524)-1,0))","v":0},{"$f":"(Y524-Y$9)*(Y524>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Input!R122","v":0},{"$f":"(U525-U$9)*(U525>V$9)","v":0},0,0,{"$f":"IF(X525=0,0,MAX(Input!Y$62-(Input!J$62-X525)-1,0))","v":0},{"$f":"(Y525-Y$9)*(Y525>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R123","v":0},{"$f":"(U526-U$9)*(U526>V$9)","v":0},0,0,{"$f":"IF(X526=0,0,MAX(Input!Y$63-(Input!J$63-X526)-1,0))","v":0},{"$f":"(Y526-Y$9)*(Y526>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Input!R124","v":0},{"$f":"(U527-U$9)*(U527>V$9)","v":0},0,0,{"$f":"IF(X527=0,0,MAX(Input!Y$64-(Input!J$64-X527)-1,0))","v":0},{"$f":"(Y527-Y$9)*(Y527>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":528},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R125","v":35.098812785388127},{"$f":"(U528-U$9)*(U528>V$9)","v":34.098812785388127},33.098812785388127,32.098812785388127,{"$f":"IF(X528=0,0,MAX(Input!Y$65-(Input!J$65-X528)-1,0))","v":31.098812785388127},{"$f":"(Y528-Y$9)*(Y528>Z$9)","v":30.598812785388127},29.598812785388127,28.598812785388127,27.598812785388127,26.598812785388127,25.598812785388127,24.598812785388127,23.598812785388127,22.598812785388127,21.598812785388127]
[{"$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,{"$f":"Input!R126","v":0},{"$f":"(U529-U$9)*(U529>V$9)","v":0},0,0,{"$f":"IF(X529=0,0,MAX(Input!Y$66-(Input!J$66-X529)-1,0))","v":0},{"$f":"(Y529-Y$9)*(Y529>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R127","v":6.536661453899292},{"$f":"(U530-U$9)*(U530>V$9)","v":5.536661453899292},4.536661453899292,3.536661453899292,{"$f":"IF(X530=0,0,MAX(Input!Y$67-(Input!J$67-X530)-1,0))","v":2.536661453899292},{"$f":"(Y530-Y$9)*(Y530>Z$9)","v":2.036661453899292},1.036661453899292,3.6661453899291985E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R128","v":0},{"$f":"(U531-U$9)*(U531>V$9)","v":0},0,0,{"$f":"IF(X531=0,0,MAX(Input!Y$68-(Input!J$68-X531)-1,0))","v":0},{"$f":"(Y531-Y$9)*(Y531>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":532},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R129","v":4.0219203272162298},{"$f":"(U532-U$9)*(U532>V$9)","v":3.0219203272162298},2.0219203272162298,1.0219203272162298,{"$f":"IF(X532=0,0,MAX(Input!Y$69-(Input!J$69-X532)-1,0))","v":2.1920327216229829E-2},{"$f":"(Y532-Y$9)*(Y532>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Input!R130","v":0},{"$f":"(U533-U$9)*(U533>V$9)","v":0},{"$f":"(V533-V$9)*(V533>W$9)","v":0},{"$f":"(W533-W$9)*(W533>X$9)","v":0},{"$f":"IF(X533=0,0,MAX(Input!Y$69-(Input!J$69-X533)-1,0))","v":0},{"$f":"(Y533-Y$9)*(Y533>Z$9)","v":0},{"$f":"(Z533-Z$9)*(Z533>AA$9)","v":0},{"$f":"(AA533-AA$9)*(AA533>AB$9)","v":0},{"$f":"(AB533-AB$9)*(AB533>AC$9)","v":0},{"$f":"(AC533-AC$9)*(AC533>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":"ROW()","v":534},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R131","v":0},{"$f":"(U534-U$9)*(U534>V$9)","v":0},0,0,{"$f":"IF(X534=0,0,MAX(Input!Y$71(Input!J$71-X534)-1,0))","v":0},{"$f":"(Y534-Y$9)*(Y534>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":535},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R132","v":0},{"$f":"(U535-U$9)*(U535>V$9)","v":0},0,0,{"$f":"IF(X535=0,0,MAX(Input!Y$72-(Input!J$72-X535)-1,0))","v":0},{"$f":"(Y535-Y$9)*(Y535>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":536},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R133","v":0},{"$f":"(U536-U$9)*(U536>V$9)","v":0},0,0,{"$f":"IF(X536=0,0,MAX(Input!Y$73-(Input!J$73-X536)-1,0))","v":0},{"$f":"(Y536-Y$9)*(Y536>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Input!R134","v":0},{"$f":"(U537-U$9)*(U537>V$9)","v":0},0,0,{"$f":"IF(X537=0,0,MAX(Input!Y$74-(Input!J$74-X537)-1,0))","v":0},{"$f":"(Y537-Y$9)*(Y537>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":538}]
["Opening Asset Value"]
[{"$f":"ROW()","v":540},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T635","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD635","v":0},0,0,0,0]
[{"$f":"ROW()","v":541},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T636","v":0},{"$f":"U636","v":0},{"$f":"V636","v":0},{"$f":"W636","v":0},{"$f":"X636","v":0},{"$f":"Y636","v":0},{"$f":"Z636","v":0},{"$f":"AA636","v":0},{"$f":"AB636","v":0},{"$f":"AC636","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":542},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":543},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":544},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":545},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":546},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":547},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T642","v":1.5733304815550835E-2},7.0655494997570369E-3,-1.6022058160367614E-3,-1.0269961131830558E-2,-1.8937716447624355E-2,6.9388939039072284E-18,6.9388939039072284E-18,6.9388939039072284E-18,6.9388939039072284E-18,6.9388939039072284E-18,6.9388939039072284E-18,6.6678307900792324E-18,6.3967676762512364E-18,6.1257045624232404E-18,5.8546414485952444E-18]
[{"$f":"ROW()","v":548},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":549},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T644","v":3.4771611519947383},2.7614008444097946,2.0456405368248509,1.3298802292399072,0.61411992165496343,0.49307106810949852,0.25097336101856871,8.8756539276389212E-3,5.0480453150925086E-16,5.0480453150925086E-16,5.0480453150925086E-16,0,0,0,0]
[{"$f":"ROW()","v":550},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T645","v":0},{"$f":"U645","v":0},{"$f":"V645","v":0},{"$f":"W645","v":0},{"$f":"X645","v":0},{"$f":"Y645","v":0},{"$f":"Z645","v":0},{"$f":"AA645","v":0},{"$f":"AB645","v":0},{"$f":"AC645","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":551},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T646","v":0.12546095652144629},0.11274525043208847,0.10002954434273063,8.73138382533728E-2,7.459813216401498E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":552},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T647","v":0},{"$f":"U647","v":0},{"$f":"V647","v":0},{"$f":"W647","v":0},{"$f":"X647","v":0},{"$f":"Y647","v":0},{"$f":"Z647","v":0},{"$f":"AA647","v":0},{"$f":"AB647","v":0},{"$f":"AC647","v":0},{"$f":"AD647","v":0},{"$f":"AE647","v":0},{"$f":"AF647","v":0},{"$f":"AG647","v":0},{"$f":"AH647","v":0}]
[{"$f":"ROW()","v":553},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T648","v":0},{"$f":"U648","v":0},{"$f":"V648","v":0},{"$f":"W648","v":0},{"$f":"X648","v":0},{"$f":"Y648","v":0},{"$f":"Z648","v":0},{"$f":"AA648","v":0},{"$f":"AB648","v":0},{"$f":"AC648","v":0},{"$f":"AD648","v":0},{"$f":"AE648","v":0},{"$f":"AF648","v":0},{"$f":"AG648","v":0},{"$f":"AH648","v":0}]
[{"$f":"ROW()","v":554},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T649","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD649","v":0},{"$f":"AE649","v":0},{"$f":"AF649","v":0},{"$f":"AG649","v":0},{"$f":"AH649","v":0}]
[{"$f":"ROW()","v":555},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":556},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T651","v":0},0,0,0,{"$f":"X651","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U540:U556)","v":3.6183554133317357},{"$f":"SUM(V540:V556)","v":2.88121164434164},{"$f":"SUM(W540:W556)","v":2.1440678753515447},{"$f":"SUM(X540:X556)","v":1.4069241063614495},{"$f":"SUM(Y540:Y556)","v":0.66978033737135412},0.49307106810949852,0.25097336101856871,8.8756539276389282E-3,5.1174342541315809E-16,5.1174342541315809E-16,{"$f":"SUM(AE540:AE556)","v":5.1174342541315809E-16},6.6678307900792324E-18,6.3967676762512364E-18,6.1257045624232404E-18,5.8546414485952444E-18]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":559},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U118","v":0}]
[{"$f":"ROW()","v":560},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U119","v":0}]
[{"$f":"ROW()","v":561},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U120","v":0}]
[{"$f":"ROW()","v":562},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U121","v":0}]
[{"$f":"ROW()","v":563},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U122","v":0}]
[{"$f":"ROW()","v":564},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U123","v":0}]
[{"$f":"ROW()","v":565},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U124","v":0}]
[{"$f":"ROW()","v":566},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U125","v":1.5733304815550835E-2}]
[{"$f":"ROW()","v":567},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U126","v":0}]
[{"$f":"ROW()","v":568},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U127","v":3.4771611519947383}]
[{"$f":"ROW()","v":569},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U128","v":0}]
[{"$f":"ROW()","v":570},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U129","v":0.12546095652144629}]
[{"$f":"ROW()","v":571},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U130","v":0}]
[{"$f":"ROW()","v":572},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U131","v":0}]
[{"$f":"ROW()","v":573},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U132","v":0}]
[{"$f":"ROW()","v":574},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U133","v":0}]
[{"$f":"ROW()","v":575},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U134","v":0}]
[{"$f":"ROW()","v":576},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T559:T575)","v":3.6183554133317357}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":578},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U358","v":0},{"$f":"Input!V358","v":0},{"$f":"Input!W358","v":0},{"$f":"Input!X358","v":0},{"$f":"Input!Y358","v":0},{"$f":"Input!Z358","v":0},{"$f":"Input!AA358","v":0},{"$f":"Input!AB358","v":0},{"$f":"Input!AC358","v":0},{"$f":"Input!AD358","v":0},{"$f":"Input!AE358","v":0},{"$f":"Input!AF358","v":0},{"$f":"Input!AG358","v":0},{"$f":"Input!AH358","v":0},{"$f":"Input!AI358","v":0}]
[{"$f":"ROW()","v":579},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U359","v":0},{"$f":"Input!V359","v":0},{"$f":"Input!W359","v":0},{"$f":"Input!X359","v":0},{"$f":"Input!Y359","v":0},{"$f":"Input!Z359","v":0},{"$f":"Input!AA359","v":0},{"$f":"Input!AB359","v":0},{"$f":"Input!AC359","v":0},{"$f":"Input!AD359","v":0},{"$f":"Input!AE359","v":0},{"$f":"Input!AF359","v":0},{"$f":"Input!AG359","v":0},{"$f":"Input!AH359","v":0},{"$f":"Input!AI359","v":0}]
[{"$f":"ROW()","v":580},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U360","v":0},{"$f":"Input!V360","v":0},{"$f":"Input!W360","v":0},{"$f":"Input!X360","v":0},{"$f":"Input!Y360","v":0},{"$f":"Input!Z360","v":0},{"$f":"Input!AA360","v":0},{"$f":"Input!AB360","v":0},{"$f":"Input!AC360","v":0},{"$f":"Input!AD360","v":0},{"$f":"Input!AE360","v":0},{"$f":"Input!AF360","v":0},{"$f":"Input!AG360","v":0},{"$f":"Input!AH360","v":0},{"$f":"Input!AI360","v":0}]
[{"$f":"ROW()","v":581},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U361","v":0},{"$f":"Input!V361","v":0},{"$f":"Input!W361","v":0},{"$f":"Input!X361","v":0},{"$f":"Input!Y361","v":0},{"$f":"Input!Z361","v":0},{"$f":"Input!AA361","v":0},{"$f":"Input!AB361","v":0},{"$f":"Input!AC361","v":0},{"$f":"Input!AD361","v":0},{"$f":"Input!AE361","v":0},{"$f":"Input!AF361","v":0},{"$f":"Input!AG361","v":0},{"$f":"Input!AH361","v":0},{"$f":"Input!AI361","v":0}]
[{"$f":"ROW()","v":582},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U362","v":0},{"$f":"Input!V362","v":0},{"$f":"Input!W362","v":0},{"$f":"Input!X362","v":0},{"$f":"Input!Y362","v":0},{"$f":"Input!Z362","v":0},{"$f":"Input!AA362","v":0},{"$f":"Input!AB362","v":0},{"$f":"Input!AC362","v":0},{"$f":"Input!AD362","v":0},{"$f":"Input!AE362","v":0},{"$f":"Input!AF362","v":0},{"$f":"Input!AG362","v":0},{"$f":"Input!AH362","v":0},{"$f":"Input!AI362","v":0}]
[{"$f":"ROW()","v":583},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U363","v":0},{"$f":"Input!V363","v":0},{"$f":"Input!W363","v":0},{"$f":"Input!X363","v":0},{"$f":"Input!Y363","v":0},{"$f":"Input!Z363","v":0},{"$f":"Input!AA363","v":0},{"$f":"Input!AB363","v":0},{"$f":"Input!AC363","v":0},{"$f":"Input!AD363","v":0},{"$f":"Input!AE363","v":0},{"$f":"Input!AF363","v":0},{"$f":"Input!AG363","v":0},{"$f":"Input!AH363","v":0},{"$f":"Input!AI363","v":0}]
[{"$f":"ROW()","v":584},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U364","v":0},{"$f":"Input!V364","v":0},{"$f":"Input!W364","v":0},{"$f":"Input!X364","v":0},{"$f":"Input!Y364","v":0},{"$f":"Input!Z364","v":0},{"$f":"Input!AA364","v":0},{"$f":"Input!AB364","v":0},{"$f":"Input!AC364","v":0},{"$f":"Input!AD364","v":0},{"$f":"Input!AE364","v":0},{"$f":"Input!AF364","v":0},{"$f":"Input!AG364","v":0},{"$f":"Input!AH364","v":0},{"$f":"Input!AI364","v":0}]
[{"$f":"ROW()","v":585},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U365","v":0},{"$f":"Input!V365","v":0},{"$f":"Input!W365","v":0},{"$f":"Input!X365","v":0},{"$f":"Input!Y365","v":0},{"$f":"Input!Z365","v":0},{"$f":"Input!AA365","v":0},{"$f":"Input!AB365","v":0},{"$f":"Input!AC365","v":0},{"$f":"Input!AD365","v":0},{"$f":"Input!AE365","v":0},{"$f":"Input!AF365","v":0},{"$f":"Input!AG365","v":0},{"$f":"Input!AH365","v":0},{"$f":"Input!AI365","v":0}]
[{"$f":"ROW()","v":586},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U366","v":0},{"$f":"Input!V366","v":0},{"$f":"Input!W366","v":0},{"$f":"Input!X366","v":0},{"$f":"Input!Y366","v":0},{"$f":"Input!Z366","v":0},{"$f":"Input!AA366","v":0},{"$f":"Input!AB366","v":0},{"$f":"Input!AC366","v":0},{"$f":"Input!AD366","v":0},{"$f":"Input!AE366","v":0},{"$f":"Input!AF366","v":0},{"$f":"Input!AG366","v":0},{"$f":"Input!AH366","v":0},{"$f":"Input!AI366","v":0}]
[{"$f":"ROW()","v":587},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U367","v":0},{"$f":"Input!V367","v":0},{"$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},{"$f":"Input!AB367","v":0},{"$f":"Input!AC367","v":0},{"$f":"Input!AD367","v":0},{"$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}]
[{"$f":"ROW()","v":588},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U368","v":0},{"$f":"Input!V368","v":0},{"$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},{"$f":"Input!AB368","v":0},{"$f":"Input!AC368","v":0},{"$f":"Input!AD368","v":0},{"$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}]
[{"$f":"ROW()","v":589},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U369","v":0},{"$f":"Input!V369","v":0},{"$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},{"$f":"Input!AB369","v":0},{"$f":"Input!AC369","v":0},{"$f":"Input!AD369","v":0},{"$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}]
[{"$f":"ROW()","v":590},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U370","v":0},{"$f":"Input!V370","v":0},{"$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},{"$f":"Input!AB370","v":0},{"$f":"Input!AC370","v":0},{"$f":"Input!AD370","v":0},{"$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}]
[{"$f":"ROW()","v":591},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U371","v":0},{"$f":"Input!V371","v":0},{"$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},{"$f":"Input!AB371","v":0},{"$f":"Input!AC371","v":0},{"$f":"Input!AD371","v":0},{"$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}]
[{"$f":"ROW()","v":592},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U372","v":0},{"$f":"Input!V372","v":0},{"$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},{"$f":"Input!AB372","v":0},{"$f":"Input!AC372","v":0},{"$f":"Input!AD372","v":0},{"$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}]
[{"$f":"ROW()","v":593},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U373","v":0},{"$f":"Input!V373","v":0},{"$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},{"$f":"Input!AB373","v":0},{"$f":"Input!AC373","v":0},{"$f":"Input!AD373","v":0},{"$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}]
[{"$f":"ROW()","v":594},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U374","v":0},{"$f":"Input!V374","v":0},{"$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},{"$f":"Input!AB374","v":0},{"$f":"Input!AC374","v":0},{"$f":"Input!AD374","v":0},{"$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}]
[{"$f":"ROW()","v":595},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U578:U594)","v":0},{"$f":"SUM(V578:V594)","v":0},{"$f":"SUM(W578:W594)","v":0},{"$f":"SUM(X578:X594)","v":0},{"$f":"SUM(Y578:Y594)","v":0},0,0,0,0,0,{"$f":"SUM(AE578:AE594)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":597},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U672","v":0},{"$f":"-Input!V672","v":0},{"$f":"-Input!W672","v":0},{"$f":"-Input!X672","v":0},{"$f":"-Input!Y672","v":0},{"$f":"-Input!Z672","v":0},{"$f":"-Input!AA672","v":0},{"$f":"-Input!AB672","v":0},{"$f":"-Input!AC672","v":0},{"$f":"-Input!AD672","v":0},{"$f":"-IF($D597=\"Land\",0,IF(AE540<0,AE540,IF(AE521<1,AE540,MAX(MIN(IF(AE521>0,(AE540/AE521)*AE$9,0),AE540*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":598},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U673","v":0},{"$f":"-Input!V673","v":0},{"$f":"-Input!W673","v":0},{"$f":"-Input!X673","v":0},{"$f":"-Input!Y673","v":0},{"$f":"-Input!Z673","v":0},{"$f":"-Input!AA673","v":0},{"$f":"-Input!AB673","v":0},{"$f":"-Input!AC673","v":0},{"$f":"-Input!AD673","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":599},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U674","v":0},{"$f":"-Input!V674","v":0},{"$f":"-Input!W674","v":0},{"$f":"-Input!X674","v":0},{"$f":"-Input!Y674","v":0},{"$f":"-Input!Z674","v":0},{"$f":"-Input!AA674","v":0},{"$f":"-Input!AB674","v":0},{"$f":"-Input!AC674","v":0},{"$f":"-Input!AD674","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":600},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U675","v":0},{"$f":"-Input!V675","v":0},{"$f":"-Input!W675","v":0},{"$f":"-Input!X675","v":0},{"$f":"-Input!Y675","v":0},{"$f":"-Input!Z675","v":0},{"$f":"-Input!AA675","v":0},{"$f":"-Input!AB675","v":0},{"$f":"-Input!AC675","v":0},{"$f":"-Input!AD675","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":601},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U676","v":0},{"$f":"-Input!V676","v":0},{"$f":"-Input!W676","v":0},{"$f":"-Input!X676","v":0},{"$f":"-Input!Y676","v":0},{"$f":"-Input!Z676","v":0},{"$f":"-Input!AA676","v":0},{"$f":"-Input!AB676","v":0},{"$f":"-Input!AC676","v":0},{"$f":"-Input!AD676","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":602},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U677","v":0},{"$f":"-Input!V677","v":0},{"$f":"-Input!W677","v":0},{"$f":"-Input!X677","v":0},{"$f":"-Input!Y677","v":0},{"$f":"-Input!Z677","v":0},{"$f":"-Input!AA677","v":0},{"$f":"-Input!AB677","v":0},{"$f":"-Input!AC677","v":0},{"$f":"-Input!AD677","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":603},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U678","v":0},{"$f":"-Input!V678","v":0},{"$f":"-Input!W678","v":0},{"$f":"-Input!X678","v":0},{"$f":"-Input!Y678","v":0},{"$f":"-Input!Z678","v":0},{"$f":"-Input!AA678","v":0},{"$f":"-Input!AB678","v":0},{"$f":"-Input!AC678","v":0},{"$f":"-Input!AD678","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":604},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U679","v":-8.6677553157937983E-3},{"$f":"-Input!V679","v":-8.6677553157937983E-3},{"$f":"-Input!W679","v":-8.6677553157937966E-3},{"$f":"-Input!X679","v":-8.6677553157937966E-3},{"$f":"-Input!Y679","v":1.8937716447624361E-2},{"$f":"-Input!Z679","v":0},{"$f":"-Input!AA679","v":0},{"$f":"-Input!AB679","v":0},{"$f":"-Input!AC679","v":0},{"$f":"-Input!AD679","v":0},-2.7106311382799628E-19,-2.7106311382799628E-19,-2.7106311382799633E-19,-2.7106311382799633E-19,-2.7106311382799633E-19]
[{"$f":"ROW()","v":605},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U680","v":0},{"$f":"-Input!V680","v":0},{"$f":"-Input!W680","v":0},{"$f":"-Input!X680","v":0},{"$f":"-Input!Y680","v":0},{"$f":"-Input!Z680","v":0},{"$f":"-Input!AA680","v":0},{"$f":"-Input!AB680","v":0},{"$f":"-Input!AC680","v":0},{"$f":"-Input!AD680","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":606},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U681","v":-0.7157603075849438},{"$f":"-Input!V681","v":-0.7157603075849438},{"$f":"-Input!W681","v":-0.7157603075849438},{"$f":"-Input!X681","v":-0.7157603075849438},{"$f":"-Input!Y681","v":-0.12104885354546489},{"$f":"-Input!Z681","v":-0.24209770709092979},{"$f":"-Input!AA681","v":-0.24209770709092979},{"$f":"-Input!AB681","v":-8.8756539276384164E-3},{"$f":"-Input!AC681","v":0},{"$f":"-Input!AD681","v":0},-5.0480453150925086E-16,0,0,0,0]
[{"$f":"ROW()","v":607},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U682","v":0},{"$f":"-Input!V682","v":0},{"$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":"-IF($D607=\"Land\",0,IF(AE550<0,AE550,IF(AE531<1,AE550,MAX(MIN(IF(AE531>0,(AE550/AE531)*AE$9,0),AE550*AE$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":608},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U683","v":-1.2715706089357825E-2},{"$f":"-Input!V683","v":-1.2715706089357829E-2},{"$f":"-Input!W683","v":-1.2715706089357829E-2},{"$f":"-Input!X683","v":-1.2715706089357825E-2},{"$f":"-Input!Y683","v":-7.459813216401498E-2},{"$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},0,0,0,0,0]
[{"$f":"ROW()","v":609},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U684","v":0},{"$f":"-Input!V684","v":0},{"$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},{"$f":"-Input!AD684","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":610},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U685","v":0},{"$f":"-Input!V685","v":0},{"$f":"-Input!W685","v":0},{"$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},0,0,0,0,0]
[{"$f":"ROW()","v":611},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U686","v":0},{"$f":"-Input!V686","v":0},{"$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},{"$f":"-Input!AD686","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":612},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U687","v":0},{"$f":"-Input!V687","v":0},{"$f":"-Input!W687","v":0},{"$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},0,0,0,0,0]
[{"$f":"ROW()","v":613},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U688","v":0},{"$f":"-Input!V688","v":0},{"$f":"-Input!W688","v":0},{"$f":"-Input!X688","v":0},{"$f":"-Input!Y688","v":0},{"$f":"-Input!Z688","v":0},{"$f":"-Input!AA688","v":0},{"$f":"-Input!AB688","v":0},{"$f":"-Input!AC688","v":0},{"$f":"-Input!AD688","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":614},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U597:U613)","v":-0.73714376899009537},{"$f":"SUM(V597:V613)","v":-0.73714376899009537},{"$f":"SUM(W597:W613)","v":-0.73714376899009537},{"$f":"SUM(X597:X613)","v":-0.73714376899009537},{"$f":"SUM(Y597:Y613)","v":-0.17670926926185551},-0.24209770709092979,-0.24209770709092979,-8.8756539276384164E-3,0,0,{"$f":"SUM(AE597:AE613)","v":-5.0507559462307883E-16},-2.7106311382799628E-19,-2.7106311382799633E-19,-2.7106311382799633E-19,-2.7106311382799633E-19]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":616},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":617},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":618},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":619},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":620},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":621},null,null,"Regulators"]
[{"$f":"ROW()","v":622},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":623},null,null,"Buildings"]
[{"$f":"ROW()","v":624},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":625},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":626},null,null,"Vehicle"]
[{"$f":"ROW()","v":627},null,null,"Information Technology"]
[{"$f":"ROW()","v":628},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":629},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":630},null,null,"FRC"]
[{"$f":"ROW()","v":631},null,null,"Land"]
[{"$f":"ROW()","v":632},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":633},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":635},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T540+T559+T597+T578+T616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":636},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T541+T560+T598+T579+T617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":637},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T542+T561+T599+T580+T618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":638},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T543+T562+T600+T581+T619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":639},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T544+T563+T601+T582+T620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":640},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T545+T564+T602+T583+T621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T546+T565+T603+T584+T622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":642},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T547+T566+T604+T585+T623","v":1.5733304815550835E-2},7.0655494997570369E-3,-1.6022058160367614E-3,-1.0269961131830558E-2,-1.8937716447624355E-2,6.9388939039072284E-18,6.9388939039072284E-18,6.9388939039072284E-18,6.9388939039072284E-18,6.9388939039072284E-18,6.9388939039072284E-18,6.6678307900792324E-18,6.3967676762512364E-18,6.1257045624232404E-18,5.8546414485952444E-18,5.5835783347672484E-18]
[{"$f":"ROW()","v":643},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T548+T567+T605+T586+T624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":644},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T549+T568+T606+T587+T625","v":3.4771611519947383},2.7614008444097946,2.0456405368248509,1.3298802292399072,0.61411992165496343,0.49307106810949852,0.25097336101856871,8.8756539276389212E-3,5.0480453150925086E-16,5.0480453150925086E-16,5.0480453150925086E-16,0,0,0,0,0]
[{"$f":"ROW()","v":645},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T550+T569+T607+T588+T626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":646},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T551+T570+T608+T589+T627","v":0.12546095652144629},0.11274525043208847,0.10002954434273063,8.73138382533728E-2,7.459813216401498E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":647},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T552+T571+T609+T590+T628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":648},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T553+T572+T610+T591+T629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":649},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T554+T573+T611+T592+T630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":650},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T555+T574+T612+T593+T631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":651},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T556+T575+T613+T594+T632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":652},null,null,"Total (Asset Added as at 30/06/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T635:T651)","v":3.6183554133317357},{"$f":"SUM(U635:U651)","v":2.88121164434164},{"$f":"SUM(V635:V651)","v":2.1440678753515447},{"$f":"SUM(W635:W651)","v":1.4069241063614495},{"$f":"SUM(X635:X651)","v":0.66978033737135412},{"$f":"SUM(Y635:Y651)","v":0.49307106810949852},0.25097336101856871,8.8756539276389282E-3,5.1174342541315809E-16,5.1174342541315809E-16,5.1174342541315809E-16,{"$f":"SUM(AE635:AE651)","v":6.6678307900792324E-18},6.3967676762512364E-18,6.1257045624232404E-18,5.8546414485952444E-18,5.5835783347672484E-18]
[{"$f":"\"Capex Account [m$\"&Input!$G$43&\"]\"","v":"Capex Account [m$31/12/2019]"}]
["Average Asset Life  (this data is not used in the model)"]
[{"$f":"ROW()","v":655},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"IF(K731=0,0,-K674/K731*K$9)","v":13.193162493095921},24.049781841044926,19.23334142912676,16.037295856415259,97.015462372717295,93.667547494593464,110.36797369597264,123.06259387139706,162.14433288959864,118.02599348108838,111.59105251946208,108.36228485017607,96.706332326210216,118.55296090520206,76.471440044062859,76.134064403563016,69.874592991682974,58.684779981595987,61.881473885319615,64.581845597539754,72.422679617156291,71.677964549851453,70.955040354401532,70.388579608449106,69.665256766184939]
[{"$f":"ROW()","v":656},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"IF(K732=0,0,-K675/K732*K$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,54.24771433612208,60.010949585302491,76.020673489407756,85.389877239114512,94.664229183593932,56.507162403595061,55.507162403595061,54.507162403595061,53.507162403595046,52.507162403595039]
[{"$f":"ROW()","v":657},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K733=0,0,-K676/K733*K$9)","v":20.29647699596952},27.507134594477666,35.978938894077103,50.602676803215495,56.917944013389487,47.197781139975255,40.326558163437809,35.520657258798103,31.112989504516865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K734=0,0,-K677/K734*K$9)","v":880.73123735308229},1356.6272723376201,1326.7369015463212,1277.9888419833062,59.804749669482902,116.40276331065125,150.32821459446208,195.45859865504795,212.73157596499871,55.976830309807553,55.209332507494253,53.526910595034394,52.240493622136675,55.794200249006465,54.28003962555286,54.213718577105496,54.657888628362592,54.762880124767342,55.024042572552347,55.54112162764546,53.048905167635382,52.877734838632847,52.514792815711637,52.130054049236996,51.745158382797847]
[{"$f":"ROW()","v":659},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K735=0,0,-K678/K735*K$9)","v":-0.34872704186416703},-0.80870569874338083,-1.2840319668671794,-1.7583438642195286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":660},null,null,"Regulators",null,null,null,null,null,null,{"$f":"IF(K736=0,0,-K679/K736*K$9)","v":3.7114399346880167},5.6783759858792564,4.3332775396844321,3.1325050174117686,14.382905770972823,19.807007556981677,69.042927751064411,98.298875459462408,94.459571817969191,37.831412043353069,32.88723218297072,31.987140279468914,33.373492015333234,40.897044485312342,35.891964272875398,36.196907389908958,35.362024817313852,42.890223280410801,50.77493736276368,48.511922439496047,35.254109311746369,34.523111644705445,33.728687887513743,33.011893446095243,32.231950280354596]
[{"$f":"ROW()","v":661},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"IF(K737=0,0,-K680/K737*K$9)","v":0.87993600646156978},0.62329122271023951,-0.37670871825910529,-1.3767085077892049,0,0,-0.50464683208109284,-1.0274881166198799,12.661267893718337,39.992438592122902,36.008137704251254,33.051232441403464,34.18043990461679,33.215375873468176,35.938750608462776,35.447104463420715,34.643686426125292,29.70313786360968,11.170080647011348,9.2246661301385835,-243.67309195787939,34.710687258497508,33.752190000545419,32.799248100131535,31.853270291940071]
[{"$f":"ROW()","v":662},null,null,"Buildings",null,null,null,null,null,null,{"$f":"IF(K738=0,0,-K681/K738*K$9)","v":-0.33387666693913692},7.6847728425406041,4.7861639821914359,2.9518650994205347,16.480161285883547,12.871034609146182,10.185860422056487,22.397301413713009,53.599766604691872,38.110112980036646,22.074771321510138,20.53685861843908,8.793609798496437,24.299871672563981,39.27769816970109,38.692269071133282,22.274981766193264,21.674175772849033,22.165724952806755,32.920063971256482,-545.16221360173222,35.420358008685824,34.476683097193998,33.532973968144759,32.554893278609889]
[{"$f":"ROW()","v":663},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"IF(K739=0,0,-K682/K739*K$9)","v":13.43922956038567},17.274437465678538,24.514775353856816,28.79619499602487,22.908408273200816,21.600584999180771,21.303050560349707,21.200619567628411,20.404952140731016,20.674526298188319,20.32181562921156,19.543580565661895,18.379662308711747,17.541919174404789,18.504444672927768,18.358609092590896,17.768561604083494,17.221844987545445,16.550597504002695,15.789289419857804,16.158786252616892,15.686669259675847,15.222729499594523,14.794528864556586,14.374861552980502]
[{"$f":"ROW()","v":664},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"IF(K740=0,0,-K683/K740*K$9)","v":0.42713529340694667},-0.30573066384632436,-1.1147635315756219,-1.7661349669313453,0,0,0,0,0,0,0,10.061590442183515,25.579426905809715,80.885568697727749,9.1793401814692821,8.873198522498134,7.7685167757920466,6.6646006473335628,5.8233381398682456,5.393593495401598,4.6820774762446797,4.1371191160976055,3.6483998893212441,3.6193757614544033,4.423009726430271]
[{"$f":"ROW()","v":665},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"IF(K741=0,0,-K684/K741*K$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2658836133617291,2.7556257323151727,3.4809254576462743,3.3006971392956852,2.5805334019753974,-41.369741230091854,8.300769041677972,8.0194100100131873,7.3055296511345489,6.7943839309420389]
[{"$f":"ROW()","v":666},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"IF(K742=0,0,-K685/K742*K$9)","v":0},0,0,0,5,2.7683852728119644,1.3517605945071038,0.29363854893362473,5.6358032658913405E-2,4.4552488081424935,3.4421886256141105,3.1240024837187121,2.5961662384299209,2.4856351756920749,6.1764437135445691,3.5828711516349956,2.5859847838048511,2.9238077770975299,3.1352121504705188,2.5445548106961859,4.9821943742578645,2.4413797117202916,3.0584409367933314,3.5679466898108068,3.1664065094577234]
[{"$f":"ROW()","v":667},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,{"$f":"IF(K743=0,0,-K686/K743*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":668},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"IF(K744=0,0,-K687/K744*K$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.3978232113643543,9.1116431329673411,8.9141704693276544,8.4075788520359236,7.899345236653974]
[{"$f":"ROW()","v":669},null,null,"FRC",null,null,null,null,null,null,{"$f":"IF(K745=0,0,-K688/K745*K$9)","v":0},0,0,0,5,4,3.0000000000000004,2.0000000000000004,1.0000000000000004,0,0,0,0,0,0,0,0,0,0,0,6.4014062156685627,0,0,0,0]
[{"$f":"ROW()","v":670},null,null,"Land",null,null,null,null,null,null,{"$f":"IF(K746=0,0,-K689/K746*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":671},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"IF(K747=0,0,-K690/K747*K$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.490644687417479,65.545590846103721,64.545590846103721,63.545590846103721,62.545590846103721,61.545590846103728]
[{"$f":"ROW()","v":672},null,null,"Total"]
["Opening Asset Value"]
[{"$f":"ROW()","v":674},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I788","v":0},1.836427688427986,4.3520010084625875,4.1710429840935195,3.954177755580655,3.7076163782148504,4.3053157354530089,6.1531857361470719,8.0654374521693235,12.051211758190485,24.892458471857427,34.43531541230567,38.045023204533429,40.865297185479662,62.989827857810802,67.6349147380689,67.938876120989718,67.576438387492303,68.986491137793834,74.236316516764191,78.413594060674313,{"$f":"AD788","v":79.752299376489972},{"$f":"AE788","v":81.353521860571675},{"$f":"AF788","v":82.999994289200018},{"$f":"AG788","v":86.051339653570324},{"$f":"AH788","v":87.447118939115285}]
[{"$f":"ROW()","v":675},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"I789","v":0},{"$f":"J789","v":0},{"$f":"K789","v":0},{"$f":"L789","v":0},{"$f":"M789","v":0},{"$f":"N789","v":0},{"$f":"O789","v":0},{"$f":"P789","v":0},{"$f":"Q789","v":0},{"$f":"R789","v":0},{"$f":"S789","v":0},{"$f":"T789","v":0},{"$f":"U789","v":0},{"$f":"V789","v":0},{"$f":"W789","v":0},{"$f":"X789","v":0},{"$f":"Y789","v":1.169741244637583},{"$f":"Z789","v":2.5473203150062758},{"$f":"AA789","v":3.226894546382161},{"$f":"AB789","v":3.6245946863063954},{"$f":"AC789","v":4.1382607231003536},4.0945455757971994,4.0220849283034807,3.9496242808097621,3.8771636333160435,3.8047029858223249]
[{"$f":"ROW()","v":676},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I790","v":0},7.6927605450198939,12.844760725284448,18.698007917056067,28.115069277623885,40.473854363388455,39.762763071091122,38.920292045744276,37.955164005607408,36.88662623252872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":677},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"I791","v":0},3.0533626917140344,4.8565055761177121,4.9726270345014782,4.9688790215919818,5.0152437971764057,14.588672690978591,25.395262284120509,41.337937800438766,55.338248290339322,{"$f":"S790+S791+S792","v":102.55062320115792},{"$f":"T791","v":107.25529535299339},116.59091150903922,126.69735876366011,149.03904722590434,164.76816324257865,176.86933314085974,205.65275566208248,232.90763964419881,259.39322097534324,287.52682277884014,{"$f":"AD791","v":309.08025112040502},{"$f":"AE791","v":343.94825896764394},{"$f":"AF791","v":370.67207016043295},{"$f":"AG791","v":396.73449201983192},{"$f":"AH791","v":423.16053490215785}]
[{"$f":"ROW()","v":678},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I792","v":0},-3.467934925636168E-2,-0.13412489001792288,-0.299976188242153,-0.53359668678320116,0,{"$f":"O792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":679},null,null,"Regulators",null,null,null,null,null,0,0.21179838397788656,0.39240294754587135,0.34451105119870928,0.26500747727720181,{"$f":"N793","v":0.18931382176924702},0.31355705594027666,1.2738191117450961,2.0549411681680132,2.2604744441567082,{"$f":"S793","v":3.170101955552465},3.4281194040617917,3.5897579167077862,3.9793974210168961,5.210451011398999,5.7903671923339406,7.2190414596400112,9.6153332320517499,13.37114120443198,17.811564980070429,18.91796582394182,{"$f":"AD793","v":19.268303013505452},19.795529587610357,19.973981088721878,20.341777074953267,20.423816181942257]
[{"$f":"ROW()","v":680},null,null,"Secondary Gate Stations",null,null,null,null,null,0,2.2065842528688102E-2,1.5630055001616391E-2,-9.4465936533296331E-3,-3.4523246237813068E-2,0,0,-2.6983653568125155E-4,-8.0454025029387186E-4,1.3788055518392022E-2,{"$f":"S794","v":2.0436820111343685},4.0500365164203487,4.1462039980100185,4.2878605763799307,4.166795428465158,4.0420088646643091,3.9941460716750115,3.9037059470345663,3.7910243490366486,3.8542125100073528,4.1723883646264852,8.7374614255639464,8.8389231218886408,8.6519395848322667,8.4626106677943049,8.2730350772958037]
[{"$f":"ROW()","v":681},null,null,"Buildings",null,null,null,null,null,0,-2.1315181666189753E-3,8.1581809484334356E-2,7.0965775522637803E-2,5.6138499276631545E-2,{"$f":"N795","v":3.712052339160489E-2},3.4868086492009662E-2,3.215905123953413E-2,8.0124158894993192E-2,0.21949946859394873,{"$f":"S795","v":0.43869158975989536},0.56050315107946669,1.8139691952749604,2.576891418787814,7.1208675646924746,17.250082728525467,17.195494918526279,17.199150447242367,17.103369734225257,17.745268196112182,26.372165484306279,28.44223993989003,30.393485345497528,29.885423050221934,29.320398646251164,28.548994231405253]
[{"$f":"ROW()","v":682},null,null,"Meter and Services Pipes",null,null,null,null,null,0,18.430679986302209,32.33469101598903,57.766167567402249,81.239536633615316,{"$f":"N796","v":101.48582522553765},119.80683436123455,141.05114371709698,158.16341813189115,172.32830796522046,{"$f":"S796","v":187.16857015297717},193.04378970666963,206.24523171699562,215.95363678453364,226.99712157394282,246.86882185965152,258.08260061825814,273.77558559590585,288.36716172205411,299.80740731365717,308.06056274503663,319.92163049089282,328.17783584152926,335.93275519789501,344.77572933422277,353.29276238559356]
[{"$f":"ROW()","v":683},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0.75730705153248645,-0.64286685455244075,-2.7380136788308707,-4.9386917272737367,0,0,-5.3059487205999559E-16,-5.3059487205999559E-16,-5.3059487205999559E-16,{"$f":"S797","v":-5.3059487205999559E-16},3.819420785021027E-15,0.7992029641999735,2.0318014257419139,6.4248278277361379,11.916131898704339,11.631560925559906,11.534359130600659,10.905768582066246,10.309783413209189,10.11879699110955,8.7284702530945797,7.6519233393130817,6.5900289111522454,5.6578840041414473,4.9706247784816302]
[{"$f":"ROW()","v":684},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,{"$f":"N798","v":0},0,0,0,0,{"$f":"S798","v":0},{"$f":"T798","v":0},{"$f":"U798","v":0},{"$f":"V798","v":0},{"$f":"W798","v":0},{"$f":"X798","v":0},{"$f":"Y798","v":1.5347625063581265},{"$f":"Z798","v":2.5111865142922003},{"$f":"AA798","v":3.7511901932258653},{"$f":"AB798","v":4.5129336418079848},{"$f":"AC798","v":5.9879551273176457},7.2261523628933189,10.709736955891204,14.100949547035972,14.20975133316192,15.230898817739725]
[{"$f":"ROW()","v":685},null,null,"Information Technology",null,null,null,null,null,{"$f":"I799","v":0},5.0458516512547984,5.9949819586014783,6.5298497756806011,7.0231528041519429,8.4204939499614788,7.2466647253242069,4.6304247548010284,1.2049478074652225,0.28643229551030203,4.510709056565986,6.0642112398565979,9.0068763025539305,9.6816223796826186,11.627855341360515,10.477455336599871,14.905380824775628,14.049524002514714,18.316222688880579,20.471351976007433,16.623595211379605,12.310198768392066,17.191822193234682,18.732727826308881,19.330002014871916,18.934796974330411]
[{"$f":"ROW()","v":686},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"I800","v":0},{"$f":"J800","v":0},{"$f":"K800","v":0},{"$f":"L800","v":0},{"$f":"M800","v":0},{"$f":"N800","v":0},{"$f":"O800","v":0},{"$f":"P800","v":0},{"$f":"Q800","v":0},{"$f":"R800","v":0},{"$f":"S800","v":0},{"$f":"T800","v":0},{"$f":"U800","v":0},{"$f":"V800","v":0},{"$f":"W800","v":0},{"$f":"X800","v":0},{"$f":"Y800","v":0},{"$f":"Z800","v":0},{"$f":"AA800","v":0},{"$f":"AB800","v":0},{"$f":"AC800","v":0},{"$f":"AD800","v":0},{"$f":"AE800","v":0},{"$f":"AF800","v":0},{"$f":"AG800","v":0},{"$f":"AH800","v":0}]
[{"$f":"ROW()","v":687},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I801","v":0},{"$f":"J801","v":0},{"$f":"K801","v":0},{"$f":"L801","v":0},{"$f":"M801","v":0},{"$f":"N801","v":0},{"$f":"O801","v":0},{"$f":"P801","v":0},{"$f":"Q801","v":0},{"$f":"R801","v":0},{"$f":"S801","v":0},{"$f":"T801","v":0},{"$f":"U801","v":0},{"$f":"V801","v":0},{"$f":"W801","v":0},{"$f":"X801","v":0},{"$f":"Y801","v":0},{"$f":"Z801","v":0},{"$f":"AA801","v":0},{"$f":"AB801","v":0},{"$f":"AC801","v":0.80547690090538315},{"$f":"AD801","v":1.3967344360591789},{"$f":"AE801","v":2.4423406809249415},{"$f":"AF801","v":4.155400615411617},{"$f":"AG801","v":5.1336208376704713},{"$f":"AH801","v":5.9524369954850407}]
[{"$f":"ROW()","v":688},null,null,"FRC",null,null,null,null,null,{"$f":"I802","v":0},1.722179589999064E-4,6.5198674137677834E-3,2.5499843243086882,6.9929091949875151,16.909970827616089,13.527976662092872,10.145982496569655,6.7639883310464368,3.3819941655232189,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,{"$f":"AD802","v":3.5535810405384893E-15},{"$f":"AE802","v":2.998455975698755E-15},{"$f":"AF802","v":2.998455975698755E-15},{"$f":"AG802","v":2.998455975698755E-15},{"$f":"AH802","v":2.998455975698755E-15}]
[{"$f":"ROW()","v":689},null,null,"Land",null,null,null,null,null,0,0.37899803127543513,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,1.5335345860745524,3.8965298018559267,4.3178783609688649,4.324665422091682,6.3476604220916819,6.3476604220916819,6.3476604220916819,6.3476604220916819,6.3476604220916819]
[{"$f":"ROW()","v":690},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I804","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y804","v":0},0,0,0,0.28362224570027628,0.95772803788780181,0.94311640611326375,0.92850477433872569,0.91389314256418763,0.89928151078964957]
[{"$f":"ROW()","v":691},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J674:J690)","v":0},37.392613222569437,60.762247511865738,92.715884261572853,127.76822329634565,176.89960317959103,200.24681668114187,228.26216365346372,256.2853186079663,283.42674696811679,{"$f":"SUM(T674:T690)","v":325.43500073154047},349.49743507592211,380.89734109985017,406.73403024781777,474.23695812384642,{"$f":"SUM(Y674:Y690)","v":529.40811015366216},561.20110212381542,609.89889382029764,664.62343360415127,716.0845325702544,765.74587187903012,{"$f":"SUM(AE674:AE690)","v":806.26367522296312},861.81623965061385,902.92105974845299,941.1563227844415,977.28666420225056]
["Capex"]
[{"$f":"ROW()","v":693},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"Input!J514","v":1.9312421419774346},{"$f":"Input!K514","v":2.6547687320056892},{"$f":"Input!L514","v":0},{"$f":"Input!M514","v":0},{"$f":"Input!N514","v":0},{"$f":"Input!O514","v":0.63591611452135188},{"$f":"Input!P514","v":1.8938337933907969},{"$f":"Input!Q514","v":1.9680032672204009},{"$f":"Input!R514","v":4.0513136157207255},{"$f":"Input!S514","v":12.688772296886441},{"$f":"Input!T514","v":9.64831022975204},{"$f":"Input!U514","v":3.9182927068319149},{"$f":"Input!V514","v":3.1713649832920727},{"$f":"Input!W514","v":22.547101730528574},{"$f":"Input!X514","v":5.1764091464997541},{"$f":"Input!Y514","v":0.74618474565008786},{"$f":"Input!Z514","v":0.52992072198799234},{"$f":"Input!AA514","v":2.3771630473952956},{"$f":"Input!AB514","v":6.4253685293311262},{"$f":"Input!AC514","v":5.376930878837813},{"$f":"Input!AD514","v":2.5528792579685535},{"$f":"Input!AE514","v":2.7024286227951588},{"$f":"Input!AF514","v":2.7814589251267341},{"$f":"Input!AG514","v":4.2211000974327879},{"$f":"Input!AH514","v":2.6182977698253453},{"$f":"Input!AI514","v":0.54446437822544691}]
[{"$f":"ROW()","v":694},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"Input!J515","v":0},{"$f":"Input!K515","v":0},{"$f":"Input!L515","v":0},{"$f":"Input!M515","v":0},{"$f":"Input!N515","v":0},{"$f":"Input!O515","v":0},{"$f":"Input!P515","v":0},{"$f":"Input!Q515","v":0},{"$f":"Input!R515","v":0},{"$f":"Input!S515","v":0},{"$f":"Input!T515","v":0},{"$f":"Input!U515","v":0},{"$f":"Input!V515","v":0},{"$f":"Input!W515","v":0},{"$f":"Input!X515","v":0},{"$f":"Input!Y515","v":1.169741244637583},{"$f":"Input!Z515","v":1.3991420294528265},{"$f":"Input!AA515","v":0.72202182356713018},{"$f":"Input!AB515","v":0.4401477321154792},{"$f":"Input!AC515","v":0.55611362898520245},{"$f":"Input!AD515","v":0},{"$f":"Input!AE515","v":0},{"$f":"Input!AF515","v":0},{"$f":"Input!AG515","v":0},{"$f":"Input!AH515","v":0},{"$f":"Input!AI515","v":0}]
[{"$f":"ROW()","v":695},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"Input!J516","v":7.9631056271516352},{"$f":"Input!K516","v":5.5310196793898232},{"$f":"Input!L516","v":6.3202082516801665},{"$f":"Input!M516","v":9.9367545058299243},{"$f":"Input!N516","v":12.914389473788516},{"$f":"Input!O516","v":0},{"$f":"Input!P516","v":0},{"$f":"Input!Q516","v":0},{"$f":"Input!R516","v":0},{"$f":"Input!S516","v":0},{"$f":"Input!T516","v":0},{"$f":"Input!U516","v":0},{"$f":"Input!V516","v":0},{"$f":"Input!W516","v":0},{"$f":"Input!X516","v":0},{"$f":"Input!Y516","v":0},{"$f":"Input!Z516","v":0},{"$f":"Input!AA516","v":0},{"$f":"Input!AB516","v":0},{"$f":"Input!AC516","v":0},{"$f":"Input!AD516","v":0},{"$f":"Input!AE516","v":0},{"$f":"Input!AF516","v":0},{"$f":"Input!AG516","v":0},{"$f":"Input!AH516","v":0},{"$f":"Input!AI516","v":0}]
[{"$f":"ROW()","v":696},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J517","v":3.0550536955854639},{"$f":"Input!K517","v":1.8066097339512088},{"$f":"Input!L517","v":0.11970129617351478},{"$f":"Input!M517","v":0},{"$f":"Input!N517","v":5.0252821284323068E-2},{"$f":"Input!O517","v":9.6572891862520951},{"$f":"Input!P517","v":10.931918857465696},{"$f":"Input!Q517","v":16.111607624988803},{"$f":"Input!R517","v":14.21180253008137},{"$f":"Input!S517","v":10.553772461111022},{"$f":"Input!T517","v":5.6206817100185944},{"$f":"Input!U517","v":11.278318421798351},{"$f":"Input!V517","v":12.284621003356827},{"$f":"Input!W517","v":24.766959549460232},{"$f":"Input!X517","v":18.400344326440404},{"$f":"Input!Y517","v":13.618930058178002},{"$f":"Input!Z517","v":32.045868591755742},{"$f":"Input!AA517","v":31.017428800859406},{"$f":"Input!AB517","v":30.738601608996152},{"$f":"Input!AC517","v":32.847781439304619},{"$f":"Input!AD517","v":26.730256146852188},{"$f":"Input!AE517","v":40.694334519650106},{"$f":"Input!AF517","v":33.228406369138234},{"$f":"Input!AG517","v":33.120853403844343},{"$f":"Input!AH517","v":34.036518245445905},{"$f":"Input!AI517","v":34.543824798181042}]
[{"$f":"ROW()","v":697},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J518","v":0},{"$f":"Input!K518","v":0},{"$f":"Input!L518","v":0},{"$f":"Input!M518","v":0},{"$f":"Input!N518","v":0},{"$f":"Input!O518","v":0},{"$f":"Input!P518","v":0},{"$f":"Input!Q518","v":0},{"$f":"Input!R518","v":0},{"$f":"Input!S518","v":0},{"$f":"Input!T518","v":0},{"$f":"Input!U518","v":0},{"$f":"Input!V518","v":0},{"$f":"Input!W518","v":0},{"$f":"Input!X518","v":0},{"$f":"Input!Y518","v":0},{"$f":"Input!Z518","v":0},{"$f":"Input!AA518","v":0},{"$f":"Input!AB518","v":0},{"$f":"Input!AC518","v":0},{"$f":"Input!AD518","v":0},{"$f":"Input!AE518","v":0},{"$f":"Input!AF518","v":0},{"$f":"Input!AG518","v":0},{"$f":"Input!AH518","v":0},{"$f":"Input!AI518","v":0}]
[{"$f":"ROW()","v":698},null,null,"Regulators",null,null,null,null,null,{"$f":"Input!J519","v":0.25870735178366661},{"$f":"Input!K519","v":0.23767092802625539},{"$f":"Input!L519","v":2.1212887929483636E-2},{"$f":"Input!M519","v":0},{"$f":"Input!N519","v":8.9055632655762416E-3},{"$f":"Input!O519","v":0.13740565244615419},{"$f":"Input!P519","v":0.97609266802820649},{"$f":"Input!Q519","v":0.79957172466899529},{"$f":"Input!R519","v":0.22643830830532097},{"$f":"Input!S519","v":0.88911462992143742},{"$f":"Input!T519","v":0.29991519676043171},{"$f":"Input!U519","v":0.2658771236969088},{"$f":"Input!V519","v":0.50186453866180236},{"$f":"Input!W519","v":1.3502918594607054},{"$f":"Input!X519","v":0.72326838226148848},{"$f":"Input!Y519","v":1.5093381054330621},{"$f":"Input!Z519","v":2.595729845445915},{"$f":"Input!AA519","v":4.0277192467409657},{"$f":"Input!AB519","v":4.7521764358429239},{"$f":"Input!AC519","v":1.4571952693339987},{"$f":"Input!AD519","v":0.74030247794271509},{"$f":"Input!AE519","v":1.073781384017102},{"$f":"Input!AF519","v":0.75185084562414706},{"$f":"Input!AG519","v":0.95999160188462096},{"$f":"Input!AH519","v":0.69823451268933689},{"$f":"Input!AI519","v":0.38080680641342995}]
[{"$f":"ROW()","v":699},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"Input!J520","v":3.460416807297452E-2},{"$f":"Input!K520","v":1.8640857100098461E-2},{"$f":"Input!L520","v":0},{"$f":"Input!M520","v":0},{"$f":"Input!N520","v":0},{"$f":"Input!O520","v":0},{"$f":"Input!P520","v":0},{"$f":"Input!Q520","v":0},{"$f":"Input!R520","v":1.5375612367399037E-2},{"$f":"Input!S520","v":2.0286123770172821},{"$f":"Input!T520","v":2.0319053604360944},{"$f":"Input!U520","v":0.20864307112681379},{"$f":"Input!V520","v":0.26710436629615114},{"$f":"Input!W520","v":4.3826400114667123E-3},{"$f":"Input!X520","v":6.6122412539008023E-4},{"$f":"Input!Y520","v":8.3718951430234115E-3},{"$f":"Input!Z520","v":2.2238925796431535E-2},{"$f":"Input!AA520","v":0},{"$f":"Input!AB520","v":0.19081859403956711},{"$f":"Input!AC520","v":0.66322372238350524},{"$f":"Input!AD520","v":5.0173808524351475},{"$f":"Input!AE520","v":6.5604387028210739E-2},{"$f":"Input!AF520","v":6.7662043887137438E-2},{"$f":"Input!AG520","v":6.7008215002728161E-2},{"$f":"Input!AH520","v":6.8436746917257735E-2},{"$f":"Input!AI520","v":6.8909432363161507E-2}]
[{"$f":"ROW()","v":700},null,null,"Buildings",null,null,null,null,null,{"$f":"Input!J521","v":0},{"$f":"Input!K521","v":9.0097475983809239E-2},{"$f":"Input!L521","v":0},{"$f":"Input!M521","v":0},{"$f":"Input!N521","v":0},{"$f":"Input!O521","v":0},{"$f":"Input!P521","v":0},{"$f":"Input!Q521","v":5.1122332465834128E-2},{"$f":"Input!R521","v":0.14295271205716714},{"$f":"Input!S521","v":0.18414988432482129},{"$f":"Input!T521","v":0.12756714107854095},{"$f":"Input!U521","v":1.2788571634472388},{"$f":"Input!V521","v":0.85124971453654319},{"$f":"Input!W521","v":4.8370175109227471},{"$f":"Input!X521","v":10.422256528851081},{"$f":"Input!Y521","v":0.1650035043135252},{"$f":"Input!Z521","v":0.44807234197957285},{"$f":"Input!AA521","v":0.67634788523590772},{"$f":"Input!AB521","v":1.4310112712261567},{"$f":"Input!AC521","v":9.4274697140404786},{"$f":"Input!AD521","v":2.8711714858730173},{"$f":"Input!AE521","v":1.8990733378627802},{"$f":"Input!AF521","v":0.35001726840483122},{"$f":"Input!AG521","v":0.30180559141977553},{"$f":"Input!AH521","v":0.10297072033012661},{"$f":"Input!AI521","v":0.10325301699698354}]
[{"$f":"ROW()","v":701},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"Input!J522","v":19.275771557787689},{"$f":"Input!K522","v":15.275420000974108},{"$f":"Input!L522","v":27.303299647258321},{"$f":"Input!M522","v":25.829750747610532},{"$f":"Input!N522","v":23.067478566668303},{"$f":"Input!O522","v":22.751077956508848},{"$f":"Input!P522","v":26.790771841289466},{"$f":"Input!Q522","v":23.733445561973852},{"$f":"Input!R522","v":21.625210397422336},{"$f":"Input!S522","v":23.285678122902677},{"$f":"Input!T522","v":10.401769943613095},{"$f":"Input!U522","v":22.700779728417448},{"$f":"Input!V522","v":20.261498500139055},{"$f":"Input!W522","v":22.79308242386486},{"$f":"Input!X522","v":32.811967500321771},{"$f":"Input!Y522","v":17.884306467574397},{"$f":"Input!Z522","v":29.750836491159912},{"$f":"Input!AA522","v":29.999440403298767},{"$f":"Input!AB522","v":28.18451207005505},{"$f":"Input!AC522","v":26.367752637984854},{"$f":"Input!AD522","v":31.371797744737346},{"$f":"Input!AE522","v":28.054822987470533},{"$f":"Input!AF522","v":28.675729912698653},{"$f":"Input!AG522","v":30.91081388916859},{"$f":"Input!AH522","v":31.821305359778354},{"$f":"Input!AI522","v":32.33244101920274}]
[{"$f":"ROW()","v":702},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"Input!J523","v":1.7392714000487908},{"$f":"Input!K523","v":0.37281714200196925},{"$f":"Input!L523","v":7.5760314033870135E-3},{"$f":"Input!M523","v":0.255460496886945},{"$f":"Input!N523","v":0.11042760663395008},{"$f":"Input!O523","v":0},{"$f":"Input!P523","v":0},{"$f":"Input!Q523","v":0},{"$f":"Input!R523","v":0},{"$f":"Input!S523","v":0},{"$f":"Input!T523","v":4.3500156570810226E-15},{"$f":"Input!U523","v":0.79920296419996972},{"$f":"Input!V523","v":1.3120295384469687},{"$f":"Input!W523","v":4.4724574788992522},{"$f":"Input!X523","v":5.5707351478732283},{"$f":"Input!Y523","v":0.40320780555714669},{"$f":"Input!Z523","v":1.2291293139045296},{"$f":"Input!AA523","v":1.0590336492196342},{"$f":"Input!AB523","v":1.0467445188382933},{"$f":"Input!AC523","v":1.5794385756564506},{"$f":"Input!AD523","v":0.48575031520316775},{"$f":"Input!AE523","v":0.78768329116063796},{"$f":"Input!AF523","v":0.78768329116063796},{"$f":"Input!AG523","v":0.87413431431059885},{"$f":"Input!AH523","v":0.87596172100085667},{"$f":"Input!AI523","v":0.87596172100085667}]
[{"$f":"ROW()","v":703},null,null,"Vehicle",null,null,null,null,null,{"$f":"Input!J524","v":0},{"$f":"Input!K524","v":0},{"$f":"Input!L524","v":0},{"$f":"Input!M524","v":0},{"$f":"Input!N524","v":0},{"$f":"Input!O524","v":0},{"$f":"Input!P524","v":0},{"$f":"Input!Q524","v":0},{"$f":"Input!R524","v":0},{"$f":"Input!S524","v":0},{"$f":"Input!T524","v":0},{"$f":"Input!U524","v":0},{"$f":"Input!V524","v":0},{"$f":"Input!W524","v":0},{"$f":"Input!X524","v":0},{"$f":"Input!Y524","v":1.5347625063581265},{"$f":"Input!Z524","v":1.3361999993724942},{"$f":"Input!AA524","v":2.1512981572960794},{"$f":"Input!AB524","v":2.0466323248598299},{"$f":"Input!AC524","v":3.3579183159950086},{"$f":"Input!AD524","v":3.5586303377916222},{"$f":"Input!AE524","v":3.3089121839368132},{"$f":"Input!AF524","v":4.6814227996348325},{"$f":"Input!AG524","v":1.867154274579494},{"$f":"Input!AH524","v":2.9662154004893027},{"$f":"Input!AI524","v":3.1059751397820619}]
[{"$f":"ROW()","v":704},null,null,"Information Technology",null,null,null,null,null,{"$f":"Input!J525","v":5.0458516512547984},{"$f":"Input!K525","v":0.94913030734668002},{"$f":"Input!L525","v":0.53486781707912301},{"$f":"Input!M525","v":0.49330302847134216},{"$f":"Input!N525","v":1.3973411458095357},{"$f":"Input!O525","v":0.5102695653550251},{"$f":"Input!P525","v":1.4103964589672238E-3},{"$f":"Input!Q525","v":0},{"$f":"Input!R525","v":3.1849913737761955},{"$f":"Input!S525","v":2.3045793964707553},{"$f":"Input!T525","v":2.0597263304495916},{"$f":"Input!U525","v":4.7043963038999248},{"$f":"Input!V525","v":3.5578668011021306},{"$f":"Input!W525","v":5.6754326702211202},{"$f":"Input!X525","v":3.527621715833559},{"$f":"Input!Y525","v":5.2798761685835052},{"$f":"Input!Z525","v":3.3043209217737148},{"$f":"Input!AA525","v":9.6996479018841217},{"$f":"Input!AB525","v":8.419639160981534},{"$f":"Input!AC525","v":2.6817382084428725},{"$f":"Input!AD525","v":2.2196108797477936},{"$f":"Input!AE525","v":7.3524621444230345},{"$f":"Input!AF525","v":8.5827525488579983},{"$f":"Input!AG525","v":6.7222013045169202},{"$f":"Input!AH525","v":5.022477367683293},{"$f":"Input!AI525","v":7.5889447541770831}]
[{"$f":"ROW()","v":705},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"Input!J526","v":0},{"$f":"Input!K526","v":0},{"$f":"Input!L526","v":0},{"$f":"Input!M526","v":0},{"$f":"Input!N526","v":0},{"$f":"Input!O526","v":0},{"$f":"Input!P526","v":0},{"$f":"Input!Q526","v":0},{"$f":"Input!R526","v":0},{"$f":"Input!S526","v":0},{"$f":"Input!T526","v":0},{"$f":"Input!U526","v":0},{"$f":"Input!V526","v":0},{"$f":"Input!W526","v":0},{"$f":"Input!X526","v":0},{"$f":"Input!Y526","v":0},{"$f":"Input!Z526","v":0},{"$f":"Input!AA526","v":0},{"$f":"Input!AB526","v":0},{"$f":"Input!AC526","v":0},{"$f":"Input!AD526","v":0},{"$f":"Input!AE526","v":0},{"$f":"Input!AF526","v":0},{"$f":"Input!AG526","v":0},{"$f":"Input!AH526","v":0},{"$f":"Input!AI526","v":0}]
[{"$f":"ROW()","v":706},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"Input!J527","v":0},{"$f":"Input!K527","v":0},{"$f":"Input!L527","v":0},{"$f":"Input!M527","v":0},{"$f":"Input!N527","v":0},{"$f":"Input!O527","v":0},{"$f":"Input!P527","v":0},{"$f":"Input!Q527","v":0},{"$f":"Input!R527","v":0},{"$f":"Input!S527","v":0},{"$f":"Input!T527","v":0},{"$f":"Input!U527","v":0},{"$f":"Input!V527","v":0},{"$f":"Input!W527","v":0},{"$f":"Input!X527","v":0},{"$f":"Input!Y527","v":0},{"$f":"Input!Z527","v":0},{"$f":"Input!AA527","v":0},{"$f":"Input!AB527","v":0},{"$f":"Input!AC527","v":0.80547690090538315},{"$f":"Input!AD527","v":0.59125753515379575},{"$f":"Input!AE527","v":1.1942294318150735},{"$f":"Input!AF527","v":1.9811060646174934},{"$f":"Input!AG527","v":1.4443769588514226},{"$f":"Input!AH527","v":1.4294105902922791},{"$f":"Input!AI527","v":1.4942032367419731}]
[{"$f":"ROW()","v":707},null,null,"FRC",null,null,null,null,null,{"$f":"Input!J528","v":1.722179589999064E-4},{"$f":"Input!K528","v":6.3476494547678773E-3},{"$f":"Input!L528","v":2.5434644568949203},{"$f":"Input!M528","v":4.4429248706788265},{"$f":"Input!N528","v":9.9170616326285739},{"$f":"Input!O528","v":0},{"$f":"Input!P528","v":0},{"$f":"Input!Q528","v":0},{"$f":"Input!R528","v":0},{"$f":"Input!S528","v":0},{"$f":"Input!T528","v":0},{"$f":"Input!U528","v":0},{"$f":"Input!V528","v":0},{"$f":"Input!W528","v":0},{"$f":"Input!X528","v":0},{"$f":"Input!Y528","v":0},{"$f":"Input!Z528","v":0},{"$f":"Input!AA528","v":0},{"$f":"Input!AB528","v":0},{"$f":"Input!AC528","v":0},{"$f":"Input!AD528","v":0},{"$f":"Input!AE528","v":0},{"$f":"Input!AF528","v":0},{"$f":"Input!AG528","v":0},{"$f":"Input!AH528","v":0},{"$f":"Input!AI528","v":0}]
[{"$f":"ROW()","v":708},null,null,"Land",null,null,null,null,null,{"$f":"Input!J529","v":0.37899803127543513},{"$f":"Input!K529","v":0.28116626125981847},{"$f":"Input!L529","v":0},{"$f":"Input!M529","v":0},{"$f":"Input!N529","v":0},{"$f":"Input!O529","v":0},{"$f":"Input!P529","v":0},{"$f":"Input!Q529","v":0},{"$f":"Input!R529","v":0},{"$f":"Input!S529","v":0},{"$f":"Input!T529","v":0},{"$f":"Input!U529","v":0},{"$f":"Input!V529","v":0},{"$f":"Input!W529","v":0},{"$f":"Input!X529","v":0},{"$f":"Input!Y529","v":0},{"$f":"Input!Z529","v":0.87337029353929896},{"$f":"Input!AA529","v":2.3629952157813743},{"$f":"Input!AB529","v":0.42134855911293784},{"$f":"Input!AC529","v":6.7870611228168396E-3},{"$f":"Input!AD529","v":2.0229949999999999},{"$f":"Input!AE529","v":0},{"$f":"Input!AF529","v":0},{"$f":"Input!AG529","v":0},{"$f":"Input!AH529","v":0},{"$f":"Input!AI529","v":0}]
[{"$f":"ROW()","v":709},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"Input!J530","v":0},{"$f":"Input!K530","v":0},{"$f":"Input!L530","v":0},{"$f":"Input!M530","v":0},{"$f":"Input!N530","v":0},{"$f":"Input!O530","v":0},{"$f":"Input!P530","v":0},{"$f":"Input!Q530","v":0},{"$f":"Input!R530","v":0},{"$f":"Input!S530","v":0},{"$f":"Input!T530","v":0},{"$f":"Input!U530","v":0},{"$f":"Input!V530","v":0},{"$f":"Input!W530","v":0},{"$f":"Input!X530","v":0},{"$f":"Input!Y530","v":0},{"$f":"Input!Z530","v":0},{"$f":"Input!AA530","v":0},{"$f":"Input!AB530","v":0},{"$f":"Input!AC530","v":0.28362224570027628},{"$f":"Input!AD530","v":0.67879448821921573},{"$f":"Input!AE530","v":0},{"$f":"Input!AF530","v":0},{"$f":"Input!AG530","v":0},{"$f":"Input!AH530","v":0},{"$f":"Input!AI530","v":0}]
[{"$f":"ROW()","v":710},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J693:J709)","v":39.68277784289689},{"$f":"SUM(K693:K709)","v":27.223688767494231},{"$f":"SUM(L693:L709)","v":36.850330388418925},{"$f":"SUM(M693:M709)","v":40.958193649477579},{"$f":"SUM(N693:N709)","v":47.465856810078776},{"$f":"SUM(O693:O709)","v":33.691958475083474},40.594027556633129,42.663750511317886,43.458084549730508,51.934679168634439,30.189875912108395,45.154367483418575,42.207599445831548,86.446725863368954,76.633263972206663,42.319722501428458,73.534829476168426,84.093096131278671,84.097000805399063,85.411448598693283,78.840826521924555,{"$f":"SUM(AE693:AE709)","v":87.133332290159444},81.888090069150692,80.489439651011281,79.63982843445207,81.038784303084768]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":712},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"Input!J595","v":0},{"$f":"Input!K595","v":0},{"$f":"Input!L595","v":0},{"$f":"Input!M595","v":0},{"$f":"Input!N595","v":0},{"$f":"Input!O595","v":0},{"$f":"Input!P595","v":0},{"$f":"Input!Q595","v":0},{"$f":"Input!R595","v":0},{"$f":"Input!S595","v":0},{"$f":"Input!T595","v":0},{"$f":"Input!U595","v":0},{"$f":"Input!V595","v":0},{"$f":"Input!W595","v":0},{"$f":"Input!X595","v":0},{"$f":"Input!Y595","v":0},{"$f":"Input!Z595","v":0},{"$f":"Input!AA595","v":0},{"$f":"Input!AB595","v":0},{"$f":"Input!AC595","v":0},{"$f":"Input!AD595","v":0},{"$f":"Input!AE595","v":0},{"$f":"Input!AF595","v":0},{"$f":"Input!AG595","v":0},{"$f":"Input!AH595","v":0},{"$f":"Input!AI595","v":0}]
[{"$f":"ROW()","v":713},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"Input!J596","v":0},{"$f":"Input!K596","v":0},{"$f":"Input!L596","v":0},{"$f":"Input!M596","v":0},{"$f":"Input!N596","v":0},{"$f":"Input!O596","v":0},{"$f":"Input!P596","v":0},{"$f":"Input!Q596","v":0},{"$f":"Input!R596","v":0},{"$f":"Input!S596","v":0},{"$f":"Input!T596","v":0},{"$f":"Input!U596","v":0},{"$f":"Input!V596","v":0},{"$f":"Input!W596","v":0},{"$f":"Input!X596","v":0},{"$f":"Input!Y596","v":0},{"$f":"Input!Z596","v":0},{"$f":"Input!AA596","v":0},{"$f":"Input!AB596","v":0},{"$f":"Input!AC596","v":0},{"$f":"Input!AD596","v":0},{"$f":"Input!AE596","v":0},{"$f":"Input!AF596","v":0},{"$f":"Input!AG596","v":0},{"$f":"Input!AH596","v":0},{"$f":"Input!AI596","v":0}]
[{"$f":"ROW()","v":714},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"Input!J597","v":0},{"$f":"Input!K597","v":0},{"$f":"Input!L597","v":0},{"$f":"Input!M597","v":0},{"$f":"Input!N597","v":0},{"$f":"Input!O597","v":0},{"$f":"Input!P597","v":0},{"$f":"Input!Q597","v":0},{"$f":"Input!R597","v":0},{"$f":"Input!S597","v":0},{"$f":"Input!T597","v":0},{"$f":"Input!U597","v":0},{"$f":"Input!V597","v":0},{"$f":"Input!W597","v":0},{"$f":"Input!X597","v":0},{"$f":"Input!Y597","v":0},{"$f":"Input!Z597","v":0},{"$f":"Input!AA597","v":0},{"$f":"Input!AB597","v":0},{"$f":"Input!AC597","v":0},{"$f":"Input!AD597","v":0},{"$f":"Input!AE597","v":0},{"$f":"Input!AF597","v":0},{"$f":"Input!AG597","v":0},{"$f":"Input!AH597","v":0},{"$f":"Input!AI597","v":0}]
[{"$f":"ROW()","v":715},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J598","v":0},{"$f":"Input!K598","v":0},{"$f":"Input!L598","v":0},{"$f":"Input!M598","v":0},{"$f":"Input!N598","v":0},{"$f":"Input!O598","v":0},{"$f":"Input!P598","v":0},{"$f":"Input!Q598","v":0},{"$f":"Input!R598","v":0},{"$f":"Input!S598","v":0},{"$f":"Input!T598","v":0},{"$f":"Input!U598","v":0},{"$f":"Input!V598","v":0},{"$f":"Input!W598","v":0},{"$f":"Input!X598","v":0},{"$f":"Input!Y598","v":0},{"$f":"Input!Z598","v":0},{"$f":"Input!AA598","v":0},{"$f":"Input!AB598","v":0},{"$f":"Input!AC598","v":0},{"$f":"Input!AD598","v":0},{"$f":"Input!AE598","v":0},{"$f":"Input!AF598","v":0},{"$f":"Input!AG598","v":0},{"$f":"Input!AH598","v":0},{"$f":"Input!AI598","v":0}]
[{"$f":"ROW()","v":716},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J599","v":0},{"$f":"Input!K599","v":0},{"$f":"Input!L599","v":0},{"$f":"Input!M599","v":0},{"$f":"Input!N599","v":0},{"$f":"Input!O599","v":0},{"$f":"Input!P599","v":0},{"$f":"Input!Q599","v":0},{"$f":"Input!R599","v":0},{"$f":"Input!S599","v":0},{"$f":"Input!T599","v":0},{"$f":"Input!U599","v":0},{"$f":"Input!V599","v":0},{"$f":"Input!W599","v":0},{"$f":"Input!X599","v":0},{"$f":"Input!Y599","v":0},{"$f":"Input!Z599","v":0},{"$f":"Input!AA599","v":0},{"$f":"Input!AB599","v":0},{"$f":"Input!AC599","v":0},{"$f":"Input!AD599","v":0},{"$f":"Input!AE599","v":0},{"$f":"Input!AF599","v":0},{"$f":"Input!AG599","v":0},{"$f":"Input!AH599","v":0},{"$f":"Input!AI599","v":0}]
[{"$f":"ROW()","v":717},null,null,"Regulators",null,null,null,null,null,{"$f":"Input!J600","v":0},{"$f":"Input!K600","v":0},{"$f":"Input!L600","v":0},{"$f":"Input!M600","v":0},{"$f":"Input!N600","v":0},{"$f":"Input!O600","v":0},{"$f":"Input!P600","v":0},{"$f":"Input!Q600","v":0},{"$f":"Input!R600","v":0},{"$f":"Input!S600","v":0},{"$f":"Input!T600","v":0},{"$f":"Input!U600","v":0},{"$f":"Input!V600","v":0},{"$f":"Input!W600","v":0},{"$f":"Input!X600","v":0},{"$f":"Input!Y600","v":0},{"$f":"Input!Z600","v":0},{"$f":"Input!AA600","v":0},{"$f":"Input!AB600","v":0},{"$f":"Input!AC600","v":0},{"$f":"Input!AD600","v":0},{"$f":"Input!AE600","v":0},{"$f":"Input!AF600","v":0},{"$f":"Input!AG600","v":0},{"$f":"Input!AH600","v":0},{"$f":"Input!AI600","v":0}]
[{"$f":"ROW()","v":718},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"Input!J601","v":0},{"$f":"Input!K601","v":0},{"$f":"Input!L601","v":0},{"$f":"Input!M601","v":0},{"$f":"Input!N601","v":0},{"$f":"Input!O601","v":0},{"$f":"Input!P601","v":0},{"$f":"Input!Q601","v":0},{"$f":"Input!R601","v":0},{"$f":"Input!S601","v":0},{"$f":"Input!T601","v":0},{"$f":"Input!U601","v":0},{"$f":"Input!V601","v":0},{"$f":"Input!W601","v":0},{"$f":"Input!X601","v":0},{"$f":"Input!Y601","v":0},{"$f":"Input!Z601","v":0},{"$f":"Input!AA601","v":0},{"$f":"Input!AB601","v":0},{"$f":"Input!AC601","v":0},{"$f":"Input!AD601","v":0},{"$f":"Input!AE601","v":0},{"$f":"Input!AF601","v":0},{"$f":"Input!AG601","v":0},{"$f":"Input!AH601","v":0},{"$f":"Input!AI601","v":0}]
[{"$f":"ROW()","v":719},null,null,"Buildings",null,null,null,null,null,{"$f":"Input!J602","v":0},{"$f":"Input!K602","v":0},{"$f":"Input!L602","v":0},{"$f":"Input!M602","v":0},{"$f":"Input!N602","v":0},{"$f":"Input!O602","v":0},{"$f":"Input!P602","v":0},{"$f":"Input!Q602","v":0},{"$f":"Input!R602","v":0},{"$f":"Input!S602","v":0},{"$f":"Input!T602","v":0},{"$f":"Input!U602","v":0},{"$f":"Input!V602","v":0},{"$f":"Input!W602","v":0},{"$f":"Input!X602","v":0},{"$f":"Input!Y602","v":0},{"$f":"Input!Z602","v":0},{"$f":"Input!AA602","v":0},{"$f":"Input!AB602","v":0},{"$f":"Input!AC602","v":0},{"$f":"Input!AD602","v":0},{"$f":"Input!AE602","v":0},{"$f":"Input!AF602","v":0},{"$f":"Input!AG602","v":0},{"$f":"Input!AH602","v":0},{"$f":"Input!AI602","v":0}]
[{"$f":"ROW()","v":720},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"Input!J603","v":0},{"$f":"Input!K603","v":0},{"$f":"Input!L603","v":0},{"$f":"Input!M603","v":0},{"$f":"Input!N603","v":0},{"$f":"Input!O603","v":0},{"$f":"Input!P603","v":0},{"$f":"Input!Q603","v":0},{"$f":"Input!R603","v":0},{"$f":"Input!S603","v":0},{"$f":"Input!T603","v":0},{"$f":"Input!U603","v":0},{"$f":"Input!V603","v":0},{"$f":"Input!W603","v":0},{"$f":"Input!X603","v":0},{"$f":"Input!Y603","v":0},{"$f":"Input!Z603","v":0},{"$f":"Input!AA603","v":0},{"$f":"Input!AB603","v":0},{"$f":"Input!AC603","v":0},{"$f":"Input!AD603","v":0},{"$f":"Input!AE603","v":0},{"$f":"Input!AF603","v":0},{"$f":"Input!AG603","v":0},{"$f":"Input!AH603","v":0},{"$f":"Input!AI603","v":0}]
[{"$f":"ROW()","v":721},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"Input!J604","v":0},{"$f":"Input!K604","v":0},{"$f":"Input!L604","v":0},{"$f":"Input!M604","v":0},{"$f":"Input!N604","v":0},{"$f":"Input!O604","v":0},{"$f":"Input!P604","v":0},{"$f":"Input!Q604","v":0},{"$f":"Input!R604","v":0},{"$f":"Input!S604","v":0},{"$f":"Input!T604","v":0},{"$f":"Input!U604","v":0},{"$f":"Input!V604","v":0},{"$f":"Input!W604","v":0},{"$f":"Input!X604","v":0},{"$f":"Input!Y604","v":-3.8705334252927541E-2},{"$f":"Input!Z604","v":-1.5466611009039191E-2},{"$f":"Input!AA604","v":-0.20286726621937196},{"$f":"Input!AB604","v":-6.3572838320331742E-3},{"$f":"Input!AC604","v":0},{"$f":"Input!AD604","v":0},{"$f":"Input!AE604","v":0},{"$f":"Input!AF604","v":0},{"$f":"Input!AG604","v":0},{"$f":"Input!AH604","v":0},{"$f":"Input!AI604","v":0}]
[{"$f":"ROW()","v":722},null,null,"Vehicle",null,null,null,null,null,{"$f":"Input!J605","v":0},{"$f":"Input!K605","v":0},{"$f":"Input!L605","v":0},{"$f":"Input!M605","v":0},{"$f":"Input!N605","v":0},{"$f":"Input!O605","v":0},{"$f":"Input!P605","v":0},{"$f":"Input!Q605","v":0},{"$f":"Input!R605","v":0},{"$f":"Input!S605","v":0},{"$f":"Input!T605","v":0},{"$f":"Input!U605","v":0},{"$f":"Input!V605","v":0},{"$f":"Input!W605","v":0},{"$f":"Input!X605","v":0},{"$f":"Input!Y605","v":0},{"$f":"Input!Z605","v":0},{"$f":"Input!AA605","v":0},{"$f":"Input!AB605","v":-0.20724724365213301},{"$f":"Input!AC605","v":-0.51563002248884937},{"$f":"Input!AD605","v":0},{"$f":"Input!AE605","v":0},{"$f":"Input!AF605","v":0},{"$f":"Input!AG605","v":0},{"$f":"Input!AH605","v":0},{"$f":"Input!AI605","v":0}]
[{"$f":"ROW()","v":723},null,null,"Information Technology",null,null,null,null,null,{"$f":"Input!J606","v":0},{"$f":"Input!K606","v":0},{"$f":"Input!L606","v":0},{"$f":"Input!M606","v":0},{"$f":"Input!N606","v":0},{"$f":"Input!O606","v":0},{"$f":"Input!P606","v":0},{"$f":"Input!Q606","v":0},{"$f":"Input!R606","v":0},{"$f":"Input!S606","v":0},{"$f":"Input!T606","v":0},{"$f":"Input!U606","v":0},{"$f":"Input!V606","v":0},{"$f":"Input!W606","v":0},{"$f":"Input!X606","v":0},{"$f":"Input!Y606","v":-3.7720340433808155E-3},{"$f":"Input!Z606","v":0},{"$f":"Input!AA606","v":0},{"$f":"Input!AB606","v":0},{"$f":"Input!AC606","v":0},{"$f":"Input!AD606","v":0},{"$f":"Input!AE606","v":0},{"$f":"Input!AF606","v":0},{"$f":"Input!AG606","v":0},{"$f":"Input!AH606","v":0},{"$f":"Input!AI606","v":0}]
[{"$f":"ROW()","v":724},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"Input!J607","v":0},{"$f":"Input!K607","v":0},{"$f":"Input!L607","v":0},{"$f":"Input!M607","v":0},{"$f":"Input!N607","v":0},{"$f":"Input!O607","v":0},{"$f":"Input!P607","v":0},{"$f":"Input!Q607","v":0},{"$f":"Input!R607","v":0},{"$f":"Input!S607","v":0},{"$f":"Input!T607","v":0},{"$f":"Input!U607","v":0},{"$f":"Input!V607","v":0},{"$f":"Input!W607","v":0},{"$f":"Input!X607","v":0},{"$f":"Input!Y607","v":0},{"$f":"Input!Z607","v":0},{"$f":"Input!AA607","v":0},{"$f":"Input!AB607","v":0},{"$f":"Input!AC607","v":0},{"$f":"Input!AD607","v":0},{"$f":"Input!AE607","v":0},{"$f":"Input!AF607","v":0},{"$f":"Input!AG607","v":0},{"$f":"Input!AH607","v":0},{"$f":"Input!AI607","v":0}]
[{"$f":"ROW()","v":725},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"Input!J608","v":0},{"$f":"Input!K608","v":0},{"$f":"Input!L608","v":0},{"$f":"Input!M608","v":0},{"$f":"Input!N608","v":0},{"$f":"Input!O608","v":0},{"$f":"Input!P608","v":0},{"$f":"Input!Q608","v":0},{"$f":"Input!R608","v":0},{"$f":"Input!S608","v":0},{"$f":"Input!T608","v":0},{"$f":"Input!U608","v":0},{"$f":"Input!V608","v":0},{"$f":"Input!W608","v":0},{"$f":"Input!X608","v":0},{"$f":"Input!Y608","v":0},{"$f":"Input!Z608","v":0},{"$f":"Input!AA608","v":0},{"$f":"Input!AB608","v":0},{"$f":"Input!AC608","v":0},{"$f":"Input!AD608","v":0},{"$f":"Input!AE608","v":0},{"$f":"Input!AF608","v":0},{"$f":"Input!AG608","v":0},{"$f":"Input!AH608","v":0},{"$f":"Input!AI608","v":0}]
[{"$f":"ROW()","v":726},null,null,"FRC",null,null,null,null,null,{"$f":"Input!J609","v":0},{"$f":"Input!K609","v":0},{"$f":"Input!L609","v":0},{"$f":"Input!M609","v":0},{"$f":"Input!N609","v":0},{"$f":"Input!O609","v":0},{"$f":"Input!P609","v":0},{"$f":"Input!Q609","v":0},{"$f":"Input!R609","v":0},{"$f":"Input!S609","v":0},{"$f":"Input!T609","v":0},{"$f":"Input!U609","v":0},{"$f":"Input!V609","v":0},{"$f":"Input!W609","v":0},{"$f":"Input!X609","v":0},{"$f":"Input!Y609","v":0},{"$f":"Input!Z609","v":0},{"$f":"Input!AA609","v":0},{"$f":"Input!AB609","v":0},{"$f":"Input!AC609","v":0},{"$f":"Input!AD609","v":0},{"$f":"Input!AE609","v":0},{"$f":"Input!AF609","v":0},{"$f":"Input!AG609","v":0},{"$f":"Input!AH609","v":0},{"$f":"Input!AI609","v":0}]
[{"$f":"ROW()","v":727},null,null,"Land",null,null,null,null,null,{"$f":"Input!J610","v":0},{"$f":"Input!K610","v":0},{"$f":"Input!L610","v":0},{"$f":"Input!M610","v":0},{"$f":"Input!N610","v":0},{"$f":"Input!O610","v":0},{"$f":"Input!P610","v":0},{"$f":"Input!Q610","v":0},{"$f":"Input!R610","v":0},{"$f":"Input!S610","v":0},{"$f":"Input!T610","v":0},{"$f":"Input!U610","v":0},{"$f":"Input!V610","v":0},{"$f":"Input!W610","v":0},{"$f":"Input!X610","v":0},{"$f":"Input!Y610","v":0},{"$f":"Input!Z610","v":0},{"$f":"Input!AA610","v":0},{"$f":"Input!AB610","v":0},{"$f":"Input!AC610","v":0},{"$f":"Input!AD610","v":0},{"$f":"Input!AE610","v":0},{"$f":"Input!AF610","v":0},{"$f":"Input!AG610","v":0},{"$f":"Input!AH610","v":0},{"$f":"Input!AI610","v":0}]
[{"$f":"ROW()","v":728},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"Input!J611","v":0},{"$f":"Input!K611","v":0},{"$f":"Input!L611","v":0},{"$f":"Input!M611","v":0},{"$f":"Input!N611","v":0},{"$f":"Input!O611","v":0},{"$f":"Input!P611","v":0},{"$f":"Input!Q611","v":0},{"$f":"Input!R611","v":0},{"$f":"Input!S611","v":0},{"$f":"Input!T611","v":0},{"$f":"Input!U611","v":0},{"$f":"Input!V611","v":0},{"$f":"Input!W611","v":0},{"$f":"Input!X611","v":0},{"$f":"Input!Y611","v":0},{"$f":"Input!Z611","v":0},{"$f":"Input!AA611","v":0},{"$f":"Input!AB611","v":0},{"$f":"Input!AC611","v":0},{"$f":"Input!AD611","v":0},{"$f":"Input!AE611","v":0},{"$f":"Input!AF611","v":0},{"$f":"Input!AG611","v":0},{"$f":"Input!AH611","v":0},{"$f":"Input!AI611","v":0}]
[{"$f":"ROW()","v":729},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J712:J728)","v":0},{"$f":"SUM(K712:K728)","v":0},{"$f":"SUM(L712:L728)","v":0},{"$f":"SUM(M712:M728)","v":0},{"$f":"SUM(N712:N728)","v":0},{"$f":"SUM(O712:O728)","v":0},0,0,0,0,0,0,0,0,0,-4.2477368296308354E-2,-1.5466611009039191E-2,-0.20286726621937196,-0.2136045274841662,-0.51563002248884937,0,{"$f":"SUM(AE712:AE728)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":731},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J887+J1040+J1193+J1346+J1499+J1652+J1805+J1958+J2111+J2264+J2417+J2551+J2685+J2819+J2953+J3087+J3221+J3355+J3489+J3623+J3757+J3891+J4025+J4159+J4293+J4427","v":-9.4814453549448605E-2},-0.13919541197108745,-0.18095802436906844,-0.21686522851286455,-0.24656137736580447,-3.8216757283192695E-2,-4.5963792696734306E-2,-5.5751551198149826E-2,-6.553930969956534E-2,-7.4323977553973186E-2,-0.10545328930379227,-0.30858491460415222,-0.35109100234583707,-0.42257105819743701,-0.53132226624165935,-0.44222336272925977,-0.89235845548540338,-0.96711029709376317,-1.1755431503607672,-1.1996533349276861,-1.2141739421528932,-1.1012061387134502,-1.1349864964983896,-1.1697547330624738,-1.2225184842803836,-1.2552472064032003]
[{"$f":"ROW()","v":732},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J888+J1041+J1194+J1347+J1500+J1653+J1806+J1959+J2112+J2265+J2418+J2552+J2686+J2820+J2954+J3088+J3222+J3356+J3490+J3624+J3758+J3892+J4026+J4160+J4294+J4428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.1562959084133873E-2,-4.2447592191244873E-2,-4.2447592191244873E-2,-4.2447592191244873E-2,-4.3715147303154157E-2,-7.2460647493718403E-2,-7.2460647493718403E-2,-7.2460647493718403E-2,-7.2460647493718416E-2,-7.2460647493718416E-2]
[{"$f":"ROW()","v":733},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J889+J1042+J1195+J1348+J1501+J1654+J1807+J1960+J2113+J2266+J2419+J2553+J2687+J2821+J2955+J3089+J3223+J3357+J3491+J3625+J3759+J3893+J4027+J4161+J4295+J4429","v":-0.27034508213174124},-0.37901949912526811,-0.46696105990855052,-0.51969314526210653,-0.5556043880239423,-0.71109129229733437,-0.84247102534684892,-0.96512804013687115,-1.0685377730786865,-1.1855699763975962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":734},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J890+J1043+J1196+J1349+J1502+J1655+J1808+J1961+J2114+J2267+J2420+J2554+J2688+J2822+J2956+J3090+J3224+J3358+J3492+J3626+J3760+J3894+J4028+J4162+J4296+J4430","v":-1.691003871429648E-3},-3.4668495475310944E-3,-3.5798377897485515E-3,-3.7480129094968613E-3,-3.8880456998989107E-3,-8.3860292449908516E-2,-0.12532926432377639,-0.16893210867054387,-0.2114920401808128,-0.26013180243371237,-0.91600955818313179,-1.9427022657525208,-2.1781737487359334,-2.4252710872160033,-2.6712283097660907,-1.5177601598969028,-3.2624460705330001,-3.762544818743089,-4.2530202778517268,-4.714179635807719,-5.1768278052873233,-5.8263266724111746,-6.5045951763492127,-7.0584315444453862,-7.6104753631199955,-8.1777802624879641]
[{"$f":"ROW()","v":735},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J891+J1044+J1197+J1350+J1503+J1656+J1809+J1962+J2115+J2268+J2421+J2555+J2689+J2823+J2957+J3091+J3225+J3359+J3493+J3627+J3761+J3895+J4029+J4163+J4297+J4431","v":-3.467934925636168E-2},-9.9445540761561188E-2,-0.16585129822423014,-0.2336204985410481,-0.30346549252472144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.3759815179572788E-4,-1.375981517957279E-4,-1.375981517957279E-4,-1.375981517957279E-4,-1.3759815179572793E-4]
[{"$f":"ROW()","v":736},null,null,"Regulators",null,null,null,null,null,{"$f":"J892+J1045+J1198+J1351+J1504+J1657+J1810+J1963+J2116+J2269+J2422+J2556+J2690+J2824+J2958+J3092+J3226+J3360+J3494+J3628+J3762+J3896+J4030+J4164+J4298+J4432","v":-4.6908967805780057E-2},-5.7066364458270645E-2,-6.9104784276645695E-2,-7.9503573921507475E-2,-8.4599218773531021E-2,-1.3162418275124549E-2,-1.5830612223387195E-2,-1.8449668246078368E-2,-2.0905032316625563E-2,-2.3930602274090496E-2,-4.1897748251105101E-2,-0.10423861105091416,-0.11222503435269229,-0.11923826907860251,-0.12740409672562689,-8.0663838126991141E-2,-0.19943807303417718,-0.27191127436073509,-0.31175266020447523,-0.35079442546260475,-0.38996528837908373,-0.54655480991219985,-0.57339934451262742,-0.59219561565323109,-0.61619540570034648,-0.63365126851758002]
[{"$f":"ROW()","v":737},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J893+J1046+J1199+J1352+J1505+J1658+J1811+J1964+J2117+J2270+J2423+J2557+J2691+J2825+J2959+J3093+J3227+J3361+J3495+J3629+J3763+J3897+J4031+J4165+J4299+J4433","v":-1.2538325544286416E-2},-2.5076644627170172E-2,-2.5076648654946024E-2,-2.5076652584483432E-2,-2.5076656418178467E-2,0,-2.6983653568125155E-4,-5.3470371461262025E-4,-7.8301659871314318E-4,-1.0889948490255641E-3,-2.5550855150114574E-2,-0.11247558953714472,-0.1254477879262392,-0.1254477879262392,-0.1254477879262392,-5.6234688132320687E-2,-0.11267905043687645,-0.11268159799791763,-0.1276304330688631,-0.34504786776437291,-0.45230779149768563,3.5857309296482676E-2,-0.25464558094351153,-0.25633713204068997,-0.25801233741575824,-0.25972325608868974]
[{"$f":"ROW()","v":738},null,null,"Buildings",null,null,null,null,null,{"$f":"J894+J1047+J1200+J1353+J1506+J1659+J1812+J1965+J2118+J2271+J2424+J2558+J2692+J2826+J2960+J3094+J3228+J3362+J3496+J3630+J3764+J3898+J4032+J4166+J4300+J4434","v":-2.1315181666189753E-3},-6.3841483328558992E-3,-1.0616033961696546E-2,-1.4827276246006259E-2,-1.9017975885026659E-2,-2.2524368995952308E-3,-2.7090352524755338E-3,-3.1572248103750606E-3,-3.5774023582116122E-3,-4.0951571713510925E-3,-5.7555797589697085E-3,-2.5391119251745101E-2,-8.83274910236896E-2,-0.2930413650180862,-0.2930413650180862,-0.21959131431271373,-0.44441681326348303,-0.77212859825301916,-0.78911280933923367,-0.80057242584638189,-0.80109703028926749,5.2172067744718054E-2,-0.8580795636804236,-0.86682999539054439,-0.87437513517603882,-0.87694940318429182]
[{"$f":"ROW()","v":739},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J895+J1048+J1201+J1354+J1507+J1660+J1813+J1966+J2119+J2272+J2425+J2559+J2693+J2827+J2961+J3095+J3229+J3363+J3497+J3631+J3765+J3899+J4033+J4167+J4301+J4435","v":-0.84509157148547931},-1.371408971287287,-1.8718230958451025,-2.3563816813974645,-2.8211899747459661,-4.4300688208119583,-5.546462485427055,-6.6211711471796608,-7.4603205640930224,-8.445415935145963,-4.5265503899206267,-9.4993377180914464,-10.553093432601028,-11.749597634455673,-12.940267214613078,-6.6705277089677715,-14.057851513512221,-15.407864277150489,-16.744266478452019,-18.114597206605378,-19.510729998881164,-19.798617636834077,-20.920810556332899,-22.067839752840843,-23.304272308407587,-24.577124522798719]
[{"$f":"ROW()","v":740},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J896+J1049+J1202+J1355+J1508+J1661+J1814+J1967+J2120+J2273+J2426+J2560+J2694+J2828+J2962+J3096+J3230+J3364+J3498+J3632+J3766+J3900+J4034+J4168+J4302+J4436","v":-0.98196434851630432},-1.7729910480868964,-2.1027228556818169,-2.4561385453298108,-2.7963274719908298,0,-5.3059487205999559E-16,0,0,0,0,0,-7.9431076905028E-2,-7.9431076905028E-2,-7.9431076905028E-2,-0.64907344444865078,-1.3108644978547366,-1.4847569315346767,-1.6363724038633178,-1.7704249977560895,-1.8760770532181386,-1.8642302049421362,-1.849577719321474,-1.8062792213213963,-1.5632209466606732,-1.12381050142825]
[{"$f":"ROW()","v":741},null,null,"Vehicle",null,null,null,null,null,{"$f":"J897+J1050+J1203+J1356+J1509+J1662+J1815+J1968+J2121+J2274+J2427+J2561+J2695+J2829+J2963+J3097+J3231+J3365+J3499+J3633+J3767+J3901+J4035+J4169+J4303+J4437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.35977599143842021,-0.91129447836241395,-1.0776416326255771,-1.3672668079964982,-2.3204331022159481,0.17467240906107245,-1.2902102084900637,-1.7583524884535469,-1.9450679159114967,-2.2416894559604268]
[{"$f":"ROW()","v":742},null,null,"Information Technology",null,null,null,null,null,{"$f":"J898+J1051+J1204+J1357+J1510+J1663+J1816+J1969+J2122+J2275+J2428+J2562+J2696+J2830+J2964+J3098+J3232+J3366+J3500+J3634+J3768+J3902+J4036+J4170+J4304+J4438","v":0},0,0,0,0,-1.6840987899922957,-2.6176503669821458,-3.425476947335806,-4.1035068857311163,-5.0823685994120806,-0.50622414715897934,-1.7617312412025941,-2.8831207239734438,-3.7291997085432236,-4.6780217205942032,-0.8481786463643668,-4.1601777440346286,-5.4329492155182564,-6.2645098738546796,-6.5294949730707001,-6.533007322735334,-2.4708387195804185,-7.0418469157838022,-6.1249271159538861,-5.4176824082247999,-5.9799008490458068]
[{"$f":"ROW()","v":743},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"J899+J1052+J1205+J1358+J1511+J1664+J1817+J1970+J2123+J2276+J2429+J2563+J2697+J2831+J2965+J3099+J3233+J3367+J3501+J3635+J3769+J3903+J4037+J4171+J4305+J4439","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]
[{"$f":"ROW()","v":744},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J900+J1053+J1206+J1359+J1512+J1665+J1818+J1971+J2124+J2277+J2430+J2564+J2698+J2832+J2966+J3100+J3234+J3368+J3502+J3636+J3770+J3904+J4038+J4172+J4306+J4440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.14862318694931104,-0.26804613013081835,-0.46615673659256773,-0.61059443247770995,-0.75353549150693788]
[{"$f":"ROW()","v":745},null,null,"FRC",null,null,null,null,null,{"$f":"J901+J1054+J1207+J1360+J1513+J1666+J1819+J1972+J2125+J2278+J2431+J2565+J2699+J2833+J2967+J3101+J3235+J3369+J3503+J3637+J3771+J3905+J4039+J4173+J4307+J4441","v":0},0,0,0,0,-3.381994165523218,-3.381994165523218,-3.381994165523218,-3.381994165523218,-3.3819941655232171,0,0,0,0,0,0,0,0,0,0,0,-5.5512506483973434E-16,0,0,0,0]
[{"$f":"ROW()","v":746},null,null,"Land",null,null,null,null,null,{"$f":"J902+J1055+J1208+J1361+J1514+J1667+J1820+J1973+J2126+J2279+J2432+J2566+J2700+J2834+J2968+J3102+J3236+J3370+J3504+J3638+J3772+J3906+J4040+J4174+J4308+J4442","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]
[{"$f":"ROW()","v":747},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J903+J1056+J1209+J1362+J1515+J1668+J1821+J1974+J2127+J2280+J2433+J2567+J2701+J2835+J2969+J3103+J3237+J3371+J3505+J3639+J3773+J3907+J4041+J4175+J4309+J4443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.6886960316902008E-3,-1.4611631774538086E-2,-1.4611631774538086E-2,-1.4611631774538086E-2,-1.4611631774538086E-2,-1.4611631774538086E-2]
[{"$f":"ROW()","v":748},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J731:J747)","v":-2.2901646203274506},{"$f":"SUM(K731:K747)","v":-3.854054478197928},{"$f":"SUM(L731:L747)","v":-4.8966936387118061},{"$f":"SUM(M731:M747)","v":-5.9058546147047881},{"$f":"SUM(N731:N747)","v":-6.8557306014278989},{"$f":"SUM(O731:O747)","v":-10.344744973532627},-12.578680584311325,-14.640595556815317,-16.316656189579973,-18.45891921076101,-6.12744156772672,-13.754461459490518,-16.37091029786389,-18.943797987340293,-21.44616383779001,-10.484253162978977,-24.821571168677082,-29.165689081205606,-32.42229731181191,-35.234479267428675,-38.323023177991686,{"$f":"SUM(AE731:AE747)","v":-31.580905460660546},-40.783407569463272,-42.254314213174617,-43.509624614794831,-45.966622094841917]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":750},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T711","v":0},{"$f":"-Input!U711","v":0},{"$f":"-Input!V711","v":0},{"$f":"-Input!W711","v":0},{"$f":"-Input!X711","v":0},{"$f":"-Input!Y711","v":0},{"$f":"-Input!Z711","v":0},{"$f":"-Input!AA711","v":0},{"$f":"-Input!AB711","v":0},{"$f":"-Input!AC711","v":0},{"$f":"-Input!AD711","v":0},{"$f":"-Input!AE711","v":0},{"$f":"-Input!AF711","v":0},{"$f":"-Input!AG711","v":0},{"$f":"-Input!AH711","v":0},{"$f":"-Input!AI711","v":0}]
[{"$f":"ROW()","v":751},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T712","v":0},{"$f":"-Input!U712","v":0},{"$f":"-Input!V712","v":0},{"$f":"-Input!W712","v":0},{"$f":"-Input!X712","v":0},{"$f":"-Input!Y712","v":0},{"$f":"-Input!Z712","v":0},{"$f":"-Input!AA712","v":0},{"$f":"-Input!AB712","v":0},{"$f":"-Input!AC712","v":0},{"$f":"-Input!AD712","v":0},{"$f":"-Input!AE712","v":0},{"$f":"-Input!AF712","v":0},{"$f":"-Input!AG712","v":0},{"$f":"-Input!AH712","v":0},{"$f":"-Input!AI712","v":0}]
[{"$f":"ROW()","v":752},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T713","v":0},{"$f":"-Input!U713","v":0},{"$f":"-Input!V713","v":0},{"$f":"-Input!W713","v":0},{"$f":"-Input!X713","v":0},{"$f":"-Input!Y713","v":0},{"$f":"-Input!Z713","v":0},{"$f":"-Input!AA713","v":0},{"$f":"-Input!AB713","v":0},{"$f":"-Input!AC713","v":0},{"$f":"-Input!AD713","v":0},{"$f":"-Input!AE713","v":0},{"$f":"-Input!AF713","v":0},{"$f":"-Input!AG713","v":0},{"$f":"-Input!AH713","v":0},{"$f":"-Input!AI713","v":0}]
[{"$f":"ROW()","v":753},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T714","v":0},{"$f":"-Input!U714","v":0},{"$f":"-Input!V714","v":0},{"$f":"-Input!W714","v":0},{"$f":"-Input!X714","v":0},{"$f":"-Input!Y714","v":0},{"$f":"-Input!Z714","v":0},{"$f":"-Input!AA714","v":0},{"$f":"-Input!AB714","v":0},{"$f":"-Input!AC714","v":0},{"$f":"-Input!AD714","v":0},{"$f":"-Input!AE714","v":0},{"$f":"-Input!AF714","v":0},{"$f":"-Input!AG714","v":0},{"$f":"-Input!AH714","v":0},{"$f":"-Input!AI714","v":0}]
[{"$f":"ROW()","v":754},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T715","v":0},{"$f":"-Input!U715","v":0},{"$f":"-Input!V715","v":0},{"$f":"-Input!W715","v":0},{"$f":"-Input!X715","v":0},{"$f":"-Input!Y715","v":0},{"$f":"-Input!Z715","v":0},{"$f":"-Input!AA715","v":0},{"$f":"-Input!AB715","v":0},{"$f":"-Input!AC715","v":0},{"$f":"-Input!AD715","v":0},{"$f":"-Input!AE715","v":0},{"$f":"-Input!AF715","v":0},{"$f":"-Input!AG715","v":0},{"$f":"-Input!AH715","v":0},{"$f":"-Input!AI715","v":0}]
[{"$f":"ROW()","v":755},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T716","v":0},{"$f":"-Input!U716","v":0},{"$f":"-Input!V716","v":0},{"$f":"-Input!W716","v":0},{"$f":"-Input!X716","v":-1.5948104600920214E-2},{"$f":"-Input!Y716","v":0},{"$f":"-Input!Z716","v":0},{"$f":"-Input!AA716","v":0},{"$f":"-Input!AB716","v":0},{"$f":"-Input!AC716","v":0},{"$f":"-Input!AD716","v":0},{"$f":"-Input!AE716","v":0},{"$f":"-Input!AF716","v":0},{"$f":"-Input!AG716","v":0},{"$f":"-Input!AH716","v":0},{"$f":"-Input!AI716","v":0}]
[{"$f":"ROW()","v":756},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T717","v":0},{"$f":"-Input!U717","v":0},{"$f":"-Input!V717","v":0},{"$f":"-Input!W717","v":0},{"$f":"-Input!X717","v":0},{"$f":"-Input!Y717","v":0},{"$f":"-Input!Z717","v":0},{"$f":"-Input!AA717","v":0},{"$f":"-Input!AB717","v":0},{"$f":"-Input!AC717","v":0},{"$f":"-Input!AD717","v":0},{"$f":"-Input!AE717","v":0},{"$f":"-Input!AF717","v":0},{"$f":"-Input!AG717","v":0},{"$f":"-Input!AH717","v":0},{"$f":"-Input!AI717","v":0}]
[{"$f":"ROW()","v":757},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T718","v":0},{"$f":"-Input!U718","v":0},{"$f":"-Input!V718","v":0},{"$f":"-Input!W718","v":0},{"$f":"-Input!X718","v":0},{"$f":"-Input!Y718","v":0},{"$f":"-Input!Z718","v":0},{"$f":"-Input!AA718","v":0},{"$f":"-Input!AB718","v":0},{"$f":"-Input!AC718","v":0},{"$f":"-Input!AD718","v":0},{"$f":"-Input!AE718","v":0},{"$f":"-Input!AF718","v":0},{"$f":"-Input!AG718","v":0},{"$f":"-Input!AH718","v":0},{"$f":"-Input!AI718","v":0}]
[{"$f":"ROW()","v":758},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T719","v":0},{"$f":"-Input!U719","v":0},{"$f":"-Input!V719","v":0},{"$f":"-Input!W719","v":0},{"$f":"-Input!X719","v":0},{"$f":"-Input!Y719","v":0},{"$f":"-Input!Z719","v":0},{"$f":"-Input!AA719","v":0},{"$f":"-Input!AB719","v":0},{"$f":"-Input!AC719","v":0},{"$f":"-Input!AD719","v":0},{"$f":"-Input!AE719","v":0},{"$f":"-Input!AF719","v":0},{"$f":"-Input!AG719","v":0},{"$f":"-Input!AH719","v":0},{"$f":"-Input!AI719","v":0}]
[{"$f":"ROW()","v":759},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T720","v":0},{"$f":"-Input!U720","v":0},{"$f":"-Input!V720","v":0},{"$f":"-Input!W720","v":0},{"$f":"-Input!X720","v":0},{"$f":"-Input!Y720","v":0},{"$f":"-Input!Z720","v":0},{"$f":"-Input!AA720","v":0},{"$f":"-Input!AB720","v":0},{"$f":"-Input!AC720","v":0},{"$f":"-Input!AD720","v":0},{"$f":"-Input!AE720","v":0},{"$f":"-Input!AF720","v":0},{"$f":"-Input!AG720","v":0},{"$f":"-Input!AH720","v":0},{"$f":"-Input!AI720","v":0}]
[{"$f":"ROW()","v":760},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T721","v":0},{"$f":"-Input!U721","v":0},{"$f":"-Input!V721","v":0},{"$f":"-Input!W721","v":0},{"$f":"-Input!X721","v":0},{"$f":"-Input!Y721","v":0},{"$f":"-Input!Z721","v":0},{"$f":"-Input!AA721","v":0},{"$f":"-Input!AB721","v":0},{"$f":"-Input!AC721","v":0},{"$f":"-Input!AD721","v":0},{"$f":"-Input!AE721","v":0},{"$f":"-Input!AF721","v":0},{"$f":"-Input!AG721","v":0},{"$f":"-Input!AH721","v":0},{"$f":"-Input!AI721","v":0}]
[{"$f":"ROW()","v":761},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T722","v":0},{"$f":"-Input!U722","v":0},{"$f":"-Input!V722","v":0},{"$f":"-Input!W722","v":0},{"$f":"-Input!X722","v":0},{"$f":"-Input!Y722","v":0},{"$f":"-Input!Z722","v":0},{"$f":"-Input!AA722","v":0},{"$f":"-Input!AB722","v":0},{"$f":"-Input!AC722","v":0},{"$f":"-Input!AD722","v":0},{"$f":"-Input!AE722","v":0},{"$f":"-Input!AF722","v":0},{"$f":"-Input!AG722","v":0},{"$f":"-Input!AH722","v":0},{"$f":"-Input!AI722","v":0}]
[{"$f":"ROW()","v":762},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T723","v":0},{"$f":"-Input!U723","v":0},{"$f":"-Input!V723","v":0},{"$f":"-Input!W723","v":0},{"$f":"-Input!X723","v":0},{"$f":"-Input!Y723","v":0},{"$f":"-Input!Z723","v":0},{"$f":"-Input!AA723","v":0},{"$f":"-Input!AB723","v":0},{"$f":"-Input!AC723","v":0},{"$f":"-Input!AD723","v":0},{"$f":"-Input!AE723","v":0},{"$f":"-Input!AF723","v":0},{"$f":"-Input!AG723","v":0},{"$f":"-Input!AH723","v":0},{"$f":"-Input!AI723","v":0}]
[{"$f":"ROW()","v":763},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T724","v":0},{"$f":"-Input!U724","v":0},{"$f":"-Input!V724","v":0},{"$f":"-Input!W724","v":0},{"$f":"-Input!X724","v":0},{"$f":"-Input!Y724","v":0},{"$f":"-Input!Z724","v":0},{"$f":"-Input!AA724","v":0},{"$f":"-Input!AB724","v":0},{"$f":"-Input!AC724","v":0},{"$f":"-Input!AD724","v":0},{"$f":"-Input!AE724","v":0},{"$f":"-Input!AF724","v":0},{"$f":"-Input!AG724","v":0},{"$f":"-Input!AH724","v":0},{"$f":"-Input!AI724","v":0}]
[{"$f":"ROW()","v":764},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T725","v":0},{"$f":"-Input!U725","v":0},{"$f":"-Input!V725","v":0},{"$f":"-Input!W725","v":0},{"$f":"-Input!X725","v":0},{"$f":"-Input!Y725","v":0},{"$f":"-Input!Z725","v":0},{"$f":"-Input!AA725","v":0},{"$f":"-Input!AB725","v":0},{"$f":"-Input!AC725","v":0},{"$f":"-Input!AD725","v":0},{"$f":"-Input!AE725","v":0},{"$f":"-Input!AF725","v":0},{"$f":"-Input!AG725","v":0},{"$f":"-Input!AH725","v":0},{"$f":"-Input!AI725","v":0}]
[{"$f":"ROW()","v":765},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T726","v":0},{"$f":"-Input!U726","v":0},{"$f":"-Input!V726","v":0},{"$f":"-Input!W726","v":0},{"$f":"-Input!X726","v":0},{"$f":"-Input!Y726","v":0},{"$f":"-Input!Z726","v":0},{"$f":"-Input!AA726","v":0},{"$f":"-Input!AB726","v":0},{"$f":"-Input!AC726","v":0},{"$f":"-Input!AD726","v":0},{"$f":"-Input!AE726","v":0},{"$f":"-Input!AF726","v":0},{"$f":"-Input!AG726","v":0},{"$f":"-Input!AH726","v":0},{"$f":"-Input!AI726","v":0}]
[{"$f":"ROW()","v":766},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T727","v":0},{"$f":"-Input!U727","v":0},{"$f":"-Input!V727","v":0},{"$f":"-Input!W727","v":0},{"$f":"-Input!X727","v":0},{"$f":"-Input!Y727","v":0},{"$f":"-Input!Z727","v":0},{"$f":"-Input!AA727","v":0},{"$f":"-Input!AB727","v":0},{"$f":"-Input!AC727","v":0},{"$f":"-Input!AD727","v":0},{"$f":"-Input!AE727","v":0},{"$f":"-Input!AF727","v":0},{"$f":"-Input!AG727","v":0},{"$f":"-Input!AH727","v":0},{"$f":"-Input!AI727","v":0}]
[{"$f":"ROW()","v":767},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T750:T766)","v":0},0,0,0,-1.5948104600920214E-2,0,0,0,0,0,0,{"$f":"SUM(AE750:AE766)","v":0},0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":769},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N925+N1078+N1231+N1384+N1537+N1690+N1843+N1996+N2149+N2302","v":0},null,null,null,null,{"$f":"S925+S1078+S1231+S1384+S1537+S1690+S1843+S1996+S2149+S2302","v":0.2267983943344751},null,null,null,null,{"$f":"X925+X1078+X1231+X1384+X1537+X1690+X1843+X1996+X2149+X2302","v":0}]
[{"$f":"ROW()","v":770},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":771},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,0,null,null,null,null,1.2173416457706652,null,null,null,null,0]
[{"$f":"ROW()","v":772},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,null,null,null,null,3.3635023949661976E-4,null,null,null,null,0]
[{"$f":"ROW()","v":773},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,0.84291982426564338,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":774},null,null,"Regulators",null,null,null,null,null,null,null,null,null,0,null,null,null,null,4.4443483748410118E-2,null,null,null,null,0]
[{"$f":"ROW()","v":775},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,6.0016974503105898E-2,null,null,null,null,2.370573447720153E-3,null,null,null,null,0]
[{"$f":"ROW()","v":776},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0,null,null,null,null,3.9137394012476436E-2,null,null,null,null,0]
[{"$f":"ROW()","v":777},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]
[{"$f":"ROW()","v":778},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,7.6779474264041347,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":779},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":780},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,0,null,null,null,null,7.0020659639970093,null,null,null,null,0]
[{"$f":"ROW()","v":781},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":782},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":783},null,null,"FRC",null,null,null,null,null,null,null,null,null,0,null,null,null,null,1.7772242011382389E-15,null,null,null,null,{"$f":"X939+X1092+X1245+X1398+X1551+X1704+X1857+X2010+X2163+X2316","v":0}]
[{"$f":"ROW()","v":784},null,null,"Land",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"X940+X1093+X1246+X1399+X1552+X1705+X1858+X2011+X2164+X2317","v":0}]
[{"$f":"ROW()","v":785},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"X941+X1094+X1247+X1400+X1553+X1706+X1859+X2012+X2165+X2318","v":0}]
[{"$f":"ROW()","v":786},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N769:N785)","v":8.5808842251728841},null,null,null,null,{"$f":"SUM(S769:S785)","v":8.5324938055502546},null,null,null,null,{"$f":"SUM(X769:X785)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":788},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J674+J693+J712+J731+J750+J769","v":1.836427688427986},4.3520010084625875,4.1710429840935195,3.954177755580655,3.7076163782148504,4.3053157354530089,6.1531857361470719,8.0654374521693235,12.051211758190485,24.892458471857427,34.43531541230567,38.045023204533429,40.865297185479662,62.989827857810802,67.6349147380689,67.938876120989718,67.576438387492303,68.986491137793834,74.236316516764191,78.413594060674313,79.752299376489972,81.353521860571675,82.999994289200018,86.051339653570324,87.447118939115285,86.736336110937529]
[{"$f":"ROW()","v":789},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J675+J694+J713+J732+J751+J770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.169741244637583,2.5473203150062758,3.226894546382161,3.6245946863063954,4.1382607231003536,4.0945455757971994,4.0220849283034807,3.9496242808097621,3.8771636333160435,3.8047029858223249,3.7322423383286063]
[{"$f":"ROW()","v":790},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J676+J695+J714+J733+J752+J771","v":7.6927605450198939},12.844760725284448,18.698007917056067,28.115069277623885,40.473854363388455,39.762763071091122,38.920292045744276,37.955164005607408,36.88662623252872,36.918397901901791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J677+J696+J715+J734+J753+J772","v":3.0533626917140344},4.8565055761177121,4.9726270345014782,4.9688790215919818,5.0152437971764057,14.588672690978591,25.395262284120509,41.337937800438766,55.338248290339322,65.63222529925612,107.25529535299339,116.59091150903922,126.69735876366011,149.03904722590434,164.76816324257865,176.86933314085974,205.65275566208248,232.90763964419881,259.39322097534324,287.52682277884014,309.08025112040502,343.94825896764394,370.67207016043295,396.73449201983192,423.16053490215785,449.52657943785096]
[{"$f":"ROW()","v":792},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J678+J697+J716+J735+J754+J773","v":-3.467934925636168E-2},-0.13412489001792288,-0.299976188242153,-0.53359668678320116,5.8576449577207867E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.3759815179572788E-4,-1.375981517957279E-4,-1.375981517957279E-4,-1.375981517957279E-4,-1.3759815179572793E-4]
[{"$f":"ROW()","v":793},null,null,"Regulators",null,null,null,null,null,{"$f":"J679+J698+J717+J736+J755+J774","v":0.21179838397788656},0.39240294754587135,0.34451105119870928,0.26500747727720181,0.18931382176924702,0.31355705594027666,1.2738191117450961,2.0549411681680132,2.2604744441567082,3.170101955552465,3.4281194040617917,3.5897579167077862,3.9793974210168961,5.210451011398999,5.7903671923339406,7.2190414596400112,9.6153332320517499,13.37114120443198,17.811564980070429,18.91796582394182,19.268303013505452,19.795529587610357,19.973981088721878,20.341777074953267,20.423816181942257,20.170971719838107]
[{"$f":"ROW()","v":794},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J680+J699+J718+J737+J756+J775","v":2.2065842528688102E-2},1.5630055001616391E-2,-9.4465936533296331E-3,-3.4523246237813068E-2,4.1707184711436279E-4,0,-2.6983653568125155E-4,-8.0454025029387186E-4,1.3788055518392022E-2,2.0436820111343685,4.0500365164203487,4.1462039980100185,4.2878605763799307,4.166795428465158,4.0420088646643091,3.9941460716750115,3.9037059470345663,3.7910243490366486,3.8542125100073528,4.1723883646264852,8.7374614255639464,8.8389231218886408,8.6519395848322667,8.4626106677943049,8.2730350772958037,8.0822212535702764]
[{"$f":"ROW()","v":795},null,null,"Buildings",null,null,null,null,null,{"$f":"J681+J700+J719+J738+J757+J776","v":-2.1315181666189753E-3},8.1581809484334356E-2,7.0965775522637803E-2,5.6138499276631545E-2,3.712052339160489E-2,3.4868086492009662E-2,3.215905123953413E-2,8.0124158894993192E-2,0.21949946859394873,0.43869158975989536,0.56050315107946669,1.8139691952749604,2.576891418787814,7.1208675646924746,17.250082728525467,17.195494918526279,17.199150447242367,17.103369734225257,17.745268196112182,26.372165484306279,28.44223993989003,30.393485345497528,29.885423050221934,29.320398646251164,28.548994231405253,27.775297845217946]
[{"$f":"ROW()","v":796},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J682+J701+J720+J739+J758+J777","v":18.430679986302209},32.33469101598903,57.766167567402249,81.239536633615316,101.48582522553765,119.80683436123455,141.05114371709698,158.16341813189115,172.32830796522046,187.16857015297717,193.04378970666963,206.24523171699562,215.95363678453364,226.99712157394282,246.86882185965152,258.08260061825814,273.77558559590585,288.36716172205411,299.80740731365717,308.06056274503663,319.92163049089282,328.17783584152926,335.93275519789501,344.77572933422277,353.29276238559356,361.04807888199758]
[{"$f":"ROW()","v":797},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J683+J702+J721+J740+J759+J778","v":0.75730705153248645},-0.64286685455244075,-2.7380136788308707,-4.9386917272737367,5.3355833773517602E-2,0,-5.3059487205999559E-16,-5.3059487205999559E-16,-5.3059487205999559E-16,-5.3059487205999559E-16,3.819420785021027E-15,0.7992029641999735,2.0318014257419139,6.4248278277361379,11.916131898704339,11.631560925559906,11.534359130600659,10.905768582066246,10.309783413209189,10.11879699110955,8.7284702530945797,7.6519233393130817,6.5900289111522454,5.6578840041414473,4.9706247784816302,4.722775998054237]
[{"$f":"ROW()","v":798},null,null,"Vehicle",null,null,null,null,null,{"$f":"J684+J703+J722+J741+J760+J779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5347625063581265,2.5111865142922003,3.7511901932258653,4.5129336418079848,5.9879551273176457,7.2261523628933189,10.709736955891204,14.100949547035972,14.20975133316192,15.230898817739725,16.095184501561359]
[{"$f":"ROW()","v":799},null,null,"Information Technology",null,null,null,null,null,{"$f":"J685+J704+J723+J742+J761+J780","v":5.0458516512547984},5.9949819586014783,6.5298497756806011,7.0231528041519429,8.4204939499614788,7.2466647253242069,4.6304247548010284,1.2049478074652225,0.28643229551030203,4.510709056565986,6.0642112398565979,9.0068763025539305,9.6816223796826186,11.627855341360515,10.477455336599871,14.905380824775628,14.049524002514714,18.316222688880579,20.471351976007433,16.623595211379605,12.310198768392066,17.191822193234682,18.732727826308881,19.330002014871916,18.934796974330411,20.54384087946169]
[{"$f":"ROW()","v":800},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"J686+J705+J724+J743+J762+J781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":801},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J687+J706+J725+J744+J763+J782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.80547690090538315,1.3967344360591789,2.4423406809249415,4.155400615411617,5.1336208376704713,5.9524369954850407,6.6931047407200763]
[{"$f":"ROW()","v":802},null,null,"FRC",null,null,null,null,null,{"$f":"J688+J707+J726+J745+J764+J783","v":1.722179589999064E-4},6.5198674137677834E-3,2.5499843243086882,6.9929091949875151,16.909970827616089,13.527976662092872,10.145982496569655,6.7639883310464368,3.3819941655232189,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,3.5535810405384893E-15,2.998455975698755E-15,2.998455975698755E-15,2.998455975698755E-15,2.998455975698755E-15,2.998455975698755E-15]
[{"$f":"ROW()","v":803},null,null,"Land",null,null,null,null,null,{"$f":"J689+J708+J727+J746+J765+J784","v":0.37899803127543513},0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,0.66016429253525355,1.5335345860745524,3.8965298018559267,4.3178783609688649,4.324665422091682,6.3476604220916819,6.3476604220916819,6.3476604220916819,6.3476604220916819,6.3476604220916819,6.3476604220916819]
[{"$f":"ROW()","v":804},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J690+J709+J728+J747+J766+J785","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28362224570027628,0.95772803788780181,0.94311640611326375,0.92850477433872569,0.91389314256418763,0.89928151078964957,0.88466987901511152]
[{"$f":"ROW()","v":805},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J788:J804)","v":37.392613222569437},60.762247511865738,92.715884261572853,127.76822329634565,176.95923373016939,200.24681668114187,228.26216365346372,256.2853186079663,283.42674696811679,325.43500073154047,349.49743507592211,380.89734109985017,406.73403024781777,474.23695812384642,529.40811015366216,{"$f":"SUM(Y788:Y804)","v":561.20110212381542},609.89889382029764,664.62343360415127,716.0845325702544,765.74587187903012,806.26367522296312,{"$f":"SUM(AE788:AE804)","v":861.81610205246204},902.92092215030107,941.15618518628969,977.28652660409864,1012.3588264104933]
[{"$f":"ROW()","v":806}]
[{"$f":"ROW()","v":807},null,"Correction for Over Depreciation"]
[{"$f":"ROW()","v":808},null,null,"Over Depreciation",null,null,null,null,"Historic correction (only 3 classes) ---->",null,null,null,null,{"$f":"N773+N775+N778","v":8.5808842251728841},null,null,null,null,{"$f":"S786","v":8.5324938055502546},null,null,null,null,{"$f":"X786","v":0}]
[{"$f":"\"2000 Capex Account [m$\"&Input!$G$43&\"]\"","v":"2000 Capex Account [m$31/12/2019]"}]
["Life"]
[{"$f":"ROW()","v":811},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"Input!$J$58","v":120},{"$f":"(K811-K$9)*(K811>L$9)","v":119},118,117,116,115,114,113,112,111,110.5,109.5,108.5,107.5,{"$f":"IF(X811=0,0,MAX(Input!Y$58-(Input!J$58-X811)-1,0))","v":66.5},{"$f":"(Y811-Y$9)*(Y811>Z$9)","v":66},65,64,63,62,61,60,59,58,57]
[{"$f":"ROW()","v":812},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"Input!$J$59","v":120},{"$f":"(K812-K$9)*(K812>L$9)","v":119},118,117,116,115,114,113,112,111,110.5,109.5,108.5,107.5,{"$f":"IF(X812=0,0,MAX(Input!Y$59-(Input!J$59-X812)-1,0))","v":46.5},{"$f":"(Y812-Y$9)*(Y812>Z$9)","v":46},45,44,43,42,41,40,39,38,37]
[{"$f":"ROW()","v":813},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$J$60","v":60},{"$f":"(K813-K$9)*(K813>L$9)","v":59},58,57,56,55,54,53,52,51,50.5,49.5,48.5,47.5,{"$f":"IF(X813=0,0,MAX(Input!Y$60-(Input!J$60-X813)-1,0))","v":46.5},{"$f":"(Y813-Y$9)*(Y813>Z$9)","v":46},45,44,43,42,41,40,39,38,37]
[{"$f":"ROW()","v":814},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$J$61","v":60},{"$f":"(K814-K$9)*(K814>L$9)","v":59},58,57,56,55,54,53,52,51,50.5,49.5,48.5,47.5,{"$f":"IF(X814=0,0,MAX(Input!Y$61-(Input!J$61-X814)-1,0))","v":46.5},{"$f":"(Y814-Y$9)*(Y814>Z$9)","v":46},45,44,43,42,41,40,39,38,37]
[{"$f":"ROW()","v":815},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$J$62","v":60},{"$f":"(K815-K$9)*(K815>L$9)","v":59},58,57,56,55,54,53,52,51,50.5,49.5,48.5,47.5,{"$f":"IF(X815=0,0,MAX(Input!Y$62-(Input!J$62-X815)-1,0))","v":46.5},{"$f":"(Y815-Y$9)*(Y815>Z$9)","v":46},45,44,43,42,41,40,39,38,37]
[{"$f":"ROW()","v":816},null,null,"Regulators",null,null,null,null,null,null,{"$f":"Input!$J$63","v":40},{"$f":"(K816-K$9)*(K816>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,{"$f":"IF(X816=0,0,MAX(Input!Y$63-(Input!J$63-X816)-1,0))","v":26.5},{"$f":"(Y816-Y$9)*(Y816>Z$9)","v":26},25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":817},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"Input!$J$64","v":40},{"$f":"(K817-K$9)*(K817>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,{"$f":"IF(X817=0,0,MAX(Input!Y$64-(Input!J$64-X817)-1,0))","v":26.5},{"$f":"(Y817-Y$9)*(Y817>Z$9)","v":26},25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":818},null,null,"Buildings",null,null,null,null,null,null,{"$f":"Input!$J$65","v":40},{"$f":"(K818-K$9)*(K818>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,{"$f":"IF(X818=0,0,MAX(Input!Y$65-(Input!J$65-X818)-1,0))","v":26.5},{"$f":"(Y818-Y$9)*(Y818>Z$9)","v":26},25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":819},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"Input!$J$66","v":25},{"$f":"(K819-K$9)*(K819>L$9)","v":24},23,22,21,20,19,18,17,16,15.5,14.5,13.5,12.5,{"$f":"IF(X819=0,0,MAX(Input!Y$66-(Input!J$66-X819)-1,0))","v":11.5},{"$f":"(Y819-Y$9)*(Y819>Z$9)","v":11},10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":820},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"Input!$J$67","v":10},{"$f":"(K820-K$9)*(K820>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,{"$f":"IF(X820=0,0,MAX(Input!Y$67-(Input!J$67-X820)-1,0))","v":0},{"$f":"(Y820-Y$9)*(Y820>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":821},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"Input!$J$68","v":10},{"$f":"(K821-K$9)*(K821>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,{"$f":"IF(X821=0,0,MAX(Input!Y$68-(Input!J$68-X821)-1,0))","v":0},{"$f":"(Y821-Y$9)*(Y821>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":822},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"Input!$J$69","v":5},{"$f":"(K822-K$9)*(K822>L$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(X822=0,0,MAX(Input!Y$69-(Input!J$69-X822)-1,0))","v":0},{"$f":"(Y822-Y$9)*(Y822>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,{"$f":"Input!$J$70","v":5},{"$f":"(K823-K$9)*(K823>L$9)","v":4},{"$f":"(L823-L$9)*(L823>M$9)","v":3},{"$f":"(M823-M$9)*(M823>N$9)","v":2},{"$f":"(N823-N$9)*(N823>O$9)","v":1},{"$f":"(O823-O$9)*(O823>P$9)","v":0},{"$f":"(P823-P$9)*(P823>Q$9)","v":0},{"$f":"(Q823-Q$9)*(Q823>R$9)","v":0},{"$f":"(R823-R$9)*(R823>S$9)","v":0},{"$f":"(S823-S$9)*(S823>T$9)","v":0},{"$f":"(T823-T$9)*(T823>U$9)","v":0},{"$f":"(U823-U$9)*(U823>V$9)","v":0},{"$f":"(V823-V$9)*(V823>W$9)","v":0},{"$f":"(W823-W$9)*(W823>X$9)","v":0},{"$f":"IF(X823=0,0,MAX(Input!Y$70-(Input!J$70-X823)-1,0))","v":0},{"$f":"(Y823-Y$9)*(Y823>Z$9)","v":0},{"$f":"(Z823-Z$9)*(Z823>AA$9)","v":0},{"$f":"(AA823-AA$9)*(AA823>AB$9)","v":0},{"$f":"(AB823-AB$9)*(AB823>AC$9)","v":0},{"$f":"(AC823-AC$9)*(AC823>AD$9)","v":0},{"$f":"(AD823-AD$9)*(AD823>AE$9)","v":0},{"$f":"(AE823-AE$9)*(AE823>AF$9)","v":0},{"$f":"(AF823-AF$9)*(AF823>AG$9)","v":0},{"$f":"(AG823-AG$9)*(AG823>AH$9)","v":0},{"$f":"(AH823-AH$9)*(AH823>AI$9)","v":0}]
[{"$f":"ROW()","v":824},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"Input!$J$71","v":10},{"$f":"(K824-K$9)*(K824>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,{"$f":"IF(X824=0,0,MAX(Input!Y$71-(Input!J$71-X824)-1,0))","v":0},{"$f":"(Y824-Y$9)*(Y824>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,null,"FRC",null,null,null,null,null,null,{"$f":"Input!$J$72","v":5},{"$f":"(K825-K$9)*(K825>L$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(X825=0,0,MAX(Input!Y$72-(Input!J$72-X825)-1,0))","v":0},{"$f":"(Y825-Y$9)*(Y825>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,null,"Land",null,null,null,null,null,null,{"$f":"Input!$J$73","v":0},{"$f":"(K826-K$9)*(K826>L$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X826=0,0,MAX(Input!Y$73-(Input!J$73-X826)-1,0))","v":0},{"$f":"(Y826-Y$9)*(Y826>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"Input!$J$74","v":65.840005209269265},{"$f":"(K827-K$9)*(K827>L$9)","v":64.840005209269265},63.840005209269265,62.840005209269265,61.840005209269265,60.840005209269265,59.840005209269265,58.840005209269265,57.840005209269265,56.840005209269265,56.340005209269265,55.340005209269265,54.340005209269265,53.340005209269265,{"$f":"IF(X827=0,0,MAX(Input!Y$74-(Input!J$74-X827)-1,0))","v":52.340005209269265},{"$f":"(Y827-Y$9)*(Y827>Z$9)","v":51.840005209269265},50.840005209269265,49.840005209269265,48.840005209269265,47.840005209269265,46.840005209269265,45.840005209269265,44.840005209269265,43.840005209269265,42.840005209269265]
[{"$f":"ROW()","v":828}]
["Opening Asset Value"]
[{"$f":"ROW()","v":830},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I944","v":0},1.836427688427986,1.7416132348785374,1.6467987813290887,1.5519843277796401,1.4571698742301915,1.441076189713713,1.4249825051972345,1.4088888206807559,1.3927951361642774,1.3767014516477989,1.3705000937574936,1.3580973779768828,1.345694662196272,1.3332919464156612,1.3208892306350504,1.3109577326603508,1.2910947367109515,1.2712317407615523,1.2513687448121531,1.2315057488627539,{"$f":"AD944","v":1.2116427529133547},{"$f":"AE944","v":1.1917797569639554},{"$f":"AF944","v":1.1719167610145562},{"$f":"AG944","v":1.152053765065157},{"$f":"AH944","v":1.1321907691157578}]
[{"$f":"ROW()","v":831},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"I945","v":0},{"$f":"J945","v":0},{"$f":"K945","v":0},{"$f":"L945","v":0},{"$f":"M945","v":0},{"$f":"N945","v":0},{"$f":"O945","v":0},{"$f":"P945","v":0},{"$f":"Q945","v":0},{"$f":"R945","v":0},{"$f":"S945","v":0},{"$f":"T945","v":0},{"$f":"U945","v":0},{"$f":"V945","v":0},{"$f":"W945","v":0},{"$f":"X945","v":0},{"$f":"Y945","v":0},{"$f":"Z945","v":0},{"$f":"AA945","v":0},{"$f":"AB945","v":0},{"$f":"AC945","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":832},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I946","v":0},7.6927605450198939,7.4224154628881527,7.1520703807564114,6.8817252986246702,6.611380216492929,6.478661789373735,6.3459433622545411,6.2132249351353472,6.0805065080161533,0,{"$f":"T946","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":833},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"I947","v":0},3.0533626917140344,3.0516716878426049,3.0499806839711754,3.0482896800997459,3.0465986762283164,2.9956811146352251,2.9447635530421339,2.8938459914490426,2.8429284298559514,{"$f":"SUM(S946:S948)","v":8.7410123555251413},8.656541458467327,8.4863862579863785,8.3162310575054299,8.1460758570244813,7.9759206565435328,7.8914497594857203,7.7212945590047717,7.5511393585238231,7.3809841580428746,7.210828957561926,{"$f":"SUM(AD946:AD948)","v":7.0406737570809774},{"$f":"SUM(AE946:AE948)","v":6.8701338179963898},{"$f":"SUM(AF946:AF948)","v":6.6995346883573967},{"$f":"SUM(AG946:AG948)","v":6.5288763681639974},{"$f":"SUM(AH946:AH948)","v":6.3581588574161918}]
[{"$f":"ROW()","v":834},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I948","v":0},-3.467934925636168E-2,-6.935869851272336E-2,-0.10403804776908504,-0.13871739702544672,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,{"$f":"S948","v":1.2134063653223559E-3},1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,{"$f":"AD948","v":1.2134063653223559E-3},1.1838110881193717E-3,1.1542158109163875E-3,1.1246205337134033E-3,1.0950252565104191E-3]
[{"$f":"ROW()","v":835},null,null,"Regulators",null,null,null,null,null,{"$f":"I949","v":0},0.21179838397788656,0.16488941617210651,0.11798044836632646,7.1071480560546407E-2,2.4162512754766351E-2,1.7581303617204076E-2,1.10000944796418E-2,4.4188853420795262E-3,-2.1623237954827481E-3,{"$f":"S949","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":836},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"I950","v":0},2.2065842528688102E-2,9.5275169844016867E-3,-3.0108085598847291E-3,-1.5549134104171145E-2,1.9655214445479796E-4,1.9655214445479796E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,{"$f":"S950","v":1.9655214445479306E-4},1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.8719251852837435E-4,1.7783289260195562E-4,1.6847326667553689E-4,1.5911364074911818E-4]
[{"$f":"ROW()","v":837},null,null,"Buildings",null,null,null,null,null,{"$f":"I951","v":0},-2.1315181666189753E-3,-4.2630363332379507E-3,-6.394554499856926E-3,-8.5260726664759014E-3,-1.0657590833094876E-2,-1.0657590833094876E-2,-1.0657590833094876E-2,-1.0657590833094876E-2,-1.0657590833094876E-2,{"$f":"S951","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":838},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"I952","v":0},18.430679986302209,17.58558841481673,16.74049684333125,15.895405271845771,15.050313700360292,14.279282838048784,13.508251975737277,12.73722111342577,11.966190251114263,{"$f":"S952","v":11.195159388802756},10.845310657902669,10.145613196102497,9.445915734302325,8.7462182725021531,8.0465208107019812,7.6966720798018953,6.9969746180017225,6.2972771562015497,5.5975796944013769,4.8978822326012041,4.1981847708010314,3.4984873090008595,2.7987898472006876,2.0990923854005157,1.3993949236003438]
[{"$f":"ROW()","v":839},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"I953","v":0},0.75730705153248645,-0.22465729698381787,-1.2066216455001222,-2.1885859940164263,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,{"$f":"S953","v":2.2187071266907221E-2},2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,0,0,0,0]
[{"$f":"ROW()","v":840},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"S954","v":0},{"$f":"T954","v":0},{"$f":"U954","v":0},{"$f":"V954","v":0},{"$f":"W954","v":0},{"$f":"X954","v":0},{"$f":"Y954","v":0},{"$f":"Z954","v":0},{"$f":"AA954","v":0},{"$f":"AB954","v":0},{"$f":"AC954","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":841},null,null,"Information Technology",null,null,null,null,null,{"$f":"I955","v":0},5.0458516512547984,5.0458516512547984,5.0458516512547984,5.0458516512547984,5.0458516512547984,4.0366813210038384,3.0275109907528788,2.0183406605019192,1.0091703302509596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":842},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"I956","v":0},{"$f":"J956","v":0},{"$f":"K956","v":0},{"$f":"L956","v":0},{"$f":"M956","v":0},{"$f":"N956","v":0},{"$f":"O956","v":0},{"$f":"P956","v":0},{"$f":"Q956","v":0},{"$f":"R956","v":0},{"$f":"S956","v":0},{"$f":"T956","v":0},{"$f":"U956","v":0},{"$f":"V956","v":0},{"$f":"W956","v":0},{"$f":"X956","v":0},{"$f":"Y956","v":0},{"$f":"Z956","v":0},{"$f":"AA956","v":0},{"$f":"AB956","v":0},{"$f":"AC956","v":0},{"$f":"AD956","v":0},{"$f":"AE956","v":0},{"$f":"AF956","v":0},{"$f":"AG956","v":0},{"$f":"AH956","v":0}]
[{"$f":"ROW()","v":843},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I957","v":0},{"$f":"J957","v":0},{"$f":"K957","v":0},{"$f":"L957","v":0},{"$f":"M957","v":0},{"$f":"N957","v":0},{"$f":"O957","v":0},{"$f":"P957","v":0},{"$f":"Q957","v":0},{"$f":"R957","v":0},{"$f":"S957","v":0},{"$f":"T957","v":0},{"$f":"U957","v":0},{"$f":"V957","v":0},{"$f":"W957","v":0},{"$f":"X957","v":0},{"$f":"Y957","v":0},{"$f":"Z957","v":0},{"$f":"AA957","v":0},{"$f":"AB957","v":0},{"$f":"AC957","v":0},{"$f":"AD957","v":0},{"$f":"AE957","v":0},{"$f":"AF957","v":0},{"$f":"AG957","v":0},{"$f":"AH957","v":0}]
[{"$f":"ROW()","v":844},null,null,"FRC",null,null,null,null,null,{"$f":"I958","v":0},1.722179589999064E-4,1.722179589999064E-4,1.722179589999064E-4,1.722179589999064E-4,1.722179589999064E-4,1.3777436719992513E-4,1.0333077539994385E-4,6.8887183599962578E-5,3.4443591799981296E-5,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,{"$f":"AD958","v":1.3552527156068805E-20},{"$f":"AE958","v":0},{"$f":"AF958","v":0},{"$f":"AG958","v":0},{"$f":"AH958","v":0}]
[{"$f":"ROW()","v":845},null,null,"Land",null,null,null,null,null,0,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513]
[{"$f":"ROW()","v":846},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y960","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":847},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J830:J846)","v":0},37.392613222569437,35.102448602241985,32.81228398191454,30.522119361587091,31.627586319499319,29.641039800978728,27.65449328245813,25.66794676393754,23.681400245416949,{"$f":"SUM(T830:T846)","v":21.715468257027815},21.274947271179609,20.392691893117878,19.510436515056149,18.628181136994414,17.745925758932685,17.301674633000086,16.411958974769565,15.522243316539043,14.632527658308524,13.742812000078004,{"$f":"SUM(AE830:AE846)","v":12.853096341847483},11.940769918843285,11.050571376551593,10.160313643705493,9.269996720304988]
["Capex"]
[{"$f":"ROW()","v":849},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J$693","v":1.9312421419774346}]
[{"$f":"ROW()","v":850},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J$694","v":0}]
[{"$f":"ROW()","v":851},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J$695","v":7.9631056271516352}]
[{"$f":"ROW()","v":852},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J$696","v":3.0550536955854639}]
[{"$f":"ROW()","v":853},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J$697","v":0}]
[{"$f":"ROW()","v":854},null,null,"Regulators",null,null,null,null,null,{"$f":"J$698","v":0.25870735178366661}]
[{"$f":"ROW()","v":855},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J$699","v":3.460416807297452E-2}]
[{"$f":"ROW()","v":856},null,null,"Buildings",null,null,null,null,null,{"$f":"J$700","v":0}]
[{"$f":"ROW()","v":857},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J$701","v":19.275771557787689}]
[{"$f":"ROW()","v":858},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J$702","v":1.7392714000487908}]
[{"$f":"ROW()","v":859},null,null,"Vehicle",null,null,null,null,null,{"$f":"J$703","v":0}]
[{"$f":"ROW()","v":860},null,null,"Information Technology",null,null,null,null,null,{"$f":"J$704","v":5.0458516512547984}]
[{"$f":"ROW()","v":861},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"J$705","v":0}]
[{"$f":"ROW()","v":862},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J$706","v":0}]
[{"$f":"ROW()","v":863},null,null,"FRC",null,null,null,null,null,{"$f":"J$707","v":1.722179589999064E-4}]
[{"$f":"ROW()","v":864},null,null,"Land",null,null,null,null,null,{"$f":"J$708","v":0.37899803127543513}]
[{"$f":"ROW()","v":865},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J$709","v":0}]
[{"$f":"ROW()","v":866},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J849:J865)","v":39.68277784289689}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":868},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":869},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":870},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":871},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":872},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":873},null,null,"Regulators"]
[{"$f":"ROW()","v":874},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":875},null,null,"Buildings"]
[{"$f":"ROW()","v":876},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":877},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":878},null,null,"Vehicle"]
[{"$f":"ROW()","v":879},null,null,"Information Technology"]
[{"$f":"ROW()","v":880},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":881},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":882},null,null,"FRC"]
[{"$f":"ROW()","v":883},null,null,"Land"]
[{"$f":"ROW()","v":884},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":885},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T868:T884)","v":0},{"$f":"SUM(U868:U884)","v":0},{"$f":"SUM(V868:V884)","v":0},{"$f":"SUM(W868:W884)","v":0},{"$f":"SUM(X868:X884)","v":0},{"$f":"SUM(Y868:Y884)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":887},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"-Input!J749","v":-9.4814453549448605E-2},{"$f":"-Input!K749","v":-9.4814453549448605E-2},{"$f":"-Input!L749","v":-9.4814453549448605E-2},{"$f":"-Input!M749","v":-9.4814453549448605E-2},{"$f":"-Input!N749","v":-9.4814453549448605E-2},{"$f":"-Input!O749","v":-1.6093684516478621E-2},{"$f":"-Input!P749","v":-1.6093684516478621E-2},{"$f":"-Input!Q749","v":-1.6093684516478621E-2},{"$f":"-Input!R749","v":-1.6093684516478621E-2},{"$f":"-Input!S749","v":-1.6093684516478621E-2},{"$f":"-Input!T749","v":-6.2013578903053999E-3},{"$f":"-Input!U749","v":-1.24027157806108E-2},{"$f":"-Input!V749","v":-1.2402715780610798E-2},{"$f":"-Input!W749","v":-1.2402715780610798E-2},{"$f":"-Input!X749","v":-1.2402715780610798E-2},{"$f":"-Input!Y749","v":-9.9314979746996188E-3},{"$f":"-Input!Z749","v":-1.9862995949399241E-2},{"$f":"-Input!AA749","v":-1.9862995949399241E-2},{"$f":"-Input!AB749","v":-1.9862995949399241E-2},{"$f":"-Input!AC749","v":-1.9862995949399241E-2},{"$f":"-Input!AD749","v":-1.9862995949399241E-2},{"$f":"-IF($D887=\"Land\",0,IF(AE830<0,AE830,IF(AE811<1,AE830,MAX(MIN(IF(AE830>0,(AE830/AE811),0),AE830),0)*AE$9)))","v":-1.9862995949399255E-2},-1.9862995949399258E-2,-1.9862995949399258E-2,-1.9862995949399258E-2,-1.9862995949399258E-2]
[{"$f":"ROW()","v":888},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"-Input!J750","v":0},{"$f":"-Input!K750","v":0},{"$f":"-Input!L750","v":0},{"$f":"-Input!M750","v":0},{"$f":"-Input!N750","v":0},{"$f":"-Input!O750","v":0},{"$f":"-Input!P750","v":0},{"$f":"-Input!Q750","v":0},{"$f":"-Input!R750","v":0},{"$f":"-Input!S750","v":0},{"$f":"-Input!T750","v":0},{"$f":"-Input!U750","v":0},{"$f":"-Input!V750","v":0},{"$f":"-Input!W750","v":0},{"$f":"-Input!X750","v":0},{"$f":"-Input!Y750","v":0},{"$f":"-Input!Z750","v":0},{"$f":"-Input!AA750","v":0},{"$f":"-Input!AB750","v":0},{"$f":"-Input!AC750","v":0},{"$f":"-Input!AD750","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":889},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"-Input!J751","v":-0.27034508213174124},{"$f":"-Input!K751","v":-0.27034508213174124},{"$f":"-Input!L751","v":-0.27034508213174124},{"$f":"-Input!M751","v":-0.27034508213174124},{"$f":"-Input!N751","v":-0.27034508213174124},{"$f":"-Input!O751","v":-0.1327184271191939},{"$f":"-Input!P751","v":-0.1327184271191939},{"$f":"-Input!Q751","v":-0.1327184271191939},{"$f":"-Input!R751","v":-0.1327184271191939},{"$f":"-Input!S751","v":-0.1327184271191939},{"$f":"-Input!T751","v":0},{"$f":"-Input!U751","v":0},{"$f":"-Input!V751","v":0},{"$f":"-Input!W751","v":0},{"$f":"-Input!X751","v":0},{"$f":"-Input!Y751","v":0},{"$f":"-Input!Z751","v":0},{"$f":"-Input!AA751","v":0},{"$f":"-Input!AB751","v":0},{"$f":"-Input!AC751","v":0},{"$f":"-Input!AD751","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":890},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"-Input!J752","v":-1.691003871429648E-3},{"$f":"-Input!K752","v":-1.691003871429648E-3},{"$f":"-Input!L752","v":-1.691003871429648E-3},{"$f":"-Input!M752","v":-1.691003871429648E-3},{"$f":"-Input!N752","v":-1.691003871429648E-3},{"$f":"-Input!O752","v":-5.0917561593091062E-2},{"$f":"-Input!P752","v":-5.0917561593091062E-2},{"$f":"-Input!Q752","v":-5.0917561593091062E-2},{"$f":"-Input!R752","v":-5.0917561593091062E-2},{"$f":"-Input!S752","v":-5.0917561593091062E-2},{"$f":"-Input!T752","v":-8.5684303423135544E-2},{"$f":"-Input!U752","v":-0.17136860684627109},{"$f":"-Input!V752","v":-0.17136860684627106},{"$f":"-Input!W752","v":-0.17136860684627106},{"$f":"-Input!X752","v":-0.17136860684627106},{"$f":"-Input!Y752","v":-8.5684303423135502E-2},{"$f":"-Input!Z752","v":-0.171368606846271},{"$f":"-Input!AA752","v":-0.171368606846271},{"$f":"-Input!AB752","v":-0.171368606846271},{"$f":"-Input!AC752","v":-0.171368606846271},{"$f":"-Input!AD752","v":-0.17136860684627103},-0.17172375017270677,-0.17175334544990975,-0.17178294072711273,-0.17181253600431573,-0.17184213128151871]
[{"$f":"ROW()","v":891},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"-Input!J753","v":-3.467934925636168E-2},{"$f":"-Input!K753","v":-3.467934925636168E-2},{"$f":"-Input!L753","v":-3.467934925636168E-2},{"$f":"-Input!M753","v":-3.467934925636168E-2},{"$f":"-Input!N753","v":-3.467934925636168E-2},{"$f":"-Input!O753","v":0},{"$f":"-Input!P753","v":0},{"$f":"-Input!Q753","v":0},{"$f":"-Input!R753","v":0},{"$f":"-Input!S753","v":0},{"$f":"-Input!T753","v":0},{"$f":"-Input!U753","v":0},{"$f":"-Input!V753","v":0},{"$f":"-Input!W753","v":0},{"$f":"-Input!X753","v":0},{"$f":"-Input!Y753","v":0},{"$f":"-Input!Z753","v":0},{"$f":"-Input!AA753","v":0},{"$f":"-Input!AB753","v":0},{"$f":"-Input!AC753","v":0},{"$f":"-Input!AD753","v":0},-2.9595277202984292E-5,-2.9595277202984292E-5,-2.9595277202984295E-5,-2.9595277202984298E-5,-2.9595277202984302E-5]
[{"$f":"ROW()","v":892},null,null,"Regulators",null,null,null,null,null,{"$f":"-Input!J754","v":-4.6908967805780057E-2},{"$f":"-Input!K754","v":-4.6908967805780057E-2},{"$f":"-Input!L754","v":-4.6908967805780057E-2},{"$f":"-Input!M754","v":-4.6908967805780057E-2},{"$f":"-Input!N754","v":-4.6908967805780057E-2},{"$f":"-Input!O754","v":-6.5812091375622743E-3},{"$f":"-Input!P754","v":-6.5812091375622743E-3},{"$f":"-Input!Q754","v":-6.5812091375622743E-3},{"$f":"-Input!R754","v":-6.5812091375622743E-3},{"$f":"-Input!S754","v":-6.5812091375622743E-3},{"$f":"-Input!T754","v":0},{"$f":"-Input!U754","v":0},{"$f":"-Input!V754","v":0},{"$f":"-Input!W754","v":0},{"$f":"-Input!X754","v":0},{"$f":"-Input!Y754","v":0},{"$f":"-Input!Z754","v":0},{"$f":"-Input!AA754","v":0},{"$f":"-Input!AB754","v":0},{"$f":"-Input!AC754","v":0},{"$f":"-Input!AD754","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":893},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"-Input!J755","v":-1.2538325544286416E-2},{"$f":"-Input!K755","v":-1.2538325544286416E-2},{"$f":"-Input!L755","v":-1.2538325544286416E-2},{"$f":"-Input!M755","v":-1.2538325544286416E-2},{"$f":"-Input!N755","v":-1.2538325544286416E-2},{"$f":"-Input!O755","v":0},{"$f":"-Input!P755","v":-4.9129154820369966E-18},{"$f":"-Input!Q755","v":0},{"$f":"-Input!R755","v":0},{"$f":"-Input!S755","v":0},{"$f":"-Input!T755","v":0},{"$f":"-Input!U755","v":0},{"$f":"-Input!V755","v":0},{"$f":"-Input!W755","v":0},{"$f":"-Input!X755","v":0},{"$f":"-Input!Y755","v":0},{"$f":"-Input!Z755","v":0},{"$f":"-Input!AA755","v":0},{"$f":"-Input!AB755","v":0},{"$f":"-Input!AC755","v":0},{"$f":"-Input!AD755","v":0},-9.3596259264187176E-6,-9.3596259264187176E-6,-9.3596259264187176E-6,-9.3596259264187159E-6,-9.3596259264187176E-6]
[{"$f":"ROW()","v":894},null,null,"Buildings",null,null,null,null,null,{"$f":"-Input!J756","v":-2.1315181666189753E-3},{"$f":"-Input!K756","v":-2.1315181666189753E-3},{"$f":"-Input!L756","v":-2.1315181666189753E-3},{"$f":"-Input!M756","v":-2.1315181666189753E-3},{"$f":"-Input!N756","v":-2.1315181666189753E-3},{"$f":"-Input!O756","v":0},{"$f":"-Input!P756","v":0},{"$f":"-Input!Q756","v":0},{"$f":"-Input!R756","v":0},{"$f":"-Input!S756","v":0},{"$f":"-Input!T756","v":0},{"$f":"-Input!U756","v":0},{"$f":"-Input!V756","v":0},{"$f":"-Input!W756","v":0},{"$f":"-Input!X756","v":0},{"$f":"-Input!Y756","v":0},{"$f":"-Input!Z756","v":0},{"$f":"-Input!AA756","v":0},{"$f":"-Input!AB756","v":0},{"$f":"-Input!AC756","v":0},{"$f":"-Input!AD756","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":895},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"-Input!J757","v":-0.84509157148547931},{"$f":"-Input!K757","v":-0.84509157148547931},{"$f":"-Input!L757","v":-0.84509157148547931},{"$f":"-Input!M757","v":-0.84509157148547931},{"$f":"-Input!N757","v":-0.84509157148547931},{"$f":"-Input!O757","v":-0.77103086231150753},{"$f":"-Input!P757","v":-0.77103086231150753},{"$f":"-Input!Q757","v":-0.77103086231150753},{"$f":"-Input!R757","v":-0.77103086231150753},{"$f":"-Input!S757","v":-0.77103086231150753},{"$f":"-Input!T757","v":-0.34984873090008606},{"$f":"-Input!U757","v":-0.69969746180017212},{"$f":"-Input!V757","v":-0.699697461800172},{"$f":"-Input!W757","v":-0.699697461800172},{"$f":"-Input!X757","v":-0.699697461800172},{"$f":"-Input!Y757","v":-0.34984873090008634},{"$f":"-Input!Z757","v":-0.69969746180017267},{"$f":"-Input!AA757","v":-0.69969746180017267},{"$f":"-Input!AB757","v":-0.69969746180017278},{"$f":"-Input!AC757","v":-0.69969746180017278},{"$f":"-Input!AD757","v":-0.69969746180017278},-0.69969746180017189,-0.69969746180017189,-0.69969746180017189,-0.69969746180017189,-0.69969746180017189]
[{"$f":"ROW()","v":896},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"-Input!J758","v":-0.98196434851630432},{"$f":"-Input!K758","v":-0.98196434851630432},{"$f":"-Input!L758","v":-0.98196434851630432},{"$f":"-Input!M758","v":-0.98196434851630432},{"$f":"-Input!N758","v":-0.98196434851630432},{"$f":"-Input!O758","v":0},{"$f":"-Input!P758","v":0},{"$f":"-Input!Q758","v":0},{"$f":"-Input!R758","v":0},{"$f":"-Input!S758","v":0},{"$f":"-Input!T758","v":0},{"$f":"-Input!U758","v":0},{"$f":"-Input!V758","v":0},{"$f":"-Input!W758","v":0},{"$f":"-Input!X758","v":0},{"$f":"-Input!Y758","v":0},{"$f":"-Input!Z758","v":0},{"$f":"-Input!AA758","v":0},{"$f":"-Input!AB758","v":0},{"$f":"-Input!AC758","v":0},{"$f":"-Input!AD758","v":0},-2.2187071266907221E-2,0,0,0,0]
[{"$f":"ROW()","v":897},null,null,"Vehicle",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":"-IF($D897=\"Land\",0,IF(AE840<0,AE840,IF(AE821<1,AE840,MAX(MIN(IF(AE840>0,(AE840/AE821),0),AE840),0)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":898},null,null,"Information Technology",null,null,null,null,null,{"$f":"-Input!J760","v":0},{"$f":"-Input!K760","v":0},{"$f":"-Input!L760","v":0},{"$f":"-Input!M760","v":0},{"$f":"-Input!N760","v":0},{"$f":"-Input!O760","v":-1.0091703302509596},{"$f":"-Input!P760","v":-1.0091703302509596},{"$f":"-Input!Q760","v":-1.0091703302509596},{"$f":"-Input!R760","v":-1.0091703302509596},{"$f":"-Input!S760","v":-1.0091703302509596},{"$f":"-Input!T760","v":0},{"$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},{"$f":"-Input!AD760","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":899},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"-Input!J761","v":0},{"$f":"-Input!K761","v":0},{"$f":"-Input!L761","v":0},{"$f":"-Input!M761","v":0},{"$f":"-Input!N761","v":0},{"$f":"-Input!O761","v":0},{"$f":"-Input!P761","v":0},{"$f":"-Input!Q761","v":0},{"$f":"-Input!R761","v":0},{"$f":"-Input!S761","v":0},{"$f":"-Input!T761","v":0},{"$f":"-Input!U761","v":0},{"$f":"-Input!V761","v":0},{"$f":"-Input!W761","v":0},{"$f":"-Input!X761","v":0},{"$f":"-Input!Y761","v":0},{"$f":"-Input!Z761","v":0},{"$f":"-Input!AA761","v":0},{"$f":"-Input!AB761","v":0},{"$f":"-Input!AC761","v":0},{"$f":"-Input!AD761","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":900},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"-Input!J762","v":0},{"$f":"-Input!K762","v":0},{"$f":"-Input!L762","v":0},{"$f":"-Input!M762","v":0},{"$f":"-Input!N762","v":0},{"$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},{"$f":"-Input!AD762","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":901},null,null,"FRC",null,null,null,null,null,{"$f":"-Input!J763","v":0},{"$f":"-Input!K763","v":0},{"$f":"-Input!L763","v":0},{"$f":"-Input!M763","v":0},{"$f":"-Input!N763","v":0},{"$f":"-Input!O763","v":-3.4443591799981282E-5},{"$f":"-Input!P763","v":-3.4443591799981282E-5},{"$f":"-Input!Q763","v":-3.4443591799981282E-5},{"$f":"-Input!R763","v":-3.4443591799981282E-5},{"$f":"-Input!S763","v":-3.4443591799981282E-5},{"$f":"-Input!T763","v":0},{"$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},{"$f":"-Input!AD763","v":0},-1.3552527156068805E-20,0,0,0,0]
[{"$f":"ROW()","v":902},null,null,"Land",null,null,null,null,null,{"$f":"-Input!J764","v":0},{"$f":"-Input!K764","v":0},{"$f":"-Input!L764","v":0},{"$f":"-Input!M764","v":0},{"$f":"-Input!N764","v":0},{"$f":"-Input!O764","v":0},{"$f":"-Input!P764","v":0},{"$f":"-Input!Q764","v":0},{"$f":"-Input!R764","v":0},{"$f":"-Input!S764","v":0},{"$f":"-Input!T764","v":0},{"$f":"-Input!U764","v":0},{"$f":"-Input!V764","v":0},{"$f":"-Input!W764","v":0},{"$f":"-Input!X764","v":0},{"$f":"-Input!Y764","v":0},{"$f":"-Input!Z764","v":0},{"$f":"-Input!AA764","v":0},{"$f":"-Input!AB764","v":0},{"$f":"-Input!AC764","v":0},{"$f":"-Input!AD764","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":903},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"-Input!J765","v":0},{"$f":"-Input!K765","v":0},{"$f":"-Input!L765","v":0},{"$f":"-Input!M765","v":0},{"$f":"-Input!N765","v":0},{"$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},{"$f":"-Input!AD765","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":904},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J887:J903)","v":-2.2901646203274506},{"$f":"SUM(K887:K903)","v":-2.2901646203274506},{"$f":"SUM(L887:L903)","v":-2.2901646203274506},{"$f":"SUM(M887:M903)","v":-2.2901646203274506},{"$f":"SUM(N887:N903)","v":-2.2901646203274506},{"$f":"SUM(O887:O903)","v":-1.9865465185205931},-1.9865465185205931,-1.9865465185205931,-1.9865465185205931,-1.9865465185205931,-0.44173439221352701,-0.88346878442705401,-0.8834687844270539,-0.8834687844270539,-0.8834687844270539,-0.44546453229792149,-0.89092906459584298,-0.89092906459584298,-0.89092906459584298,-0.89092906459584298,-0.89092906459584309,{"$f":"SUM(AE887:AE903)","v":-0.91351023409231447},-0.89135275810261028,-0.89138235337981331,-0.89141194865701623,-0.89144154393421926]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":906},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":907},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":908},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":909},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":910},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":911},null,null,"Regulators"]
[{"$f":"ROW()","v":912},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":913},null,null,"Buildings"]
[{"$f":"ROW()","v":914},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":915},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":916},null,null,"Vehicle"]
[{"$f":"ROW()","v":917},null,null,"Information Technology"]
[{"$f":"ROW()","v":918},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":919},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":920},null,null,"FRC"]
[{"$f":"ROW()","v":921},null,null,"Land"]
[{"$f":"ROW()","v":922},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":923},null,null,"Total"]
["Over Depreciation"]
[{"$f":"ROW()","v":925},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J238","v":0},null,null,null,null,{"$f":"-(S830+S849+S887)*(S830+S849+S887<0)","v":0},null,null,null,null,{"$f":"-(X830+X849+X887)*(X830+X849+X887<0)","v":0}]
[{"$f":"ROW()","v":926},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J239","v":0},null,null,null,null,{"$f":"-(S831+S850+S888)*(S831+S850+S888<0)","v":0},null,null,null,null,{"$f":"-(X831+X850+X888)*(X831+X850+X888<0)","v":0}]
[{"$f":"ROW()","v":927},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J240","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":928},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J241","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":929},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J242","v":0.17461015264713076},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":930},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J243","v":0},null,null,null,null,8.7435329330450215E-3,null,null,null,null,0]
[{"$f":"ROW()","v":931},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J244","v":2.8284011792912359E-2},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":932},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J245","v":0},null,null,null,null,1.0657590833094876E-2,null,null,null,null,0]
[{"$f":"ROW()","v":933},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J246","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":934},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J247","v":3.1927374137996378},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":935},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J248","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":936},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J249","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":937},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J250","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":938},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J251","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":939},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J252","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":940},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J253","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":941},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J254","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":942},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N925:N941)","v":3.3956315782396809},null,null,null,null,{"$f":"SUM(S925:S941)","v":1.9401123766139897E-2},null,null,null,null,{"$f":"SUM(X925:X941)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":944},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J830+J849+J868+J887+J906 + J925","v":1.836427688427986},1.7416132348785374,1.6467987813290887,1.5519843277796401,1.4571698742301915,1.441076189713713,1.4249825051972345,1.4088888206807559,1.3927951361642774,1.3767014516477989,1.3705000937574936,1.3580973779768828,1.345694662196272,1.3332919464156612,1.3208892306350504,1.3109577326603508,1.2910947367109515,1.2712317407615523,1.2513687448121531,1.2315057488627539,1.2116427529133547,1.1917797569639554,1.1719167610145562,1.152053765065157,1.1321907691157578,1.1123277731663586]
[{"$f":"ROW()","v":945},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J831+J850+J869+J888+J907 + J926","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]
[{"$f":"ROW()","v":946},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J832+J851+J870+J889+J908 + J927","v":7.6927605450198939},7.4224154628881527,7.1520703807564114,6.8817252986246702,6.611380216492929,6.478661789373735,6.3459433622545411,6.2132249351353472,6.0805065080161533,5.9477880808969594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":947},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J833+J852+J871+J890+J909 + J928","v":3.0533626917140344},3.0516716878426049,3.0499806839711754,3.0482896800997459,3.0465986762283164,2.9956811146352251,2.9447635530421339,2.8938459914490426,2.8429284298559514,2.7920108682628602,8.6553280521020053,8.4851728516210567,8.3150176511401082,8.1448624506591596,7.9747072501782101,7.8902363531203976,7.7200811526394491,7.5499259521585005,7.3797707516775519,7.2096155511966034,7.0394603507156548,6.8689500069082703,6.6983804725464804,6.5277517476302842,6.3570638321596817,6.186316726134673]
[{"$f":"ROW()","v":948},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J834+J853+J872+J891+J910 + J929","v":-3.467934925636168E-2},-6.935869851272336E-2,-0.10403804776908504,-0.13871739702544672,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.2134063653223559E-3,1.1838110881193717E-3,1.1542158109163875E-3,1.1246205337134033E-3,1.0950252565104191E-3,1.0654299793074347E-3]
[{"$f":"ROW()","v":949},null,null,"Regulators",null,null,null,null,null,{"$f":"J835+J854+J873+J892+J911 + J930","v":0.21179838397788656},0.16488941617210651,0.11798044836632646,7.1071480560546407E-2,2.4162512754766351E-2,1.7581303617204076E-2,1.10000944796418E-2,4.4188853420795262E-3,-2.1623237954827481E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":950},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J836+J855+J874+J893+J912 + J931","v":2.2065842528688102E-2},9.5275169844016867E-3,-3.0108085598847291E-3,-1.5549134104171145E-2,1.9655214445479796E-4,1.9655214445479796E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.9655214445479306E-4,1.8719251852837435E-4,1.7783289260195562E-4,1.6847326667553689E-4,1.5911364074911818E-4,1.4975401482269948E-4]
[{"$f":"ROW()","v":951},null,null,"Buildings",null,null,null,null,null,{"$f":"J837+J856+J875+J894+J913 + J932","v":-2.1315181666189753E-3},-4.2630363332379507E-3,-6.394554499856926E-3,-8.5260726664759014E-3,-1.0657590833094876E-2,-1.0657590833094876E-2,-1.0657590833094876E-2,-1.0657590833094876E-2,-1.0657590833094876E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":952},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J838+J857+J876+J895+J914 + J933","v":18.430679986302209},17.58558841481673,16.74049684333125,15.895405271845771,15.050313700360292,14.279282838048784,13.508251975737277,12.73722111342577,11.966190251114263,11.195159388802756,10.845310657902669,10.145613196102497,9.445915734302325,8.7462182725021531,8.0465208107019812,7.6966720798018953,6.9969746180017225,6.2972771562015497,5.5975796944013769,4.8978822326012041,4.1981847708010314,3.4984873090008595,2.7987898472006876,2.0990923854005157,1.3993949236003438,0.69969746180017189]
[{"$f":"ROW()","v":953},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J839+J858+J877+J896+J915 + J934","v":0.75730705153248645},-0.22465729698381787,-1.2066216455001222,-2.1885859940164263,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,2.2187071266907221E-2,0,0,0,0,0]
[{"$f":"ROW()","v":954},null,null,"Vehicle",null,null,null,null,null,{"$f":"J840+J859+J878+J897+J916 + J935","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":955},null,null,"Information Technology",null,null,null,null,null,{"$f":"J841+J860+J879+J898+J917 + J936","v":5.0458516512547984},5.0458516512547984,5.0458516512547984,5.0458516512547984,5.0458516512547984,4.0366813210038384,3.0275109907528788,2.0183406605019192,1.0091703302509596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"J842+J861+J880+J899+J918 + J937","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]
[{"$f":"ROW()","v":957},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J843+J862+J881+J900+J919 + J938","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]
[{"$f":"ROW()","v":958},null,null,"FRC",null,null,null,null,null,{"$f":"J844+J863+J882+J901+J920 + J939","v":1.722179589999064E-4},1.722179589999064E-4,1.722179589999064E-4,1.722179589999064E-4,1.722179589999064E-4,1.3777436719992513E-4,1.0333077539994385E-4,6.8887183599962578E-5,3.4443591799981296E-5,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,null,"Land",null,null,null,null,null,{"$f":"J845+J864+J883+J902+J921 + J940","v":0.37899803127543513},0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513,0.37899803127543513]
[{"$f":"ROW()","v":960},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J846+J865+J884+J903+J922 + J941","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]
[{"$f":"ROW()","v":961},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J944:J960)","v":37.392613222569437},{"$f":"SUM(K944:K960)","v":35.102448602241985},{"$f":"SUM(L944:L960)","v":32.81228398191454},{"$f":"SUM(M944:M960)","v":30.522119361587091},{"$f":"SUM(N944:N960)","v":31.627586319499319},{"$f":"SUM(O944:O960)","v":29.641039800978728},27.65449328245813,25.66794676393754,23.681400245416949,21.714254850662492,21.27373386481429,20.391478486752554,19.509223108690826,18.626967730629094,17.744712352567362,17.300461226634763,16.410745568404245,15.521029910173723,14.631314251943202,13.741598593712681,12.851882935482161,{"$f":"SUM(AE944:AE960)","v":11.939586107755167},11.049417160740676,10.159189023171781,9.2689016950484771,8.3785551763707691]
[{"$f":"\"2001 Capex Account [m$\"&Input!$G$43&\"]\"","v":"2001 Capex Account [m$31/12/2019]"}]
["Life"]
[{"$f":"ROW()","v":964},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"Input!$J$58","v":120},{"$f":"(L964-L$9)*(L964>M$9)","v":119},118,117,116,115,114,113,112,111.5,110.5,109.5,108.5,{"$f":"IF(X964=0,0,MAX(Input!Y$58-(Input!J$58-X964)-1,0))","v":67.5},{"$f":"(Y964-Y$9)*(Y964>Z$9)","v":67},66,65,64,63,62,61,60,59,58]
[{"$f":"ROW()","v":965},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":120},{"$f":"(L965-L$9)*(L965>M$9)","v":119},118,117,116,115,114,113,112,111.5,110.5,109.5,108.5,{"$f":"IF(X965=0,0,MAX(Input!Y$59-(Input!J$59-X965)-1,0))","v":47.5},{"$f":"(Y965-Y$9)*(Y965>Z$9)","v":47},46,45,44,43,42,41,40,39,38]
[{"$f":"ROW()","v":966},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$J$60","v":60},{"$f":"(L966-L$9)*(L966>M$9)","v":59},58,57,56,55,54,53,52,51.5,50.5,49.5,48.5,{"$f":"IF(X966=0,0,MAX(Input!Y$60-(Input!J$60-X966)-1,0))","v":47.5},{"$f":"(Y966-Y$9)*(Y966>Z$9)","v":47},46,45,44,43,42,41,40,39,38]
[{"$f":"ROW()","v":967},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$J$61","v":60},{"$f":"(L967-L$9)*(L967>M$9)","v":59},58,57,56,55,54,53,52,51.5,50.5,49.5,48.5,{"$f":"IF(X967=0,0,MAX(Input!Y$61-(Input!J$61-X967)-1,0))","v":47.5},{"$f":"(Y967-Y$9)*(Y967>Z$9)","v":47},46,45,44,43,42,41,40,39,38]
[{"$f":"ROW()","v":968},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$J$62","v":60},{"$f":"(L968-L$9)*(L968>M$9)","v":59},58,57,56,55,54,53,52,51.5,50.5,49.5,48.5,{"$f":"IF(X968=0,0,MAX(Input!Y$62-(Input!J$62-X968)-1,0))","v":47.5},{"$f":"(Y968-Y$9)*(Y968>Z$9)","v":47},46,45,44,43,42,41,40,39,38]
[{"$f":"ROW()","v":969},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"Input!$J$63","v":40},{"$f":"(L969-L$9)*(L969>M$9)","v":39},38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,{"$f":"IF(X969=0,0,MAX(Input!Y$63-(Input!J$63-X969)-1,0))","v":27.5},{"$f":"(Y969-Y$9)*(Y969>Z$9)","v":27},26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":970},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"Input!$J$64","v":40},{"$f":"(L970-L$9)*(L970>M$9)","v":39},38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,{"$f":"IF(X970=0,0,MAX(Input!Y$64-(Input!J$64-X970)-1,0))","v":27.5},{"$f":"(Y970-Y$9)*(Y970>Z$9)","v":27},26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":971},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"Input!$J$65","v":40},{"$f":"(L971-L$9)*(L971>M$9)","v":39},38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,{"$f":"IF(X971=0,0,MAX(Input!Y$65-(Input!J$65-X971)-1,0))","v":27.5},{"$f":"(Y971-Y$9)*(Y971>Z$9)","v":27},26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":972},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"Input!$J$66","v":25},{"$f":"(L972-L$9)*(L972>M$9)","v":24},23,22,21,20,19,18,17,16.5,15.5,14.5,13.5,{"$f":"IF(X972=0,0,MAX(Input!Y$66-(Input!J$66-X972)-1,0))","v":12.5},{"$f":"(Y972-Y$9)*(Y972>Z$9)","v":12},11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":973},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":10},{"$f":"(L973-L$9)*(L973>M$9)","v":9},8,7,6,5,4,3,2,1.5,0.5,0,0,{"$f":"IF(X973=0,0,MAX(Input!Y$67-(Input!J$67-X973)-1,0))","v":0},{"$f":"(Y973-Y$9)*(Y973>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":974},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"Input!$J$68","v":10},{"$f":"(L974-L$9)*(L974>M$9)","v":9},8,7,6,5,4,3,2,1.5,0.5,0,0,{"$f":"IF(X974=0,0,MAX(Input!Y$68-(Input!J$68-X974)-1,0))","v":0},{"$f":"(Y974-Y$9)*(Y974>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":975},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"Input!$J$69","v":5},{"$f":"(L975-L$9)*(L975>M$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,{"$f":"IF(X975=0,0,MAX(Input!Y$69-(Input!J$69-X975)-1,0))","v":0},{"$f":"(Y975-Y$9)*(Y975>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":976},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,{"$f":"Input!$J$70","v":5},{"$f":"(L976-L$9)*(L976>M$9)","v":4},{"$f":"(M976-M$9)*(M976>N$9)","v":3},{"$f":"(N976-N$9)*(N976>O$9)","v":2},{"$f":"(O976-O$9)*(O976>P$9)","v":1},{"$f":"(P976-P$9)*(P976>Q$9)","v":0},{"$f":"(Q976-Q$9)*(Q976>R$9)","v":0},{"$f":"(R976-R$9)*(R976>S$9)","v":0},{"$f":"(S976-S$9)*(S976>T$9)","v":0},{"$f":"(T976-T$9)*(T976>U$9)","v":0},{"$f":"(U976-U$9)*(U976>V$9)","v":0},{"$f":"(V976-V$9)*(V976>W$9)","v":0},{"$f":"(W976-W$9)*(W976>X$9)","v":0},{"$f":"IF(X976=0,0,MAX(Input!Y$70-(Input!J$70-X976)-1,0))","v":0},{"$f":"(Y976-Y$9)*(Y976>Z$9)","v":0},{"$f":"(Z976-Z$9)*(Z976>AA$9)","v":0},{"$f":"(AA976-AA$9)*(AA976>AB$9)","v":0},{"$f":"(AB976-AB$9)*(AB976>AC$9)","v":0},{"$f":"(AC976-AC$9)*(AC976>AD$9)","v":0},{"$f":"(AD976-AD$9)*(AD976>AE$9)","v":0},{"$f":"(AE976-AE$9)*(AE976>AF$9)","v":0},{"$f":"(AF976-AF$9)*(AF976>AG$9)","v":0},{"$f":"(AG976-AG$9)*(AG976>AH$9)","v":0},{"$f":"(AH976-AH$9)*(AH976>AI$9)","v":0}]
[{"$f":"ROW()","v":977},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"Input!$J$71","v":10},{"$f":"(L977-L$9)*(L977>M$9)","v":9},8,7,6,5,4,3,2,1.5,0.5,0,0,{"$f":"IF(X977=0,0,MAX(Input!Y$71-(Input!J$71-X977)-1,0))","v":0},{"$f":"(Y977-Y$9)*(Y977>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":978},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":5},{"$f":"(L978-L$9)*(L978>M$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,{"$f":"IF(X978=0,0,MAX(Input!Y$72-(Input!J$72-X978)-1,0))","v":0},{"$f":"(Y978-Y$9)*(Y978>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":979},null,null,"Land",null,null,null,null,null,null,null,{"$f":"Input!$J$73","v":0},{"$f":"(L979-L$9)*(L979>M$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X979=0,0,MAX(Input!Y$73-(Input!J$73-X979)-1,0))","v":0},{"$f":"(Y979-Y$9)*(Y979>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":980},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"Input!$J$74","v":65.840005209269265},{"$f":"(L980-L$9)*(L980>M$9)","v":64.840005209269265},63.840005209269265,62.840005209269265,61.840005209269265,60.840005209269265,59.840005209269265,58.840005209269265,57.840005209269265,57.340005209269265,56.340005209269265,55.340005209269265,54.340005209269265,{"$f":"IF(X980=0,0,MAX(Input!Y$74-(Input!J$74-X980)-1,0))","v":53.340005209269265},{"$f":"(Y980-Y$9)*(Y980>Z$9)","v":52.840005209269265},51.840005209269265,50.840005209269265,49.840005209269265,48.840005209269265,47.840005209269265,46.840005209269265,45.840005209269265,44.840005209269265,43.840005209269265]
[{"$f":"ROW()","v":981}]
["Opening Asset Value"]
[{"$f":"ROW()","v":983},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"J1097","v":0},2.6103877735840504,2.5660068151624116,2.5216258567407728,2.477244898319134,2.4551218255524199,2.4329987527857058,2.4108756800189917,2.3887526072522776,2.3666295344855635,2.3560642240637528,2.3349336032201315,2.3138029823765103,2.292672361532889,2.2715417406892677,2.254715505573051,2.2210630353406176,2.1874105651081841,2.1537580948757507,2.1201056246433172,{"$f":"AD1097","v":2.0864531544108837},2.0528006841784503,2.0191482139460168,1.9854957437135832,1.9518432734811495]
[{"$f":"ROW()","v":984},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"J1098","v":0},{"$f":"K1098","v":0},{"$f":"L1098","v":0},{"$f":"M1098","v":0},{"$f":"N1098","v":0},{"$f":"O1098","v":0},{"$f":"P1098","v":0},{"$f":"Q1098","v":0},{"$f":"R1098","v":0},{"$f":"S1098","v":0},{"$f":"T1098","v":0},{"$f":"U1098","v":0},{"$f":"V1098","v":0},{"$f":"W1098","v":0},{"$f":"X1098","v":0},{"$f":"Y1098","v":0},{"$f":"Z1098","v":0},{"$f":"AA1098","v":0},{"$f":"AB1098","v":0},{"$f":"AC1098","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":985},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"J1099","v":0},5.4223452623962967,5.3136708454027701,5.2049964284092436,5.0963220114157171,5.0041383500925534,4.9119546887693897,4.819771027446226,4.7275873661230623,0,{"$f":"T1099","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":986},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"J1100","v":0},1.8048338882751074,1.8030580425990059,1.8012821969229045,1.799506351246803,1.7693961890142829,1.7392860267817627,1.7091758645492425,1.6790657023167224,{"$f":"SUM(S1099:S1101)","v":6.2861721441619771},{"$f":"T1100","v":6.2257456129611688},6.1048925505595513,5.9840394881579337,5.8631864257563162,5.7423333633546987,5.6819068321538904,5.5610537697522728,5.4402007073506553,5.3193476449490378,5.1984945825474203,5.0776415201458027,4.9567452934756648,4.835849066805527,4.7149528401353891,4.5940566134652512]
[{"$f":"ROW()","v":987},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"J1101","v":0},-6.4766191505199508E-2,-0.12953238301039902,-0.19429857451559851,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,{"$f":"S1101","v":1.8128992778762565E-3},{"$f":"T1101","v":1.8128992778762565E-3},1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.7697350093553933E-3,1.7265707408345302E-3,1.683406472313667E-3,1.6402422037928039E-3]
[{"$f":"ROW()","v":988},null,null,"Regulators",null,null,null,null,null,null,{"$f":"J1102","v":0},0.22751353137376482,0.21735613472127424,0.20719873806878367,0.19704134141629309,0.19046013227873082,0.18387892314116855,0.17729771400360628,0.17071650486604401,0.16413529572848173,{"$f":"T1102","v":0.16157068173272421},0.15644145374120916,0.15131222574969411,0.14618299775817906,0.14105376976666401,0.13848915577090648,0.13335992777939143,0.12823069978787638,0.12310147179636133,0.11797224380484628,0.11284301581333123,0.10771378782181618,0.10258455983030113,9.7455331838786075E-2,9.2326103847271024E-2]
[{"$f":"ROW()","v":989},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"J1103","v":0},6.102538017214703E-3,-6.4357810656690551E-3,-1.8974100148552813E-2,2.2051953627772597E-4,2.2051953627772597E-4,2.2051953627772597E-4,2.2051953627772597E-4,2.2051953627772597E-4,2.2051953627772597E-4,{"$f":"T1103","v":2.2051953627772597E-4},2.2051953627772597E-4,2.2051953627772597E-4,2.2051953627772597E-4,2.2051953627772597E-4,2.2051953627772597E-4,2.2051953627772597E-4,2.2051953627772597E-4,2.2051953627772597E-4,2.2051953627772597E-4,2.2051953627772597E-4,2.1049592099237478E-4,2.0047230570702359E-4,1.9044869042167241E-4,1.8042507513632122E-4]
[{"$f":"ROW()","v":990},null,null,"Buildings",null,null,null,null,null,null,{"$f":"J1104","v":0},8.5844845817572318E-2,8.1592215651335398E-2,7.7339585485098478E-2,7.3086955318861557E-2,7.0834518419266329E-2,6.8582081519671101E-2,6.6329644620075873E-2,6.4077207720480645E-2,6.1824770820885416E-2,{"$f":"T1104","v":6.0858758776809081E-2},5.8926734688656411E-2,5.6994710600503741E-2,5.5062686512351071E-2,5.3130662424198401E-2,5.2164650380122066E-2,5.0232626291969396E-2,4.8300602203816725E-2,4.6368578115664055E-2,4.4436554027511385E-2,4.2504529939358715E-2,4.0572505851206045E-2,3.8640481763053375E-2,3.6708457674900705E-2,3.4776433586748035E-2]
[{"$f":"ROW()","v":991},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"J1105","v":0},14.7491026011723,14.222785201370492,13.696467801568684,13.170150401766875,12.559133601727911,11.948116801688947,11.337100001649983,10.726083201611019,10.115066401572054,{"$f":"T1105","v":9.8175644485846405},9.2225605426098145,8.6275566366349885,8.0325527306601625,7.4375488246853365,7.1400468716979226,6.5450429657230957,5.9500390597482689,5.355035153773442,4.7600312477986151,4.1650273418237882,3.5700234358489613,2.9750195298741344,2.3800156238993075,1.7850117179244807]
[{"$f":"ROW()","v":992},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"J1106","v":0},-0.41820955756862288,-1.209236257139215,-2.0002629567098071,1.9533057620841898E-2,1.9533057620841898E-2,1.9533057620841506E-2,1.9533057620841506E-2,1.9533057620841506E-2,1.9533057620841506E-2,{"$f":"T1106","v":1.9533057620841506E-2},1.9533057620841506E-2,1.9533057620841506E-2,1.9533057620841506E-2,1.9533057620841506E-2,1.9533057620841506E-2,1.9533057620841506E-2,1.9533057620841506E-2,1.9533057620841506E-2,1.9533057620841506E-2,1.9533057620841506E-2,0,0,0,0]
[{"$f":"ROW()","v":993},null,null,"Vehicle",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"S1107","v":0},{"$f":"T1107","v":0},{"$f":"U1107","v":0},{"$f":"V1107","v":0},{"$f":"W1107","v":0},{"$f":"X1107","v":0},{"$f":"Y1107","v":0},{"$f":"Z1107","v":0},{"$f":"AA1107","v":0},{"$f":"AB1107","v":0},{"$f":"AC1107","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":994},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"J1108","v":0},0.94913030734668002,0.94913030734668002,0.94913030734668002,0.94913030734668002,0.75930424587734402,0.56947818440800801,0.37965212293867201,0.189826061469336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,{"$f":"J1109","v":0},{"$f":"K1109","v":0},{"$f":"L1109","v":0},{"$f":"M1109","v":0},{"$f":"N1109","v":0},{"$f":"O1109","v":0},{"$f":"P1109","v":0},{"$f":"Q1109","v":0},{"$f":"R1109","v":0},{"$f":"S1109","v":0},{"$f":"T1109","v":0},{"$f":"U1109","v":0},{"$f":"V1109","v":0},{"$f":"W1109","v":0},{"$f":"X1109","v":0},{"$f":"Y1109","v":0},{"$f":"Z1109","v":0},{"$f":"AA1109","v":0},{"$f":"AB1109","v":0},{"$f":"AC1109","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":996},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"J1110","v":0},{"$f":"K1110","v":0},{"$f":"L1110","v":0},{"$f":"M1110","v":0},{"$f":"N1110","v":0},{"$f":"O1110","v":0},{"$f":"P1110","v":0},{"$f":"Q1110","v":0},{"$f":"R1110","v":0},{"$f":"S1110","v":0},{"$f":"T1110","v":0},{"$f":"U1110","v":0},{"$f":"V1110","v":0},{"$f":"W1110","v":0},{"$f":"X1110","v":0},{"$f":"Y1110","v":0},{"$f":"Z1110","v":0},{"$f":"AA1110","v":0},{"$f":"AB1110","v":0},{"$f":"AC1110","v":0},{"$f":"AD1110","v":0},0,0,0,0]
[{"$f":"ROW()","v":997},null,null,"FRC",null,null,null,null,null,null,{"$f":"J1111","v":0},6.3476494547678773E-3,6.3476494547678773E-3,6.3476494547678773E-3,6.3476494547678773E-3,5.0781195638143015E-3,3.8085896728607257E-3,2.5390597819071499E-3,1.2695298909535743E-3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1111","v":0},{"$f":"AE1111","v":0},{"$f":"AF1111","v":0},{"$f":"AG1111","v":0},{"$f":"AH1111","v":0}]
[{"$f":"ROW()","v":998},null,null,"Land",null,null,null,null,null,null,0,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847,0.28116626125981847]
[{"$f":"ROW()","v":999},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"J1113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1113","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K983:K999)","v":0},{"$f":"SUM(L983:L999)","v":25.659798909623749},{"$f":"SUM(M983:M999)","v":24.095909051753274},{"$f":"SUM(N983:N999)","v":22.532019193882796},{"$f":"SUM(O983:O999)","v":24.071562653979949},23.116199720221136,22.160836786462326,21.205473852703516,20.25011091894471,19.296560884463776,18.924536463813912,18.180487622514178,17.436438781214445,16.692389939914712,15.94834109861498,15.570055753270708,14.813485062582162,14.056914371893615,13.300343681205071,12.543772990516525,{"$f":"SUM(AE983:AE999)","v":11.787202299827978},11.011002199366265,10.254335156525393,9.4976681136845205,8.7410010708436481]
["Capex"]
[{"$f":"ROW()","v":1005},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$696","v":1.8066097339512088}]
[{"$f":"ROW()","v":1008},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"K$699","v":1.8640857100098461E-2}]
[{"$f":"ROW()","v":1012},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"K$703","v":0}]
[{"$f":"ROW()","v":1014},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,{"$f":"K$705","v":0}]
[{"$f":"ROW()","v":1019},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1002:K1018)","v":27.223688767494231}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1023},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1027},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1031},null,null,"Vehicle"]
[{"$f":"ROW()","v":1034},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1038},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1021:T1037)","v":0},{"$f":"SUM(U1021:U1037)","v":0},{"$f":"SUM(V1021:V1037)","v":0},{"$f":"SUM(W1021:W1037)","v":0},{"$f":"SUM(X1021:X1037)","v":0},{"$f":"SUM(Y1021:Y1037)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1040},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"-Input!K787","v":-4.4380958421638854E-2},{"$f":"-Input!L787","v":-4.4380958421638854E-2},{"$f":"-Input!M787","v":-4.4380958421638854E-2},{"$f":"-Input!N787","v":-4.4380958421638854E-2},{"$f":"-Input!O787","v":-2.2123072766714078E-2},{"$f":"-Input!P787","v":-2.2123072766714078E-2},{"$f":"-Input!Q787","v":-2.2123072766714078E-2},{"$f":"-Input!R787","v":-2.2123072766714078E-2},{"$f":"-Input!S787","v":-2.2123072766714078E-2},{"$f":"-Input!T787","v":-1.056531042181055E-2},{"$f":"-Input!U787","v":-2.1130620843621099E-2},{"$f":"-Input!V787","v":-2.1130620843621099E-2},{"$f":"-Input!W787","v":-2.1130620843621106E-2},{"$f":"-Input!X787","v":-2.1130620843621106E-2},{"$f":"-Input!Y787","v":-1.6826235116216805E-2},{"$f":"-Input!Z787","v":-3.3652470232433611E-2},{"$f":"-Input!AA787","v":-3.3652470232433611E-2},{"$f":"-Input!AB787","v":-3.3652470232433611E-2},{"$f":"-Input!AC787","v":-3.3652470232433611E-2},{"$f":"-Input!AD787","v":-3.3652470232433611E-2},{"$f":"-IF($D1040=\"Land\",0,IF(AE983<0,AE983,IF(AE964<1,AE983,MAX(MIN(IF(AE983>0,(AE983/AE964),0),AE983),0)*AE$9)))","v":-3.3652470232433611E-2},-3.3652470232433611E-2,-3.3652470232433611E-2,-3.3652470232433611E-2,-3.3652470232433611E-2]
[{"$f":"ROW()","v":1045},null,null,"Regulators",null,null,null,null,null,null,{"$f":"-Input!K792","v":-1.0157396652490587E-2},{"$f":"-Input!L792","v":-1.0157396652490587E-2},{"$f":"-Input!M792","v":-1.0157396652490587E-2},{"$f":"-Input!N792","v":-1.0157396652490587E-2},{"$f":"-Input!O792","v":-6.5812091375622743E-3},{"$f":"-Input!P792","v":-6.5812091375622743E-3},{"$f":"-Input!Q792","v":-6.5812091375622743E-3},{"$f":"-Input!R792","v":-6.5812091375622743E-3},{"$f":"-Input!S792","v":-6.5812091375622743E-3},{"$f":"-Input!T792","v":-2.5646139957575258E-3},{"$f":"-Input!U792","v":-5.1292279915150516E-3},{"$f":"-Input!V792","v":-5.1292279915150516E-3},{"$f":"-Input!W792","v":-5.1292279915150516E-3},{"$f":"-Input!X792","v":-5.1292279915150516E-3},{"$f":"-Input!Y792","v":-2.564613995757528E-3},{"$f":"-Input!Z792","v":-5.1292279915150559E-3},{"$f":"-Input!AA792","v":-5.1292279915150559E-3},{"$f":"-Input!AB792","v":-5.1292279915150559E-3},{"$f":"-Input!AC792","v":-5.1292279915150559E-3},{"$f":"-Input!AD792","v":-5.1292279915150559E-3},-5.1292279915150559E-3,-5.1292279915150559E-3,-5.1292279915150559E-3,-5.1292279915150568E-3,-5.1292279915150568E-3]
[{"$f":"ROW()","v":1046},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"-Input!K793","v":-1.2538319082883758E-2},{"$f":"-Input!L793","v":-1.2538319082883758E-2},{"$f":"-Input!M793","v":-1.2538319082883758E-2},{"$f":"-Input!N793","v":-1.2538319082883758E-2},{"$f":"-Input!O793","v":0},{"$f":"-Input!P793","v":0},{"$f":"-Input!Q793","v":0},{"$f":"-Input!R793","v":0},{"$f":"-Input!S793","v":0},{"$f":"-Input!T793","v":0},{"$f":"-Input!U793","v":0},{"$f":"-Input!V793","v":0},{"$f":"-Input!W793","v":0},{"$f":"-Input!X793","v":0},{"$f":"-Input!Y793","v":0},{"$f":"-Input!Z793","v":0},{"$f":"-Input!AA793","v":0},{"$f":"-Input!AB793","v":0},{"$f":"-Input!AC793","v":0},{"$f":"-Input!AD793","v":0},-1.0023615285351181E-5,-1.0023615285351179E-5,-1.0023615285351179E-5,-1.0023615285351179E-5,-1.0023615285351179E-5]
[{"$f":"ROW()","v":1049},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"-Input!K796","v":-0.79102669957059213},{"$f":"-Input!L796","v":-0.79102669957059213},{"$f":"-Input!M796","v":-0.79102669957059213},{"$f":"-Input!N796","v":-0.79102669957059213},{"$f":"-Input!O796","v":0},{"$f":"-Input!P796","v":-3.9303323856295971E-16},{"$f":"-Input!Q796","v":0},{"$f":"-Input!R796","v":0},{"$f":"-Input!S796","v":0},{"$f":"-Input!T796","v":0},{"$f":"-Input!U796","v":0},{"$f":"-Input!V796","v":0},{"$f":"-Input!W796","v":0},{"$f":"-Input!X796","v":0},{"$f":"-Input!Y796","v":0},{"$f":"-Input!Z796","v":0},{"$f":"-Input!AA796","v":0},{"$f":"-Input!AB796","v":0},{"$f":"-Input!AC796","v":0},{"$f":"-Input!AD796","v":0},-1.9533057620841506E-2,0,0,0,0]
[{"$f":"ROW()","v":1053},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"-Input!K800","v":0},{"$f":"-Input!L800","v":0},{"$f":"-Input!M800","v":0},{"$f":"-Input!N800","v":0},{"$f":"-Input!O800","v":0},{"$f":"-Input!P800","v":0},{"$f":"-Input!Q800","v":0},{"$f":"-Input!R800","v":0},{"$f":"-Input!S800","v":0},{"$f":"-Input!T800","v":0},{"$f":"-Input!U800","v":0},{"$f":"-Input!V800","v":0},{"$f":"-Input!W800","v":0},{"$f":"-Input!X800","v":0},{"$f":"-Input!Y800","v":0},{"$f":"-Input!Z800","v":0},{"$f":"-Input!AA800","v":0},{"$f":"-Input!AB800","v":0},{"$f":"-Input!AC800","v":0},{"$f":"-Input!AD800","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1057},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1040:K1056)","v":-1.5638898578704779},{"$f":"SUM(L1040:L1056)","v":-1.5638898578704779},{"$f":"SUM(M1040:M1056)","v":-1.5638898578704779},{"$f":"SUM(N1040:N1056)","v":-1.5638898578704779},{"$f":"SUM(O1040:O1056)","v":-0.95536293375880932},-0.95536293375880976,-0.95536293375880932,-0.95536293375880932,-0.95536293375880932,-0.37202442064986618,-0.74404884129973237,-0.74404884129973237,-0.74404884129973237,-0.74404884129973237,-0.37828534534427277,-0.75657069068854554,-0.75657069068854554,-0.75657069068854543,-0.75657069068854554,-0.75657069068854554,{"$f":"SUM(AE1040:AE1056)","v":-0.77620010046171406},-0.75666704284087261,-0.75666704284087261,-0.75666704284087261,-0.75666704284087261]
[{"$f":"ROW()","v":1060},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1064},null,null,"Regulators"]
[{"$f":"ROW()","v":1067},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1070},null,null,"Information Technology"]
[{"$f":"ROW()","v":1072},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1075},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1079},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K239","v":0},null,null,null,null,{"$f":"-(S984+S1003+S1041)*(S984+S1003+S1041<0)","v":0},null,null,null,null,{"$f":"-(X984+X1003+X1041)*(X984+X1003+X1041<0)","v":0}]
[{"$f":"ROW()","v":1083},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K243","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1086},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K246","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1090},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K250","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1093},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K253","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1094},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K254","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1100},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"K986+K1005+K1024+K1043+K1062 + K1081","v":1.8048338882751074},1.8030580425990059,1.8012821969229045,1.799506351246803,1.7693961890142829,1.7392860267817627,1.7091758645492425,1.6790657023167224,1.6489555400842022,6.2257456129611688,6.1048925505595513,5.9840394881579337,5.8631864257563162,5.7423333633546987,5.6819068321538904,5.5610537697522728,5.4402007073506553,5.3193476449490378,5.1984945825474203,5.0776415201458027,4.9567452934756648,4.835849066805527,4.7149528401353891,4.5940566134652512,4.4731603867951133]
[{"$f":"ROW()","v":1101},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"K987+K1006+K1025+K1044+K1063 + K1082","v":-6.4766191505199508E-2},-0.12953238301039902,-0.19429857451559851,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.8128992778762565E-3,1.7697350093553933E-3,1.7265707408345302E-3,1.683406472313667E-3,1.6402422037928039E-3,1.5970779352719405E-3]
[{"$f":"ROW()","v":1105},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"K991+K1010+K1029+K1048+K1067 + K1086","v":14.7491026011723},14.222785201370492,13.696467801568684,13.170150401766875,12.559133601727911,11.948116801688947,11.337100001649983,10.726083201611019,10.115066401572054,9.8175644485846405,9.2225605426098145,8.6275566366349885,8.0325527306601625,7.4375488246853365,7.1400468716979226,6.5450429657230957,5.9500390597482689,5.355035153773442,4.7600312477986151,4.1650273418237882,3.5700234358489613,2.9750195298741344,2.3800156238993075,1.7850117179244807,1.1900078119496538]
[{"$f":"ROW()","v":1108},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"K994+K1013+K1032+K1051+K1070 + K1089","v":0.94913030734668002},0.94913030734668002,0.94913030734668002,0.94913030734668002,0.75930424587734402,0.56947818440800801,0.37965212293867201,0.189826061469336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1113},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"K999+K1018+K1037+K1056+K1075 + K1094","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]
["Life"]
[{"$f":"ROW()","v":1119},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!$J$60","v":60},{"$f":"(M1119-M$9)*(M1119>N$9)","v":59},58,57,56,55,54,53,52.5,51.5,50.5,49.5,{"$f":"IF(X1119=0,0,MAX(Input!Y$60-(Input!J$60-X1119)-1,0))","v":48.5},{"$f":"(Y1119-Y$9)*(Y1119>Z$9)","v":48},47,46,45,44,43,42,41,40,39]
[{"$f":"ROW()","v":1120},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!$J$61","v":60},{"$f":"(M1120-M$9)*(M1120>N$9)","v":59},58,57,56,55,54,53,52.5,51.5,50.5,49.5,{"$f":"IF(X1120=0,0,MAX(Input!Y$61-(Input!J$61-X1120)-1,0))","v":48.5},{"$f":"(Y1120-Y$9)*(Y1120>Z$9)","v":48},47,46,45,44,43,42,41,40,39]
[{"$f":"ROW()","v":1126},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":10},{"$f":"(M1126-M$9)*(M1126>N$9)","v":9},8,7,6,5,4,3,2.5,1.5,0.5,0,{"$f":"IF(X1126=0,0,MAX(Input!Y$67-(Input!J$67-X1126)-1,0))","v":0},{"$f":"(Y1126-Y$9)*(Y1126>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1127},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"Input!$J$68","v":10},{"$f":"(M1127-M$9)*(M1127>N$9)","v":9},8,7,6,5,4,3,2.5,1.5,0.5,0,{"$f":"IF(X1127=0,0,MAX(Input!Y$68-(Input!J$68-X1127)-1,0))","v":0},{"$f":"(Y1127-Y$9)*(Y1127>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1131},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":5},{"$f":"(M1131-M$9)*(M1131>N$9)","v":4},3,2,1,0,0,0,0,0,0,0,{"$f":"IF(X1131=0,0,MAX(Input!Y$72-(Input!J$72-X1131)-1,0))","v":0},{"$f":"(Y1131-Y$9)*(Y1131>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134}]
[{"$f":"ROW()","v":1138},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"K1252","v":0},6.2322666908968838,6.144325130113601,6.0563835693303183,5.9510467651356489,5.8457099609409795,5.7403731567463101,5.6350363525516407,0,{"$f":"T1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1139},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,0,0.11958830793129732,0.11947531968907986,0.1193623314468624,0.11736730984397048,0.11537228824107856,0.11337726663818665,0.11138224503529473,{"$f":"SUM(S1252:S1254)","v":5.640480866612843},{"$f":"T1253","v":5.5872819348035092},5.4808840711848417,5.3744862075661741,5.2680883439475066,5.161690480328839,5.1084915485195053,5.0020936849008377,4.8956958212821702,4.7892979576635026,4.6829000940448351,4.5765022304261676,4.4700719459976517,4.3636416615691358,4.2572113771406199,4.150781092712104]
[{"$f":"ROW()","v":1145},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,0,-0.32215577619153324,-0.65188758378645351,6.8692362651960881E-3,6.8692362651960881E-3,6.8692362651960881E-3,6.8692362651960881E-3,6.8692362651960881E-3,6.8692362651960881E-3,{"$f":"T1259","v":6.8692362651960881E-3},6.8692362651960881E-3,6.8692362651960881E-3,6.8692362651960881E-3,6.8692362651960881E-3,6.8692362651960881E-3,6.8692362651960881E-3,6.8692362651960881E-3,6.8692362651960881E-3,6.8692362651960881E-3,6.8692362651960881E-3,0,0,0,0]
[{"$f":"ROW()","v":1146},null,null,"Vehicle",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"S1260","v":0},{"$f":"T1260","v":0},{"$f":"U1260","v":0},{"$f":"V1260","v":0},{"$f":"W1260","v":0},{"$f":"X1260","v":0},{"$f":"Y1260","v":0},{"$f":"Z1260","v":0},{"$f":"AA1260","v":0},{"$f":"AB1260","v":0},{"$f":"AC1260","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1149},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"K1263","v":0},{"$f":"L1263","v":0},{"$f":"M1263","v":0},{"$f":"N1263","v":0},{"$f":"O1263","v":0},{"$f":"P1263","v":0},{"$f":"Q1263","v":0},{"$f":"R1263","v":0},{"$f":"S1263","v":0},{"$f":"T1263","v":0},{"$f":"U1263","v":0},{"$f":"V1263","v":0},{"$f":"W1263","v":0},{"$f":"X1263","v":0},{"$f":"Y1263","v":0},{"$f":"Z1263","v":0},{"$f":"AA1263","v":0},{"$f":"AB1263","v":0},{"$f":"AC1263","v":0},{"$f":"AD1263","v":0},{"$f":"AE1263","v":0},{"$f":"AF1263","v":0},{"$f":"AG1263","v":0},{"$f":"AH1263","v":0}]
[{"$f":"ROW()","v":1152},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"K1266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA1266","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$695","v":6.3202082516801665}]
[{"$f":"ROW()","v":1160},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$698","v":2.1212887929483636E-2}]
[{"$f":"ROW()","v":1164},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"L$702","v":7.5760314033870135E-3}]
[{"$f":"ROW()","v":1165},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"L$703","v":0}]
[{"$f":"ROW()","v":1171},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"L$709","v":0}]
[{"$f":"ROW()","v":1172},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1155:L1171)","v":36.850330388418925}]
[{"$f":"ROW()","v":1175},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1179},null,null,"Regulators"]
[{"$f":"ROW()","v":1182},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1186},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":1190},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1193},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"-Input!L825","v":-4.1762612397980972E-2},{"$f":"-Input!M825","v":-4.1762612397980972E-2},{"$f":"-Input!N825","v":-4.1762612397980972E-2},{"$f":"-Input!O825","v":0},{"$f":"-Input!P825","v":0},{"$f":"-Input!Q825","v":0},{"$f":"-Input!R825","v":0},{"$f":"-Input!S825","v":0},{"$f":"-Input!T825","v":0},{"$f":"-Input!U825","v":0},{"$f":"-Input!V825","v":0},{"$f":"-Input!W825","v":0},{"$f":"-Input!X825","v":0},{"$f":"-Input!Y825","v":0},{"$f":"-Input!Z825","v":0},{"$f":"-Input!AA825","v":0},{"$f":"-Input!AB825","v":0},{"$f":"-Input!AC825","v":0},{"$f":"-Input!AD825","v":0},{"$f":"-IF($D1193=\"Land\",0,IF(AE1136<0,AE1136,IF(AE1117<1,AE1136,MAX(MIN(IF(AE1136>0,(AE1136/AE1117),0),AE1136),0)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1195},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"-Input!L827","v":-8.7941560783282427E-2},{"$f":"-Input!M827","v":-8.7941560783282427E-2},{"$f":"-Input!N827","v":-8.7941560783282427E-2},{"$f":"-Input!O827","v":-0.10533680419466944},{"$f":"-Input!P827","v":-0.10533680419466944},{"$f":"-Input!Q827","v":-0.10533680419466944},{"$f":"-Input!R827","v":-0.10533680419466944},{"$f":"-Input!S827","v":-0.10533680419466944},{"$f":"-Input!T827","v":0},{"$f":"-Input!U827","v":0},{"$f":"-Input!V827","v":0},{"$f":"-Input!W827","v":0},{"$f":"-Input!X827","v":0},{"$f":"-Input!Y827","v":0},{"$f":"-Input!Z827","v":0},{"$f":"-Input!AA827","v":0},{"$f":"-Input!AB827","v":0},{"$f":"-Input!AC827","v":0},{"$f":"-Input!AD827","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1198},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"-Input!L830","v":-1.2038419818375055E-2},{"$f":"-Input!M830","v":-1.2038419818375055E-2},{"$f":"-Input!N830","v":-1.2038419818375055E-2},{"$f":"-Input!O830","v":0},{"$f":"-Input!P830","v":0},{"$f":"-Input!Q830","v":0},{"$f":"-Input!R830","v":0},{"$f":"-Input!S830","v":0},{"$f":"-Input!T830","v":0},{"$f":"-Input!U830","v":0},{"$f":"-Input!V830","v":0},{"$f":"-Input!W830","v":0},{"$f":"-Input!X830","v":0},{"$f":"-Input!Y830","v":0},{"$f":"-Input!Z830","v":0},{"$f":"-Input!AA830","v":0},{"$f":"-Input!AB830","v":0},{"$f":"-Input!AC830","v":0},{"$f":"-Input!AD830","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1201},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"-Input!L833","v":-0.50041412455781553},{"$f":"-Input!M833","v":-0.50041412455781553},{"$f":"-Input!N833","v":-0.50041412455781553},{"$f":"-Input!O833","v":-1.0921319858903329},{"$f":"-Input!P833","v":-1.0921319858903329},{"$f":"-Input!Q833","v":-1.0921319858903329},{"$f":"-Input!R833","v":-1.0921319858903329},{"$f":"-Input!S833","v":-1.0921319858903329},{"$f":"-Input!T833","v":-0.56503881511481113},{"$f":"-Input!U833","v":-1.1300776302296223},{"$f":"-Input!V833","v":-1.1300776302296223},{"$f":"-Input!W833","v":-1.1300776302296223},{"$f":"-Input!X833","v":-1.1300776302296223},{"$f":"-Input!Y833","v":-0.56503881511481169},{"$f":"-Input!Z833","v":-1.1300776302296234},{"$f":"-Input!AA833","v":-1.1300776302296234},{"$f":"-Input!AB833","v":-1.1300776302296232},{"$f":"-Input!AC833","v":-1.1300776302296234},{"$f":"-Input!AD833","v":-1.1300776302296232},-1.1300776302296236,-1.1300776302296236,-1.1300776302296238,-1.1300776302296236,-1.1300776302296236]
[{"$f":"ROW()","v":1205},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,{"$f":"-Input!L837","v":0},{"$f":"-Input!M837","v":0},{"$f":"-Input!N837","v":0},{"$f":"-Input!O837","v":0},{"$f":"-Input!P837","v":0},{"$f":"-Input!Q837","v":0},{"$f":"-Input!R837","v":0},{"$f":"-Input!S837","v":0},{"$f":"-Input!T837","v":0},{"$f":"-Input!U837","v":0},{"$f":"-Input!V837","v":0},{"$f":"-Input!W837","v":0},{"$f":"-Input!X837","v":0},{"$f":"-Input!Y837","v":0},{"$f":"-Input!Z837","v":0},{"$f":"-Input!AA837","v":0},{"$f":"-Input!AB837","v":0},{"$f":"-Input!AC837","v":0},{"$f":"-Input!AD837","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1208},null,null,"Land",null,null,null,null,null,null,null,{"$f":"-Input!L840","v":0},{"$f":"-Input!M840","v":0},{"$f":"-Input!N840","v":0},{"$f":"-Input!O840","v":0},{"$f":"-Input!P840","v":0},{"$f":"-Input!Q840","v":0},{"$f":"-Input!R840","v":0},{"$f":"-Input!S840","v":0},{"$f":"-Input!T840","v":0},{"$f":"-Input!U840","v":0},{"$f":"-Input!V840","v":0},{"$f":"-Input!W840","v":0},{"$f":"-Input!X840","v":0},{"$f":"-Input!Y840","v":0},{"$f":"-Input!Z840","v":0},{"$f":"-Input!AA840","v":0},{"$f":"-Input!AB840","v":0},{"$f":"-Input!AC840","v":0},{"$f":"-Input!AD840","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1212},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1216},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1219},null,null,"Buildings"]
[{"$f":"ROW()","v":1221},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1224},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":1227},null,null,"Land"]
[{"$f":"ROW()","v":1231},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$L238","v":0},null,null,null,null,{"$f":"-(S1136+S1155+S1193)*(S1136+S1155+S1193<0)","v":0.12528783719394293},null,null,null,null,{"$f":"-(X1136+X1155+X1193)*(X1136+X1155+X1193<0)","v":0}]
[{"$f":"ROW()","v":1234},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$L241","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1238},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$L245","v":0},null,null,null,null,1.2695656886521942E-2,null,null,null,null,0]
[{"$f":"ROW()","v":1242},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$L249","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1245},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$L252","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1246},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$L253","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1251},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"L1137+L1156+L1175+L1194+L1213 + L1232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1253},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L1139+L1158+L1177+L1196+L1215 + L1234","v":0.11958830793129732},0.11947531968907986,0.1193623314468624,0.11736730984397048,0.11537228824107856,0.11337726663818665,0.11138224503529473,0.10938722343240281,5.5872819348035092,5.4808840711848417,5.3744862075661741,5.2680883439475066,5.161690480328839,5.1084915485195053,5.0020936849008377,4.8956958212821702,4.7892979576635026,4.6829000940448351,4.5765022304261676,4.4700719459976517,4.3636416615691358,4.2572113771406199,4.150781092712104,4.0443508082835882]
[{"$f":"ROW()","v":1257},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"L1143+L1162+L1181+L1200+L1219 + L1238","v":-4.2318856288406474E-3},-8.4637712576812948E-3,-1.2695656886521942E-2,-1.2695656886521942E-2,-1.2695656886521942E-2,-1.2695656886521942E-2,-1.2695656886521942E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"L1146+L1165+L1184+L1203+L1222 + L1241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1264},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"L1150+L1169+L1188+L1207+L1226 + L1245","v":2.5434644568949203},2.5434644568949203,2.5434644568949203,2.0347715655159364,1.5260786741369523,1.0173857827579682,0.5086928913789841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2003 Capex Account [m$\"&Input!$G$43&\"]\"","v":"2003 Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":1271},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":120},{"$f":"(N1271-N$9)*(N1271>O$9)","v":119},118,117,116,115,114,113.5,112.5,111.5,110.5,{"$f":"IF(X1271=0,0,MAX(Input!Y$59-(Input!J$59-X1271)-1,0))","v":49.5},{"$f":"(Y1271-Y$9)*(Y1271>Z$9)","v":49},48,47,46,45,44,43,42,41,40]
[{"$f":"ROW()","v":1272},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$60","v":60},{"$f":"(N1272-N$9)*(N1272>O$9)","v":59},58,57,56,55,54,53.5,52.5,51.5,50.5,{"$f":"IF(X1272=0,0,MAX(Input!Y$60-(Input!J$60-X1272)-1,0))","v":49.5},{"$f":"(Y1272-Y$9)*(Y1272>Z$9)","v":49},48,47,46,45,44,43,42,41,40]
[{"$f":"ROW()","v":1275},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$63","v":40},{"$f":"(N1275-N$9)*(N1275>O$9)","v":39},38,37,36,35,34,33.5,32.5,31.5,30.5,{"$f":"IF(X1275=0,0,MAX(Input!Y$63-(Input!J$63-X1275)-1,0))","v":29.5},{"$f":"(Y1275-Y$9)*(Y1275>Z$9)","v":29},28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1281},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$69","v":5},{"$f":"(N1281-N$9)*(N1281>O$9)","v":4},3,2,1,0,0,0,0,0,0,{"$f":"IF(X1281=0,0,MAX(Input!Y$69-(Input!J$69-X1281)-1,0))","v":0},{"$f":"(Y1281-Y$9)*(Y1281>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1283},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$71","v":10},{"$f":"(N1283-N$9)*(N1283>O$9)","v":9},8,7,6,5,4,3.5,2.5,1.5,0.5,{"$f":"IF(X1283=0,0,MAX(Input!Y$71-(Input!J$71-X1283)-1,0))","v":0},{"$f":"(Y1283-Y$9)*(Y1283>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1286},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$74","v":65.840005209269265},{"$f":"(N1286-N$9)*(N1286>O$9)","v":64.840005209269265},63.840005209269265,62.840005209269265,61.840005209269265,60.840005209269265,59.840005209269265,59.340005209269265,58.340005209269265,57.340005209269265,56.340005209269265,{"$f":"IF(X1286=0,0,MAX(Input!Y$74-(Input!J$74-X1286)-1,0))","v":55.340005209269265},{"$f":"(Y1286-Y$9)*(Y1286>Z$9)","v":54.840005209269265},53.840005209269265,52.840005209269265,51.840005209269265,50.840005209269265,49.840005209269265,48.840005209269265,47.840005209269265,46.840005209269265,45.840005209269265]
[{"$f":"ROW()","v":1289},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"L1403","v":0},-3.5907204143796126E-2,-7.1814408287592252E-2,-7.1814408287592252E-2,-7.1814408287592252E-2,-7.1814408287592252E-2,-7.1814408287592252E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1403","v":0},0,0,0,0]
[{"$f":"ROW()","v":1294},null,null,"Regulators",null,null,null,null,null,null,null,null,0,-1.0398789644861782E-2,-2.0797579289723565E-2,-2.0797579289723565E-2,-2.0797579289723565E-2,-2.0797579289723565E-2,-2.0797579289723565E-2,0,{"$f":"T1408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1297},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,0,25.345192162058169,24.860633576505805,23.827443546601383,22.794253516696962,21.761063486792541,20.727873456888119,19.694683426983698,{"$f":"T1411","v":19.176402284168336},18.139839998537614,17.103277712906891,16.066715427276169,15.030153141645448,14.511871998830086,13.475309713199366,12.438747427568645,11.402185141937924,10.365622856307203,9.3290605706764822,8.2924982850457614,7.2559359994150414,6.2193737137843215,5.1828114281536015]
[{"$f":"ROW()","v":1298},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,0,-9.7955192761048637E-2,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,{"$f":"T1412","v":3.1586307908348932E-3},3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,0,0,0,0]
[{"$f":"ROW()","v":1301},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,{"$f":"L1415","v":0},{"$f":"M1415","v":0},{"$f":"N1415","v":0},{"$f":"O1415","v":0},{"$f":"P1415","v":0},{"$f":"Q1415","v":0},{"$f":"R1415","v":0},{"$f":"S1415","v":0},{"$f":"T1415","v":0},{"$f":"U1415","v":0},{"$f":"V1415","v":0},{"$f":"W1415","v":0},{"$f":"X1415","v":0},{"$f":"Y1415","v":0},{"$f":"Z1415","v":0},{"$f":"AA1415","v":0},{"$f":"AB1415","v":0},{"$f":"AC1415","v":0},{"$f":"AD1415","v":0},{"$f":"AE1415","v":0},{"$f":"AF1415","v":0},{"$f":"AG1415","v":0},{"$f":"AH1415","v":0}]
["Capex"]
[{"$f":"ROW()","v":1309},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"M$694","v":0}]
[{"$f":"ROW()","v":1312},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$697","v":0}]
[{"$f":"ROW()","v":1316},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"M$701","v":25.829750747610532}]
[{"$f":"ROW()","v":1319},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"M$704","v":0.49330302847134216}]
[{"$f":"ROW()","v":1320},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,{"$f":"M$705","v":0}]
[{"$f":"ROW()","v":1324},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"M$709","v":0}]
[{"$f":"ROW()","v":1327},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1330},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1333},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1338},null,null,"Information Technology"]
[{"$f":"ROW()","v":1342},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":1346},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"-Input!M863","v":-3.5907204143796126E-2},{"$f":"-Input!N863","v":-3.5907204143796126E-2},{"$f":"-Input!O863","v":0},{"$f":"-Input!P863","v":0},{"$f":"-Input!Q863","v":0},{"$f":"-Input!R863","v":0},{"$f":"-Input!S863","v":0},{"$f":"-Input!T863","v":0},{"$f":"-Input!U863","v":0},{"$f":"-Input!V863","v":0},{"$f":"-Input!W863","v":0},{"$f":"-Input!X863","v":0},{"$f":"-Input!Y863","v":0},{"$f":"-Input!Z863","v":0},{"$f":"-Input!AA863","v":0},{"$f":"-Input!AB863","v":0},{"$f":"-Input!AC863","v":0},{"$f":"-Input!AD863","v":0},{"$f":"-IF($D1346=\"Land\",0,IF(AE1289<0,AE1289,IF(AE1270<1,AE1289,MAX(MIN(IF(AE1289>0,(AE1289/AE1270),0),AE1289),0)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1350},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"-Input!M867","v":-6.7769200316817949E-2},{"$f":"-Input!N867","v":-6.7769200316817949E-2},{"$f":"-Input!O867","v":0},{"$f":"-Input!P867","v":0},{"$f":"-Input!Q867","v":0},{"$f":"-Input!R867","v":0},{"$f":"-Input!S867","v":0},{"$f":"-Input!T867","v":0},{"$f":"-Input!U867","v":0},{"$f":"-Input!V867","v":0},{"$f":"-Input!W867","v":0},{"$f":"-Input!X867","v":0},{"$f":"-Input!Y867","v":0},{"$f":"-Input!Z867","v":0},{"$f":"-Input!AA867","v":0},{"$f":"-Input!AB867","v":0},{"$f":"-Input!AC867","v":0},{"$f":"-Input!AD867","v":0},-2.1556339016144298E-5,-2.1556339016144298E-5,-2.1556339016144298E-5,-2.1556339016144298E-5,-2.1556339016144298E-5]
[{"$f":"ROW()","v":1353},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"-Input!M870","v":-4.2112422843097134E-3},{"$f":"-Input!N870","v":-4.2112422843097134E-3},{"$f":"-Input!O870","v":0},{"$f":"-Input!P870","v":0},{"$f":"-Input!Q870","v":0},{"$f":"-Input!R870","v":0},{"$f":"-Input!S870","v":0},{"$f":"-Input!T870","v":0},{"$f":"-Input!U870","v":0},{"$f":"-Input!V870","v":0},{"$f":"-Input!W870","v":0},{"$f":"-Input!X870","v":0},{"$f":"-Input!Y870","v":0},{"$f":"-Input!Z870","v":0},{"$f":"-Input!AA870","v":0},{"$f":"-Input!AB870","v":0},{"$f":"-Input!AC870","v":0},{"$f":"-Input!AD870","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1357},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"-Input!M874","v":0},{"$f":"-Input!N874","v":0},{"$f":"-Input!O874","v":-9.8660605694268433E-2},{"$f":"-Input!P874","v":-9.8660605694268433E-2},{"$f":"-Input!Q874","v":-9.8660605694268433E-2},{"$f":"-Input!R874","v":-9.8660605694268433E-2},{"$f":"-Input!S874","v":-9.8660605694268405E-2},{"$f":"-Input!T874","v":0},{"$f":"-Input!U874","v":0},{"$f":"-Input!V874","v":0},{"$f":"-Input!W874","v":0},{"$f":"-Input!X874","v":0},{"$f":"-Input!Y874","v":0},{"$f":"-Input!Z874","v":0},{"$f":"-Input!AA874","v":0},{"$f":"-Input!AB874","v":0},{"$f":"-Input!AC874","v":0},{"$f":"-Input!AD874","v":0},-2.7755575615628914E-17,0,0,0,0]
[{"$f":"ROW()","v":1360},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"-Input!M877","v":0},{"$f":"-Input!N877","v":0},{"$f":"-Input!O877","v":-0.88858497413576532},{"$f":"-Input!P877","v":-0.88858497413576532},{"$f":"-Input!Q877","v":-0.88858497413576532},{"$f":"-Input!R877","v":-0.88858497413576532},{"$f":"-Input!S877","v":-0.88858497413576498},{"$f":"-Input!T877","v":0},{"$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},{"$f":"-Input!AD877","v":0},-5.5511151231257827E-16,0,0,0,0]
[{"$f":"ROW()","v":1363},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1346:M1362)","v":-1.0091609759929829},{"$f":"SUM(N1346:N1362)","v":-1.0091609759929829},{"$f":"SUM(O1346:O1362)","v":-2.1860481848316202},-2.1860481848316202,-2.1860481848316202,-2.1860481848316202,-2.1860481848316198,-0.60164436003422173,-1.2032887200684435,-1.2032887200684435,-1.2032887200684435,-1.2032887200684435,-0.60164436003422161,-1.2032887200684432,-1.2032887200684432,-1.203288720068443,-1.2032887200684432,-1.203288720068443,{"$f":"SUM(AE1346:AE1362)","v":-1.2064904635396014},-1.2033318327487659,-1.2033318327487659,-1.2033318327487659,-1.2033318327487661]
[{"$f":"ROW()","v":1368},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1371},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1374},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1376},null,null,"Information Technology"]
[{"$f":"ROW()","v":1379},null,null,"FRC"]
["Over Depreciation"]
[{"$f":"ROW()","v":1386},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$M240","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1389},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$M243","v":0},null,null,null,null,2.0797579289723565E-2,null,null,null,null,0]
[{"$f":"ROW()","v":1394},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$M248","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1397},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$M251","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1400},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$M254","v":0},null,null,null,null,0,null,null,null,null,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":1405},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,9.8840224204763683,{"$f":"N1291+N1310+N1329+N1348+N1367 + N1386","v":9.8312903351228123},9.6656777600256465,9.5000651849284807,9.334452609831315,9.1688400347341492,9.0032274596369835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1409},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,-3.929537407123787E-9,{"$f":"N1295+N1314+N1333+N1352+N1371 + N1390","v":5.4996714815248242E-11},5.4996714815248242E-11,5.4996714815248242E-11,5.4996714815248242E-11,5.4996714815248242E-11,5.4996714815248242E-11,5.4996714815248242E-11,5.4996714815248242E-11,5.4996714815248242E-11,5.4996714815248242E-11,5.4996714815248242E-11,5.4996714815248242E-11,5.4996714815248242E-11,5.4996714815248242E-11,5.4996714815248242E-11,5.4996714815248242E-11,5.4996714815248242E-11,5.2705185031279567E-11,5.0413655247310893E-11,4.8122125463342218E-11,4.5830595679373544E-11,4.3539065895404869E-11]
[{"$f":"ROW()","v":1412},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,-9.7955192761048637E-2,{"$f":"N1298+N1317+N1336+N1355+N1374 + N1393","v":3.1586307908348932E-3},3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,3.1586307908348932E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,0,{"$f":"N1301+N1320+N1339+N1358+N1377 + N1396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1419},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,0,{"$f":"N1305+N1324+N1343+N1362+N1381 + N1400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1423},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$58","v":120},{"$f":"(O1423-O$9)*(O1423>P$9)","v":119},118,117,116,115,114.5,113.5,112.5,111.5,{"$f":"IF(X1423=0,0,MAX(Input!Y$58-(Input!J$58-X1423)-1,0))","v":70.5},{"$f":"(Y1423-Y$9)*(Y1423>Z$9)","v":70},69,68,67,66,65,64,63,62,61]
[{"$f":"ROW()","v":1424},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":120},{"$f":"(O1424-O$9)*(O1424>P$9)","v":119},118,117,116,115,114.5,113.5,112.5,111.5,{"$f":"IF(X1424=0,0,MAX(Input!Y$59-(Input!J$59-X1424)-1,0))","v":50.5},{"$f":"(Y1424-Y$9)*(Y1424>Z$9)","v":50},49,48,47,46,45,44,43,42,41]
[{"$f":"ROW()","v":1427},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$62","v":60},{"$f":"(O1427-O$9)*(O1427>P$9)","v":59},58,57,56,55,54.5,53.5,52.5,51.5,{"$f":"IF(X1427=0,0,MAX(Input!Y$62-(Input!J$62-X1427)-1,0))","v":50.5},{"$f":"(Y1427-Y$9)*(Y1427>Z$9)","v":50},49,48,47,46,45,44,43,42,41]
[{"$f":"ROW()","v":1432},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":10},{"$f":"(O1432-O$9)*(O1432>P$9)","v":9},8,7,6,5,4.5,3.5,2.5,1.5,{"$f":"IF(X1432=0,0,MAX(Input!Y$67-(Input!J$67-X1432)-1,0))","v":0.5},{"$f":"(Y1432-Y$9)*(Y1432>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1435},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$70","v":5},{"$f":"(O1435-O$9)*(O1435>P$9)","v":4},{"$f":"(P1435-P$9)*(P1435>Q$9)","v":3},{"$f":"(Q1435-Q$9)*(Q1435>R$9)","v":2},{"$f":"(R1435-R$9)*(R1435>S$9)","v":1},{"$f":"(S1435-S$9)*(S1435>T$9)","v":0},{"$f":"(T1435-T$9)*(T1435>U$9)","v":0},{"$f":"(U1435-U$9)*(U1435>V$9)","v":0},{"$f":"(V1435-V$9)*(V1435>W$9)","v":0},{"$f":"(W1435-W$9)*(W1435>X$9)","v":0},{"$f":"IF(X1435=0,0,MAX(Input!Y$70-(Input!J$70-X1435)-1,0))","v":0},{"$f":"(Y1435-Y$9)*(Y1435>Z$9)","v":0},{"$f":"(Z1435-Z$9)*(Z1435>AA$9)","v":0},{"$f":"(AA1435-AA$9)*(AA1435>AB$9)","v":0},{"$f":"(AB1435-AB$9)*(AB1435>AC$9)","v":0},{"$f":"(AC1435-AC$9)*(AC1435>AD$9)","v":0},{"$f":"(AD1435-AD$9)*(AD1435>AE$9)","v":0},{"$f":"(AE1435-AE$9)*(AE1435>AF$9)","v":0},{"$f":"(AF1435-AF$9)*(AF1435>AG$9)","v":0},{"$f":"(AG1435-AG$9)*(AG1435>AH$9)","v":0},{"$f":"(AH1435-AH$9)*(AH1435>AI$9)","v":0}]
[{"$f":"ROW()","v":1438},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$73","v":0},{"$f":"(O1438-O$9)*(O1438>P$9)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(X1438=0,0,MAX(Input!Y$73-(Input!J$73-X1438)-1,0))","v":0},{"$f":"(Y1438-Y$9)*(Y1438>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1445},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,5.0112788493921021E-2,4.9275241472515635E-2,4.843769445111025E-2,4.7600147429704864E-2,4.6762600408299479E-2,{"$f":"SUM(S1558:S1560)","v":11.848692927172209},{"$f":"T1559","v":11.740981980248591},11.525560086401358,11.310138192554124,11.09471629870689,10.879294404859657,10.771583457936039,10.556161564088805,10.340739670241572,10.125317776394338,9.9098958825471044,9.6944739886998708,9.4790412333954297,9.2636084780909886,9.0481757227865476,8.8327429674821065]
[{"$f":"ROW()","v":1449},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0,-4.1906996390203999E-3,-4.1906996390203999E-3,-4.1906996390203999E-3,-4.1906996390203999E-3,-4.1906996390203999E-3,0,{"$f":"T1563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1450},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,0,22.602670273319802,21.679971130653069,20.757271987986336,19.834572845319602,18.911873702652869,17.989174559986136,{"$f":"T1564","v":17.539445195986481},16.639986467987175,15.740527739987868,14.841069011988562,13.941610283989254,13.491880919989601,12.592422191990293,11.692963463990985,10.793504735991677,9.8940460079923689,8.9945872799930608,8.0951285519937546,7.1956698239944483,6.2962110959951421,5.3967523679958358]
[{"$f":"ROW()","v":1453},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"M1567","v":0},1.3973411458095357,1.1178729166476287,0.8384046874857215,0.55893645832381433,0.27946822916190717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1456},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"M1570","v":0},9.9170616326285739,7.9336493061028586,5.9502369795771433,3.966824653051428,1.9834123265257129,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1570","v":0},{"$f":"AE1570","v":0},{"$f":"AF1570","v":0},{"$f":"AG1570","v":0},{"$f":"AH1570","v":0}]
[{"$f":"ROW()","v":1462},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N$694","v":0}]
[{"$f":"ROW()","v":1464},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$696","v":5.0252821284323068E-2}]
[{"$f":"ROW()","v":1468},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N$700","v":0}]
[{"$f":"ROW()","v":1471},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N$703","v":0}]
[{"$f":"ROW()","v":1475},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N$707","v":9.9170616326285739}]
[{"$f":"ROW()","v":1476},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N$708","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1482},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1488},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1490},null,null,"Vehicle"]
[{"$f":"ROW()","v":1494},null,null,"FRC"]
[{"$f":"ROW()","v":1497},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1480:T1496)","v":0},{"$f":"SUM(U1480:U1496)","v":0},{"$f":"SUM(V1480:V1496)","v":0},{"$f":"SUM(W1480:W1496)","v":0},{"$f":"SUM(X1480:X1496)","v":0},{"$f":"SUM(Y1480:Y1496)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1500},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N902","v":0},{"$f":"-Input!O902","v":0},{"$f":"-Input!P902","v":0},{"$f":"-Input!Q902","v":0},{"$f":"-Input!R902","v":0},{"$f":"-Input!S902","v":0},{"$f":"-Input!T902","v":0},{"$f":"-Input!U902","v":0},{"$f":"-Input!V902","v":0},{"$f":"-Input!W902","v":0},{"$f":"-Input!X902","v":0},{"$f":"-Input!Y902","v":0},{"$f":"-Input!Z902","v":0},{"$f":"-Input!AA902","v":0},{"$f":"-Input!AB902","v":0},{"$f":"-Input!AC902","v":0},{"$f":"-Input!AD902","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N903","v":-3.5911242761835771E-2},{"$f":"-Input!O903","v":-0.21523982456314195},{"$f":"-Input!P903","v":-0.21523982456314195},{"$f":"-Input!Q903","v":-0.21523982456314195},{"$f":"-Input!R903","v":-0.21523982456314195},{"$f":"-Input!S903","v":-0.21523982456314195},{"$f":"-Input!T903","v":0},{"$f":"-Input!U903","v":0},{"$f":"-Input!V903","v":0},{"$f":"-Input!W903","v":0},{"$f":"-Input!X903","v":0},{"$f":"-Input!Y903","v":0},{"$f":"-Input!Z903","v":0},{"$f":"-Input!AA903","v":0},{"$f":"-Input!AB903","v":0},{"$f":"-Input!AC903","v":0},{"$f":"-Input!AD903","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1505},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N907","v":-3.8336950334971696E-9},{"$f":"-Input!O907","v":0},{"$f":"-Input!P907","v":0},{"$f":"-Input!Q907","v":0},{"$f":"-Input!R907","v":0},{"$f":"-Input!S907","v":0},{"$f":"-Input!T907","v":0},{"$f":"-Input!U907","v":0},{"$f":"-Input!V907","v":0},{"$f":"-Input!W907","v":0},{"$f":"-Input!X907","v":0},{"$f":"-Input!Y907","v":0},{"$f":"-Input!Z907","v":0},{"$f":"-Input!AA907","v":0},{"$f":"-Input!AB907","v":0},{"$f":"-Input!AC907","v":0},{"$f":"-Input!AD907","v":0},-1.0731066311451798E-12,-1.0731066311451798E-12,-1.0731066311451798E-12,-1.07310663114518E-12,-1.0731066311451798E-12]
[{"$f":"ROW()","v":1508},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N910","v":-0.34018892666101885},{"$f":"-Input!O910","v":0},{"$f":"-Input!P910","v":-1.3756163349703591E-16},{"$f":"-Input!Q910","v":0},{"$f":"-Input!R910","v":0},{"$f":"-Input!S910","v":0},{"$f":"-Input!T910","v":0},{"$f":"-Input!U910","v":0},{"$f":"-Input!V910","v":0},{"$f":"-Input!W910","v":0},{"$f":"-Input!X910","v":0},{"$f":"-Input!Y910","v":0},{"$f":"-Input!Z910","v":0},{"$f":"-Input!AA910","v":0},{"$f":"-Input!AB910","v":0},{"$f":"-Input!AC910","v":0},{"$f":"-Input!AD910","v":0},-1.6078378297398345E-3,0,0,0,0]
[{"$f":"ROW()","v":1512},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N914","v":0},{"$f":"-Input!O914","v":0},{"$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},0,0,0,0,0]
[{"$f":"ROW()","v":1514},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N916","v":0},{"$f":"-Input!O916","v":0},{"$f":"-Input!P916","v":0},{"$f":"-Input!Q916","v":0},{"$f":"-Input!R916","v":0},{"$f":"-Input!S916","v":0},{"$f":"-Input!T916","v":0},{"$f":"-Input!U916","v":0},{"$f":"-Input!V916","v":0},{"$f":"-Input!W916","v":0},{"$f":"-Input!X916","v":0},{"$f":"-Input!Y916","v":0},{"$f":"-Input!Z916","v":0},{"$f":"-Input!AA916","v":0},{"$f":"-Input!AB916","v":0},{"$f":"-Input!AC916","v":0},{"$f":"-Input!AD916","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1520},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1523},null,null,"Regulators"]
[{"$f":"ROW()","v":1526},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1527},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1531},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1535},null,null,"Total"]
[{"$f":"ROW()","v":1538},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$N239","v":0},null,null,null,null,{"$f":"-(S1443+S1462+S1500)*(S1443+S1462+S1500<0)","v":0},null,null,null,null,{"$f":"-(X1443+X1462+X1500)*(X1443+X1462+X1500<0)","v":0}]
[{"$f":"ROW()","v":1541},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$N242","v":7.0333759558016642E-2},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1544},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$N245","v":0},null,null,null,null,4.1906996390203999E-3,null,null,null,null,0]
[{"$f":"ROW()","v":1549},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$N250","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1552},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$N253","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1553},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$N254","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1557},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N1443+N1462+N1481+N1500+N1519 + N1538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N1447+N1466+N1485+N1504+N1523 + N1542","v":3.809918413552691E-3},3.809918413552691E-3,3.809918413552691E-3,3.809918413552691E-3,3.809918413552691E-3,3.809918413552691E-3,3.7554910076447955E-3,3.6466361958290045E-3,3.5377813840132134E-3,3.4289265721974224E-3,3.3200717603816313E-3,3.2656443544737358E-3,3.1567895426579447E-3,3.0479347308421537E-3,2.9390799190263626E-3,2.8302251072105716E-3,2.7213702953947806E-3,2.6125154835789895E-3,2.5036606717631985E-3,2.3948058599474074E-3,2.2859510481316164E-3,2.1770962363158253E-3]
[{"$f":"ROW()","v":1564},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N1450+N1469+N1488+N1507+N1526 + N1545","v":22.602670273319802},21.679971130653069,20.757271987986336,19.834572845319602,18.911873702652869,17.989174559986136,17.539445195986481,16.639986467987175,15.740527739987868,14.841069011988562,13.941610283989254,13.491880919989601,12.592422191990293,11.692963463990985,10.793504735991677,9.8940460079923689,8.9945872799930608,8.0951285519937546,7.1956698239944483,6.2962110959951421,5.3967523679958358,4.4972936399965295]
[{"$f":"ROW()","v":1567},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N1453+N1472+N1491+N1510+N1529 + N1548","v":1.3973411458095357},1.1178729166476287,0.8384046874857215,0.55893645832381433,0.27946822916190717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1570},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N1456+N1475+N1494+N1513+N1532 + N1551","v":9.9170616326285739},7.9336493061028586,5.9502369795771433,3.966824653051428,1.9834123265257129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1578},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$60","v":60},{"$f":"(P1578-P$9)*(P1578>Q$9)","v":59},58,57,56,55.5,54.5,53.5,52.5,{"$f":"IF(X1578=0,0,MAX(Input!Y$60-(Input!J$60-X1578)-1,0))","v":51.5},{"$f":"(Y1578-Y$9)*(Y1578>Z$9)","v":51},50,49,48,47,46,45,44,43,42]
[{"$f":"ROW()","v":1579},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$61","v":60},{"$f":"(P1579-P$9)*(P1579>Q$9)","v":59},58,57,56,55.5,54.5,53.5,52.5,{"$f":"IF(X1579=0,0,MAX(Input!Y$61-(Input!J$61-X1579)-1,0))","v":51.5},{"$f":"(Y1579-Y$9)*(Y1579>Z$9)","v":51},50,49,48,47,46,45,44,43,42]
[{"$f":"ROW()","v":1582},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$64","v":40},{"$f":"(P1582-P$9)*(P1582>Q$9)","v":39},38,37,36,35.5,34.5,33.5,32.5,{"$f":"IF(X1582=0,0,MAX(Input!Y$64-(Input!J$64-X1582)-1,0))","v":31.5},{"$f":"(Y1582-Y$9)*(Y1582>Z$9)","v":31},30,29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1587},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$69","v":5},{"$f":"(P1587-P$9)*(P1587>Q$9)","v":4},3,2,1,0,0,0,0,{"$f":"IF(X1587=0,0,MAX(Input!Y$69-(Input!J$69-X1587)-1,0))","v":0},{"$f":"(Y1587-Y$9)*(Y1587>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1590},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":5},{"$f":"(P1590-P$9)*(P1590>Q$9)","v":4},3,2,1,0,0,0,0,{"$f":"IF(X1590=0,0,MAX(Input!Y$72-(Input!J$72-X1590)-1,0))","v":0},{"$f":"(Y1590-Y$9)*(Y1590>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1593}]
[{"$f":"ROW()","v":1597},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N1711","v":0},0,-0.13137973304951459,-0.26275946609902917,-0.39413919914854378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1600},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"N1714","v":0},0.13740565244615419,0.13473745849789154,0.13206926454962889,0.12940107060136624,0.12673287665310359,0.12497269781069938,0.12145234012589094,0.11793198244108251,0.11441162475627407,0.11089126707146564,0.10913108822906142,0.10561073054425299,0.10209037285944456,9.8570015174636122E-2,9.5049657489827688E-2,9.1529299805019254E-2,8.800894212021082E-2,8.4488584435402386E-2,8.0968226750593952E-2,7.7447869065785518E-2]
[{"$f":"ROW()","v":1602},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"N1716","v":0},0,-4.5659835288030317E-4,-9.1319670576060633E-4,-1.3697950586409094E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1605},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"X1719","v":0},{"$f":"Y1719","v":0},{"$f":"Z1719","v":0},{"$f":"AA1719","v":0},{"$f":"AB1719","v":0},{"$f":"AC1719","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1608},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"N1722","v":0},{"$f":"O1722","v":0},{"$f":"P1722","v":0},{"$f":"Q1722","v":0},{"$f":"R1722","v":0},{"$f":"S1722","v":0},{"$f":"T1722","v":0},{"$f":"U1722","v":0},{"$f":"V1722","v":0},{"$f":"W1722","v":0},{"$f":"X1722","v":0},{"$f":"Y1722","v":0},{"$f":"Z1722","v":0},{"$f":"AA1722","v":0},{"$f":"AB1722","v":0},{"$f":"AC1722","v":0},{"$f":"AD1722","v":0},{"$f":"AE1722","v":0},{"$f":"AF1722","v":0},{"$f":"AG1722","v":0},{"$f":"AH1722","v":0}]
["Capex"]
[{"$f":"ROW()","v":1616},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O$695","v":0}]
[{"$f":"ROW()","v":1619},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O$698","v":0.13740565244615419}]
[{"$f":"ROW()","v":1623},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O$702","v":0}]
[{"$f":"ROW()","v":1626},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"O$705","v":0}]
[{"$f":"ROW()","v":1628},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O$707","v":0}]
[{"$f":"ROW()","v":1631},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1614:O1630)","v":33.691958475083474}]
[{"$f":"ROW()","v":1634},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1638},null,null,"Regulators"]
[{"$f":"ROW()","v":1643},null,null,"Vehicle"]
[{"$f":"ROW()","v":1646},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1649},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1652},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P939","v":-7.7470354135416083E-3},{"$f":"-Input!Q939","v":-7.7470354135416083E-3},{"$f":"-Input!R939","v":-7.7470354135416083E-3},{"$f":"-Input!S939","v":-7.7470354135416083E-3},{"$f":"-Input!T939","v":-2.6074481589102834E-3},{"$f":"-Input!U939","v":-5.2148963178205669E-3},{"$f":"-Input!V939","v":-5.2148963178205669E-3},{"$f":"-Input!W939","v":-5.2148963178205669E-3},{"$f":"-Input!X939","v":-5.214896317820566E-3},{"$f":"-Input!Y939","v":-4.0661604156433063E-3},{"$f":"-Input!Z939","v":-8.1323208312866126E-3},{"$f":"-Input!AA939","v":-8.1323208312866126E-3},{"$f":"-Input!AB939","v":-8.1323208312866109E-3},{"$f":"-Input!AC939","v":-8.1323208312866092E-3},{"$f":"-Input!AD939","v":-8.1323208312866109E-3},{"$f":"-IF($D1652=\"Land\",0,IF(AE1595<0,AE1595,IF(AE1576<1,AE1595,MAX(MIN(IF(AE1595>0,(AE1595/AE1576),0),AE1595),0)*AE$9)))","v":-8.1323208312866178E-3},-8.1323208312866196E-3,-8.1323208312866196E-3,-8.1323208312866196E-3,-8.1323208312866213E-3]
[{"$f":"ROW()","v":1656},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P943","v":0},{"$f":"-Input!Q943","v":0},{"$f":"-Input!R943","v":0},{"$f":"-Input!S943","v":0},{"$f":"-Input!T943","v":0},{"$f":"-Input!U943","v":0},{"$f":"-Input!V943","v":0},{"$f":"-Input!W943","v":0},{"$f":"-Input!X943","v":0},{"$f":"-Input!Y943","v":0},{"$f":"-Input!Z943","v":0},{"$f":"-Input!AA943","v":0},{"$f":"-Input!AB943","v":0},{"$f":"-Input!AC943","v":0},{"$f":"-Input!AD943","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1657},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P944","v":-2.6681939482626452E-3},{"$f":"-Input!Q944","v":-2.6681939482626452E-3},{"$f":"-Input!R944","v":-2.6681939482626452E-3},{"$f":"-Input!S944","v":-2.6681939482626452E-3},{"$f":"-Input!T944","v":-1.7601788424042172E-3},{"$f":"-Input!U944","v":-3.5203576848084344E-3},{"$f":"-Input!V944","v":-3.5203576848084344E-3},{"$f":"-Input!W944","v":-3.5203576848084344E-3},{"$f":"-Input!X944","v":-3.5203576848084352E-3},{"$f":"-Input!Y944","v":-1.760178842404217E-3},{"$f":"-Input!Z944","v":-3.5203576848084348E-3},{"$f":"-Input!AA944","v":-3.5203576848084348E-3},{"$f":"-Input!AB944","v":-3.5203576848084348E-3},{"$f":"-Input!AC944","v":-3.5203576848084348E-3},{"$f":"-Input!AD944","v":-3.5203576848084348E-3},-3.5203576848084331E-3,-3.5203576848084326E-3,-3.5203576848084326E-3,-3.5203576848084326E-3,-3.5203576848084326E-3]
[{"$f":"ROW()","v":1660},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P947","v":-1.1163936646150971},{"$f":"-Input!Q947","v":-1.1163936646150971},{"$f":"-Input!R947","v":-1.1163936646150971},{"$f":"-Input!S947","v":-1.1163936646150971},{"$f":"-Input!T947","v":-0.43536912614401108},{"$f":"-Input!U947","v":-0.87073825228802215},{"$f":"-Input!V947","v":-0.87073825228802204},{"$f":"-Input!W947","v":-0.87073825228802204},{"$f":"-Input!X947","v":-0.87073825228802204},{"$f":"-Input!Y947","v":-0.43536912614401074},{"$f":"-Input!Z947","v":-0.87073825228802149},{"$f":"-Input!AA947","v":-0.87073825228802149},{"$f":"-Input!AB947","v":-0.87073825228802137},{"$f":"-Input!AC947","v":-0.87073825228802137},{"$f":"-Input!AD947","v":-0.87073825228802126},-0.87073825228802282,-0.87073825228802293,-0.87073825228802293,-0.87073825228802293,-0.87073825228802293]
[{"$f":"ROW()","v":1664},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P951","v":0},{"$f":"-Input!Q951","v":0},{"$f":"-Input!R951","v":0},{"$f":"-Input!S951","v":0},{"$f":"-Input!T951","v":0},{"$f":"-Input!U951","v":0},{"$f":"-Input!V951","v":0},{"$f":"-Input!W951","v":0},{"$f":"-Input!X951","v":0},{"$f":"-Input!Y951","v":0},{"$f":"-Input!Z951","v":0},{"$f":"-Input!AA951","v":0},{"$f":"-Input!AB951","v":0},{"$f":"-Input!AC951","v":0},{"$f":"-Input!AD951","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1669},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1652:P1668)","v":-2.2339356107786958},-2.2339356107786958,-2.2339356107786958,-2.2339356107786958,-0.52448151474136684,-1.0489630294827337,-1.0489630294827337,-1.0489630294827337,-1.0489630294827337,{"$f":"SUM(Y1652:Y1668)","v":-0.52594022699809961},-1.0518804539961992,-1.0518804539961992,-1.051880453996199,-1.051880453996199,-1.051880453996199,{"$f":"SUM(AE1652:AE1668)","v":-1.0518804539962003},-1.0518804539962006,-1.0518804539962006,-1.0518804539962006,-1.0518804539962006]
[{"$f":"ROW()","v":1672},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O$712","v":0}]
[{"$f":"ROW()","v":1675},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O$715","v":0}]
[{"$f":"ROW()","v":1678},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O$718","v":0}]
[{"$f":"ROW()","v":1679},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O$719","v":0}]
[{"$f":"ROW()","v":1682},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O$722","v":0}]
[{"$f":"ROW()","v":1686},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O$726","v":0}]
[{"$f":"ROW()","v":1690},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(S1595+S1614+S1652)*(S1595+S1614+S1652<0)","v":0},null,null,null,null,{"$f":"-(X1595+X1614+X1652)*(X1595+X1614+X1652<0)","v":0}]
[{"$f":"ROW()","v":1693},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1695},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1701},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2239367426043755,null,null,null,null,0]
[{"$f":"ROW()","v":1704},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1705},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":1713},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1599+O1618+O1637+O1656+O1675 + O1694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1716},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O1602+O1621+O1640+O1659+O1678 + O1697","v":0},-4.5659835288030317E-4,-9.1319670576060633E-4,-1.3697950586409094E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1719},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O1605+O1624+O1643+O1662+O1681 + O1700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1723},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O1609+O1628+O1647+O1666+O1685 + O1704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1725},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O1611+O1630+O1649+O1668+O1687 + O1706","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1730},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":120},{"$f":"(Q1730-Q$9)*(Q1730>R$9)","v":119},118,117,116.5,115.5,114.5,113.5,{"$f":"IF(X1730=0,0,MAX(Input!Y$59-(Input!J$59-X1730)-1,0))","v":52.5},{"$f":"(Y1730-Y$9)*(Y1730>Z$9)","v":52},51,50,49,48,47,46,45,44,43]
[{"$f":"ROW()","v":1731},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$60","v":60},{"$f":"(Q1731-Q$9)*(Q1731>R$9)","v":59},58,57,56.5,55.5,54.5,53.5,{"$f":"IF(X1731=0,0,MAX(Input!Y$60-(Input!J$60-X1731)-1,0))","v":52.5},{"$f":"(Y1731-Y$9)*(Y1731>Z$9)","v":52},51,50,49,48,47,46,45,44,43]
[{"$f":"ROW()","v":1734},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$63","v":40},{"$f":"(Q1734-Q$9)*(Q1734>R$9)","v":39},38,37,36.5,35.5,34.5,33.5,{"$f":"IF(X1734=0,0,MAX(Input!Y$63-(Input!J$63-X1734)-1,0))","v":32.5},{"$f":"(Y1734-Y$9)*(Y1734>Z$9)","v":32},31,30,29,28,27,26,25,24,23]
[{"$f":"ROW()","v":1738},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":10},{"$f":"(Q1738-Q$9)*(Q1738>R$9)","v":9},8,7,6.5,5.5,4.5,3.5,{"$f":"IF(X1738=0,0,MAX(Input!Y$67-(Input!J$67-X1738)-1,0))","v":2.5},{"$f":"(Y1738-Y$9)*(Y1738>Z$9)","v":2},1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1742},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$71","v":10},{"$f":"(Q1742-Q$9)*(Q1742>R$9)","v":9},8,7,6.5,5.5,4.5,3.5,{"$f":"IF(X1742=0,0,MAX(Input!Y$71-(Input!J$71-X1742)-1,0))","v":2.5},{"$f":"(Y1742-Y$9)*(Y1742>Z$9)","v":2},1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1745},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$74","v":65.840005209269265},{"$f":"(Q1745-Q$9)*(Q1745>R$9)","v":64.840005209269265},63.840005209269265,62.840005209269265,62.340005209269265,61.340005209269265,60.340005209269265,59.340005209269265,{"$f":"IF(X1745=0,0,MAX(Input!Y$74-(Input!J$74-X1745)-1,0))","v":58.340005209269265},{"$f":"(Y1745-Y$9)*(Y1745>Z$9)","v":57.840005209269265},56.840005209269265,55.840005209269265,54.840005209269265,53.840005209269265,52.840005209269265,51.840005209269265,50.840005209269265,49.840005209269265,48.840005209269265]
[{"$f":"ROW()","v":1749},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"X1863","v":0},{"$f":"Y1863","v":0},{"$f":"Z1863","v":0},{"$f":"AA1863","v":0},{"$f":"AB1863","v":0},{"$f":"AC1863","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1751},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1865","v":0},10.931918857465696,10.88831601311893,10.844713168772163,10.801110324425396,10.706363742632192,10.516870579045781,10.32737741545937,10.137884251872959,9.9483910882865487,9.8536445064933442,9.6641513429069335,9.4746581793205227,9.2851650157341119,9.0956718521477011,8.9061786885612904,8.7166855249748796,8.5271923613884688,8.337699197802058,8.1482060342156473]
[{"$f":"ROW()","v":1756},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1870","v":0},26.790771841289466,25.71606317953686,24.641354517784254,23.566645856031649,23.031040268394566,21.959829093120401,20.888617917846236,19.817406742572071,18.746195567297907,18.210589979660824,17.139378804386659,16.068167629112494,14.996956453838328,13.925745278564161,12.854534103289994,11.783322928015828,10.712111752741661,9.6409005774674945,8.5696894021933279]
[{"$f":"ROW()","v":1757},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1760},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1874","v":0},{"$f":"P1874","v":0},{"$f":"Q1874","v":0},{"$f":"R1874","v":0},{"$f":"S1874","v":0},{"$f":"T1874","v":0},{"$f":"U1874","v":0},{"$f":"V1874","v":0},{"$f":"W1874","v":0},{"$f":"X1874","v":0},{"$f":"Y1874","v":0},{"$f":"Z1874","v":0},{"$f":"AA1874","v":0},{"$f":"AB1874","v":0},{"$f":"AC1874","v":0},{"$f":"AD1874","v":0},{"$f":"AE1874","v":0},{"$f":"AF1874","v":0},{"$f":"AG1874","v":0},{"$f":"AH1874","v":0}]
[{"$f":"ROW()","v":1764},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1878","v":0},0,0,0,0,0,0,0,0,{"$f":"X1878","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1768},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$694","v":0}]
[{"$f":"ROW()","v":1771},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$697","v":0}]
[{"$f":"ROW()","v":1775},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$701","v":26.790771841289466}]
[{"$f":"ROW()","v":1778},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$704","v":1.4103964589672238E-3}]
[{"$f":"ROW()","v":1781},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$707","v":0}]
[{"$f":"ROW()","v":1783},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$709","v":0}]
[{"$f":"ROW()","v":1786},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1790},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1794},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1797},null,null,"Information Technology"]
[{"$f":"ROW()","v":1801},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":1807},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q979","v":-0.12265701479002221},{"$f":"-Input!R979","v":-0.12265701479002221},{"$f":"-Input!S979","v":-0.12265701479002221},{"$f":"-Input!T979","v":0},{"$f":"-Input!U979","v":0},{"$f":"-Input!V979","v":0},{"$f":"-Input!W979","v":0},{"$f":"-Input!X979","v":0},{"$f":"-Input!Y979","v":0},{"$f":"-Input!Z979","v":0},{"$f":"-Input!AA979","v":0},{"$f":"-Input!AB979","v":0},{"$f":"-Input!AC979","v":0},{"$f":"-Input!AD979","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1809},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q981","v":0},{"$f":"-Input!R981","v":0},{"$f":"-Input!S981","v":0},{"$f":"-Input!T981","v":0},{"$f":"-Input!U981","v":0},{"$f":"-Input!V981","v":0},{"$f":"-Input!W981","v":0},{"$f":"-Input!X981","v":0},{"$f":"-Input!Y981","v":0},{"$f":"-Input!Z981","v":0},{"$f":"-Input!AA981","v":0},{"$f":"-Input!AB981","v":0},{"$f":"-Input!AC981","v":0},{"$f":"-Input!AD981","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1812},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q984","v":-4.4818955789952659E-4},{"$f":"-Input!R984","v":-4.4818955789952659E-4},{"$f":"-Input!S984","v":-4.4818955789952659E-4},{"$f":"-Input!T984","v":0},{"$f":"-Input!U984","v":0},{"$f":"-Input!V984","v":0},{"$f":"-Input!W984","v":0},{"$f":"-Input!X984","v":0},{"$f":"-Input!Y984","v":0},{"$f":"-Input!Z984","v":0},{"$f":"-Input!AA984","v":0},{"$f":"-Input!AB984","v":0},{"$f":"-Input!AC984","v":0},{"$f":"-Input!AD984","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1816},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q988","v":-0.80782658035366028},{"$f":"-Input!R988","v":-0.80782658035366028},{"$f":"-Input!S988","v":-0.80782658035366028},{"$f":"-Input!T988","v":0},{"$f":"-Input!U988","v":0},{"$f":"-Input!V988","v":0},{"$f":"-Input!W988","v":0},{"$f":"-Input!X988","v":0},{"$f":"-Input!Y988","v":0},{"$f":"-Input!Z988","v":0},{"$f":"-Input!AA988","v":0},{"$f":"-Input!AB988","v":0},{"$f":"-Input!AC988","v":0},{"$f":"-Input!AD988","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1819},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q991","v":0},{"$f":"-Input!R991","v":0},{"$f":"-Input!S991","v":0},{"$f":"-Input!T991","v":0},{"$f":"-Input!U991","v":0},{"$f":"-Input!V991","v":0},{"$f":"-Input!W991","v":0},{"$f":"-Input!X991","v":0},{"$f":"-Input!Y991","v":0},{"$f":"-Input!Z991","v":0},{"$f":"-Input!AA991","v":0},{"$f":"-Input!AB991","v":0},{"$f":"-Input!AC991","v":0},{"$f":"-Input!AD991","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1824},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P$711","v":0}]
[{"$f":"ROW()","v":1827},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P$714","v":0}]
[{"$f":"ROW()","v":1830},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P$717","v":0}]
[{"$f":"ROW()","v":1831},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P$718","v":0}]
[{"$f":"ROW()","v":1837},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P$724","v":0}]
[{"$f":"ROW()","v":1838},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P$725","v":0}]
["Over Depreciation"]
[{"$f":"ROW()","v":1845},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36797104437006661,null,null,null,null,0]
[{"$f":"ROW()","v":1850},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3445686736985798E-3,null,null,null,null,0]
[{"$f":"ROW()","v":1853},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1856},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1857},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1860},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1843:S1859)","v":2.7921795591825731},null,null,null,null,{"$f":"SUM(X1843:X1859)","v":0}]
[{"$f":"ROW()","v":1863},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1749+P1768+P1787+P1806+P1825 + P1844","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1868},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1754+P1773+P1792+P1811+P1830 + P1849","v":0},-2.6486717893137358E-4,-5.2973435786274716E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1871},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1757+P1776+P1795+P1814+P1833 + P1852","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1875},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1761+P1780+P1799+P1818+P1837 + P1856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1876},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1762+P1781+P1800+P1819+P1838 + P1857","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1882},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$58","v":120},{"$f":"(R1882-R$9)*(R1882>S$9)","v":119},118,117.5,116.5,115.5,114.5,{"$f":"IF(X1882=0,0,MAX(Input!Y$58-(Input!J$58-X1882)-1,0))","v":73.5},{"$f":"(Y1882-Y$9)*(Y1882>Z$9)","v":73},72,71,70,69,68,67,66,65,64]
[{"$f":"ROW()","v":1883},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":120},{"$f":"(R1883-R$9)*(R1883>S$9)","v":119},118,117.5,116.5,115.5,114.5,{"$f":"IF(X1883=0,0,MAX(Input!Y$59-(Input!J$59-X1883)-1,0))","v":53.5},{"$f":"(Y1883-Y$9)*(Y1883>Z$9)","v":53},52,51,50,49,48,47,46,45,44]
[{"$f":"ROW()","v":1886},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$62","v":60},{"$f":"(R1886-R$9)*(R1886>S$9)","v":59},58,57.5,56.5,55.5,54.5,{"$f":"IF(X1886=0,0,MAX(Input!Y$62-(Input!J$62-X1886)-1,0))","v":53.5},{"$f":"(Y1886-Y$9)*(Y1886>Z$9)","v":53},52,51,50,49,48,47,46,45,44]
[{"$f":"ROW()","v":1889},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$65","v":40},{"$f":"(R1889-R$9)*(R1889>S$9)","v":39},38,37.5,36.5,35.5,34.5,{"$f":"IF(X1889=0,0,MAX(Input!Y$65-(Input!J$65-X1889)-1,0))","v":33.5},{"$f":"(Y1889-Y$9)*(Y1889>Z$9)","v":33},32,31,30,29,28,27,26,25,24]
[{"$f":"ROW()","v":1894},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$70","v":5},{"$f":"(R1894-R$9)*(R1894>S$9)","v":4},{"$f":"(S1894-S$9)*(S1894>T$9)","v":3},{"$f":"(T1894-T$9)*(T1894>U$9)","v":2.5},{"$f":"(U1894-U$9)*(U1894>V$9)","v":1.5},{"$f":"(V1894-V$9)*(V1894>W$9)","v":0.5},{"$f":"(W1894-W$9)*(W1894>X$9)","v":0},{"$f":"IF(X1894=0,0,MAX(Input!Y$70-(Input!J$70-X1894)-1,0))","v":0},{"$f":"(Y1894-Y$9)*(Y1894>Z$9)","v":0},{"$f":"(Z1894-Z$9)*(Z1894>AA$9)","v":0},{"$f":"(AA1894-AA$9)*(AA1894>AB$9)","v":0},{"$f":"(AB1894-AB$9)*(AB1894>AC$9)","v":0},{"$f":"(AC1894-AC$9)*(AC1894>AD$9)","v":0},{"$f":"(AD1894-AD$9)*(AD1894>AE$9)","v":0},{"$f":"(AE1894-AE$9)*(AE1894>AF$9)","v":0},{"$f":"(AF1894-AF$9)*(AF1894>AG$9)","v":0},{"$f":"(AG1894-AG$9)*(AG1894>AH$9)","v":0},{"$f":"(AH1894-AH$9)*(AH1894>AI$9)","v":0}]
[{"$f":"ROW()","v":1897},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$73","v":0},{"$f":"(R1897-R$9)*(R1897>S$9)","v":0},0,0,0,0,0,{"$f":"IF(X1897=0,0,MAX(Input!Y$73-(Input!J$73-X1897)-1,0))","v":0},{"$f":"(Y1897-Y$9)*(Y1897>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1901},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2015","v":0},1.9680032672204009,1.9582155087189854,1.94842775021757,1.9401717004285124,1.9236596008503974,1.9071475012722825,1.8906354016941675,1.8741233021160526,1.8613741640064196,1.8358758877871537,1.8103776115678878,1.7848793353486219,1.7593810591293559,{"$f":"AD2015","v":1.73388278291009},1.7083845066908241,1.6828862304715582,1.6573879542522922,1.6318896780330263]
[{"$f":"ROW()","v":1904},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2018","v":0},16.111607624988803,16.069047693478534,16.026487761968266,15.888328384709919,15.612009630193224,15.33569087567653,15.059372121159836,14.783053366643141,14.644893989384794,14.3685752348681,14.092256480351406,13.815937725834711,13.539618971318017,13.263300216801323,12.986981462284628,12.710662707767934,12.43434395325124,12.158025198734546]
[{"$f":"ROW()","v":1906},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2020","v":0},0.79957172466899529,0.79711636059844815,0.79466099652790101,0.7842049307841128,0.76329279929653648,0.74238066780896017,0.72146853632138386,0.70055640483380754,0.69010033909001933,0.66918820760244302,0.64827607611486671,0.62736394462729039,0.60645181313971408,0.58553968165213777,0.56462755016456145,0.54371541867698514,0.52280328718940883,0.50189115570183251]
[{"$f":"ROW()","v":1909},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2023","v":0},23.733445561973852,22.89429614506049,22.055146728147129,21.575687016665668,20.61676759370275,19.657848170739832,18.698928747776915,17.740009324813997,17.260549613332536,16.301630190369618,15.342710767406698,14.383791344443779,13.424871921480859,12.46595249851794,11.507033075555022,10.548113652592104,9.5891942296291859,8.630274806666268]
[{"$f":"ROW()","v":1912},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2026","v":0},0,-0.67802993839531001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1916},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1923},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$696","v":16.111607624988803}]
[{"$f":"ROW()","v":1927},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$700","v":5.1122332465834128E-2}]
[{"$f":"ROW()","v":1930},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$703","v":0}]
[{"$f":"ROW()","v":1932},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$705","v":0}]
[{"$f":"ROW()","v":1935},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$708","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1942},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1945},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1949},null,null,"Vehicle"]
[{"$f":"ROW()","v":1953},null,null,"FRC"]
[{"$f":"ROW()","v":1956},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1939:T1955)","v":0},{"$f":"SUM(U1939:U1955)","v":0},{"$f":"SUM(V1939:V1955)","v":0},{"$f":"SUM(W1939:W1955)","v":0},{"$f":"SUM(X1939:X1955)","v":0},{"$f":"SUM(Y1939:Y1955)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":1962},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R1019","v":0},{"$f":"-Input!S1019","v":0},{"$f":"-Input!T1019","v":0},{"$f":"-Input!U1019","v":0},{"$f":"-Input!V1019","v":0},{"$f":"-Input!W1019","v":0},{"$f":"-Input!X1019","v":0},{"$f":"-Input!Y1019","v":0},{"$f":"-Input!Z1019","v":0},{"$f":"-Input!AA1019","v":0},{"$f":"-Input!AB1019","v":0},{"$f":"-Input!AC1019","v":0},{"$f":"-Input!AD1019","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1964},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R1021","v":-2.4831288410052292E-4},{"$f":"-Input!S1021","v":-2.4831288410052292E-4},{"$f":"-Input!T1021","v":0},{"$f":"-Input!U1021","v":0},{"$f":"-Input!V1021","v":0},{"$f":"-Input!W1021","v":0},{"$f":"-Input!X1021","v":0},{"$f":"-Input!Y1021","v":0},{"$f":"-Input!Z1021","v":0},{"$f":"-Input!AA1021","v":0},{"$f":"-Input!AB1021","v":0},{"$f":"-Input!AC1021","v":0},{"$f":"-Input!AD1021","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1968},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R1025","v":0},{"$f":"-Input!S1025","v":0},{"$f":"-Input!T1025","v":0},{"$f":"-Input!U1025","v":0},{"$f":"-Input!V1025","v":0},{"$f":"-Input!W1025","v":0},{"$f":"-Input!X1025","v":0},{"$f":"-Input!Y1025","v":0},{"$f":"-Input!Z1025","v":0},{"$f":"-Input!AA1025","v":0},{"$f":"-Input!AB1025","v":0},{"$f":"-Input!AC1025","v":0},{"$f":"-Input!AD1025","v":0},{"$f":"-IF($D1968=\"Land\",0,IF(AE1911<0,AE1911,IF(AE1892<1,AE1911,MAX(MIN(IF(AE1911>0,(AE1911/AE1892),0),AE1911),0)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1971},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R1028","v":0},{"$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},{"$f":"-Input!AD1028","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1975},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1958:R1974)","v":-1.6760606327646559},-1.6760606327646559,-0.63699280923804891,-1.2739856184760976,-1.2739856184760978,-1.2739856184760978,-1.2739856184760978,{"$f":"SUM(Y1958:Y1974)","v":-0.64148589755862462},-1.2829717951172492,-1.2829717951172492,-1.2829717951172492,-1.2829717951172492,-1.2829717951172497,{"$f":"SUM(AE1958:AE1974)","v":-1.2829717951172488},-1.2829717951172488,-1.2829717951172488,-1.2829717951172488,-1.282971795117249]
[{"$f":"ROW()","v":1979},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q$713","v":0}]
[{"$f":"ROW()","v":1982},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q$716","v":0}]
[{"$f":"ROW()","v":1983},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q$717","v":0}]
[{"$f":"ROW()","v":1986},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q$720","v":0}]
[{"$f":"ROW()","v":1992},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q$726","v":0}]
[{"$f":"ROW()","v":1994},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1977:Q1993)","v":0}]
[{"$f":"ROW()","v":1997},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]
[{"$f":"ROW()","v":2001},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2005},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2008},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2009},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2012},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2018},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1904+Q1923+Q1942+Q1961+Q1980 + Q1999","v":16.111607624988803},16.069047693478534,16.026487761968266,15.888328384709919,15.612009630193224,15.33569087567653,15.059372121159836,14.783053366643141,14.644893989384794,14.3685752348681,14.092256480351406,13.815937725834711,13.539618971318017,13.263300216801323,12.986981462284628,12.710662707767934,12.43434395325124,12.158025198734546,11.881706444217851]
[{"$f":"ROW()","v":2020},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1906+Q1925+Q1944+Q1963+Q1982 + Q2001","v":0.79957172466899529},0.79711636059844815,0.79466099652790101,0.7842049307841128,0.76329279929653648,0.74238066780896017,0.72146853632138386,0.70055640483380754,0.69010033909001933,0.66918820760244302,0.64827607611486671,0.62736394462729039,0.60645181313971408,0.58553968165213777,0.56462755016456145,0.54371541867698514,0.52280328718940883,0.50189115570183251,0.48097902421425615]
[{"$f":"ROW()","v":2023},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1909+Q1928+Q1947+Q1966+Q1985 + Q2004","v":23.733445561973852},22.89429614506049,22.055146728147129,21.575687016665668,20.61676759370275,19.657848170739832,18.698928747776915,17.740009324813997,17.260549613332536,16.301630190369618,15.342710767406698,14.383791344443779,13.424871921480859,12.46595249851794,11.507033075555022,10.548113652592104,9.5891942296291859,8.630274806666268,7.6713553837033492]
[{"$f":"ROW()","v":2027},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1913+Q1932+Q1951+Q1970+Q1989 + Q2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2031},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1917+Q1936+Q1955+Q1974+Q1993 + Q2012","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2035},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$58","v":120},{"$f":"(S2035-S$9)*(S2035>T$9)","v":119},118.5,117.5,116.5,115.5,{"$f":"IF(X2035=0,0,MAX(Input!Y$58-(Input!J$58-X2035)-1,0))","v":74.5},{"$f":"(Y2035-Y$9)*(Y2035>Z$9)","v":74},73,72,71,70,69,68,67,66,65]
[{"$f":"ROW()","v":2038},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$61","v":60},{"$f":"(S2038-S$9)*(S2038>T$9)","v":59},58.5,57.5,56.5,55.5,{"$f":"IF(X2038=0,0,MAX(Input!Y$61-(Input!J$61-X2038)-1,0))","v":54.5},{"$f":"(Y2038-Y$9)*(Y2038>Z$9)","v":54},53,52,51,50,49,48,47,46,45]
[{"$f":"ROW()","v":2041},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$64","v":40},{"$f":"(S2041-S$9)*(S2041>T$9)","v":39},38.5,37.5,36.5,35.5,{"$f":"IF(X2041=0,0,MAX(Input!Y$64-(Input!J$64-X2041)-1,0))","v":34.5},{"$f":"(Y2041-Y$9)*(Y2041>Z$9)","v":34},33,32,31,30,29,28,27,26,25]
[{"$f":"ROW()","v":2044},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":10},{"$f":"(S2044-S$9)*(S2044>T$9)","v":9},8.5,7.5,6.5,5.5,{"$f":"IF(X2044=0,0,MAX(Input!Y$67-(Input!J$67-X2044)-1,0))","v":4.5},{"$f":"(Y2044-Y$9)*(Y2044>Z$9)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":2049},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":5},{"$f":"(S2049-S$9)*(S2049>T$9)","v":4},3.5,2.5,1.5,0.5,{"$f":"IF(X2049=0,0,MAX(Input!Y$72-(Input!J$72-X2049)-1,0))","v":0},{"$f":"(Y2049-Y$9)*(Y2049>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2056},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2057},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2171","v":14.21180253008137},14.163162767828471,14.043135964711281,13.8030823584769,13.563028752242518,13.322975146008137,13.082921539773755,12.962894736656565,12.722841130422184,12.482787524187803,12.242733917953421,12.00268031171904,11.762626705484658,11.522573099250277,11.282519493015895,11.042465886781514,10.802412280547133]
[{"$f":"ROW()","v":2061},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2175","v":0.14295271205716714},0.14243495724402766,0.14060886804859141,0.1369566896577189,0.13330451126684639,0.12965233287597389,0.12600015448510138,0.12417406528966513,0.12052188689879262,0.11686970850792011,0.1132175301170476,0.1095653517261751,0.10591317333530259,0.10226099494443008,9.8608816553557577E-2,9.495663816268507E-2,9.1304459771812563E-2]
[{"$f":"ROW()","v":2064},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"X2178","v":0},{"$f":"Y2178","v":0},{"$f":"Z2178","v":0},{"$f":"AA2178","v":0},{"$f":"AB2178","v":0},{"$f":"AC2178","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2068},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2182","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2182","v":0},{"$f":"AE2182","v":0},{"$f":"AF2182","v":0},{"$f":"AG2182","v":0},{"$f":"AH2182","v":0}]
[{"$f":"ROW()","v":2070},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2184","v":0},0,0,0,0,0,{"$f":"X2184","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2075},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$695","v":0}]
[{"$f":"ROW()","v":2079},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$699","v":1.5375612367399037E-2}]
[{"$f":"ROW()","v":2082},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$702","v":0}]
[{"$f":"ROW()","v":2085},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$705","v":0}]
[{"$f":"ROW()","v":2087},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$707","v":0}]
[{"$f":"ROW()","v":2090},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2073:R2089)","v":43.458084549730508}]
[{"$f":"ROW()","v":2094},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2097},null,null,"Regulators"]
[{"$f":"ROW()","v":2100},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2105},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2108},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2109},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2092:T2108)","v":0},{"$f":"SUM(U2092:U2108)","v":0},{"$f":"SUM(V2092:V2108)","v":0},{"$f":"SUM(W2092:W2108)","v":0},{"$f":"SUM(X2092:X2108)","v":0},{"$f":"SUM(Y2092:Y2108)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2113},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S1055","v":-0.11703220331890973},{"$f":"-Input!T1055","v":0},{"$f":"-Input!U1055","v":0},{"$f":"-Input!V1055","v":0},{"$f":"-Input!W1055","v":0},{"$f":"-Input!X1055","v":0},{"$f":"-Input!Y1055","v":0},{"$f":"-Input!Z1055","v":0},{"$f":"-Input!AA1055","v":0},{"$f":"-Input!AB1055","v":0},{"$f":"-Input!AC1055","v":0},{"$f":"-Input!AD1055","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2116},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S1058","v":-3.0255699574649325E-3},{"$f":"-Input!T1058","v":-2.8642658762545641E-3},{"$f":"-Input!U1058","v":-5.7285317525091299E-3},{"$f":"-Input!V1058","v":-5.7285317525091282E-3},{"$f":"-Input!W1058","v":-5.7285317525091299E-3},{"$f":"-Input!X1058","v":-5.7285317525091282E-3},{"$f":"-Input!Y1058","v":-2.8642658762545641E-3},{"$f":"-Input!Z1058","v":-5.7285317525091282E-3},{"$f":"-Input!AA1058","v":-5.7285317525091273E-3},{"$f":"-Input!AB1058","v":-5.7285317525091273E-3},{"$f":"-Input!AC1058","v":-5.7285317525091273E-3},{"$f":"-Input!AD1058","v":-5.7285317525091264E-3},-5.7285317525091308E-3,-5.7285317525091316E-3,-5.7285317525091316E-3,-5.7285317525091325E-3,-5.7285317525091325E-3]
[{"$f":"ROW()","v":2120},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S1062","v":0},{"$f":"-Input!T1062","v":0},{"$f":"-Input!U1062","v":0},{"$f":"-Input!V1062","v":0},{"$f":"-Input!W1062","v":0},{"$f":"-Input!X1062","v":0},{"$f":"-Input!Y1062","v":0},{"$f":"-Input!Z1062","v":0},{"$f":"-Input!AA1062","v":0},{"$f":"-Input!AB1062","v":0},{"$f":"-Input!AC1062","v":0},{"$f":"-Input!AD1062","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2123},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S1065","v":0},{"$f":"-Input!T1065","v":0},{"$f":"-Input!U1065","v":0},{"$f":"-Input!V1065","v":0},{"$f":"-Input!W1065","v":0},{"$f":"-Input!X1065","v":0},{"$f":"-Input!Y1065","v":0},{"$f":"-Input!Z1065","v":0},{"$f":"-Input!AA1065","v":0},{"$f":"-Input!AB1065","v":0},{"$f":"-Input!AC1065","v":0},{"$f":"-Input!AD1065","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2126},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S1068","v":0},{"$f":"-Input!T1068","v":0},{"$f":"-Input!U1068","v":0},{"$f":"-Input!V1068","v":0},{"$f":"-Input!W1068","v":0},{"$f":"-Input!X1068","v":0},{"$f":"-Input!Y1068","v":0},{"$f":"-Input!Z1068","v":0},{"$f":"-Input!AA1068","v":0},{"$f":"-Input!AB1068","v":0},{"$f":"-Input!AC1068","v":0},{"$f":"-Input!AD1068","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2130},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R$711","v":0}]
[{"$f":"ROW()","v":2134},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R$715","v":0}]
[{"$f":"ROW()","v":2135},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R$716","v":0}]
[{"$f":"ROW()","v":2138},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R$719","v":0}]
[{"$f":"ROW()","v":2143},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R$724","v":0}]
[{"$f":"ROW()","v":2146},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R$727","v":0}]
[{"$f":"ROW()","v":2149},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(S2054+S2073+S2111)*(S2054+S2073+S2111<0)","v":0}]
[{"$f":"ROW()","v":2152},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2156},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2160},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2161},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2164},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":2173},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2059+R2078+R2097+R2116+R2135 + R2154","v":0.22643830830532097},0.22341273834785602,0.22054847247160145,0.21481994071909233,0.20909140896658321,0.20336287721407409,0.19763434546156497,0.1947700795853104,0.18904154783280128,0.18331301608029216,0.17758448432778304,0.17185595257527392,0.1661274208227648,0.16039888907025568,0.15467035731774656,0.14894182556523744,0.14321329381272832,0.1374847620602192]
[{"$f":"ROW()","v":2175},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2061+R2080+R2099+R2118+R2137 + R2156","v":0.14295271205716714},0.14243495724402766,0.14060886804859141,0.1369566896577189,0.13330451126684639,0.12965233287597389,0.12600015448510138,0.12417406528966513,0.12052188689879262,0.11686970850792011,0.1132175301170476,0.1095653517261751,0.10591317333530259,0.10226099494443008,9.8608816553557577E-2,9.495663816268507E-2,9.1304459771812563E-2,8.7652281380940056E-2]
[{"$f":"ROW()","v":2179},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2065+R2084+R2103+R2122+R2141 + R2160","v":3.1849913737761955},2.2061296600952307,1.9303634525833269,1.3788310375595192,0.82729862253571151,0.27576620751190384,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,0,0,0,0,0]
[{"$f":"ROW()","v":2182},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2068+R2087+R2106+R2125+R2144 + R2163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2009 Capex Account [m$\"&Input!$G$43&\"]\"","v":"2009 Capex Account [m$31/12/2019]"}]
["Life"]
[{"$f":"ROW()","v":2190},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$60","v":60},{"$f":"(T2190-T$9)*(T2190>U$9)","v":59.5},58.5,57.5,56.5,{"$f":"IF(X2190=0,0,MAX(Input!Y$60-(Input!J$60-X2190)-1,0))","v":55.5},{"$f":"(Y2190-Y$9)*(Y2190>Z$9)","v":55},54,53,52,51,50,49,48,47,46]
[{"$f":"ROW()","v":2193},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$63","v":40},{"$f":"(T2193-T$9)*(T2193>U$9)","v":39.5},38.5,37.5,36.5,{"$f":"IF(X2193=0,0,MAX(Input!Y$63-(Input!J$63-X2193)-1,0))","v":35.5},{"$f":"(Y2193-Y$9)*(Y2193>Z$9)","v":35},34,33,32,31,30,29,28,27,26]
[{"$f":"ROW()","v":2199},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$69","v":5},{"$f":"(T2199-T$9)*(T2199>U$9)","v":4.5},3.5,2.5,1.5,{"$f":"IF(X2199=0,0,MAX(Input!Y$69-(Input!J$69-X2199)-1,0))","v":0.5},{"$f":"(Y2199-Y$9)*(Y2199>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2201},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$71","v":10},{"$f":"(T2201-T$9)*(T2201>U$9)","v":9.5},8.5,7.5,6.5,{"$f":"IF(X2201=0,0,MAX(Input!Y$71-(Input!J$71-X2201)-1,0))","v":5.5},{"$f":"(Y2201-Y$9)*(Y2201>Z$9)","v":5},4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":2205}]
[{"$f":"ROW()","v":2208},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"X2322","v":0},{"$f":"Y2322","v":0},{"$f":"Z2322","v":0},{"$f":"AA2322","v":0},{"$f":"AB2322","v":0},{"$f":"AC2322","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2212},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2326","v":0.88911462992143742},0.87800069704741945,0.85577283129938353,0.83354496555134761,0.81131709980331168,0.78908923405527576,0.77797530118125779,0.75574743543322187,0.73351956968518595,0.71129170393715002,0.6890638381891141,0.66683597244107817,0.64460810669304225,0.62238024094500632,0.6001523751969704,0.57792450944893448]
[{"$f":"ROW()","v":2213},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2327","v":2.0286123770172821},2.003254722304566,1.952539412879134,1.901824103453702,1.85110879402827,1.800393484602838,1.7750358298901219,1.7243205204646899,1.6736052110392579,1.6228899016138258,1.5721745921883938,1.5214592827629618,1.4707439733375298,1.4200286639120978,1.3693133544866658,1.3185980450612338]
[{"$f":"ROW()","v":2216},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2220},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2334","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD2334","v":0},0,0,0,0]
[{"$f":"ROW()","v":2223},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2231},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$698","v":0.88911462992143742}]
[{"$f":"ROW()","v":2234},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$701","v":23.285678122902677}]
[{"$f":"ROW()","v":2237},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$704","v":2.3045793964707553}]
[{"$f":"ROW()","v":2238},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$705","v":0}]
[{"$f":"ROW()","v":2242},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$709","v":0}]
[{"$f":"ROW()","v":2246},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2249},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2251},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2257},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":2260},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":2264},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T1091","v":-5.2869884570360175E-2},{"$f":"-Input!U1091","v":-0.10573976914072035},{"$f":"-Input!V1091","v":-0.10573976914072032},{"$f":"-Input!W1091","v":-0.10573976914072032},{"$f":"-Input!X1091","v":-0.10573976914072031},{"$f":"-Input!Y1091","v":-8.0880419442074192E-2},{"$f":"-Input!Z1091","v":-0.16176083888414838},{"$f":"-Input!AA1091","v":-0.16176083888414838},{"$f":"-Input!AB1091","v":-0.16176083888414838},{"$f":"-Input!AC1091","v":-0.16176083888414838},{"$f":"-Input!AD1091","v":-0.16176083888414838},{"$f":"-IF($D2264=\"Land\",0,IF(AE2207<0,AE2207,IF(AE2188<1,AE2207,MAX(MIN(IF(AE2207>0,(AE2207/AE2188),0),AE2207),0)*AE$9)))","v":-0.16176083888414827},-0.16176083888414827,-0.16176083888414827,-0.16176083888414824,-0.16176083888414824]
[{"$f":"ROW()","v":2268},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T1095","v":0},{"$f":"-Input!U1095","v":0},{"$f":"-Input!V1095","v":0},{"$f":"-Input!W1095","v":0},{"$f":"-Input!X1095","v":0},{"$f":"-Input!Y1095","v":0},{"$f":"-Input!Z1095","v":0},{"$f":"-Input!AA1095","v":0},{"$f":"-Input!AB1095","v":0},{"$f":"-Input!AC1095","v":0},{"$f":"-Input!AD1095","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2272},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T1099","v":-0.46571356245805351},{"$f":"-Input!U1099","v":-0.93142712491610702},{"$f":"-Input!V1099","v":-0.93142712491610691},{"$f":"-Input!W1099","v":-0.93142712491610691},{"$f":"-Input!X1099","v":-0.93142712491610691},{"$f":"-Input!Y1099","v":-0.46571356245805345},{"$f":"-Input!Z1099","v":-0.93142712491610702},{"$f":"-Input!AA1099","v":-0.93142712491610702},{"$f":"-Input!AB1099","v":-0.93142712491610702},{"$f":"-Input!AC1099","v":-0.93142712491610702},{"$f":"-Input!AD1099","v":-0.93142712491610702},-0.93142712491610768,-0.9314271249161078,-0.9314271249161078,-0.93142712491610791,-0.9314271249161078]
[{"$f":"ROW()","v":2275},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T1102","v":-0.23045793964707553},{"$f":"-Input!U1102","v":-0.46091587929415107},{"$f":"-Input!V1102","v":-0.46091587929415107},{"$f":"-Input!W1102","v":-0.46091587929415112},{"$f":"-Input!X1102","v":-0.46091587929415107},{"$f":"-Input!Y1102","v":-0.23045793964707514},{"$f":"-Input!Z1102","v":0},{"$f":"-Input!AA1102","v":0},{"$f":"-Input!AB1102","v":0},{"$f":"-Input!AC1102","v":0},{"$f":"-Input!AD1102","v":0},-3.0531133177191805E-16,0,0,0,0]
[{"$f":"ROW()","v":2278},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T1105","v":0},{"$f":"-Input!U1105","v":0},{"$f":"-Input!V1105","v":0},{"$f":"-Input!W1105","v":0},{"$f":"-Input!X1105","v":0},{"$f":"-Input!Y1105","v":0},{"$f":"-Input!Z1105","v":0},{"$f":"-Input!AA1105","v":0},{"$f":"-Input!AB1105","v":0},{"$f":"-Input!AC1105","v":0},{"$f":"-Input!AD1105","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2281},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2264:T2280)","v":-0.8757629516588753},-1.7515259033177506,-1.7515259033177506,-1.7515259033177508,-1.7515259033177506,-0.90377348653058887,-1.3466310937670276,-1.3466310937670276,-1.3466310937670276,-1.3466310937670276,-1.3466310937670276,{"$f":"SUM(AE2264:AE2280)","v":-1.3466310937670283},-1.3466310937670283,-1.3466310937670283,-1.3466310937670283,-1.3466310937670283]
[{"$f":"ROW()","v":2286},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S$714","v":0}]
[{"$f":"ROW()","v":2287},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S$715","v":0}]
[{"$f":"ROW()","v":2290},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S$718","v":0}]
[{"$f":"ROW()","v":2294},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S$722","v":0}]
[{"$f":"ROW()","v":2298},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S$726","v":0}]
["Over Depreciation"]
[{"$f":"ROW()","v":2304},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2308},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2311},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2313},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2316},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2319},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2302:S2318)","v":0}]
[{"$f":"ROW()","v":2324},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2210+S2229+S2248+S2267+S2286 + S2305","v":10.553772461111022},10.46582435726843,10.289928149583245,10.114031941898061,9.9381357342128762,9.7622395265276918,9.6742914226850996,9.4983952149999151,9.3224990073147307,9.1466027996295463,8.9707065919443618,8.7948103842591774,8.6189141765739947,8.4430179688888103,8.2671217612036259,8.0912255535184432,7.9153293458332596]
[{"$f":"ROW()","v":2327},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2213+S2232+S2251+S2270+S2289 + S2308","v":2.0286123770172821},2.003254722304566,1.952539412879134,1.901824103453702,1.85110879402827,1.800393484602838,1.7750358298901219,1.7243205204646899,1.6736052110392579,1.6228899016138258,1.5721745921883938,1.5214592827629618,1.4707439733375298,1.4200286639120978,1.3693133544866658,1.3185980450612338,1.2678827356358018]
[{"$f":"ROW()","v":2330},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2216+S2235+S2254+S2273+S2292 + S2311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2334},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2220+S2239+S2258+S2277+S2296 + S2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2337},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2223+S2242+S2261+S2280+S2299 + S2318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2010 (Jan to Jun-10) Capex Account [m$\"&Input!$G$43&\"]\"","v":"2010 (Jan to Jun-10) Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":2342},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$59","v":120},{"$f":"(U2342-U$9)*(U2342>V$9)","v":119},118,117,{"$f":"IF(X2342=0,0,MAX(Input!Y$59-(Input!J$59-X2342)-1,0))","v":56},{"$f":"(Y2342-Y$9)*(Y2342>Z$9)","v":55.5},54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5]
[{"$f":"ROW()","v":2345},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$62","v":60},{"$f":"(U2345-U$9)*(U2345>V$9)","v":59},58,57,{"$f":"IF(X2345=0,0,MAX(Input!Y$62-(Input!J$62-X2345)-1,0))","v":56},{"$f":"(Y2345-Y$9)*(Y2345>Z$9)","v":55.5},54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5]
[{"$f":"ROW()","v":2349},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$66","v":25},{"$f":"(U2349-U$9)*(U2349>V$9)","v":24},23,22,{"$f":"IF(X2349=0,0,MAX(Input!Y$66-(Input!J$66-X2349)-1,0))","v":21},{"$f":"(Y2349-Y$9)*(Y2349>Z$9)","v":20.5},19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5]
[{"$f":"ROW()","v":2354},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$71","v":10},{"$f":"(U2354-U$9)*(U2354>V$9)","v":9},8,7,{"$f":"IF(X2354=0,0,MAX(Input!Y$71-(Input!J$71-X2354)-1,0))","v":6},{"$f":"(Y2354-Y$9)*(Y2354>Z$9)","v":5.5},4.5,3.5,2.5,1.5,0.5,0,0,0,0]
[{"$f":"ROW()","v":2357},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$74","v":65.840005209269265},{"$f":"(U2357-U$9)*(U2357>V$9)","v":64.840005209269265},63.840005209269265,62.840005209269265,{"$f":"IF(X2357=0,0,MAX(Input!Y$74-(Input!J$74-X2357)-1,0))","v":61.840005209269265},{"$f":"(Y2357-Y$9)*(Y2357>Z$9)","v":61.340005209269265},60.340005209269265,59.340005209269265,58.340005209269265,57.340005209269265,56.340005209269265,55.340005209269265,54.340005209269265,53.340005209269265,52.340005209269265]
[{"$f":"ROW()","v":2360},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2455","v":9.64831022975204},9.5506318937554724,9.4529535577589048,9.3552752217623372,9.2575968857657696,9.1966916430962584,9.0748811577572344,8.9530706724182103,8.8312601870791863,8.7094497017401622,{"$f":"AD2455","v":8.5876392164011381},8.4658287310621141,8.34401824572309,8.222207760384066,8.1003972750450419]
[{"$f":"ROW()","v":2363},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2458","v":5.6206817100185944},5.5099985606323374,5.3993154112460804,5.2886322618598234,5.1779491124735664,5.1317174239693379,5.0392540469608811,4.9467906699524242,4.8543272929439674,4.7618639159355105,4.6694005389270536,4.5769371619185968,4.4844737849101399,4.3920104079016831,4.2995470308932262]
[{"$f":"ROW()","v":2367},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2462","v":0.12756714107854095},0.11368718134473527,9.9807221610929586E-2,8.5927261877123906E-2,7.2047302143318226E-2,7.1046645169105471E-2,6.9045331220679962E-2,6.7044017272254453E-2,6.5042703323828943E-2,6.3041389375403434E-2,6.1040075426977924E-2,5.9038761478552415E-2,5.7037447530126913E-2,5.503613358170141E-2,5.3034819633275901E-2]
[{"$f":"ROW()","v":2368},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2463","v":10.401769943613095},9.9555330053629021,9.5092960671127091,9.0630591288625162,8.6168221906123232,8.4116597575025054,8.0013348912828715,7.5910100250632366,7.1806851588436018,6.770360292623967,6.3600354264043322,5.9497105601846982,5.5393856939650643,5.1290608277454304,4.7187359615257956]
[{"$f":"ROW()","v":2371},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2466","v":2.0597263304495916},1.3104433835649563,0.5611604366803209,-0.18812251020431447,-0.93740545708894996,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,0,0,0,0]
[{"$f":"ROW()","v":2375},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2380},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$694","v":0}]
[{"$f":"ROW()","v":2383},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$697","v":0}]
[{"$f":"ROW()","v":2386},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$700","v":0.12756714107854095}]
[{"$f":"ROW()","v":2389},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$703","v":0}]
[{"$f":"ROW()","v":2390},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$704","v":2.0597263304495916}]
[{"$f":"ROW()","v":2393},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$707","v":0}]
[{"$f":"ROW()","v":2398},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$712","v":0}]
[{"$f":"ROW()","v":2401},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$715","v":0}]
[{"$f":"ROW()","v":2404},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$718","v":0}]
[{"$f":"ROW()","v":2406},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$720","v":0}]
[{"$f":"ROW()","v":2412},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$726","v":0}]
[{"$f":"ROW()","v":2415},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2398:T2414)","v":0},{"$f":"SUM(U2398:U2414)","v":0},{"$f":"SUM(V2398:V2414)","v":0},{"$f":"SUM(W2398:W2414)","v":0},{"$f":"SUM(X2398:X2414)","v":0},{"$f":"SUM(Y2398:Y2414)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":2419},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U1131","v":0},{"$f":"-Input!V1131","v":0},{"$f":"-Input!W1131","v":0},{"$f":"-Input!X1131","v":0},{"$f":"-Input!Y1131","v":0},{"$f":"-Input!Z1131","v":0},{"$f":"-Input!AA1131","v":0},{"$f":"-Input!AB1131","v":0},{"$f":"-Input!AC1131","v":0},{"$f":"-Input!AD1131","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2424},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U1136","v":-1.3879959733805685E-2},{"$f":"-Input!V1136","v":-1.3879959733805684E-2},{"$f":"-Input!W1136","v":-1.3879959733805685E-2},{"$f":"-Input!X1136","v":-1.3879959733805684E-2},{"$f":"-Input!Y1136","v":-1.0006569742127529E-3},{"$f":"-Input!Z1136","v":-2.0013139484255059E-3},{"$f":"-Input!AA1136","v":-2.0013139484255059E-3},{"$f":"-Input!AB1136","v":-2.0013139484255059E-3},{"$f":"-Input!AC1136","v":-2.0013139484255059E-3},{"$f":"-Input!AD1136","v":-2.0013139484255059E-3},-2.0013139484255059E-3,-2.0013139484255055E-3,-2.0013139484255059E-3,-2.0013139484255059E-3,-2.0013139484255059E-3]
[{"$f":"ROW()","v":2427},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U1139","v":0},{"$f":"-Input!V1139","v":0},{"$f":"-Input!W1139","v":0},{"$f":"-Input!X1139","v":0},{"$f":"-Input!Y1139","v":0},{"$f":"-Input!Z1139","v":0},{"$f":"-Input!AA1139","v":0},{"$f":"-Input!AB1139","v":0},{"$f":"-Input!AC1139","v":0},{"$f":"-Input!AD1139","v":0},{"$f":"-IF($D2427=\"Land\",0,IF(AE2370<0,AE2370,IF(AE2351<1,AE2370,MAX(MIN(IF(AE2370>0,(AE2370/AE2351),0),AE2370),0)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2430},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U1142","v":0},{"$f":"-Input!V1142","v":0},{"$f":"-Input!W1142","v":0},{"$f":"-Input!X1142","v":0},{"$f":"-Input!Y1142","v":0},{"$f":"-Input!Z1142","v":0},{"$f":"-Input!AA1142","v":0},{"$f":"-Input!AB1142","v":0},{"$f":"-Input!AC1142","v":0},{"$f":"-Input!AD1142","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2432},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U1144","v":0},{"$f":"-Input!V1144","v":0},{"$f":"-Input!W1144","v":0},{"$f":"-Input!X1144","v":0},{"$f":"-Input!Y1144","v":0},{"$f":"-Input!Z1144","v":0},{"$f":"-Input!AA1144","v":0},{"$f":"-Input!AB1144","v":0},{"$f":"-Input!AC1144","v":0},{"$f":"-Input!AD1144","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2438},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T$713","v":0}]
[{"$f":"ROW()","v":2441},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T$716","v":0}]
[{"$f":"ROW()","v":2442},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T$717","v":0}]
[{"$f":"ROW()","v":2445},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T$720","v":0}]
[{"$f":"ROW()","v":2449},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T$724","v":0}]
[{"$f":"ROW()","v":2453},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2436:T2452)","v":0}]
[{"$f":"ROW()","v":2456},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2361+T2380+T2399+T2418 + T2437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2460},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2365+T2384+T2403+T2422 + T2441","v":0.29991519676043171},0.27947208221172776,0.2590289676630238,0.23858585311431987,0.21814273856561595,0.21511297830776016,0.20905345779204862,0.20299393727633708,0.19693441676062554,0.19087489624491399,0.18481537572920245,0.17875585521349091,0.17269633469777934,0.16663681418206777,0.1605772936663562,0.15451777315064466]
[{"$f":"ROW()","v":2462},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2367+T2386+T2405+T2424 + T2443","v":0.12756714107854095},0.11368718134473527,9.9807221610929586E-2,8.5927261877123906E-2,7.2047302143318226E-2,7.1046645169105471E-2,6.9045331220679962E-2,6.7044017272254453E-2,6.5042703323828943E-2,6.3041389375403434E-2,6.1040075426977924E-2,5.9038761478552415E-2,5.7037447530126913E-2,5.503613358170141E-2,5.3034819633275901E-2,5.1033505684850392E-2]
[{"$f":"ROW()","v":2465},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2370+T2389+T2408+T2427 + T2446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2468},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2373+T2392+T2411+T2430 + T2449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2471},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2376+T2395+T2414+T2433 + T2452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2475},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$58","v":120},{"$f":"(V2475-V$9)*(V2475>W$9)","v":119},118,{"$f":"IF(X2475=0,0,MAX(Input!Y$58-(Input!J$58-X2475)-1,0))","v":77},{"$f":"(Y2475-Y$9)*(Y2475>Z$9)","v":76.5},75.5,74.5,73.5,72.5,71.5,70.5,69.5,68.5,67.5]
[{"$f":"ROW()","v":2479},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$62","v":60},{"$f":"(V2479-V$9)*(V2479>W$9)","v":59},58,{"$f":"IF(X2479=0,0,MAX(Input!Y$62-(Input!J$62-X2479)-1,0))","v":57},{"$f":"(Y2479-Y$9)*(Y2479>Z$9)","v":56.5},55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5]
[{"$f":"ROW()","v":2482},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$65","v":40},{"$f":"(V2482-V$9)*(V2482>W$9)","v":39},38,{"$f":"IF(X2482=0,0,MAX(Input!Y$65-(Input!J$65-X2482)-1,0))","v":37},{"$f":"(Y2482-Y$9)*(Y2482>Z$9)","v":36.5},35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5]
[{"$f":"ROW()","v":2486},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$69","v":5},{"$f":"(V2486-V$9)*(V2486>W$9)","v":4},3,{"$f":"IF(X2486=0,0,MAX(Input!Y$69-(Input!J$69-X2486)-1,0))","v":2},{"$f":"(Y2486-Y$9)*(Y2486>Z$9)","v":1.5},0.5,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2489},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":5},{"$f":"(V2489-V$9)*(V2489>W$9)","v":4},3,{"$f":"IF(X2489=0,0,MAX(Input!Y$72-(Input!J$72-X2489)-1,0))","v":2},{"$f":"(Y2489-Y$9)*(Y2489>Z$9)","v":1.5},0.5,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2492}]
[{"$f":"ROW()","v":2494},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2589","v":3.9182927068319149},3.8757866190902299,3.833280531348545,3.79077444360686,3.7661590251418802,3.7169281882119209,3.6676973512819617,3.6184665143520025,3.5692356774220433,{"$f":"AD2589","v":3.5200048404920841},3.4707740035621248,3.4215431666321656,3.3723123297022064,3.3230814927722472]
[{"$f":"ROW()","v":2497},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2592","v":11.278318421798351},11.04284693881494,10.807375455831528,10.571903972848116,10.479167973086289,10.293695973562638,10.108223974038987,9.9227519745153359,9.7372799749916847,9.5518079754680336,9.3663359759443825,9.1808639764207314,8.9953919768970803,8.8099199773734291]
[{"$f":"ROW()","v":2501},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2596","v":1.2788571634472388},1.2159207916752943,1.1529844199033499,1.0900480481314054,1.0753176691026027,1.0458569110449971,1.0163961529873915,0.98693539492978599,0.95747463687218048,0.92801387881457498,0.89855312075696947,0.86909236269936396,0.83963160464175846,0.81017084658415295]
[{"$f":"ROW()","v":2505},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2600","v":4.7043963038999248},3.5830068211290751,2.4616173383582254,1.3402278555873757,1.0051708916905315,0.33505696389684336,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,0,0,0,0]
[{"$f":"ROW()","v":2508},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2603","v":0},0,0,{"$f":"X2603","v":0},0,0,0,0,0,{"$f":"AD2603","v":0},{"$f":"AE2603","v":0},{"$f":"AF2603","v":0},{"$f":"AG2603","v":0},{"$f":"AH2603","v":0}]
["Capex"]
[{"$f":"ROW()","v":2515},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$695","v":0}]
[{"$f":"ROW()","v":2518},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$698","v":0.2658771236969088}]
[{"$f":"ROW()","v":2520},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$700","v":1.2788571634472388}]
[{"$f":"ROW()","v":2523},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$703","v":0}]
[{"$f":"ROW()","v":2527},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$707","v":0}]
[{"$f":"ROW()","v":2530},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U2513:U2529)","v":45.154367483418575}]
[{"$f":"ROW()","v":2535},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$715","v":0}]
[{"$f":"ROW()","v":2538},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$718","v":0}]
[{"$f":"ROW()","v":2541},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$721","v":0}]
[{"$f":"ROW()","v":2542},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$722","v":0}]
[{"$f":"ROW()","v":2548},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$728","v":0}]
[{"$f":"ROW()","v":2549},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2532:T2548)","v":0},{"$f":"SUM(U2532:U2548)","v":0},{"$f":"SUM(V2532:V2548)","v":0},{"$f":"SUM(W2532:W2548)","v":0},{"$f":"SUM(X2532:X2548)","v":0},{"$f":"SUM(Y2532:Y2548)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2553},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V1169","v":0},{"$f":"-Input!W1169","v":0},{"$f":"-Input!X1169","v":0},{"$f":"-Input!Y1169","v":0},{"$f":"-Input!Z1169","v":0},{"$f":"-Input!AA1169","v":0},{"$f":"-Input!AB1169","v":0},{"$f":"-Input!AC1169","v":0},{"$f":"-Input!AD1169","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2556},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V1172","v":-7.9864233017781418E-3},{"$f":"-Input!W1172","v":-7.9864233017781436E-3},{"$f":"-Input!X1172","v":-7.9864233017781418E-3},{"$f":"-Input!Y1172","v":-3.2691601863726267E-3},{"$f":"-Input!Z1172","v":-6.5383203727452542E-3},{"$f":"-Input!AA1172","v":-6.5383203727452542E-3},{"$f":"-Input!AB1172","v":-6.5383203727452542E-3},{"$f":"-Input!AC1172","v":-6.5383203727452542E-3},{"$f":"-Input!AD1172","v":-6.5383203727452542E-3},-6.5383203727452516E-3,-6.5383203727452507E-3,-6.5383203727452516E-3,-6.5383203727452516E-3,-6.5383203727452516E-3]
[{"$f":"ROW()","v":2561},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V1177","v":0},{"$f":"-Input!W1177","v":0},{"$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},{"$f":"-IF($D2561=\"Land\",0,IF(AE2504<0,AE2504,IF(AE2485<1,AE2504,MAX(MIN(IF(AE2504>0,(AE2504/AE2485),0),AE2504),0)*AE$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2564},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V1180","v":0},{"$f":"-Input!W1180","v":0},{"$f":"-Input!X1180","v":0},{"$f":"-Input!Y1180","v":0},{"$f":"-Input!Z1180","v":0},{"$f":"-Input!AA1180","v":0},{"$f":"-Input!AB1180","v":0},{"$f":"-Input!AC1180","v":0},{"$f":"-Input!AD1180","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2567},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V1183","v":0},{"$f":"-Input!W1183","v":0},{"$f":"-Input!X1183","v":0},{"$f":"-Input!Y1183","v":0},{"$f":"-Input!Z1183","v":0},{"$f":"-Input!AA1183","v":0},{"$f":"-Input!AB1183","v":0},{"$f":"-Input!AC1183","v":0},{"$f":"-Input!AD1183","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2568},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2551:V2567)","v":-2.6164488383733726},-2.6164488383733726,-2.6164488383733726,-0.95684633480325432,-1.9136926696065086,-1.5786357057096645,-1.2435787418128204,-1.2435787418128204,-1.2435787418128204,{"$f":"SUM(AE2551:AE2567)","v":-1.2435787418128195},-1.203513760849614,-1.1634487798864077,-1.1634487798864077,-1.1634487798864077]
[{"$f":"ROW()","v":2571},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U$712","v":0}]
[{"$f":"ROW()","v":2574},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U$715","v":0}]
[{"$f":"ROW()","v":2579},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U$720","v":0}]
[{"$f":"ROW()","v":2582},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U$723","v":0}]
[{"$f":"ROW()","v":2586},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U$727","v":0}]
[{"$f":"ROW()","v":2587},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U2570:U2586)","v":0}]
[{"$f":"ROW()","v":2593},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2498+U2517+U2536+U2555 + U2574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2594},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2499+U2518+U2537+U2556 + U2575","v":0.2658771236969088},0.25789070039513068,0.24990427709335253,0.24191785379157438,0.23864869360520174,0.23211037323245648,0.22557205285971121,0.21903373248696595,0.21249541211422068,0.20595709174147542,0.19941877136873015,0.19288045099598491,0.18634213062323968,0.17980381025049441,0.17326548987774915]
[{"$f":"ROW()","v":2597},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2502+U2521+U2540+U2559 + U2578","v":22.700779728417448},21.647024013907867,20.593268299398286,19.539512584888705,19.095432753413963,18.207273090464476,17.319113427514989,16.430953764565501,15.542794101616014,14.654634438666527,13.76647477571704,12.878315112767552,11.990155449818065,11.101995786868578,10.213836123919092]
[{"$f":"ROW()","v":2600},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2505+U2524+U2543+U2562 + U2581","v":4.7043963038999248},3.5830068211290751,2.4616173383582254,1.3402278555873757,1.0051708916905315,0.33505696389684336,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,-7.2164496600635175E-16,0,0,0,0,0]
[{"$f":"ROW()","v":2605},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2510+U2529+U2548+U2567 + U2586","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2612},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$61","v":60},{"$f":"(W2612-W$9)*(W2612>X$9)","v":59},{"$f":"IF(X2612=0,0,MAX(Input!Y$61-(Input!J$61-X2612)-1,0))","v":58},{"$f":"(Y2612-Y$9)*(Y2612>Z$9)","v":57.5},56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5]
[{"$f":"ROW()","v":2613},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$62","v":60},{"$f":"(W2613-W$9)*(W2613>X$9)","v":59},{"$f":"IF(X2613=0,0,MAX(Input!Y$62-(Input!J$62-X2613)-1,0))","v":58},{"$f":"(Y2613-Y$9)*(Y2613>Z$9)","v":57.5},56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5]
[{"$f":"ROW()","v":2619},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$68","v":10},{"$f":"(W2619-W$9)*(W2619>X$9)","v":9},{"$f":"IF(X2619=0,0,MAX(Input!Y$68-(Input!J$68-X2619)-1,0))","v":8},{"$f":"(Y2619-Y$9)*(Y2619>Z$9)","v":7.5},6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0]
[{"$f":"ROW()","v":2620},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$69","v":5},{"$f":"(W2620-W$9)*(W2620>X$9)","v":4},{"$f":"IF(X2620=0,0,MAX(Input!Y$69-(Input!J$69-X2620)-1,0))","v":3},{"$f":"(Y2620-Y$9)*(Y2620>Z$9)","v":2.5},1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2623},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":5},{"$f":"(W2623-W$9)*(W2623>X$9)","v":4},{"$f":"IF(X2623=0,0,MAX(Input!Y$72-(Input!J$72-X2623)-1,0))","v":3},{"$f":"(Y2623-Y$9)*(Y2623>Z$9)","v":2.5},1.5,0.5,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2630},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2725","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2634},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2729","v":0.26710436629615114},0.26710436629615114,0.26710436629615114,0.26358983516067547,0.25656077288972412,0.24953171061877277,0.24250264834782143,0.23547358607687008,0.22844452380591873,0.22141546153496738,0.21438639926401604,0.20735733699306469,0.20032827472211334]
[{"$f":"ROW()","v":2638},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"X2733","v":0},{"$f":"Y2733","v":0},{"$f":"Z2733","v":0},{"$f":"AA2733","v":0},{"$f":"AB2733","v":0},{"$f":"AC2733","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2641},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2736","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2643},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2649},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$695","v":0}]
[{"$f":"ROW()","v":2653},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$699","v":0.26710436629615114}]
[{"$f":"ROW()","v":2656},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$702","v":1.3120295384469687}]
[{"$f":"ROW()","v":2660},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$706","v":0}]
[{"$f":"ROW()","v":2664},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2647:V2663)","v":42.207599445831548}]
[{"$f":"ROW()","v":2667},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$713","v":0}]
[{"$f":"ROW()","v":2668},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$714","v":0}]
[{"$f":"ROW()","v":2673},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$719","v":0}]
[{"$f":"ROW()","v":2675},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$721","v":0}]
[{"$f":"ROW()","v":2679},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$725","v":0}]
[{"$f":"ROW()","v":2682},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$728","v":0}]
[{"$f":"ROW()","v":2686},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W1206","v":0},{"$f":"-Input!X1206","v":0},{"$f":"-Input!Y1206","v":0},{"$f":"-Input!Z1206","v":0},{"$f":"-Input!AA1206","v":0},{"$f":"-Input!AB1206","v":0},{"$f":"-Input!AC1206","v":0},{"$f":"-Input!AD1206","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2690},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W1210","v":-7.0132347259102132E-3},{"$f":"-Input!X1210","v":-7.013234725910214E-3},{"$f":"-Input!Y1210","v":-6.4189219632892359E-3},{"$f":"-Input!Z1210","v":-1.2837843926578472E-2},{"$f":"-Input!AA1210","v":-1.2837843926578472E-2},{"$f":"-Input!AB1210","v":-1.283784392657847E-2},{"$f":"-Input!AC1210","v":-1.283784392657847E-2},{"$f":"-Input!AD1210","v":-1.283784392657847E-2},-1.2837843926578468E-2,-1.283784392657847E-2,-1.2837843926578468E-2,-1.2837843926578468E-2,-1.2837843926578467E-2]
[{"$f":"ROW()","v":2693},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W1213","v":-1.1965042018546466},{"$f":"-Input!X1213","v":-1.1965042018546466},{"$f":"-Input!Y1213","v":-0.38844543687890776},{"$f":"-Input!Z1213","v":-0.77689087375781551},{"$f":"-Input!AA1213","v":-0.77689087375781551},{"$f":"-Input!AB1213","v":-0.77689087375781551},{"$f":"-Input!AC1213","v":-0.7768908737578154},{"$f":"-Input!AD1213","v":-0.7768908737578154},-0.77689087375781563,-0.77689087375781563,-0.77689087375781551,-0.77689087375781551,-0.7768908737578154]
[{"$f":"ROW()","v":2694},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W1214","v":0},{"$f":"-Input!X1214","v":0},{"$f":"-Input!Y1214","v":-8.2001846152935542E-2},{"$f":"-Input!Z1214","v":-0.16400369230587108},{"$f":"-Input!AA1214","v":-0.16400369230587108},{"$f":"-Input!AB1214","v":-0.16400369230587108},{"$f":"-Input!AC1214","v":-0.16400369230587111},{"$f":"-Input!AD1214","v":-0.16400369230587108},-0.16400369230587106,-0.16400369230587106,-8.2001846152935542E-2,0,0]
[{"$f":"ROW()","v":2699},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W1219","v":0},{"$f":"-Input!X1219","v":0},{"$f":"-Input!Y1219","v":0},{"$f":"-Input!Z1219","v":0},{"$f":"-Input!AA1219","v":0},{"$f":"-Input!AB1219","v":0},{"$f":"-Input!AC1219","v":0},{"$f":"-Input!AD1219","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2701},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W1221","v":0},{"$f":"-Input!X1221","v":0},{"$f":"-Input!Y1221","v":0},{"$f":"-Input!Z1221","v":0},{"$f":"-Input!AA1221","v":0},{"$f":"-Input!AB1221","v":0},{"$f":"-Input!AC1221","v":0},{"$f":"-Input!AD1221","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2705},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!V$712","v":0}]
[{"$f":"ROW()","v":2708},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V$715","v":0}]
[{"$f":"ROW()","v":2712},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V$719","v":0}]
[{"$f":"ROW()","v":2716},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V$723","v":0}]
[{"$f":"ROW()","v":2719},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V$726","v":0}]
[{"$f":"ROW()","v":2720},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V$727","v":0}]
[{"$f":"ROW()","v":2723},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2628+V2647+V2666+V2685 + V2704","v":3.1713649832920727},3.0998849274404727,3.0284048715888727,3.0089920198479185,2.9701663163660097,2.9313406128841009,2.892514909402192,2.8536892059202832,2.8148635024383744,2.776037798956466,2.7372120954745576,2.6983863919926487,2.6595606885107399,2.6207349850288315]
[{"$f":"ROW()","v":2729},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2634+V2653+V2672+V2691 + V2710","v":0.26710436629615114},0.26710436629615114,0.26710436629615114,0.26358983516067547,0.25656077288972412,0.24953171061877277,0.24250264834782143,0.23547358607687008,0.22844452380591873,0.22141546153496738,0.21438639926401604,0.20735733699306469,0.20032827472211334,0.19329921245116199]
[{"$f":"ROW()","v":2731},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2636+V2655+V2674+V2693 + V2712","v":20.261498500139055},19.064994298284407,17.86849009642976,17.480044659550853,16.703153785793038,15.926262912035222,15.149372038277406,14.37248116451959,13.595590290761773,12.818699417003957,12.041808543246141,11.264917669488325,10.488026795730509,9.7111359219726925]
[{"$f":"ROW()","v":2734},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2639+V2658+V2677+V2696 + V2715","v":3.5578668011021306},2.7117878165323503,1.8657088319625703,1.5547573599688085,0.93285441598128493,0.31095147199376161,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0,0]
[{"$f":"ROW()","v":2738},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2643+V2662+V2681+V2700 + V2719","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2745},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$60","v":60},{"$f":"IF(X2745=0,0,MAX(Input!Y$60-(Input!J$60-X2745)-1,0))","v":59},{"$f":"(Y2745-Y$9)*(Y2745>Z$9)","v":58.5},57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5]
[{"$f":"ROW()","v":2746},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$61","v":60},{"$f":"IF(X2746=0,0,MAX(Input!Y$61-(Input!J$61-X2746)-1,0))","v":59},{"$f":"(Y2746-Y$9)*(Y2746>Z$9)","v":58.5},57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5]
[{"$f":"ROW()","v":2749},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$64","v":40},{"$f":"IF(X2749=0,0,MAX(Input!Y$64-(Input!J$64-X2749)-1,0))","v":39},{"$f":"(Y2749-Y$9)*(Y2749>Z$9)","v":38.5},37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5]
[{"$f":"ROW()","v":2753},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$68","v":10},{"$f":"IF(X2753=0,0,MAX(Input!Y$68-(Input!J$68-X2753)-1,0))","v":9},{"$f":"(Y2753-Y$9)*(Y2753>Z$9)","v":8.5},7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[{"$f":"ROW()","v":2755},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$70","v":5},{"$f":"IF(X2755=0,0,MAX(Input!Y$70-(Input!J$70-X2755)-1,0))","v":4},{"$f":"(Y2755-Y$9)*(Y2755>Z$9)","v":3.5},{"$f":"(Z2755-Z$9)*(Z2755>AA$9)","v":2.5},{"$f":"(AA2755-AA$9)*(AA2755>AB$9)","v":1.5},{"$f":"(AB2755-AB$9)*(AB2755>AC$9)","v":0.5},{"$f":"(AC2755-AC$9)*(AC2755>AD$9)","v":0},{"$f":"(AD2755-AD$9)*(AD2755>AE$9)","v":0},{"$f":"(AE2755-AE$9)*(AE2755>AF$9)","v":0},{"$f":"(AF2755-AF$9)*(AF2755>AG$9)","v":0},{"$f":"(AG2755-AG$9)*(AG2755>AH$9)","v":0},{"$f":"(AH2755-AH$9)*(AH2755>AI$9)","v":0}]
[{"$f":"ROW()","v":2760}]
[{"$f":"ROW()","v":2764},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2859","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2767},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3502918594607054,1.342126031813681,1.3249192878160696,1.2905057998208471,1.2560923118256246,1.2216788238304022,1.1872653358351797,1.1528518478399572,1.1184383598447345,1.0840248718495118,1.0496113838542891,1.0151978958590666]
[{"$f":"ROW()","v":2768},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3826400114667123E-3,4.3826400114667123E-3,4.326452319012011E-3,4.2140769341026084E-3,4.1017015491932058E-3,3.9893261642838032E-3,3.8769507793744002E-3,3.7645753944649972E-3,3.6522000095555941E-3,3.5398246246461911E-3,3.4274492397367881E-3,3.3150738548273851E-3]
[{"$f":"ROW()","v":2772},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2867","v":0},{"$f":"X2867","v":0},{"$f":"Y2867","v":0},{"$f":"Z2867","v":0},{"$f":"AA2867","v":0},{"$f":"AB2867","v":0},{"$f":"AC2867","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2775},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2870","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2779},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2762:X2778)","v":86.446725863368954},83.668593805407326,81.984622163667154,78.616678880186782,75.24873559670641,71.880792313226024,69.069204586077944,{"$f":"SUM(AE2762:AE2778)","v":66.813972415262128},64.558740244446312,62.303508073630518,60.048275902814702,58.041513591937729]
[{"$f":"ROW()","v":2781},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$693","v":22.547101730528574}]
[{"$f":"ROW()","v":2786},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$698","v":1.3502918594607054}]
[{"$f":"ROW()","v":2790},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$702","v":4.4724574788992522}]
[{"$f":"ROW()","v":2793},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$705","v":0}]
[{"$f":"ROW()","v":2796},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$708","v":0}]
[{"$f":"ROW()","v":2798},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2781:W2797)","v":86.446725863368954}]
[{"$f":"ROW()","v":2801},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$713","v":0}]
[{"$f":"ROW()","v":2805},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$717","v":0}]
[{"$f":"ROW()","v":2808},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$720","v":0}]
[{"$f":"ROW()","v":2811},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$723","v":0}]
[{"$f":"ROW()","v":2816},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$728","v":0}]
[{"$f":"ROW()","v":2819},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,{"$f":"-Input!X1243","v":-0.10875120804422243},{"$f":"-Input!Y1243","v":-0.14201487672458449},{"$f":"-Input!Z1243","v":-0.28402975344916898},{"$f":"-Input!AA1243","v":-0.28402975344916898},{"$f":"-Input!AB1243","v":-0.28402975344916898},{"$f":"-Input!AC1243","v":-0.28402975344916898},{"$f":"-Input!AD1243","v":-0.28402975344916898},{"$f":"-IF($D2819=\"Land\",0,IF(AE2762<0,AE2762,IF(AE2743<1,AE2762,MAX(MIN(IF(AE2762>0,(AE2762/AE2743),0),AE2762),0)*AE$9)))","v":-0.28402975344916909},-0.28402975344916909,-0.28402975344916909,-0.28402975344916909,-0.28402975344916914]
[{"$f":"ROW()","v":2820},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,{"$f":"-Input!X1244","v":0},{"$f":"-Input!Y1244","v":0},{"$f":"-Input!Z1244","v":0},{"$f":"-Input!AA1244","v":0},{"$f":"-Input!AB1244","v":0},{"$f":"-Input!AC1244","v":0},{"$f":"-Input!AD1244","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2824},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X1248","v":-8.1658276470243842E-3},{"$f":"-Input!Y1248","v":-1.7206743997611292E-2},{"$f":"-Input!Z1248","v":-3.4413487995222584E-2},{"$f":"-Input!AA1248","v":-3.4413487995222584E-2},{"$f":"-Input!AB1248","v":-3.4413487995222584E-2},{"$f":"-Input!AC1248","v":-3.4413487995222578E-2},{"$f":"-Input!AD1248","v":-3.4413487995222578E-2},-3.4413487995222605E-2,-3.4413487995222598E-2,-3.4413487995222598E-2,-3.4413487995222591E-2,-3.4413487995222598E-2]
[{"$f":"ROW()","v":2827},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,{"$f":"-Input!X1251","v":-1.190669580157405},{"$f":"-Input!Y1251","v":-0.45005026757723859},{"$f":"-Input!Z1251","v":-0.90010053515447708},{"$f":"-Input!AA1251","v":-0.90010053515447708},{"$f":"-Input!AB1251","v":-0.90010053515447708},{"$f":"-Input!AC1251","v":-0.90010053515447708},{"$f":"-Input!AD1251","v":-0.90010053515447708},-0.90010053515447774,-0.90010053515447774,-0.90010053515447774,-0.90010053515447785,-0.90010053515447785]
[{"$f":"ROW()","v":2831},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X1255","v":0},{"$f":"-Input!Y1255","v":0},{"$f":"-Input!Z1255","v":0},{"$f":"-Input!AA1255","v":0},{"$f":"-Input!AB1255","v":0},{"$f":"-Input!AC1255","v":0},{"$f":"-Input!AD1255","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2834},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X1258","v":0},{"$f":"-Input!Y1258","v":0},{"$f":"-Input!Z1258","v":0},{"$f":"-Input!AA1258","v":0},{"$f":"-Input!AB1258","v":0},{"$f":"-Input!AC1258","v":0},{"$f":"-Input!AD1258","v":0},0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2842},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!W$715","v":0}]
[{"$f":"ROW()","v":2845},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W$718","v":0}]
[{"$f":"ROW()","v":2846},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!W$719","v":0}]
[{"$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,{"$f":"-Input!W$722","v":0}]
[{"$f":"ROW()","v":2854},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!W$727","v":0}]
[{"$f":"ROW()","v":2857},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2762+W2781+W2800+W2819 + W2838","v":22.547101730528574},22.438350522484352,22.296335645759768,22.0123058923106,21.728276138861432,21.444246385412264,21.160216631963095,20.876186878513927,20.592157125064759,20.308127371615591,20.024097618166422,19.740067864717254,19.456038111268086]
[{"$f":"ROW()","v":2860},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2765+W2784+W2803+W2822 + W2841","v":24.766959549460232},24.521002326910143,24.313197222444803,23.897587013514123,23.481976804583443,23.066366595652763,22.650756386722083,22.235146177791403,21.819535968860723,21.403925759930043,20.988315550999364,20.572705342068684,20.157095133138004]
[{"$f":"ROW()","v":2864},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2769+W2788+W2807+W2826 + W2845","v":4.8370175109227471},4.8370175109227471,4.775004465910917,4.6509783758872567,4.5269522858635964,4.4029261958399362,4.2789001058162759,4.1548740157926156,4.0308479257689553,3.9068218357452951,3.7827957457216348,3.6587696556979745,3.5347435656743142]
[{"$f":"ROW()","v":2867},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2772+W2791+W2810+W2829 + W2848","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2871},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2776+W2795+W2814+W2833 + W2852","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2872},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2777+W2796+W2815+W2834 + W2853","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2014 (Jul-13 to Jun-14) Capex Account [m$ \"&Input!$G$43&\"]\"","v":"2014 (Jul-13 to Jun-14) Capex Account [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":2880},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$61","v":60},{"$f":"(Y2880-Y$9)*(Y2880>Z$9)","v":59.5},58.5,57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5]
[{"$f":"ROW()","v":2883},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,{"$f":"Input!$Y$64","v":40},{"$f":"(Y2883-Y$9)*(Y2883>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":2886},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$67","v":10},{"$f":"(Y2886-Y$9)*(Y2886>Z$9)","v":9.5},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[{"$f":"ROW()","v":2890},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$71","v":10},{"$f":"(Y2890-Y$9)*(Y2890>Z$9)","v":9.5},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[{"$f":"ROW()","v":2893},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$74","v":65.840005209269265},{"$f":"(Y2893-Y$9)*(Y2893>Z$9)","v":65.340005209269265},64.340005209269265,63.340005209269265,62.340005209269265,61.340005209269265,60.340005209269265,59.340005209269265,58.340005209269265,57.340005209269265,56.340005209269265]
[{"$f":"ROW()","v":2897},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,{"$f":"X2992","v":0},{"$f":"Y2992","v":0},{"$f":"Z2992","v":0},{"$f":"AA2992","v":0},{"$f":"AB2992","v":0},{"$f":"AC2992","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2898},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2993","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2901},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70732027766056826,0.69847877418981119,0.68079576724829693,0.66311276030678268,0.64542975336526842,0.62774674642375417,0.61006373948223991,0.59238073254072576,0.57469772559921162,0.55701471865769736,0.5393317117161831]
[{"$f":"ROW()","v":2904},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,32.811967500321771,32.155728150315333,30.843249450302462,29.530770750289591,28.21829205027672,26.905813350263848,25.593334650250977,24.280855950238106,22.968377250225235,21.655898550212363,20.343419850199492]
[{"$f":"ROW()","v":2910},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X3005","v":0},0,0,0,0,0,{"$f":"AD3005","v":0},{"$f":"AE3005","v":0},{"$f":"AF3005","v":0},{"$f":"AG3005","v":0},{"$f":"AH3005","v":0}]
[{"$f":"ROW()","v":2912},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,{"$f":"X3007","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2916},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$694","v":0}]
[{"$f":"ROW()","v":2919},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$697","v":0}]
[{"$f":"ROW()","v":2923},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$701","v":32.811967500321771}]
[{"$f":"ROW()","v":2924},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$702","v":5.5707351478732283}]
[{"$f":"ROW()","v":2927},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":"X$705","v":0}]
[{"$f":"ROW()","v":2931},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$709","v":0}]
[{"$f":"ROW()","v":2934},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2936},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2942},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2945},null,null,"Information Technology"]
[{"$f":"ROW()","v":2948},null,null,"FRC"]
[{"$f":"ROW()","v":2949},null,null,"Land"]
[{"$f":"ROW()","v":2953},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,{"$f":"-Input!Y1281","v":-3.2352557165623463E-2},{"$f":"-Input!Z1281","v":-6.4705114331246927E-2},{"$f":"-Input!AA1281","v":-6.4705114331246927E-2},{"$f":"-Input!AB1281","v":-6.4705114331246913E-2},{"$f":"-Input!AC1281","v":-6.4705114331246913E-2},{"$f":"-Input!AD1281","v":-6.4705114331246913E-2},{"$f":"-IF($D2953=\"Land\",0,IF(AE2896<0,AE2896,IF(AE2877<1,AE2896,MAX(MIN(IF(AE2896>0,(AE2896/AE2877),0),AE2896),0)*AE$9)))","v":-6.4705114331246941E-2},-6.4705114331246941E-2,-6.4705114331246955E-2,-6.4705114331246955E-2,-6.4705114331246955E-2]
[{"$f":"ROW()","v":2957},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,{"$f":"-Input!Y1285","v":0},{"$f":"-Input!Z1285","v":0},{"$f":"-Input!AA1285","v":0},{"$f":"-Input!AB1285","v":0},{"$f":"-Input!AC1285","v":0},{"$f":"-Input!AD1285","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2960},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y1288","v":-0.13027820661063852},{"$f":"-Input!Z1288","v":-0.26055641322127704},{"$f":"-Input!AA1288","v":-0.26055641322127698},{"$f":"-Input!AB1288","v":-0.26055641322127698},{"$f":"-Input!AC1288","v":-0.26055641322127698},{"$f":"-Input!AD1288","v":-0.26055641322127698},-0.26055641322127704,-0.26055641322127704,-0.26055641322127704,-0.26055641322127704,-0.26055641322127704]
[{"$f":"ROW()","v":2962},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y1290","v":-0.27853675739366146},{"$f":"-Input!Z1290","v":-0.55707351478732292},{"$f":"-Input!AA1290","v":-0.55707351478732292},{"$f":"-Input!AB1290","v":-0.55707351478732281},{"$f":"-Input!AC1290","v":-0.55707351478732292},{"$f":"-Input!AD1290","v":-0.55707351478732292},-0.5570735147873227,-0.5570735147873227,-0.5570735147873227,-0.55707351478732281,-0.27853675739366135]
[{"$f":"ROW()","v":2968},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y1296","v":0},{"$f":"-Input!Z1296","v":0},{"$f":"-Input!AA1296","v":0},{"$f":"-Input!AB1296","v":0},{"$f":"-Input!AC1296","v":0},{"$f":"-Input!AD1296","v":0},0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2974},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!X$713","v":0}]
[{"$f":"ROW()","v":2975},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!X$714","v":0}]
[{"$f":"ROW()","v":2979},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X$718","v":0}]
[{"$f":"ROW()","v":2983},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!X$722","v":0}]
[{"$f":"ROW()","v":2986},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X$725","v":0}]
[{"$f":"ROW()","v":2989},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2972:X2988)","v":-1.5948104600920214E-2}]
[{"$f":"ROW()","v":2992},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,{"$f":"X2897+X2916+X2935+X2954 + X2973","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2997},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2902+X2921+X2940+X2959 + X2978","v":6.6122412539008023E-4},6.5295882382270421E-4,6.3642822068795215E-4,6.198976175532001E-4,6.0336701441844804E-4,5.8683641128369599E-4,5.7030580814894393E-4,5.5377520501419199E-4,5.3724460187944004E-4,5.2071399874468799E-4,5.0418339560993593E-4,4.8765279247518393E-4]
[{"$f":"ROW()","v":2998},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2903+X2922+X2941+X2960 + X2979","v":10.422256528851081},10.291978322240443,10.031421909019166,9.7708654957978887,9.5103090825766117,9.2497526693553347,8.9891962561340577,8.7286398429127807,8.4680834296915037,8.2075270164702268,7.9469706032489498,7.6864141900276728]
[{"$f":"ROW()","v":3001},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2906+X2925+X2944+X2963 + X2982","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3005},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2910+X2929+X2948+X2967 + X2986","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2014 (Jul to Dec-14) Capex Account [m$ \"&Input!$G$43&\"]\"","v":"2014 (Jul to Dec-14) Capex Account [m$ 31/12/2019]"}]
[{"$f":"ROW()","v":3012},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$59","v":60},{"$f":"(Z3012-Z$9)*(Z3012>AA$9)","v":59},58,57,56,55,54,53,52,51]
[{"$f":"ROW()","v":3015},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,{"$f":"Input!$Y$62","v":60},{"$f":"(Z3015-Z$9)*(Z3015>AA$9)","v":59},58,57,56,55,54,53,52,51]
[{"$f":"ROW()","v":3018},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$65","v":40},{"$f":"(Z3018-Z$9)*(Z3018>AA$9)","v":39},38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":3023},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,{"$f":"Input!$Y$70","v":5},{"$f":"(Z3023-Z$9)*(Z3023>AA$9)","v":4},{"$f":"(AA3023-AA$9)*(AA3023>AB$9)","v":3},{"$f":"(AB3023-AB$9)*(AB3023>AC$9)","v":2},{"$f":"(AC3023-AC$9)*(AC3023>AD$9)","v":1},{"$f":"(AD3023-AD$9)*(AD3023>AE$9)","v":0},{"$f":"(AE3023-AE$9)*(AE3023>AF$9)","v":0},{"$f":"(AF3023-AF$9)*(AF3023>AG$9)","v":0},{"$f":"(AG3023-AG$9)*(AG3023>AH$9)","v":0},{"$f":"(AH3023-AH$9)*(AH3023>AI$9)","v":0}]
[{"$f":"ROW()","v":3024},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,{"$f":"Input!$Y$71","v":10},{"$f":"(Z3024-Z$9)*(Z3024>AA$9)","v":9},8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":3027},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,{"$f":"Input!$Y$74","v":65.840005209269265},{"$f":"(Z3027-Z$9)*(Z3027>AA$9)","v":64.840005209269265},63.840005209269265,62.840005209269265,61.840005209269265,60.840005209269265,59.840005209269265,58.840005209269265,57.840005209269265,56.840005209269265]
[{"$f":"ROW()","v":3030},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,{"$f":"Y3125","v":0.74618474565008786},0.73827301562320402,0.73036128559632019,0.72244955556943635,0.71453782554255252,{"$f":"AD3125","v":0.70662609551566868},0.69720441424212642,0.68778273296858417,0.67836105169504191,0.66893937042149965]
[{"$f":"ROW()","v":3035},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5093381054330621,1.4712277086528673,1.4331173118726723,1.3950069150924773,1.3568965183122823,1.3187861215320873,1.2811065180597419,1.2434269145873964,1.205747311115051,1.1680677076427055]
[{"$f":"ROW()","v":3038},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.884306467574397,17.167510371997718,16.450714276421039,15.733918180844359,15.017122085267681,14.300325989691004,13.585309690206454,12.870293390721905,12.155277091237355,11.440260791752806]
[{"$f":"ROW()","v":3042},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3137","v":0},{"$f":"Z3137","v":0},{"$f":"AA3137","v":0},{"$f":"AB3137","v":0},{"$f":"AC3137","v":0},{"$f":"AD3137","v":0},{"$f":"AE3137","v":0},{"$f":"AF3137","v":0},{"$f":"AG3137","v":0},{"$f":"AH3137","v":0}]
[{"$f":"ROW()","v":3045},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3140","v":0},0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":3050},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$694","v":1.169741244637583}]
[{"$f":"ROW()","v":3053},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$697","v":0}]
[{"$f":"ROW()","v":3056},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$700","v":0.1650035043135252}]
[{"$f":"ROW()","v":3061},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$705","v":0}]
[{"$f":"ROW()","v":3064},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$708","v":0}]
[{"$f":"ROW()","v":3068},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$712","v":0}]
[{"$f":"ROW()","v":3071},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$715","v":0}]
[{"$f":"ROW()","v":3074},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$718","v":0}]
[{"$f":"ROW()","v":3078},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$722","v":0}]
[{"$f":"ROW()","v":3079},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$723","v":-3.7720340433808155E-3}]
[{"$f":"ROW()","v":3082},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$726","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3091},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,{"$f":"-Input!Z1323","v":0},{"$f":"-Input!AA1323","v":0},{"$f":"-Input!AB1323","v":0},{"$f":"-Input!AC1323","v":0},{"$f":"-Input!AD1323","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3094},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z1326","v":-5.2341846380555869E-3},{"$f":"-Input!AA1326","v":-5.2341846380555878E-3},{"$f":"-Input!AB1326","v":-5.2341846380555878E-3},{"$f":"-Input!AC1326","v":-5.2341846380555878E-3},{"$f":"-Input!AD1326","v":-5.2341846380555878E-3},-3.9666451749499222E-3,-3.9666451749499222E-3,-3.9666451749499213E-3,-3.9666451749499213E-3,-3.9666451749499213E-3]
[{"$f":"ROW()","v":3097},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z1329","v":-0.35977599143842021},{"$f":"-Input!AA1329","v":-0.35977599143842021},{"$f":"-Input!AB1329","v":-0.35977599143842021},{"$f":"-Input!AC1329","v":-0.35977599143842015},{"$f":"-Input!AD1329","v":-0.35977599143842015},{"$f":"-IF($D3097=\"Land\",0,IF(AE3040<0,AE3040,IF(AE3021<1,AE3040,MAX(MIN(IF(AE3040>0,(AE3040/AE3021),0),AE3040),0)*AE$9)))","v":0.26411745083397442},0,0,0,0]
[{"$f":"ROW()","v":3100},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,{"$f":"-Input!Z1332","v":0},{"$f":"-Input!AA1332","v":0},{"$f":"-Input!AB1332","v":0},{"$f":"-Input!AC1332","v":0},{"$f":"-Input!AD1332","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3104},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z3087:Z3103)","v":-2.439169807835377},-2.439169807835377,-2.4391698078353774,-2.439169807835377,-2.439169807835377,{"$f":"SUM(AE3087:AE3103)","v":-0.83513100992238176},-1.0727714083269599,-1.0727714083269599,-1.0727714083269602,-1.0727714083269602]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3109},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y$714","v":0}]
[{"$f":"ROW()","v":3112},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!Y$717","v":0}]
[{"$f":"ROW()","v":3115},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!Y$720","v":0}]
[{"$f":"ROW()","v":3117},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!Y$722","v":0}]
[{"$f":"ROW()","v":3123},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y3106:Y3122)","v":0}]
[{"$f":"ROW()","v":3126},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,{"$f":"Y3031+Y3050+Y3069+Y3088 + Y3107","v":1.169741244637583},1.148178285553449,1.1266153264693151,1.1050523673851811,1.0834894083010471,1.0619264492169131,1.0426186955947874,1.0233109419726616,1.0040031883505358,0.98469543472841015,0.96538768110628448]
[{"$f":"ROW()","v":3127},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,{"$f":"Y3032+Y3051+Y3070+Y3089 + Y3108","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3130},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3035+Y3054+Y3073+Y3092 + Y3111","v":1.5093381054330621},1.4712277086528673,1.4331173118726723,1.3950069150924773,1.3568965183122823,1.3187861215320873,1.2811065180597419,1.2434269145873964,1.205747311115051,1.1680677076427055,1.1303881041703601]
[{"$f":"ROW()","v":3135},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3040+Y3059+Y3078+Y3097 + Y3116","v":1.5347625063581265},1.1749865149197063,0.81521052348128609,0.45543453204286588,9.565854060444573E-2,-0.26411745083397442,0,0,0,0,0]
[{"$f":"ROW()","v":3138},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,{"$f":"Y3043+Y3062+Y3081+Y3100 + Y3119","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3141},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,{"$f":"Y3046+Y3065+Y3084+Y3103 + Y3122","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2015 Capex Account [m$\"&Input!$G$43&\"]\"","v":"2015 Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":3149},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,{"$f":"Input!$Y$62","v":60},{"$f":"(AA3149-AA$9)*(AA3149>AB$9)","v":59},58,57,56,55,54,53,52]
[{"$f":"ROW()","v":3150},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,{"$f":"Input!$Y$63","v":40},{"$f":"(AA3150-AA$9)*(AA3150>AB$9)","v":39},38,37,36,35,34,33,32]
[{"$f":"ROW()","v":3153},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,{"$f":"Input!$Y$66","v":25},{"$f":"(AA3153-AA$9)*(AA3153>AB$9)","v":24},23,22,21,20,19,18,17]
[{"$f":"ROW()","v":3156},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,{"$f":"Input!$Y$69","v":5},{"$f":"(AA3156-AA$9)*(AA3156>AB$9)","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":3160},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,{"$f":"Input!$Y$73","v":0},{"$f":"(AA3160-AA$9)*(AA3160>AB$9)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3164},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,{"$f":"Z3259","v":0.52992072198799234},0.45516888037963249,0.38041703877127264,{"$f":"AC3259","v":0.30566519716291279},{"$f":"AD3259","v":0.23091335555455297},{"$f":"AE3259","v":0.22787502192883516},{"$f":"AF3259","v":0.22483668830311734},{"$f":"AG3259","v":0.22179835467739953},{"$f":"AH3259","v":0.21876002105168171}]
[{"$f":"ROW()","v":3167},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,32.045868591755742,31.545769843545653,31.045671095335564,30.545572347125475,30.045473598915386,29.508947284649039,28.972420970382693,28.435894656116346,27.89936834185]
[{"$f":"ROW()","v":3171},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44807234197957285,0.12036055699003662,-0.20735122799949962,-0.53506301298903591,-0.86277479797857215,0,0,0,0]
[{"$f":"ROW()","v":3173},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2136627028954905,1.0397702692155504,0.86587783553561026,0.69198540185567015,0.51809296817573003,0.43174414014644169,0.34539531211715335,0.25904648408786501,0.17269765605857668]
[{"$f":"ROW()","v":3176},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3271","v":0},{"$f":"AA3271","v":0},{"$f":"AB3271","v":0},{"$f":"AC3271","v":0},{"$f":"AD3271","v":0},{"$f":"AE3271","v":0},{"$f":"AF3271","v":0},{"$f":"AG3271","v":0},{"$f":"AH3271","v":0}]
[{"$f":"ROW()","v":3179},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3274","v":0.87337029353929896},0.87337029353929896,0.87337029353929896,0.87337029353929896,0.87337029353929896,0.87337029353929896,0.87337029353929896,0.87337029353929896,0.87337029353929896]
["Capex"]
[{"$f":"ROW()","v":3186},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$696","v":32.045868591755742}]
[{"$f":"ROW()","v":3190},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$700","v":0.44807234197957285}]
[{"$f":"ROW()","v":3193},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$703","v":1.3361999993724942}]
[{"$f":"ROW()","v":3197},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$707","v":0}]
[{"$f":"ROW()","v":3200},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z3183:Z3199)","v":73.534829476168426}]
[{"$f":"ROW()","v":3203},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$713","v":0}]
[{"$f":"ROW()","v":3205},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$715","v":0}]
[{"$f":"ROW()","v":3208},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$718","v":0}]
[{"$f":"ROW()","v":3212},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$722","v":0}]
[{"$f":"ROW()","v":3216},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$726","v":0}]
["Depreciation"]
[{"$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,{"$f":"-Input!AA1359","v":0},{"$f":"-Input!AB1359","v":0},{"$f":"-Input!AC1359","v":0},{"$f":"-Input!AD1359","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3226},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA1362","v":-7.2473201326557907E-2},{"$f":"-Input!AB1362","v":-7.2473201326557893E-2},{"$f":"-Input!AC1362","v":-7.2473201326557893E-2},{"$f":"-Input!AD1362","v":-7.2473201326557893E-2},-6.4051028892768966E-2,-6.4051028892768952E-2,-6.4051028892768952E-2,-6.4051028892768938E-2,-6.4051028892768938E-2]
[{"$f":"ROW()","v":3229},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,{"$f":"-Input!AA1365","v":-1.3500127636382682},{"$f":"-Input!AB1365","v":-1.3500127636382682},{"$f":"-Input!AC1365","v":-1.3500127636382682},{"$f":"-Input!AD1365","v":-1.3500127636382684},-1.1595612112669922,-1.1595612112669922,-1.1595612112669922,-1.1595612112669922,-1.159561211266992]
[{"$f":"ROW()","v":3231},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA1367","v":-0.55151848692399374},{"$f":"-Input!AB1367","v":-0.55151848692399374},{"$f":"-Input!AC1367","v":-0.55151848692399374},{"$f":"-Input!AD1367","v":-0.55151848692399374},{"$f":"-IF($D3231=\"Land\",0,IF(AE3174<0,AE3174,IF(AE3155<1,AE3174,MAX(MIN(IF(AE3174>0,(AE3174/AE3155),0),AE3174),0)*AE$9)))","v":0.86987394832348075},0,0,0,0]
[{"$f":"ROW()","v":3234},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA1370","v":0},{"$f":"-Input!AB1370","v":0},{"$f":"-Input!AC1370","v":0},{"$f":"-Input!AD1370","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3238},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA3221:AA3237)","v":-4.6791748764253693},-4.6791748764253684,-4.6791748764253684,-4.6791748764253693,2.9860054655029384,-1.8736361005472864,-1.8736361005472864,-1.8736361005472864,-1.8736361005472861]
[{"$f":"ROW()","v":3242},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$713","v":0}]
[{"$f":"ROW()","v":3246},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!Z$717","v":0}]
[{"$f":"ROW()","v":3249},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!Z$720","v":0}]
[{"$f":"ROW()","v":3252},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!Z$723","v":0}]
[{"$f":"ROW()","v":3253},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!Z$724","v":0}]
[{"$f":"ROW()","v":3259},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,{"$f":"Z3164+Z3183+Z3202+Z3221 + Z3240","v":0.52992072198799234},0.45516888037963249,0.38041703877127264,0.30566519716291279,0.23091335555455297,0.22787502192883516,0.22483668830311734,0.22179835467739953,0.21876002105168171,0.2157216874259639]
[{"$f":"ROW()","v":3260},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,{"$f":"Z3165+Z3184+Z3203+Z3222 + Z3241","v":1.3991420294528265},1.3782573963457154,1.3573727632386043,1.3364881301314933,1.3156034970243822,1.2921105774346611,1.26861765784494,1.2451247382552189,1.2216318186654977,1.1981388990757766]
[{"$f":"ROW()","v":3264},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3169+Z3188+Z3207+Z3226 + Z3245","v":2.595729845445915},2.5232566441193569,2.4507834427927988,2.3783102414662407,2.3058370401396826,2.2417860112469135,2.1777349823541443,2.1136839534613752,2.049632924568606,1.9855818956758371]
[{"$f":"ROW()","v":3267},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,{"$f":"Z3172+Z3191+Z3210+Z3229 + Z3248","v":29.750836491159912},28.400823727521644,27.050810963883375,25.700798200245107,24.350785436606838,23.191224225339845,22.031663014072851,20.872101802805858,19.712540591538865,18.552979380271871]
[{"$f":"ROW()","v":3272},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,{"$f":"Z3177+Z3196+Z3215+Z3234 + Z3253","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3275},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,{"$f":"Z3180+Z3199+Z3218+Z3237 + Z3256","v":0},0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":3279},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,{"$f":"Input!$Y$58","v":80},{"$f":"(AB3279-AB$9)*(AB3279>AC$9)","v":79},78,77,76,75,74,73]
[{"$f":"ROW()","v":3285},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$64","v":40},{"$f":"(AB3285-AB$9)*(AB3285>AC$9)","v":39},38,37,36,35,34,33]
[{"$f":"ROW()","v":3287},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,{"$f":"Input!$Y$66","v":25},{"$f":"(AB3287-AB$9)*(AB3287>AC$9)","v":24},23,22,21,20,19,18]
[{"$f":"ROW()","v":3290},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,{"$f":"Input!$Y$69","v":5},{"$f":"(AB3290-AB$9)*(AB3290>AC$9)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":3293},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,{"$f":"Input!$Y$72","v":5},{"$f":"(AB3293-AB$9)*(AB3293>AC$9)","v":4},3,2,1,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":3298},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,{"$f":"AA3393","v":2.3771630473952956},2.1687301941282917,1.9602973408612876,{"$f":"AD3393","v":1.7518644875942835},{"$f":"AE3393","v":1.7291130007424096},{"$f":"AF3393","v":1.7063615138905357},{"$f":"AG3393","v":1.6836100270386618},{"$f":"AH3393","v":1.6608585401867879}]
[{"$f":"ROW()","v":3304},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.4948835070945457E-2,-2.9897670141890913E-2,-4.4846505212836368E-2,0,0,0,0]
[{"$f":"ROW()","v":3305},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67634788523590772,0.65936367414969321,0.64237946306347871,0.6253952519772642,0.60849267759950032,0.59159010322173644,0.57468752884397256,0.55778495446620868]
[{"$f":"ROW()","v":3308},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3403","v":2.1512981572960794},{"$f":"AB3403","v":1.9849510030329163},{"$f":"AC3403","v":1.8186038487697531},1.65225669450659,1.4162200238627913,1.1801833532189927,0.94414668257519418,0.70811001193139567]
[{"$f":"ROW()","v":3311},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3406","v":0},0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":3319},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$695","v":0}]
[{"$f":"ROW()","v":3323},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$699","v":0}]
[{"$f":"ROW()","v":3324},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$700","v":0.67634788523590772}]
[{"$f":"ROW()","v":3328},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$704","v":9.6996479018841217}]
[{"$f":"ROW()","v":3331},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$707","v":0}]
[{"$f":"ROW()","v":3334},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,{"$f":"SUM(AA3317:AA3333)","v":84.093096131278671}]
[{"$f":"ROW()","v":3338},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$714","v":0}]
[{"$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":"AA$717","v":0}]
[{"$f":"ROW()","v":3345},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$721","v":-0.20286726621937196}]
[{"$f":"ROW()","v":3349},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$725","v":0}]
[{"$f":"ROW()","v":3352},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$728","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3357},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB1397","v":0},{"$f":"-Input!AC1397","v":0},{"$f":"-Input!AD1397","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3360},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB1400","v":-3.9841385843740119E-2},{"$f":"-Input!AC1400","v":-3.9841385843740119E-2},{"$f":"-Input!AD1400","v":-3.9841385843740119E-2},-0.1056268943029661,-0.1056268943029661,-0.10562689430296611,-0.10562689430296611,-0.10562689430296612]
[{"$f":"ROW()","v":3364},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB1404","v":-0.15161547232864123},{"$f":"-Input!AC1404","v":-0.15161547232864123},{"$f":"-Input!AD1404","v":-0.15161547232864123},-5.7331423716334054E-2,-5.7331423716334061E-2,-5.7331423716334061E-2,-5.7331423716334061E-2,-5.7331423716334061E-2]
[{"$f":"ROW()","v":3367},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,{"$f":"-Input!AB1407","v":0},{"$f":"-Input!AC1407","v":0},{"$f":"-Input!AD1407","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3371},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB1411","v":0},{"$f":"-Input!AC1411","v":0},{"$f":"-Input!AD1411","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3375},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$712","v":0}]
[{"$f":"ROW()","v":3378},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$715","v":0}]
[{"$f":"ROW()","v":3379},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$716","v":0}]
[{"$f":"ROW()","v":3384},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$721","v":0}]
[{"$f":"ROW()","v":3386},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$723","v":0}]
[{"$f":"ROW()","v":3390},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$727","v":0}]
[{"$f":"ROW()","v":3393},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,{"$f":"AA3298+AA3317+AA3336+AA3355 + AA3374","v":2.3771630473952956},2.1687301941282917,1.9602973408612876,1.7518644875942835,1.7291130007424096,1.7063615138905357,1.6836100270386618,1.6608585401867879,1.638107053334914]
[{"$f":"ROW()","v":3397},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,{"$f":"AA3302+AA3321+AA3340+AA3359 + AA3378","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3401},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,{"$f":"AA3306+AA3325+AA3344+AA3363 + AA3382","v":29.999440403298767},28.663038201997239,27.326636000695711,25.990233799394183,24.808859535785356,23.627485272176528,22.446111008567701,21.264736744958874,20.083362481350047]
[{"$f":"ROW()","v":3404},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,{"$f":"AA3309+AA3328+AA3347+AA3366 + AA3385","v":9.6996479018841217},8.2220788076570912,6.7445097134300616,5.2669406192030319,2.633470309601516,0,0,0,0]
[{"$f":"ROW()","v":3405},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,{"$f":"AA3310+AA3329+AA3348+AA3367 + AA3386","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3410},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,{"$f":"SUM(AA3393:AA3409)","v":83.890228865059299},{"$f":"SUM(AB3393:AB3409)","v":79.987612198562388},{"$f":"SUM(AC3393:AC3409)","v":76.084995532065506},{"$f":"SUM(AD3393:AD3409)","v":72.182378865568595},{"$f":"SUM(AE3393:AE3409)","v":67.442713778430985},62.658202186080516,60.507160903331574,58.356119620582632,56.20507833783369]
["Life"]
[{"$f":"ROW()","v":3416},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,{"$f":"Input!$Y$61","v":60},{"$f":"(AC3416-AC$9)*(AC3416>AD$9)","v":59},58,57,56,55,54]
[{"$f":"ROW()","v":3419},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,{"$f":"Input!$Y$64","v":40},{"$f":"(AC3419-AC$9)*(AC3419>AD$9)","v":39},38,37,36,35,34]
[{"$f":"ROW()","v":3423},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$68","v":10},{"$f":"(AC3423-AC$9)*(AC3423>AD$9)","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":3427},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,{"$f":"Input!$Y$72","v":5},{"$f":"(AC3427-AC$9)*(AC3427>AD$9)","v":4},3,2,1,0,0]
[{"$f":"ROW()","v":3430}]
["Opening Asset Value"]
[{"$f":"ROW()","v":3434},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3529","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":3440},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.18451207005505,26.814181341901691,25.443850613748332,24.337596239237534,23.231341864726737,22.12508749021594,21.018833115705142]
[{"$f":"ROW()","v":3442},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3537","v":1.8393850812076968},{"$f":"AC3537","v":1.5497599058367757},1.2601347304658546,1.1026178891576228,0.94510104784939097,0.78758420654115913,0.63006736523292728]
[{"$f":"ROW()","v":3445},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3540","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":3449},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC3432:AC3448)","v":83.883396277914898},{"$f":"SUM(AD3432:AD3448)","v":80.20390729397208},{"$f":"SUM(AE3432:AE3448)","v":76.524418310029262},72.592964739780143,68.417494894179555,64.242025048578981,62.11824017161085]
[{"$f":"ROW()","v":3453},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$695","v":0}]
[{"$f":"ROW()","v":3456},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$698","v":4.7521764358429239}]
[{"$f":"ROW()","v":3457},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$699","v":0.19081859403956711}]
[{"$f":"ROW()","v":3460},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$702","v":1.0467445188382933}]
[{"$f":"ROW()","v":3466},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$708","v":0.42134855911293784}]
[{"$f":"ROW()","v":3468},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,{"$f":"SUM(AB3451:AB3467)","v":84.097000805399063}]
[{"$f":"ROW()","v":3471},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$713","v":0}]
[{"$f":"ROW()","v":3475},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$717","v":0}]
[{"$f":"ROW()","v":3478},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$720","v":0}]
[{"$f":"ROW()","v":3479},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$721","v":-6.3572838320331742E-3}]
[{"$f":"ROW()","v":3483},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$725","v":0}]
[{"$f":"ROW()","v":3486},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$728","v":0}]
[{"$f":"ROW()","v":3490},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AC1434","v":0},{"$f":"-Input!AD1434","v":0},-7.5887540019910207E-3,-7.5887540019910207E-3,-7.5887540019910216E-3,-7.5887540019910224E-3,-7.5887540019910216E-3]
[{"$f":"ROW()","v":3492},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AC1436","v":-0.46115935795599222},{"$f":"-Input!AD1436","v":-0.46115935795599222},-0.51407384298420977,-0.51407384298420977,-0.51407384298420977,-0.51407384298420977,-0.51407384298420977]
[{"$f":"ROW()","v":3497},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AC1441","v":-1.3703307281533605},{"$f":"-Input!AD1441","v":-1.3703307281533605},-1.1062543745107971,-1.1062543745107971,-1.1062543745107969,-1.1062543745107969,-1.1062543745107969]
[{"$f":"ROW()","v":3501},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AC1445","v":0},{"$f":"-Input!AD1445","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3504},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AC1448","v":0},{"$f":"-Input!AD1448","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3505},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AC1449","v":0},{"$f":"-Input!AD1449","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3509},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB$712","v":0}]
[{"$f":"ROW()","v":3512},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!AB$715","v":0}]
[{"$f":"ROW()","v":3516},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!AB$719","v":0}]
[{"$f":"ROW()","v":3519},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!AB$722","v":0}]
[{"$f":"ROW()","v":3522},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!AB$725","v":0}]
[{"$f":"ROW()","v":3527},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,{"$f":"AB3432+AB3451+AB3470+AB3489 + AB3508","v":6.4253685293311262},6.4012583447642069,6.3771481601972875,6.2953898504511683,6.2136315407050491,6.1318732309589299,6.0501149212128107,5.9683566114666915]
[{"$f":"ROW()","v":3530},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,30.738601608996152,30.27744225104016,29.816282893084168,29.302209050099957,28.788135207115747,28.274061364131537,27.759987521147327,27.245913678163117]
[{"$f":"ROW()","v":3531},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3535},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,28.18451207005505,26.814181341901691,25.443850613748332,24.337596239237534,23.231341864726737,22.12508749021594,21.018833115705142,19.912578741194345]
[{"$f":"ROW()","v":3538},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.419639160981534,7.2873470334394721,6.1550549058974102,4.1033699372649401,2.0516849686324701,0,0,0]
[{"$f":"ROW()","v":3542},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,0.42134855911293784,0.42134855911293784,0.42134855911293784,0.42134855911293784,0.42134855911293784,0.42134855911293784,0.42134855911293784,0.42134855911293784]
[{"$f":"\"2018 Capex Account [m$\"&Input!$G$43&\"]\"","v":"2018 Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":3548},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,{"$f":"Input!$Y$59","v":60},{"$f":"(AD3548-AD$9)*(AD3548>AE$9)","v":59},58,57,56,55]
[{"$f":"ROW()","v":3553},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,{"$f":"Input!$Y$64","v":40},{"$f":"(AD3553-AD$9)*(AD3553>AE$9)","v":39},38,37,36,35]
[{"$f":"ROW()","v":3556},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,{"$f":"Input!$Y$67","v":10},{"$f":"(AD3556-AD$9)*(AD3556>AE$9)","v":9},8,7,6,5]
[{"$f":"ROW()","v":3557},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,{"$f":"Input!$Y$68","v":10},{"$f":"(AD3557-AD$9)*(AD3557>AE$9)","v":9},8,7,6,5]
[{"$f":"ROW()","v":3560},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,{"$f":"Input!$Y$71","v":10},{"$f":"(AD3560-AD$9)*(AD3560>AE$9)","v":9},8,7,6,5]
["Opening Asset Value"]
[{"$f":"ROW()","v":3568},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3663","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3571},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,1.4571952693339987,1.4180244064175196,1.3816648062529677,1.3453052060884159,1.308945605923864,1.2725860057593121]
[{"$f":"ROW()","v":3575},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5794385756564506,1.4737865201944014,1.3100324623950235,1.1462784045956456,0.98252434679626766,0.81877028899688975]
[{"$f":"ROW()","v":3578},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,{"$f":"AC3673","v":0},{"$f":"AD3673","v":0},{"$f":"AE3673","v":0},{"$f":"AF3673","v":0},{"$f":"AG3673","v":0},{"$f":"AH3673","v":0}]
[{"$f":"ROW()","v":3582},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3677","v":0.28362224570027628},{"$f":"AD3677","v":0.27893354966858608},0.27463167540487593,0.27032980114116578,0.26602792687745563,0.26172605261374549]
[{"$f":"ROW()","v":3583},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,{"$f":"SUM(AD3566:AD3582)","v":84.895818576204434},{"$f":"SUM(AE3566:AE3582)","v":80.898156937725787},78.029424965785068,75.16069299384435,72.291961021903617,69.423229049962899]
[{"$f":"ROW()","v":3586},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$694","v":0.55611362898520245}]
[{"$f":"ROW()","v":3591},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$699","v":0.66322372238350524}]
[{"$f":"ROW()","v":3594},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$702","v":1.5794385756564506}]
[{"$f":"ROW()","v":3597},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$705","v":0}]
[{"$f":"ROW()","v":3601},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$709","v":0.28362224570027628}]
[{"$f":"ROW()","v":3604},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$712","v":0}]
[{"$f":"ROW()","v":3608},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$716","v":0}]
[{"$f":"ROW()","v":3609},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$717","v":0}]
[{"$f":"ROW()","v":3612},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$720","v":0}]
[{"$f":"ROW()","v":3616},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$724","v":0}]
[{"$f":"ROW()","v":3621},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T3604:T3620)","v":0},{"$f":"SUM(U3604:U3620)","v":0},{"$f":"SUM(V3604:V3620)","v":0},{"$f":"SUM(W3604:W3620)","v":0},{"$f":"SUM(X3604:X3620)","v":0},{"$f":"SUM(Y3604:Y3620)","v":0},0,0,0,-0.51563002248884937,0,0,0,0,0,0]
[{"$f":"ROW()","v":3623},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AD1471","v":-1.4520607225207071E-2},{"$f":"-IF($D3623=\"Land\",0,IF(AE3566<0,AE3566,IF(AE3547<1,AE3566,MAX(MIN(IF(AE3566>0,(AE3566/AE3547),0),AE3566),0)*AE$9)))","v":-6.7878611033070954E-2},-6.7878611033070968E-2,-6.7878611033070968E-2,-6.7878611033070968E-2,-6.7878611033070968E-2]
[{"$f":"ROW()","v":3627},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AD1475","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3630},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AD1478","v":-5.2460444288558825E-4},-0.24171654127173317,-0.24171654127173314,-0.24171654127173314,-0.24171654127173314,-0.24171654127173312]
[{"$f":"ROW()","v":3634},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,{"$f":"-Input!AD1482","v":-0.91263007758026959},-0.44227703271565072,-0.44227703271565072,-0.44227703271565078,-0.44227703271565078,0]
[{"$f":"ROW()","v":3635},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,{"$f":"-Input!AD1483","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3638},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,{"$f":"-Input!AD1486","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3642},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!AC$711","v":0}]
[{"$f":"ROW()","v":3647},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AC$716","v":0}]
[{"$f":"ROW()","v":3649},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AC$718","v":0}]
[{"$f":"ROW()","v":3653},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AC$722","v":0}]
[{"$f":"ROW()","v":3656},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!AC$725","v":0}]
[{"$f":"ROW()","v":3659},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,{"$f":"SUM(AC3642:AC3658)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":3664},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,32.847781439304619,32.385133269825012,31.836232705929671,31.28733214203433,30.738431578138989,30.189531014243649,29.640630450348311]
[{"$f":"ROW()","v":3668},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4274697140404786,9.4269451095975931,9.1852285683258597,8.9435120270541262,8.7017954857823927,8.4600789445106592,8.2183624032389258]
[{"$f":"ROW()","v":3671},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3576+AC3595+AC3614+AC3633 + AC3652","v":2.8422882935061593},1.8891219992867092,1.6792195549215192,1.4693171105563292,1.2594146661911394,1.0495122218259496,0.83960977746075971]
[{"$f":"ROW()","v":3673},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,0,0,0,0,0,0,0]
[{"$f":"\"2019 Capex Account [m$\"&Input!$G$43&\"]\"","v":"2019 Capex Account [m$31/12/2019]"}]
[{"$f":"ROW()","v":3682},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,{"$f":"Input!$Y$59","v":60},{"$f":"(AE3682-AE$9)*(AE3682>AF$9)","v":59},58,57,56]
[{"$f":"ROW()","v":3683},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,{"$f":"Input!$Y$60","v":60},{"$f":"(AE3683-AE$9)*(AE3683>AF$9)","v":59},58,57,56]
[{"$f":"ROW()","v":3686},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,{"$f":"Input!$Y$63","v":40},{"$f":"(AE3686-AE$9)*(AE3686>AF$9)","v":39},38,37,36]
[{"$f":"ROW()","v":3690},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,{"$f":"Input!$Y$67","v":10},{"$f":"(AE3690-AE$9)*(AE3690>AF$9)","v":9},8,7,6]
[{"$f":"ROW()","v":3694},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,{"$f":"Input!$Y$71","v":10},{"$f":"(AE3694-AE$9)*(AE3694>AF$9)","v":9},8,7,6]
[{"$f":"ROW()","v":3697},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,{"$f":"Input!$Y$74","v":65.840005209269265},{"$f":"(AE3697-AE$9)*(AE3697>AF$9)","v":64.840005209269265},63.840005209269265,62.840005209269265,61.840005209269265]
[{"$f":"ROW()","v":3700},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3795","v":2.5528792579685535},{"$f":"AE3795","v":2.5209682672439464},{"$f":"AF3795","v":2.4890572765193393},{"$f":"AG3795","v":2.4571462857947322},{"$f":"AH3795","v":2.425235295070125}]
[{"$f":"ROW()","v":3703},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,26.730256146852188,26.284751877737985,25.839247608623783,25.39374333950958,24.948239070395378]
[{"$f":"ROW()","v":3708},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.371797744737346,30.116925834947853,28.86205392515836,27.607182015368867,26.352310105579374]
[{"$f":"ROW()","v":3709},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48575031520316775,0.43717528368285097,0.38860025216253419,0.34002522064221741,0.29145018912190063]
[{"$f":"ROW()","v":3712},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3807","v":0},{"$f":"AE3807","v":0},{"$f":"AF3807","v":0},{"$f":"AG3807","v":0},{"$f":"AH3807","v":0}]
[{"$f":"ROW()","v":3716},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67879448821921573,0.66848473070838776,0.6581749731975598,0.64786521568673183,0.63755545817590387]
[{"$f":"ROW()","v":3720},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$694","v":0}]
[{"$f":"ROW()","v":3723},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$697","v":0}]
[{"$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,{"$f":"AD$700","v":2.8711714858730173}]
[{"$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,{"$f":"AD$703","v":3.5586303377916222}]
[{"$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,{"$f":"AD$708","v":2.0229949999999999}]
[{"$f":"ROW()","v":3735},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$709","v":0.67879448821921573}]
[{"$f":"ROW()","v":3738},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$712","v":0}]
[{"$f":"ROW()","v":3741},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$715","v":0}]
[{"$f":"ROW()","v":3746},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$720","v":0}]
[{"$f":"ROW()","v":3749},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$723","v":0}]
[{"$f":"ROW()","v":3753},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$727","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3759},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]
[{"$f":"ROW()","v":3761},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":3764},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,-7.1779287146825438E-2,-7.1779287146825438E-2,-7.1779287146825438E-2,-7.1779287146825452E-2,-7.1779287146825452E-2]
[{"$f":"ROW()","v":3767},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3767=\"Land\",0,IF(AE3710<0,AE3710,IF(AE3691<1,AE3710,MAX(MIN(IF(AE3710>0,(AE3710/AE3691),0),AE3710),0)*AE$9)))","v":-0.35586303377916223},-0.35586303377916217,-0.35586303377916217,-0.35586303377916223,-0.35586303377916217]
[{"$f":"ROW()","v":3772},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3779},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AD$714","v":0}]
[{"$f":"ROW()","v":3782},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!AD$717","v":0}]
[{"$f":"ROW()","v":3785},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!AD$720","v":0}]
[{"$f":"ROW()","v":3789},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$724","v":0}]
[{"$f":"ROW()","v":3790},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$725","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":3797},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,0,0,0,0,0,0]
[{"$f":"ROW()","v":3802},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8711714858730173,2.799392198726192,2.7276129115793668,2.6558336244325416,2.5840543372857163,2.5122750501388911]
[{"$f":"ROW()","v":3805},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,{"$f":"AD3710+AD3729+AD3748+AD3767 + AD3786","v":3.5586303377916222},3.2027673040124598,2.8469042702332974,2.4910412364541354,2.135178202674973,1.7793151688958109]
[{"$f":"ROW()","v":3808},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59125753515379575,0.53213178163841612,0.47300602812303655,0.41388027460765697,0.3547545210922774,0.29562876757689782]
[{"$f":"ROW()","v":3811},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67879448821921573,0.66848473070838776,0.6581749731975598,0.64786521568673183,0.63755545817590387,0.6272457006650759]
[{"$f":"ROW()","v":3815},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,{"$f":"Input!$Y$58","v":80},{"$f":"(AF3815-AF$9)*(AF3815>AG$9)","v":79},78,77]
[{"$f":"ROW()","v":3816},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,{"$f":"Input!$Y$59","v":60},{"$f":"(AF3816-AF$9)*(AF3816>AG$9)","v":59},58,57]
[{"$f":"ROW()","v":3820},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,{"$f":"Input!$Y$63","v":40},{"$f":"(AF3820-AF$9)*(AF3820>AG$9)","v":39},38,37]
[{"$f":"ROW()","v":3823},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,{"$f":"Input!$Y$66","v":25},{"$f":"(AF3823-AF$9)*(AF3823>AG$9)","v":24},23,22]
[{"$f":"ROW()","v":3828},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,{"$f":"Input!$Y$71","v":10},{"$f":"(AF3828-AF$9)*(AF3828>AG$9)","v":9},8,7]
[{"$f":"ROW()","v":3831},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,{"$f":"Input!$Y$74","v":65.840005209269265},{"$f":"(AF3831-AF$9)*(AF3831>AG$9)","v":64.840005209269265},63.840005209269265,62.840005209269265]
[{"$f":"ROW()","v":3834},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,{"$f":"AE3929","v":2.7024286227951588},{"$f":"AF3929","v":2.6686482650102192},{"$f":"AG3929","v":2.6348679072252796},{"$f":"AH3929","v":2.60108754944034}]
[{"$f":"ROW()","v":3837},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.694334519650106,40.016095610989268,39.33785670232843,38.659617793667593]
[{"$f":"ROW()","v":3838},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":3841},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8990733378627802,1.8515965044162106,1.8041196709696412,1.7566428375230716]
[{"$f":"ROW()","v":3846},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,{"$f":"AE3941","v":0},{"$f":"AF3941","v":0},{"$f":"AG3941","v":0},{"$f":"AH3941","v":0}]
[{"$f":"ROW()","v":3849},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":3854},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$694","v":0}]
[{"$f":"ROW()","v":3860},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$700","v":1.8990733378627802}]
[{"$f":"ROW()","v":3861},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$701","v":28.054822987470533}]
[{"$f":"ROW()","v":3864},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$704","v":7.3524621444230345}]
[{"$f":"ROW()","v":3867},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$707","v":0}]
[{"$f":"ROW()","v":3872},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$712","v":0}]
[{"$f":"ROW()","v":3875},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$715","v":0}]
[{"$f":"ROW()","v":3878},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$718","v":0}]
[{"$f":"ROW()","v":3882},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$722","v":0}]
[{"$f":"ROW()","v":3884},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$724","v":0}]
[{"$f":"ROW()","v":3887},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$727","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3893},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,0,0,0,0]
[{"$f":"ROW()","v":3897},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6401096757052685E-3,-1.6401096757052685E-3,-1.6401096757052685E-3,-1.6401096757052683E-3]
[{"$f":"ROW()","v":3901},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,-0.3308912183936813,-0.33089121839368135,-0.33089121839368135,-0.33089121839368135]
[{"$f":"ROW()","v":3905},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":3908},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF3891:AF3907)","v":-3.9097485832431573},-3.9097485832431573,-3.9097485832431573,-3.9097485832431569]
[{"$f":"ROW()","v":3910},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AE$711","v":0}]
[{"$f":"ROW()","v":3913},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AE$714","v":0}]
[{"$f":"ROW()","v":3916},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AE$717","v":0}]
[{"$f":"ROW()","v":3919},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AE$720","v":0}]
[{"$f":"ROW()","v":3923},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AE$724","v":0}]
[{"$f":"ROW()","v":3927},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,{"$f":"SUM(AE3910:AE3926)","v":0}]
[{"$f":"ROW()","v":3931},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]
[{"$f":"ROW()","v":3934},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.073781384017102,1.0469368494166744,1.0200923148162468,0.99324778021581928,0.9664032456153917]
[{"$f":"ROW()","v":3937},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,28.054822987470533,26.932630067971711,25.810437148472889,24.688244228974067,23.566051309475245]
[{"$f":"ROW()","v":3940},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3524621444230345,5.8819697155384274,4.4114772866538203,2.9409848577692133,1.4704924288846066]
[{"$f":"ROW()","v":3942},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,1.1942294318150735,1.0748064886335662,0.95538354545205884,0.83596060227055147,0.7165376590890441]
[{"$f":"ROW()","v":3945},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":3949},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,{"$f":"Input!$Y$58","v":80},{"$f":"(AG3949-AG$9)*(AG3949>AH$9)","v":79},78]
[{"$f":"ROW()","v":3953},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$62","v":60},{"$f":"(AG3953-AG$9)*(AG3953>AH$9)","v":59},58]
[{"$f":"ROW()","v":3957},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,{"$f":"Input!$Y$66","v":25},{"$f":"(AG3957-AG$9)*(AG3957>AH$9)","v":24},23]
[{"$f":"ROW()","v":3960},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,{"$f":"Input!$Y$69","v":5},{"$f":"(AG3960-AG$9)*(AG3960>AH$9)","v":4},3]
[{"$f":"ROW()","v":3963},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,{"$f":"Input!$Y$72","v":5},{"$f":"(AG3963-AG$9)*(AG3963>AH$9)","v":4},3]
[{"$f":"ROW()","v":3964},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,{"$f":"Input!$Y$73","v":0},{"$f":"(AG3964-AG$9)*(AG3964>AH$9)","v":0},0]
[{"$f":"ROW()","v":3970},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":3972},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":3975},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,0.35001726840483122,0.34126683669471042,0.33251640498458962]
[{"$f":"ROW()","v":3978},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6814227996348325,4.2132805196713496,3.7451382397078663]
[{"$f":"ROW()","v":3983},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Capex"]
[{"$f":"ROW()","v":3989},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$695","v":0}]
[{"$f":"ROW()","v":3990},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$696","v":33.228406369138234}]
[{"$f":"ROW()","v":3996},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$702","v":0.78768329116063796}]
[{"$f":"ROW()","v":3998},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$704","v":8.5827525488579983}]
[{"$f":"ROW()","v":4001},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$707","v":0}]
[{"$f":"ROW()","v":4004},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF3987:AF4003)","v":81.888090069150692}]
[{"$f":"ROW()","v":4008},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$714","v":0}]
[{"$f":"ROW()","v":4009},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$715","v":0}]
[{"$f":"ROW()","v":4015},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$721","v":0}]
[{"$f":"ROW()","v":4016},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$722","v":0}]
[{"$f":"ROW()","v":4019},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$725","v":0}]
[{"$f":"ROW()","v":4022},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$728","v":0}]
[{"$f":"ROW()","v":4027},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4030},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.8796271140603678E-2,-1.8796271140603678E-2,-1.8796271140603678E-2]
[{"$f":"ROW()","v":4034},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,-7.8768329116063796E-2,-7.8768329116063796E-2,-7.8768329116063796E-2]
[{"$f":"ROW()","v":4035},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.46814227996348323,-0.46814227996348329,-0.46814227996348329]
[{"$f":"ROW()","v":4039},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,0,0,0]
[{"$f":"ROW()","v":4042},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG4025:AG4041)","v":-4.2264141851517998},-4.2264141851517998,-4.2264141851517998]
[{"$f":"ROW()","v":4045},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AF$712","v":0}]
[{"$f":"ROW()","v":4048},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$715","v":0}]
[{"$f":"ROW()","v":4053},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AF$720","v":0}]
[{"$f":"ROW()","v":4056},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!AF$723","v":0}]
[{"$f":"ROW()","v":4060},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AF$727","v":0}]
[{"$f":"ROW()","v":4063},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,{"$f":"AF3968+AF3987+AF4006+AF4025 + AF4044","v":2.7814589251267341},2.7466906885626501,2.7119224519985661,2.6771542154344821]
[{"$f":"ROW()","v":4065},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,0,0,0,0]
[{"$f":"ROW()","v":4068},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75185084562414706,0.73305457448354339,0.71425830334293972,0.69546203220233604]
[{"$f":"ROW()","v":4071},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,28.675729912698653,27.528700716190706,26.381671519682758,25.23464232317481]
[{"$f":"ROW()","v":4075},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":4078},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":4083},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$58","v":80},{"$f":"(AH4083-AH$9)*(AH4083>AI$9)","v":79}]
[{"$f":"ROW()","v":4086},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,{"$f":"Input!$Y$61","v":60},{"$f":"(AH4086-AH$9)*(AH4086>AI$9)","v":59}]
[{"$f":"ROW()","v":4089},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,{"$f":"Input!$Y$64","v":40},{"$f":"(AH4089-AH$9)*(AH4089>AI$9)","v":39}]
[{"$f":"ROW()","v":4091},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,{"$f":"Input!$Y$66","v":25},{"$f":"(AH4091-AH$9)*(AH4091>AI$9)","v":24}]
[{"$f":"ROW()","v":4094},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,{"$f":"Input!$Y$69","v":5},{"$f":"(AH4094-AH$9)*(AH4094>AI$9)","v":4}]
[{"$f":"ROW()","v":4097},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$72","v":5},{"$f":"(AH4097-AH$9)*(AH4097>AI$9)","v":4}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4104},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4108},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7008215002728161E-2,6.5333009627659963E-2]
[{"$f":"ROW()","v":4112},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,1.867154274579494,1.6804388471215446]
[{"$f":"ROW()","v":4115},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4210","v":1.4443769588514226},1.2999392629662803]
[{"$f":"ROW()","v":4116},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4121},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$693","v":4.2211000974327879}]
[{"$f":"ROW()","v":4123},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$695","v":0}]
[{"$f":"ROW()","v":4127},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$699","v":6.7008215002728161E-2}]
[{"$f":"ROW()","v":4130},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$702","v":0.87413431431059885}]
[{"$f":"ROW()","v":4134},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$706","v":1.4443769588514226}]
[{"$f":"ROW()","v":4138},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,{"$f":"SUM(AG4121:AG4137)","v":80.489439651011281}]
[{"$f":"ROW()","v":4141},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$713","v":0}]
[{"$f":"ROW()","v":4142},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$714","v":0}]
[{"$f":"ROW()","v":4145},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$717","v":0}]
[{"$f":"ROW()","v":4151},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$723","v":0}]
[{"$f":"ROW()","v":4153},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$725","v":0}]
[{"$f":"ROW()","v":4156},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$728","v":0}]
[{"$f":"ROW()","v":4160},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4164},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.3999790047115523E-2,-2.3999790047115523E-2]
[{"$f":"ROW()","v":4167},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,-1.2364325555667437,-1.2364325555667437]
[{"$f":"ROW()","v":4168},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.7413431431059882E-2,-8.7413431431059896E-2]
[{"$f":"ROW()","v":4171},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,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4179},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AG$712","v":0}]
[{"$f":"ROW()","v":4182},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AG$715","v":0}]
[{"$f":"ROW()","v":4186},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!AG$719","v":0}]
[{"$f":"ROW()","v":4189},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AG$722","v":0}]
[{"$f":"ROW()","v":4190},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":"-Input!AG$723","v":0}]
[{"$f":"ROW()","v":4194},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!AG$727","v":0}]
[{"$f":"ROW()","v":4197},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,{"$f":"AG4102+AG4121+AG4140+AG4159 + AG4178","v":4.2211000974327879},4.1683363462148781,4.1155725949969684]
[{"$f":"ROW()","v":4201},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]
[{"$f":"ROW()","v":4203},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7008215002728161E-2,6.5333009627659963E-2,6.3657804252591765E-2]
[{"$f":"ROW()","v":4208},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,6.7222013045169202,5.3777610436135364,4.0333207827101525]
[{"$f":"ROW()","v":4212},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"\"2023 Capex Account [m$\"&Input!$G$43&\"]\"","v":"2023 Capex Account [m$31/12/2019]"}]
["Life"]
[{"$f":"ROW()","v":4220},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$61","v":60}]
[{"$f":"ROW()","v":4223},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,{"$f":"Input!$Y$64","v":40}]
[{"$f":"ROW()","v":4227},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,{"$f":"Input!$Y$68","v":10}]
[{"$f":"ROW()","v":4229},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,{"$f":"Input!$Y$70","v":5}]
[{"$f":"ROW()","v":4233},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,{"$f":"Input!$Y$74","v":65.840005209269265}]
[{"$f":"ROW()","v":4234}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4236},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4331","v":2.6182977698253453}]
[{"$f":"ROW()","v":4237},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4238},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,0]
[{"$f":"ROW()","v":4239},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.036518245445905]
[{"$f":"ROW()","v":4240},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]
[{"$f":"ROW()","v":4241},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69823451268933689]
[{"$f":"ROW()","v":4242},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,6.8436746917257735E-2]
[{"$f":"ROW()","v":4243},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10297072033012661]
[{"$f":"ROW()","v":4244},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,31.821305359778354]
[{"$f":"ROW()","v":4245},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87596172100085667]
[{"$f":"ROW()","v":4246},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,2.9662154004893027]
[{"$f":"ROW()","v":4247},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.022477367683293]
[{"$f":"ROW()","v":4248},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,{"$f":"AH4343","v":0}]
[{"$f":"ROW()","v":4249},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,{"$f":"AH4344","v":1.4294105902922791}]
[{"$f":"ROW()","v":4250},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,{"$f":"AH4345","v":0}]
[{"$f":"ROW()","v":4251},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,{"$f":"AH4346","v":0}]
[{"$f":"ROW()","v":4252},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,{"$f":"AH4347","v":0}]
[{"$f":"ROW()","v":4253},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,{"$f":"SUM(AI4236:AI4252)","v":79.63982843445207}]
["Capex"]
[{"$f":"ROW()","v":4255},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$693","v":2.6182977698253453}]
[{"$f":"ROW()","v":4256},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$694","v":0}]
[{"$f":"ROW()","v":4257},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$695","v":0}]
[{"$f":"ROW()","v":4258},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$696","v":34.036518245445905}]
[{"$f":"ROW()","v":4259},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$697","v":0}]
[{"$f":"ROW()","v":4260},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$698","v":0.69823451268933689}]
[{"$f":"ROW()","v":4261},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$699","v":6.8436746917257735E-2}]
[{"$f":"ROW()","v":4262},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$700","v":0.10297072033012661}]
[{"$f":"ROW()","v":4263},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$701","v":31.821305359778354}]
[{"$f":"ROW()","v":4264},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$702","v":0.87596172100085667}]
[{"$f":"ROW()","v":4265},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$703","v":2.9662154004893027}]
[{"$f":"ROW()","v":4266},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$704","v":5.022477367683293}]
[{"$f":"ROW()","v":4267},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$705","v":0}]
[{"$f":"ROW()","v":4268},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$706","v":1.4294105902922791}]
[{"$f":"ROW()","v":4269},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$707","v":0}]
[{"$f":"ROW()","v":4270},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$708","v":0}]
[{"$f":"ROW()","v":4271},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$709","v":0}]
[{"$f":"ROW()","v":4272},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,{"$f":"SUM(AH4255:AH4271)","v":79.63982843445207}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4274},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$712","v":0}]
[{"$f":"ROW()","v":4275},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$713","v":0}]
[{"$f":"ROW()","v":4276},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$714","v":0}]
[{"$f":"ROW()","v":4277},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$715","v":0}]
[{"$f":"ROW()","v":4278},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$716","v":0}]
[{"$f":"ROW()","v":4279},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$717","v":0}]
[{"$f":"ROW()","v":4280},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$718","v":0}]
[{"$f":"ROW()","v":4281},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$719","v":0}]
[{"$f":"ROW()","v":4282},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$720","v":0}]
[{"$f":"ROW()","v":4283},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$721","v":0}]
[{"$f":"ROW()","v":4284},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$722","v":0}]
[{"$f":"ROW()","v":4285},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$723","v":0}]
[{"$f":"ROW()","v":4286},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$724","v":0}]
[{"$f":"ROW()","v":4287},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$725","v":0}]
[{"$f":"ROW()","v":4288},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$726","v":0}]
[{"$f":"ROW()","v":4289},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$727","v":0}]
[{"$f":"ROW()","v":4290},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$728","v":0}]
[{"$f":"ROW()","v":4291},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4274:T4290)","v":0},{"$f":"SUM(U4274:U4290)","v":0},{"$f":"SUM(V4274:V4290)","v":0},{"$f":"SUM(W4274:W4290)","v":0},{"$f":"SUM(X4274:X4290)","v":0},{"$f":"SUM(Y4274:Y4290)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AH4274:AH4290)","v":0},0]
["Depreciation"]
[{"$f":"ROW()","v":4293},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,{"$f":"-IF($D4293=\"Land\",0,IF(AI4236<0,AI4236,IF(AI4217<1,AI4236,MAX(MIN(IF(AI4236>0,(AI4236/AI4217),0),AI4236),0)*AI$9)))","v":-3.2728722122816814E-2}]
[{"$f":"ROW()","v":4294},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]
[{"$f":"ROW()","v":4295},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4296},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,-0.5672753040907651]
[{"$f":"ROW()","v":4297},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4298},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,-1.7455862817233422E-2]
[{"$f":"ROW()","v":4299},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7109186729314433E-3]
[{"$f":"ROW()","v":4300},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,-2.5742680082531653E-3]
[{"$f":"ROW()","v":4301},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2728522143911341]
[{"$f":"ROW()","v":4302},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,-8.7596172100085662E-2]
[{"$f":"ROW()","v":4303},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.29662154004893027]
[{"$f":"ROW()","v":4304},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,-1.0044954735366587]
[{"$f":"ROW()","v":4305},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4306},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,-0.14294105902922791]
[{"$f":"ROW()","v":4307},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4308},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]
[{"$f":"ROW()","v":4309},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4310},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,{"$f":"SUM(AI4293:AI4309)","v":-3.4262515348180367}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4312},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH$711","v":0}]
[{"$f":"ROW()","v":4313},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$712","v":0}]
[{"$f":"ROW()","v":4314},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH$713","v":0}]
[{"$f":"ROW()","v":4315},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!AH$714","v":0}]
[{"$f":"ROW()","v":4316},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH$715","v":0}]
[{"$f":"ROW()","v":4317},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH$716","v":0}]
[{"$f":"ROW()","v":4318},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$717","v":0}]
[{"$f":"ROW()","v":4319},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH$718","v":0}]
[{"$f":"ROW()","v":4320},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$719","v":0}]
[{"$f":"ROW()","v":4321},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!AH$720","v":0}]
[{"$f":"ROW()","v":4322},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH$721","v":0}]
[{"$f":"ROW()","v":4323},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$722","v":0}]
[{"$f":"ROW()","v":4324},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!AH$723","v":0}]
[{"$f":"ROW()","v":4325},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH$724","v":0}]
[{"$f":"ROW()","v":4326},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH$725","v":0}]
[{"$f":"ROW()","v":4327},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH$726","v":0}]
[{"$f":"ROW()","v":4328},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$727","v":0}]
[{"$f":"ROW()","v":4329},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,{"$f":"SUM(AH4312:AH4328)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4331},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,{"$f":"AH4236+AH4255+AH4274+AH4293 + AH4312","v":2.6182977698253453},2.5855690477025286]
[{"$f":"ROW()","v":4332},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4333},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4334},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.036518245445905,33.469242941355141]
[{"$f":"ROW()","v":4335},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4336},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,0.69823451268933689,0.68077864987210346]
[{"$f":"ROW()","v":4337},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8436746917257735E-2,6.6725828244326296E-2]
[{"$f":"ROW()","v":4338},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10297072033012661,0.10039645232187344]
[{"$f":"ROW()","v":4339},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.821305359778354,30.548453145387221]
[{"$f":"ROW()","v":4340},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,0.87596172100085667,0.78836554890077104]
[{"$f":"ROW()","v":4341},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9662154004893027,2.6695938604403722]
[{"$f":"ROW()","v":4342},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,5.022477367683293,4.0179818941466348]
[{"$f":"ROW()","v":4343},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4344},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,1.4294105902922791,1.2864695312630512]
[{"$f":"ROW()","v":4345},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4346},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,0,0]
[{"$f":"ROW()","v":4347},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4348},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,{"$f":"SUM(AH4331:AH4347)","v":79.63982843445207},76.213576899634006]
[{"$f":"\"2024 Capex Account [m$\"&Input!$G$43&\"]\"","v":"2024 Capex Account [m$31/12/2019]"}]
["Life"]
[{"$f":"ROW()","v":4351},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4352},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4353},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4354},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4355},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4356},null,null,"Regulators"]
[{"$f":"ROW()","v":4357},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4358},null,null,"Buildings"]
[{"$f":"ROW()","v":4359},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4360},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4361},null,null,"Vehicle"]
[{"$f":"ROW()","v":4362},null,null,"Information Technology"]
[{"$f":"ROW()","v":4363},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":4364},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4365},null,null,"FRC"]
[{"$f":"ROW()","v":4366},null,null,"Land"]
[{"$f":"ROW()","v":4367},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4368}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4370},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4371},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4372},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4373},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4374},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4375},null,null,"Regulators"]
[{"$f":"ROW()","v":4376},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4377},null,null,"Buildings"]
[{"$f":"ROW()","v":4378},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4379},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4380},null,null,"Vehicle"]
[{"$f":"ROW()","v":4381},null,null,"Information Technology"]
[{"$f":"ROW()","v":4382},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":4383},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4384},null,null,"FRC"]
[{"$f":"ROW()","v":4385},null,null,"Land"]
[{"$f":"ROW()","v":4386},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4387},null,null,"Total"]
["Capex"]
[{"$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$693","v":0.54446437822544691}]
[{"$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$694","v":0}]
[{"$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$695","v":0}]
[{"$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$696","v":34.543824798181042}]
[{"$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$697","v":0}]
[{"$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$698","v":0.38080680641342995}]
[{"$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$699","v":6.8909432363161507E-2}]
[{"$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$700","v":0.10325301699698354}]
[{"$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$701","v":32.33244101920274}]
[{"$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$702","v":0.87596172100085667}]
[{"$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$703","v":3.1059751397820619}]
[{"$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$704","v":7.5889447541770831}]
[{"$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$705","v":0}]
[{"$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$706","v":1.4942032367419731}]
[{"$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$707","v":0}]
[{"$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$708","v":0}]
[{"$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$709","v":0}]
[{"$f":"ROW()","v":4406},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,{"$f":"SUM(AI4389:AI4405)","v":81.038784303084768}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4408},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$712","v":0}]
[{"$f":"ROW()","v":4409},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$713","v":0}]
[{"$f":"ROW()","v":4410},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$714","v":0}]
[{"$f":"ROW()","v":4411},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$715","v":0}]
[{"$f":"ROW()","v":4412},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$716","v":0}]
[{"$f":"ROW()","v":4413},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$717","v":0}]
[{"$f":"ROW()","v":4414},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$718","v":0}]
[{"$f":"ROW()","v":4415},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$719","v":0}]
[{"$f":"ROW()","v":4416},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$720","v":0}]
[{"$f":"ROW()","v":4417},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$721","v":0}]
[{"$f":"ROW()","v":4418},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$722","v":0}]
[{"$f":"ROW()","v":4419},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$723","v":0}]
[{"$f":"ROW()","v":4420},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$724","v":0}]
[{"$f":"ROW()","v":4421},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$725","v":0}]
[{"$f":"ROW()","v":4422},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$726","v":0}]
[{"$f":"ROW()","v":4423},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$727","v":0}]
[{"$f":"ROW()","v":4424},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$728","v":0}]
[{"$f":"ROW()","v":4425},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4408:T4424)","v":0},{"$f":"SUM(U4408:U4424)","v":0},{"$f":"SUM(V4408:V4424)","v":0},{"$f":"SUM(W4408:W4424)","v":0},{"$f":"SUM(X4408:X4424)","v":0},{"$f":"SUM(Y4408:Y4424)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI4408:AI4424)","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4427},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4428},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4429},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4430},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4431},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4432},null,null,"Regulators"]
[{"$f":"ROW()","v":4433},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4434},null,null,"Buildings"]
[{"$f":"ROW()","v":4435},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4436},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4437},null,null,"Vehicle"]
[{"$f":"ROW()","v":4438},null,null,"Information Technology"]
[{"$f":"ROW()","v":4439},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":4440},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4441},null,null,"FRC"]
[{"$f":"ROW()","v":4442},null,null,"Land"]
[{"$f":"ROW()","v":4443},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4444},null,null,"Total"]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4446},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!AI$711","v":0}]
[{"$f":"ROW()","v":4447},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$712","v":0}]
[{"$f":"ROW()","v":4448},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AI$713","v":0}]
[{"$f":"ROW()","v":4449},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AI$714","v":0}]
[{"$f":"ROW()","v":4450},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$715","v":0}]
[{"$f":"ROW()","v":4451},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!AI$716","v":0}]
[{"$f":"ROW()","v":4452},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AI$717","v":0}]
[{"$f":"ROW()","v":4453},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AI$718","v":0}]
[{"$f":"ROW()","v":4454},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!AI$719","v":0}]
[{"$f":"ROW()","v":4455},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$720","v":0}]
[{"$f":"ROW()","v":4456},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$721","v":0}]
[{"$f":"ROW()","v":4457},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AI$722","v":0}]
[{"$f":"ROW()","v":4458},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!AI$723","v":0}]
[{"$f":"ROW()","v":4459},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!AI$724","v":0}]
[{"$f":"ROW()","v":4460},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!AI$725","v":0}]
[{"$f":"ROW()","v":4461},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$726","v":0}]
[{"$f":"ROW()","v":4462},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AI$727","v":0}]
[{"$f":"ROW()","v":4463},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,{"$f":"SUM(AI4446:AI4462)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4465},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,{"$f":"AI4370+AI4389+AI4408+AI4427 + AI4446","v":0.54446437822544691}]
[{"$f":"ROW()","v":4466},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]
[{"$f":"ROW()","v":4467},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4468},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,34.543824798181042]
[{"$f":"ROW()","v":4469},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4470},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,0.38080680641342995]
[{"$f":"ROW()","v":4471},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8909432363161507E-2]
[{"$f":"ROW()","v":4472},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,0.10325301699698354]
[{"$f":"ROW()","v":4473},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.33244101920274]
[{"$f":"ROW()","v":4474},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,0.87596172100085667]
[{"$f":"ROW()","v":4475},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1059751397820619]
[{"$f":"ROW()","v":4476},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,7.5889447541770831]
[{"$f":"ROW()","v":4477},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4478},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,1.4942032367419731]
[{"$f":"ROW()","v":4479},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4480},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]
[{"$f":"ROW()","v":4481},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4482},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(AI4465:AI4481)","v":81.038784303084768}]

{"sheet":"Tax_Asset","index":11,"n_rows":4482,"n_cols":35,"rows_kept":2250,"cut":true,"hidden":false,"merged":[[10,9,10,13],[10,14,10,18],[10,19,10,23],[10,24,10,29],[3,19,3,23],[3,24,3,29],[3,9,3,13],[3,14,3,18]],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Final Decision, November 2019"}]
["Tax Asset Account [m$ 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,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4]
["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},{"$f":"T6+1","v":2011},2012,2013,2014,2014,2015,2016,2017,2018,{"$f":"AC6+1","v":2019},{"$f":"AD6+1","v":2020},{"$f":"AE6+1","v":2021},{"$f":"AF6+1","v":2022},{"$f":"AG6+1","v":2023},{"$f":"AH6+1","v":2024}]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 6","7 to 6","7 to 6","7 to 6","7 to 6","7 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Days",null,null,null,null,null,null,null,{"$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!U8","v":365},{"$f":"Input!V8","v":366},{"$f":"Input!W8","v":365},{"$f":"Input!X8","v":365},{"$f":"Input!Y8","v":184},{"$f":"Input!Z8","v":365},{"$f":"Input!AA8","v":366},{"$f":"Input!AB8","v":365},{"$f":"Input!AC8","v":365},{"$f":"Input!AD8","v":365},{"$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}]
["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},{"$f":"Input!U9","v":1},{"$f":"Input!V9","v":1},{"$f":"Input!W9","v":1},{"$f":"Input!X9","v":1},{"$f":"ROUND(Input!Y9,2)","v":0.5},{"$f":"Input!Z9","v":1},{"$f":"Input!AA9","v":1},{"$f":"Input!AB9","v":1},{"$f":"Input!AC9","v":1},{"$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},{"$f":"Input!AI9","v":1}]
["Financial Parameters"]
[{"$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,null,null,"AA5"]
[{"$f":"ROW()","v":12},null,null,{"$f":"\"Inflation Factor (convert to real \"&Input!$G$43&\" $)\"","v":"Inflation Factor (convert to real 31/12/2019 $)"},null,null,null,null,{"$f":"Input!I$43","v":1.6716481985294278},{"$f":"Input!J$43","v":1.579981275228499},{"$f":"Input!K$43","v":1.5321384153434412},{"$f":"Input!L$43","v":1.4871078239247451},{"$f":"Input!M$43","v":1.4527418868172404},{"$f":"Input!N$43","v":1.4160514773890918},{"$f":"Input!O$43","v":1.3775002751494154},{"$f":"Input!P$43","v":1.3340935140675367},{"$f":"Input!Q$43","v":1.2957622825577888},{"$f":"Input!R$43","v":1.2497080809488073},{"$f":"Input!S$43","v":1.2239028993362948},{"$f":"Input!T$43","v":1.2054127916182569},{"$f":"Input!U$43","v":1.163497147714537},{"$f":"Input!V$43","v":1.1499531121812747},{"$f":"Input!W$43","v":1.1231059578112841},{"$f":"Input!X$43","v":1.0902293905854579},{"$f":"Input!Y$43","v":1.0830702857692307},{"$f":"Input!Z$43","v":1.0650857238284133},{"$f":"Input!AA$43","v":1.0495935678454544},{"$f":"Input!AB$43","v":1.0299312440945585},{"$f":"Input!AC$43","v":1.0118781109815951},{"$f":"Input!AD$43","v":1},{"$f":"Input!AE$43","v":0.9887284951552302},{"$f":"Input!AF$43","v":0.97758403713192621},{"$f":"Input!AG$43","v":0.96656519392122431},{"$f":"Input!AH$43","v":0.95567054965515541},{"$f":"Input!AI$43","v":0.94489870442471358}]
[{"$f":"ROW()","v":13},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$43& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,null,null,null,{"$f":"Input!I$44","v":0.59821199273849246},{"$f":"Input!J$44","v":0.63291889320357841},{"$f":"Input!K$44","v":0.65268254485730781},{"$f":"Input!L$44","v":0.67244619651103721},{"$f":"Input!M$44","v":0.68835352589086818},{"$f":"Input!N$44","v":0.70618901640764831},{"$f":"Input!O$44","v":0.7259526680613777},{"$f":"Input!P$44","v":0.74957264198900553},{"$f":"Input!Q$44","v":0.77174649506392135},{"$f":"Input!R$44","v":0.80018687183392212},{"$f":"Input!S$44","v":0.81705828178222784},{"$f":"Input!T$44","v":0.82959132917239753},{"$f":"Input!U$44","v":0.85947782679511053},{"$f":"Input!V$44","v":0.86960067276409392},{"$f":"Input!W$44","v":0.89038793984211984},{"$f":"Input!X$44","v":0.91723815981790369},{"$f":"Input!Y$44","v":0.92330111271566129},{"$f":"Input!Z$44","v":0.93889156302418086},{"$f":"Input!AA$44","v":0.95274974107619836},{"$f":"Input!AB$44","v":0.97093859976947117},{"$f":"Input!AC$44","v":0.98826132233449293},{"$f":"Input!AD$44","v":1},{"$f":"Input!AE$44","v":1.0114000000000001},{"$f":"Input!AF$44","v":1.0229299600000001},{"$f":"Input!AG$44","v":1.0345913615440001},{"$f":"Input!AH$44","v":1.0463857030656019},{"$f":"Input!AI$44","v":1.0583145000805498}]
["Summary of Capital Base"]
[{"$f":"ROW()","v":15},null,null,"Opening Value",null,null,null,null,null,{"$f":"J27","v":308.34507599},{"$f":"J24","v":312.75507427032011},313.32204254669034,319.9896642230662,328.86687907536509,{"$f":"N24","v":340.89748002848563},{"$f":"O24","v":341.14917735984494},346.42373451103401,353.42662966680217,361.6937549437144,{"$f":"S24","v":377.66965682746724},{"$f":"T24","v":390.82829744657357},397.68231204186321,399.39975088024619,438.96582757457224,{"$f":"X24","v":467.16880399918512},483.18623946174074,503.44171243671866,531.16633499334603,559.88244418627869,591.11063557131149,{"$f":"AD24","v":614.48188644500681},{"$f":"AE24","v":643.5769267451758},{"$f":"AF24","v":664.7524632877994},{"$f":"AG24","v":683.60668149293383},{"$f":"AH24","v":700.05015628676244}]
[{"$f":"ROW()","v":16},null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)"]
[{"$f":"ROW()","v":17},null,null,"Capex",null,null,null,null,null,{"$f":"J47","v":12.557989915784889},17.768426465171441,24.779864509867394,28.193717012738851,33.51986673365581,{"$f":"O47","v":24.458767147199993},{"$f":"P47","v":30.42817248459999},32.925599923391161,34.774588731742966,42.433659726435714,25.045259285475751,38.809177634956399,36.703756873852512,76.971122147581582,70.290954026706501,{"$f":"Y47","v":39.073846875386899},69.041230983596378,80.119675565371622,81.653024206806251,84.408831134649205,78.840826521924555,{"$f":"AE47","v":88.126652278267287},83.765780698912749,83.273678958453402,83.333977868408027,85.764520496854686]
[{"$f":"ROW()","v":18},null,null,"Vines (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S38","v":0.57982299999999998}]
[{"$f":"ROW()","v":19},null,null,"West Net (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T44","v":3.0017562767640142}]
[{"$f":"ROW()","v":20},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"J29+J36+J42+J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.9219401413214464E-2,-1.452147058496381E-2,-0.19328173536334284,-0.20739688081989585,-0.50957720786019456,0,0,0,0,0,0]
[{"$f":"ROW()","v":21},null,null,"Depreciation (including Depreciation per tariff variation)",null,null,null,null,null,{"$f":"J30+J37+J43+J48","v":-8.1479916354647877},-17.201458188801226,-18.112242833491496,-19.31650216043996,-21.489265780535266,-24.207069815840654,-25.153615333410947,-25.922704767622999,-26.507463454830777,-27.037580842682861,-14.888374943133439,-31.955163039666708,-34.986318035469559,-37.405045453255525,-42.08797760209363,-23.017192011418054,-48.771236538033421,-52.201771273380871,-52.729518133053574,-52.6710625417562,-55.469575648229281,-59.031611978098304,-62.590244156289124,-64.419460753318916,-66.890503074579485,-69.709261774471003]
[{"$f":"ROW()","v":22}]
[{"$f":"ROW()","v":23},null,null,"Over Depreciation",null,null,null,null,null,{"$f":"J205","v":0},0,0,0,{"$f":"N205","v":0},{"$f":"O205","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},null,null,"Closing Value",null,null,null,null,{"$f":"I32+I52","v":0},{"$f":"SUM(J15:J23)","v":312.75507427032011},313.32204254669034,319.9896642230662,328.86687907536509,340.89748002848563,341.14917735984494,346.42373451103401,353.42662966680217,361.6937549437144,377.66965682746724,390.82829744657357,397.68231204186321,399.39975088024619,438.96582757457224,467.16880399918512,483.18623946174074,503.44171243671866,531.16633499334603,559.88244418627869,591.11063557131149,614.48188644500681,643.5769267451758,664.7524632877994,683.60668149293383,700.05015628676244,716.10541500914621]
["Initial Asset, Vines and Westnet"]
[{"$f":"ROW()","v":26},null," ICB Account"]
[{"$f":"ROW()","v":27},null,null,"Opening Value",null,null,null,null,null,{"$f":"J227","v":308.34507599},{"$f":"K227","v":300.19708435453521},283.90110108360545,267.60511781267553,251.57416911666667,235.29070898368352,219.00508597852067,202.74638037008947,186.50359457798848,170.27328758689748,154.04448991985055,145.93067503612562,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,72.908340259743738,56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,16.111827480727214,10.768305689474822,5.5019896031694131,2.2904871523185117,1.3947430917070207]
[{"$f":"ROW()","v":28},null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)",null,null,null,null,null,{"$f":"J228","v":0},{"$f":"K228","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]
[{"$f":"ROW()","v":29},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"J230","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]
[{"$f":"ROW()","v":30},null,null,"Depreciation",null,null,null,null,null,{"$f":"J229","v":-8.1479916354647877},{"$f":"K229","v":-16.295983270929753},-16.295983270929934,-16.03094869600886,-16.283460132983148,-16.285623005162837,-16.258705608431189,-16.242785792100996,-16.230306991091012,-16.228797667046933,-8.1138148837249275,-16.227374613270118,-16.22737460184139,-16.227374601841479,-16.227091331235453,-8.1131196281934379,-16.226239256386876,-16.22623925638695,-11.789228662056134,-6.6389067111153226,-5.9158988930712493,-5.3435217912523933,-5.2663160863054088,-3.2115024508509014,-0.89574406061149114,-0.51264534591824307]
[{"$f":"ROW()","v":31},null,null,"Over Depreciation",null,null,null,null,null,{"$f":"J365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,"Closing Value",null,null,null,null,null,{"$f":"SUM(J27:J31)","v":300.19708435453521},283.90110108360545,267.60511781267553,251.57416911666667,235.29070898368352,219.00508597852067,202.74638037008947,186.50359457798848,170.27328758689748,154.04448991985055,145.93067503612562,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,72.908340259743738,56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,16.111827480727214,10.768305689474822,5.5019896031694131,2.2904871523185117,1.3947430917070207,0.88209774578877764]
[{"$f":"ROW()","v":33},null,"Vines Asset Account"]
[{"$f":"ROW()","v":34},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S38","v":0.57982299999999998},0.53935743614995213,0.45842630844985643,0.37749518074976074,0.29656405304966504,0.22126728479657395,0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,{"$f":"AC38","v":1.5543569593147899E-2},{"$f":"AD38","v":0},{"$f":"AE38","v":0},{"$f":"AF38","v":0},{"$f":"AG38","v":0},{"$f":"AH38","v":0}]
[{"$f":"ROW()","v":35},null,null,"Assets rolled into asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S442","v":0.57982299999999998},{"$f":"T442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T480","v":-4.0465563850047855E-2},-8.0931127700095695E-2,-8.0931127700095709E-2,-8.0931127700095695E-2,-7.529676825309109E-2,-2.2858190578158449E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,{"$f":"AD480","v":-1.5543569593147899E-2},{"$f":"AE480","v":0},0,0,0,{"$f":"AI480","v":0}]
[{"$f":"ROW()","v":38},null,null,"Closing Value (Asset Added as at 31/12/2009)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S34:S37)","v":0.57982299999999998},0.53935743614995213,0.45842630844985643,0.37749518074976074,0.29656405304966504,0.22126728479657395,0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},null,"West Net Energy Asset Account"]
[{"$f":"ROW()","v":40},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T44","v":3.0017562767640142},2.4822576965529577,1.9627591163419014,1.4629912007654962,0.98476328265927926,0.74564932360617076,0.26742140549995386,1.0600123736610345E-2,1.0222879195441592E-2,{"$f":"AC44","v":9.8456346542728397E-3},{"$f":"AD44","v":9.468390113104087E-3},{"$f":"AE44","v":9.0911455719353343E-3},{"$f":"AF44","v":8.7139010307665816E-3},{"$f":"AG44","v":8.3366564895978289E-3},{"$f":"AH44","v":7.9594119484290762E-3}]
[{"$f":"ROW()","v":41},null,null,"Assets rolled into asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T576","v":3.0017562767640142},{"$f":"U576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U614","v":-0.51949858021105644},-0.51949858021105633,-0.49976791557640521,-0.4782279181062169,-0.23911395905310848,-0.4782279181062169,-0.25682128176334351,-3.7724454116875206E-4,-3.77244541168752E-4,{"$f":"AD614","v":-3.77244541168752E-4},{"$f":"AE614","v":-3.7724454116875195E-4},-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,{"$f":"AI614","v":-3.7724454116875184E-4}]
[{"$f":"ROW()","v":44},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,{"$f":"SUM(T40:T43)","v":3.0017562767640142},2.4822576965529577,1.9627591163419014,1.4629912007654962,0.98476328265927926,0.74564932360617076,0.26742140549995386,1.0600123736610345E-2,1.0222879195441592E-2,9.8456346542728397E-3,9.468390113104087E-3,9.0911455719353343E-3,8.7139010307665816E-3,8.3366564895978289E-3,7.9594119484290762E-3,7.5821674072603243E-3]
["Capex Account "]
[{"$f":"ROW()","v":46},null,null,"Opening Value",null,null,null,null,null,{"$f":"I52","v":0},{"$f":"J52","v":12.557989915784889},29.420941463084858,52.384546410390691,77.292709958698438,105.60677104480213,122.1440913813243,143.67735414094454,166.92303508881369,191.42046735681689,223.04534390761665,241.35650869753397,265.03832761400497,283.58357076214048,339.95772110158453,384.94131354379215,409.33384078417248,446.33949731479993,490.5928967907339,531.14432827142025,569.05751999326583,598.36059057416662,632.79952991012919,659.24175978359938,681.30785768412591,698.64745378310715]
[{"$f":"ROW()","v":47},null,null,"Capex",null,null,null,null,null,{"$f":"J710","v":12.557989915784889},{"$f":"K710","v":17.768426465171441},24.779864509867394,28.193717012738851,33.51986673365581,24.458767147199993,30.42817248459999,32.925599923391161,34.774588731742966,42.433659726435714,25.045259285475751,38.809177634956399,36.703756873852512,76.971122147581582,70.290954026706501,39.073846875386899,69.041230983596378,80.119675565371622,81.653024206806251,84.408831134649205,78.840826521924555,{"$f":"AE710","v":88.126652278267287},83.765780698912749,83.273678958453402,83.333977868408027,85.764520496854686]
[{"$f":"ROW()","v":48},null,null,"Depreciation (including Depreciation per tariff variation)",null,null,null,null,null,{"$f":"J748+J767","v":0},-0.9054749178714725,-1.8162595625615625,-3.2855534644310982,-5.2058056475521175,-7.921446810677816,-8.8949097249797582,-9.6799189755220034,-10.277156463739765,-10.808783175635927,-6.7340944955584616,-15.127358718485436,-18.158513725717015,-20.596971808137543,-25.307361584498871,-14.642100233593348,-32.021052982384013,-35.672994354074255,-40.894195845299954,-45.986062204943394,-49.537755941023711,-53.687712942304742,-57.323550825442545,-61.207581057926845,-65.994381769426823,-69.196239184011588]
[{"$f":"ROW()","v":49},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"J729","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.9219401413214464E-2,-1.452147058496381E-2,-0.19328173536334284,-0.20739688081989585,-0.50957720786019456,0,0,0,0,0,0]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,"Over depreciation",null,null,null,null,null,{"$f":"J786","v":0},0,0,0,{"$f":"N786","v":0},{"$f":"O786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,"Closing Value",null,null,null,null,{"$f":"I805","v":0},{"$f":"SUM(J46:J51)","v":12.557989915784889},{"$f":"SUM(K46:K51)","v":29.420941463084858},52.384546410390691,77.292709958698438,105.60677104480213,122.1440913813243,143.67735414094454,166.92303508881369,191.42046735681689,223.04534390761665,241.35650869753397,265.03832761400497,283.58357076214048,339.95772110158453,384.94131354379215,409.33384078417248,446.33949731479993,490.5928967907339,531.14432827142025,569.05751999326583,598.36059057416662,632.79952991012919,659.24175978359938,681.30785768412591,698.64745378310715,715.21573509595032]
["Tax Assets Account [m$ nominal]"]
["Opening Asset Value -- by asset class"]
[{"$f":"ROW()","v":55},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":56},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":57},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":58},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":59},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":60},null,null,"Regulators"]
[{"$f":"ROW()","v":61},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":62},null,null,"Buildings"]
[{"$f":"ROW()","v":63},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":64},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":65},null,null,"Vehicle"]
[{"$f":"ROW()","v":66},null,null,"Information Technology"]
[{"$f":"ROW()","v":67},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":68},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":69},null,null,"FRC"]
[{"$f":"ROW()","v":70},null,null,"Land"]
[{"$f":"ROW()","v":71},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":72},null,null,"Total"]
["Adjustments to Opening Asset Value 1 January 2005 ICB Account, Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":74},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":75},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":76},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":77},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":78},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":79},null,null,"Regulators"]
[{"$f":"ROW()","v":80},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":81},null,null,"Buildings"]
[{"$f":"ROW()","v":82},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":83},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":84},null,null,"Vehicle"]
[{"$f":"ROW()","v":85},null,null,"Information Technology"]
[{"$f":"ROW()","v":86},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":87},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":88},null,null,"FRC"]
[{"$f":"ROW()","v":89},null,null,"Land"]
[{"$f":"ROW()","v":90},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":91},null,null,"Total"]
["Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":93},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":94},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":95},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":96},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":97},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":98},null,null,"Regulators"]
[{"$f":"ROW()","v":99},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":100},null,null,"Buildings"]
[{"$f":"ROW()","v":101},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":102},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":103},null,null,"Vehicle"]
[{"$f":"ROW()","v":104},null,null,"Information Technology"]
[{"$f":"ROW()","v":105},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":106},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":107},null,null,"FRC"]
[{"$f":"ROW()","v":108},null,null,"Land"]
[{"$f":"ROW()","v":109},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":110},null,null,"Total"]
["Capex"]
[{"$f":"ROW()","v":112},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":113},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":114},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":115},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":116},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":117},null,null,"Regulators"]
[{"$f":"ROW()","v":118},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":119},null,null,"Buildings"]
[{"$f":"ROW()","v":120},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":121},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":122},null,null,"Vehicle"]
[{"$f":"ROW()","v":123},null,null,"Information Technology"]
[{"$f":"ROW()","v":124},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":125},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":126},null,null,"FRC"]
[{"$f":"ROW()","v":127},null,null,"Land"]
[{"$f":"ROW()","v":128},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":129},null,null,"Total"]
["Redundant Assets, Asset Disposal & Asset Addition"]
[{"$f":"ROW()","v":131},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":132},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":133},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":134},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":135},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":136},null,null,"Regulators"]
[{"$f":"ROW()","v":137},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":138},null,null,"Buildings"]
[{"$f":"ROW()","v":139},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":140},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":141},null,null,"Vehicle"]
[{"$f":"ROW()","v":142},null,null,"Information Technology"]
[{"$f":"ROW()","v":143},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":144},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":145},null,null,"FRC"]
[{"$f":"ROW()","v":146},null,null,"Land"]
[{"$f":"ROW()","v":147},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":148},null,null,"Total"]
["Depreciation"]
[{"$f":"ROW()","v":150},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":151},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":152},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":153},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":154},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":155},null,null,"Regulators"]
[{"$f":"ROW()","v":156},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":157},null,null,"Buildings"]
[{"$f":"ROW()","v":158},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":159},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":160},null,null,"Vehicle"]
[{"$f":"ROW()","v":161},null,null,"Information Technology"]
[{"$f":"ROW()","v":162},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":163},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":164},null,null,"FRC"]
[{"$f":"ROW()","v":165},null,null,"Land"]
[{"$f":"ROW()","v":166},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":167},null,null,"Total"]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":169},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":170},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":171},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":172},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":173},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":174},null,null,"Regulators"]
[{"$f":"ROW()","v":175},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":176},null,null,"Buildings"]
[{"$f":"ROW()","v":177},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":178},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":179},null,null,"Vehicle"]
[{"$f":"ROW()","v":180},null,null,"Information Technology"]
[{"$f":"ROW()","v":181},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":182},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":183},null,null,"FRC"]
[{"$f":"ROW()","v":184},null,null,"Land"]
[{"$f":"ROW()","v":185},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":186},null,null,"Total"]
["Over Depreciation"]
[{"$f":"ROW()","v":188},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":189},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":190},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":191},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":192},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":193},null,null,"Regulators"]
[{"$f":"ROW()","v":194},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":195},null,null,"Buildings"]
[{"$f":"ROW()","v":196},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":197},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":198},null,null,"Vehicle"]
[{"$f":"ROW()","v":199},null,null,"Information Technology"]
[{"$f":"ROW()","v":200},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":201},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":202},null,null,"FRC"]
[{"$f":"ROW()","v":203},null,null,"Land"]
[{"$f":"ROW()","v":204},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":205},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":207},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O55+O93+O112+O150+O131+O169+O188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":208},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O56+O94+O113+O151+O132+O170+O189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":209},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O57+O95+O114+O152+O133+O171+O190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":210},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O96+O115+O153+O134+O172+O191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":211},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O59+O97+O116+O154+O135+O173+O192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":212},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O60+O98+O117+O155+O136+O174+O193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":213},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O61+O99+O118+O156+O137+O175+O194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":214},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O62+O100+O119+O157+O138+O176+O195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O63+O101+O120+O158+O139+O177+O196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":216},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O102+O121+O159+O140+O178+O197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":217},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O65+O103+O122+O160+O141+O179+O198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":218},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O66+O104+O123+O161+O142+O180+O199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":219},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"O67+O105+O124+O162+O143+O181+O200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":220},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O68+O106+O125+O163+O144+O182+O201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":221},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O69+O107+O126+O164+O145+O183+O202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":222},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O70+O108+O127+O165+O146+O184+O203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":223},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O71+O109+O128+O166+O147+O185+O204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":224},null,null,"Total"]
["ICB Account [m$ nominal, per E&Y]"]
[{"$f":"ROW()","v":226},null,null,"Estimated Asset Life",null,null,null,null,null,{"$f":"-J227/J229*J$9","v":37.843077139144732},{"$f":"-K227/K229*K$9","v":18.421538569572164},17.421538569571972,16.693030642615664,15.449675134284742,14.44775609192796,13.470019769898066,12.482241837400007,11.491070050638124,10.492045749799603,9.4927288906258038,8.9928702894915098,7.9928702951207837,6.9928702951207455,5.9929749105423076,4.9932371024324693,4.4932371024324684,3.4932371024324524,3.431595306754708,4.3179749817719379,3.7234791824447036,3.0152075934457803,2.0447511150112794,1.7132135775613802,2.5570776888600091,2.7206783457846022]
[{"$f":"ROW()","v":227},null,null,"Opening Value",null,null,null,null,null,{"$f":"Input!J1531","v":308.34507599},{"$f":"J231","v":300.19708435453521},{"$f":"K231","v":283.90110108360545},267.60511781267553,251.57416911666667,235.29070898368352,219.00508597852067,202.74638037008947,186.50359457798848,170.27328758689748,154.04448991985055,145.93067503612562,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,72.908340259743738,56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,16.111827480727214,10.768305689474822,5.5019896031694131,2.2904871523185117,1.3947430917070207]
[{"$f":"ROW()","v":228},null,null,"Assets rolled into asset base"]
[{"$f":"ROW()","v":229},null,null,"Depreciation",null,null,null,null,"ATCO: E&Y",{"$f":"Input!J1532","v":-8.1479916354647877},{"$f":"Input!K1532","v":-16.295983270929753},{"$f":"Input!L1532","v":-16.295983270929934},{"$f":"Input!M1532","v":-16.03094869600886},{"$f":"Input!N1532","v":-16.283460132983148},{"$f":"Input!O1532","v":-16.285623005162837},{"$f":"Input!P1532","v":-16.258705608431189},{"$f":"Input!Q1532","v":-16.242785792100996},{"$f":"Input!R1532","v":-16.230306991091012},{"$f":"Input!S1532","v":-16.228797667046933},{"$f":"Input!T1532","v":-8.1138148837249275},{"$f":"Input!U1532","v":-16.227374613270118},{"$f":"Input!V1532","v":-16.22737460184139},{"$f":"Input!W1532","v":-16.227374601841479},{"$f":"Input!X1532","v":-16.227091331235453},{"$f":"Input!Y1532","v":-8.1131196281934379},{"$f":"Input!Z1532","v":-16.226239256386876},{"$f":"Input!AA1532","v":-16.22623925638695},{"$f":"Input!AB1532","v":-11.789228662056134},{"$f":"Input!AC1532","v":-6.6389067111153226},{"$f":"Input!AD1532","v":-5.9158988930712493},{"$f":"Input!AE1532","v":-5.3435217912523933},{"$f":"Input!AF1532","v":-5.2663160863054088},{"$f":"Input!AG1532","v":-3.2115024508509014},{"$f":"Input!AH1532","v":-0.89574406061149114},{"$f":"Input!AI1532","v":-0.51264534591824307}]
[{"$f":"ROW()","v":230},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"Input!J1533","v":0},{"$f":"Input!K1533","v":0},{"$f":"Input!L1533","v":0},{"$f":"Input!M1533","v":0},{"$f":"Input!N1533","v":0},{"$f":"Input!O1533","v":0},{"$f":"Input!P1533","v":0},{"$f":"Input!Q1533","v":0},{"$f":"Input!R1533","v":0},{"$f":"Input!S1533","v":0},{"$f":"Input!T1533","v":0},{"$f":"Input!U1533","v":0},{"$f":"Input!V1533","v":0},{"$f":"Input!W1533","v":0},{"$f":"Input!X1533","v":0},{"$f":"Input!Y1533","v":0},{"$f":"Input!Z1533","v":0},{"$f":"Input!AA1533","v":0},{"$f":"Input!AB1533","v":0},{"$f":"Input!AC1533","v":0},{"$f":"Input!AD1533","v":0},{"$f":"Input!AE1533","v":0},{"$f":"Input!AF1533","v":0},{"$f":"Input!AG1533","v":0},{"$f":"Input!AH1533","v":0},{"$f":"Input!AI1533","v":0}]
[{"$f":"ROW()","v":231},null,null,"Closing Value",null,null,null,null,null,{"$f":"SUM(J227:J230)","v":300.19708435453521},283.90110108360545,267.60511781267553,251.57416911666667,235.29070898368352,219.00508597852067,{"$f":"SUM(P227:P230)","v":202.74638037008947},{"$f":"SUM(Q227:Q230)","v":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,{"$f":"SUM(AE227:AE230)","v":10.768305689474822},5.5019896031694131,2.2904871523185117,1.3947430917070207,0.88209774578877764]
[{"$f":"ROW()","v":232}]
["Remaining Asset Life"]
["Hide",null,null,"High Pressure Mains - Steel"]
["Hide",null,null,"High Pressure Mains - PE"]
["Hide",null,null,"Medium Pressure Mains"]
["Hide",null,null,"Medium / Low Pressure Mains"]
["Hide",null,null,"Low Pressure Mains"]
["Hide",null,null,"Regulators"]
["Hide",null,null,"Secondary Gate Stations"]
["Hide",null,null,"Buildings"]
["Hide",null,null,"Meter and Services Pipes"]
["Hide",null,null,"Equipment & Vehicles"]
["Hide",null,null,"Vehicle"]
["Hide",null,null,"Information Technology"]
["Hide",null,null,"Miscellaneous IT equipment"]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC"]
["Hide",null,null,"Land"]
["Hide",null,null,"Equity Raising Cost"]
["Hide"]
["Opening Asset Value"]
["Hide",null,null,"High Pressure Mains - Steel"]
["Hide",null,null,"High Pressure Mains - PE"]
["Hide",null,null,"Medium Pressure Mains"]
["Hide",null,null,"Medium / Low Pressure Mains"]
["Hide",null,null,"Low Pressure Mains"]
["Hide",null,null,"Regulators"]
["Hide",null,null,"Secondary Gate Stations"]
["Hide",null,null,"Buildings"]
["Hide",null,null,"Meter and Services Pipes"]
["Hide",null,null,"Equipment & Vehicles"]
["Hide",null,null,"Vehicle"]
["Hide",null,null,"Information Technology"]
["Hide",null,null,"Miscellaneous IT equipment"]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC"]
["Hide",null,null,"Land"]
["Hide",null,null,"Equity Raising Cost"]
["Hide",null,null,"Total"]
[{"$f":"CONCATENATE(\"Adjustments to Opening Asset Value of \",A$225)","v":"Adjustments to Opening Asset Value of ICB Account [m$ nominal, per E&Y]"}]
["Hide",null,null,"High Pressure Mains - Steel"]
["Hide",null,null,"High Pressure Mains - PE"]
["Hide",null,null,"Medium Pressure Mains"]
["Hide",null,null,"Medium / Low Pressure Mains"]
["Hide",null,null,"Low Pressure Mains"]
["Hide",null,null,"Regulators"]
["Hide",null,null,"Secondary Gate Stations"]
["Hide",null,null,"Buildings"]
["Hide",null,null,"Meter and Services Pipes"]
["Hide",null,null,"Equipment & Vehicles"]
["Hide",null,null,"Vehicle"]
["Hide",null,null,"Information Technology"]
["Hide",null,null,"Miscellaneous IT equipment"]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC"]
["Hide",null,null,"Land"]
["Hide",null,null,"Equity Raising Cost"]
["Hide",null,null,"Total"]
["Adjusted Opening Asset Value"]
["Hide",null,null,"High Pressure Mains - Steel"]
["Hide",null,null,"High Pressure Mains - PE"]
["Hide",null,null,"Medium Pressure Mains"]
["Hide",null,null,"Medium / Low Pressure Mains"]
["Hide",null,null,"Low Pressure Mains"]
["Hide",null,null,"Regulators"]
["Hide",null,null,"Secondary Gate Stations"]
["Hide",null,null,"Buildings"]
["Hide",null,null,"Meter and Services Pipes"]
["Hide",null,null,"Equipment & Vehicles"]
["Hide",null,null,"Vehicle"]
["Hide",null,null,"Information Technology"]
["Hide",null,null,"Miscellaneous IT equipment"]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC"]
["Hide",null,null,"Land"]
["Hide",null,null,"Equity Raising Cost"]
["Hide",null,null,"Total"]
["Redundant Assets & Asset Disposal"]
["Hide",null,null,"High Pressure Mains - Steel"]
["Hide",null,null,"High Pressure Mains - PE"]
["Hide",null,null,"Medium Pressure Mains"]
["Hide",null,null,"Medium / Low Pressure Mains"]
["Hide",null,null,"Low Pressure Mains"]
["Hide",null,null,"Regulators"]
["Hide",null,null,"Secondary Gate Stations"]
["Hide",null,null,"Buildings"]
["Hide",null,null,"Meter and Services Pipes"]
["Hide",null,null,"Equipment & Vehicles"]
["Hide",null,null,"Vehicle"]
["Hide",null,null,"Information Technology"]
["Hide",null,null,"Miscellaneous IT equipment"]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC"]
["Hide",null,null,"Land"]
["Hide",null,null,"Equity Raising Cost"]
["Hide",null,null,"Total"]
["Depreciation"]
["Hide",null,null,"High Pressure Mains - Steel"]
["Hide",null,null,"High Pressure Mains - PE"]
["Hide",null,null,"Medium Pressure Mains"]
["Hide",null,null,"Medium / Low Pressure Mains"]
["Hide",null,null,"Low Pressure Mains"]
["Hide",null,null,"Regulators"]
["Hide",null,null,"Secondary Gate Stations"]
["Hide",null,null,"Buildings"]
["Hide",null,null,"Meter and Services Pipes"]
["Hide",null,null,"Equipment & Vehicles"]
["Hide",null,null,"Vehicle"]
["Hide",null,null,"Information Technology"]
["Hide",null,null,"Miscellaneous IT equipment"]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC"]
["Hide",null,null,"Land"]
["Hide",null,null,"Equity Raising Cost"]
["Hide",null,null,"Total"]
["Over Depreciation"]
["Hide",null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R253+R329+R310)*(R253+R329+R310<0)","v":0}]
["Hide",null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R267+R343+R324)*(R267+R343+R324<0)","v":0}]
["Hide",null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R268+R344+R325)*(R268+R344+R325<0)","v":0}]
["Hide",null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R269+R345+R326)*(R269+R345+R326<0)","v":0}]
["Hide",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S348:S364)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":367},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":368},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":369},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":370},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":371},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":372},null,null,"Regulators"]
[{"$f":"ROW()","v":373},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":374},null,null,"Buildings"]
[{"$f":"ROW()","v":375},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":376},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":377},null,null,"Vehicle"]
[{"$f":"ROW()","v":378},null,null,"Information Technology"]
[{"$f":"ROW()","v":379},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":380},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":381},null,null,"FRC"]
[{"$f":"ROW()","v":382},null,null,"Land"]
[{"$f":"ROW()","v":383},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":384},null,null,"Total"]
["Vines Account [m$ nominal]"]
["Remaining Asset Life"]
[{"$f":"ROW()","v":387},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q98","v":0},{"$f":"(T387-T$9)*(T387>U$9)","v":0},0,0,0,{"$f":"(X387-X$9)*(X387>Y$9)","v":0},{"$f":"(Y387-Y$9)*(Y387>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":388},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q99","v":0},{"$f":"(T388-T$9)*(T388>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q100","v":0},{"$f":"(T389-T$9)*(T389>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q101","v":9.3400000000000034},{"$f":"(T390-T$9)*(T390>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":391},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q102","v":0},{"$f":"(T391-T$9)*(T391>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q103","v":0},{"$f":"(T392-T$9)*(T392>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q104","v":0},{"$f":"(T393-T$9)*(T393>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q105","v":0},{"$f":"(T394-T$9)*(T394>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q106","v":4.34},{"$f":"(T395-T$9)*(T395>U$9)","v":3.84},2.84,1.8399999999999999,0.83999999999999986,-0.16000000000000014,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q107","v":0},{"$f":"(T396-T$9)*(T396>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q108","v":0},{"$f":"(T397-T$9)*(T397>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q109","v":0},{"$f":"(T398-T$9)*(T398>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q110","v":0},{"$f":"(T399-T$9)*(T399>U$9)","v":0},{"$f":"(U399-U$9)*(U399>V$9)","v":0},{"$f":"(V399-V$9)*(V399>W$9)","v":0},{"$f":"(W399-W$9)*(W399>X$9)","v":0},{"$f":"(X399-X$9)*(X399>Y$9)","v":0},{"$f":"(Y399-Y$9)*(Y399>Z$9)","v":0},{"$f":"(Z399-Z$9)*(Z399>AA$9)","v":0},{"$f":"(AA399-AA$9)*(AA399>AB$9)","v":0},{"$f":"(AB399-AB$9)*(AB399>AC$9)","v":0},{"$f":"(AC399-AC$9)*(AC399>AD$9)","v":0},{"$f":"(AD399-AD$9)*(AD399>AE$9)","v":0},{"$f":"(AE399-AE$9)*(AE399>AF$9)","v":0},{"$f":"(AF399-AF$9)*(AF399>AG$9)","v":0},{"$f":"(AG399-AG$9)*(AG399>AH$9)","v":0},{"$f":"(AH399-AH$9)*(AH399>AI$9)","v":0}]
[{"$f":"ROW()","v":400},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q111","v":0},{"$f":"(T400-T$9)*(T400>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":401},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q112","v":0},{"$f":"(T401-T$9)*(T401>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":402},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q113","v":0},{"$f":"(T402-T$9)*(T402>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":403},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q114","v":0},{"$f":"(T403-T$9)*(T403>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":404}]
["Opening Asset Value"]
[{"$f":"ROW()","v":406},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S501","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD501","v":0},0,0,0,0]
[{"$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,{"$f":"S502","v":0},{"$f":"T502","v":0},{"$f":"U502","v":0},{"$f":"V502","v":0},{"$f":"W502","v":0},{"$f":"X502","v":0},{"$f":"Y502","v":0},{"$f":"Z502","v":0},{"$f":"AA502","v":0},{"$f":"AB502","v":0},{"$f":"AC502","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":408},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":409},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S504","v":0.42699100000000001},0.40413280942184154,0.35841642826552467,0.31270004710920773,0.26698366595289086,0.22126728479657395,0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,0,0,0,0,0]
[{"$f":"ROW()","v":410},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":411},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":412},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":413},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":414},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S509","v":0.152832},0.13522462672811059,0.1000098801843318,6.479513364055299E-2,2.9580387096774186E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":415},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":416},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S511","v":0},{"$f":"T511","v":0},{"$f":"U511","v":0},{"$f":"V511","v":0},{"$f":"W511","v":0},{"$f":"X511","v":0},{"$f":"Y511","v":0},{"$f":"Z511","v":0},{"$f":"AA511","v":0},{"$f":"AB511","v":0},{"$f":"AC511","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":417},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":418},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S513","v":0},{"$f":"T513","v":0},{"$f":"U513","v":0},{"$f":"V513","v":0},{"$f":"W513","v":0},{"$f":"X513","v":0},{"$f":"Y513","v":0},{"$f":"Z513","v":0},{"$f":"AA513","v":0},{"$f":"AB513","v":0},{"$f":"AC513","v":0},{"$f":"AD513","v":0},{"$f":"AE513","v":0},{"$f":"AF513","v":0},{"$f":"AG513","v":0},{"$f":"AH513","v":0}]
[{"$f":"ROW()","v":419},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":420},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S515","v":0},0,0,0,0,{"$f":"X515","v":0},0,0,0,0,0,{"$f":"AD515","v":0},{"$f":"AE515","v":0},{"$f":"AF515","v":0},{"$f":"AG515","v":0},{"$f":"AH515","v":0}]
[{"$f":"ROW()","v":421},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":422},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S517","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":423},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T406:T422)","v":0.57982299999999998},{"$f":"SUM(U406:U422)","v":0.53935743614995213},{"$f":"SUM(V406:V422)","v":0.45842630844985643},{"$f":"SUM(W406:W422)","v":0.37749518074976074},{"$f":"SUM(X406:X422)","v":0.29656405304966504},{"$f":"SUM(Y406:Y422)","v":0.22126728479657395},0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,{"$f":"SUM(AE406:AE422)","v":0},0,0,0,0]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":425},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R98","v":0}]
[{"$f":"ROW()","v":426},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R99","v":0}]
[{"$f":"ROW()","v":427},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R100","v":0}]
[{"$f":"ROW()","v":428},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R101","v":0.42699100000000001}]
[{"$f":"ROW()","v":429},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R102","v":0}]
[{"$f":"ROW()","v":430},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R103","v":0}]
[{"$f":"ROW()","v":431},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R104","v":0}]
[{"$f":"ROW()","v":432},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R105","v":0}]
[{"$f":"ROW()","v":433},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R106","v":0.152832}]
[{"$f":"ROW()","v":434},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R107","v":0}]
[{"$f":"ROW()","v":435},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R108","v":0}]
[{"$f":"ROW()","v":436},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R109","v":0}]
[{"$f":"ROW()","v":437},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R110","v":0}]
[{"$f":"ROW()","v":438},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R111","v":0}]
[{"$f":"ROW()","v":439},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R112","v":0}]
[{"$f":"ROW()","v":440},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R113","v":0}]
[{"$f":"ROW()","v":441},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R114","v":0}]
[{"$f":"ROW()","v":442},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S425:S441)","v":0.57982299999999998},{"$f":"SUM(T425:T441)","v":0},{"$f":"SUM(U425:U441)","v":0},{"$f":"SUM(V425:V441)","v":0},{"$f":"SUM(W425:W441)","v":0},{"$f":"SUM(X425:X441)","v":0},{"$f":"SUM(Y425:Y441)","v":0},0,0,0,0,0,0,0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":444},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T298*Input!T$44","v":0},{"$f":"Input!U298*Input!U$44","v":0},{"$f":"Input!V298*Input!V$44","v":0},{"$f":"Input!W298*Input!W$44","v":0},{"$f":"Input!X298*Input!X$44","v":0},{"$f":"Input!Y298*Input!Y$44","v":0},{"$f":"Input!Z298*Input!Z$44","v":0},{"$f":"Input!AA298*Input!AA$44","v":0},{"$f":"Input!AB298*Input!AB$44","v":0},{"$f":"Input!AC298*Input!AC$44","v":0},{"$f":"Input!AD298*Input!AD$44","v":0},{"$f":"Input!AE298*Input!AE$44","v":0},{"$f":"Input!AF298*Input!AF$44","v":0},{"$f":"Input!AG298*Input!AG$44","v":0},{"$f":"Input!AH298*Input!AH$44","v":0},{"$f":"Input!AI298*Input!AI$44","v":0}]
[{"$f":"ROW()","v":445},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T299*Input!T$44","v":0},{"$f":"Input!U299*Input!U$44","v":0},{"$f":"Input!V299*Input!V$44","v":0},{"$f":"Input!W299*Input!W$44","v":0},{"$f":"Input!X299*Input!X$44","v":0},{"$f":"Input!Y299*Input!Y$44","v":0},{"$f":"Input!Z299*Input!Z$44","v":0},{"$f":"Input!AA299*Input!AA$44","v":0},{"$f":"Input!AB299*Input!AB$44","v":0},{"$f":"Input!AC299*Input!AC$44","v":0},{"$f":"Input!AD299*Input!AD$44","v":0},{"$f":"Input!AE299*Input!AE$44","v":0},{"$f":"Input!AF299*Input!AF$44","v":0},{"$f":"Input!AG299*Input!AG$44","v":0},{"$f":"Input!AH299*Input!AH$44","v":0},{"$f":"Input!AI299*Input!AI$44","v":0}]
[{"$f":"ROW()","v":446},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T300*Input!T$44","v":0},{"$f":"Input!U300*Input!U$44","v":0},{"$f":"Input!V300*Input!V$44","v":0},{"$f":"Input!W300*Input!W$44","v":0},{"$f":"Input!X300*Input!X$44","v":0},{"$f":"Input!Y300*Input!Y$44","v":0},{"$f":"Input!Z300*Input!Z$44","v":0},{"$f":"Input!AA300*Input!AA$44","v":0},{"$f":"Input!AB300*Input!AB$44","v":0},{"$f":"Input!AC300*Input!AC$44","v":0},{"$f":"Input!AD300*Input!AD$44","v":0},{"$f":"Input!AE300*Input!AE$44","v":0},{"$f":"Input!AF300*Input!AF$44","v":0},{"$f":"Input!AG300*Input!AG$44","v":0},{"$f":"Input!AH300*Input!AH$44","v":0},{"$f":"Input!AI300*Input!AI$44","v":0}]
[{"$f":"ROW()","v":447},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T301*Input!T$44","v":0},{"$f":"Input!U301*Input!U$44","v":0},{"$f":"Input!V301*Input!V$44","v":0},{"$f":"Input!W301*Input!W$44","v":0},{"$f":"Input!X301*Input!X$44","v":0},{"$f":"Input!Y301*Input!Y$44","v":0},{"$f":"Input!Z301*Input!Z$44","v":0},{"$f":"Input!AA301*Input!AA$44","v":0},{"$f":"Input!AB301*Input!AB$44","v":0},{"$f":"Input!AC301*Input!AC$44","v":0},{"$f":"Input!AD301*Input!AD$44","v":0},{"$f":"Input!AE301*Input!AE$44","v":0},{"$f":"Input!AF301*Input!AF$44","v":0},{"$f":"Input!AG301*Input!AG$44","v":0},{"$f":"Input!AH301*Input!AH$44","v":0},{"$f":"Input!AI301*Input!AI$44","v":0}]
[{"$f":"ROW()","v":448},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T302*Input!T$44","v":0},{"$f":"Input!U302*Input!U$44","v":0},{"$f":"Input!V302*Input!V$44","v":0},{"$f":"Input!W302*Input!W$44","v":0},{"$f":"Input!X302*Input!X$44","v":0},{"$f":"Input!Y302*Input!Y$44","v":0},{"$f":"Input!Z302*Input!Z$44","v":0},{"$f":"Input!AA302*Input!AA$44","v":0},{"$f":"Input!AB302*Input!AB$44","v":0},{"$f":"Input!AC302*Input!AC$44","v":0},{"$f":"Input!AD302*Input!AD$44","v":0},{"$f":"Input!AE302*Input!AE$44","v":0},{"$f":"Input!AF302*Input!AF$44","v":0},{"$f":"Input!AG302*Input!AG$44","v":0},{"$f":"Input!AH302*Input!AH$44","v":0},{"$f":"Input!AI302*Input!AI$44","v":0}]
[{"$f":"ROW()","v":449},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T303*Input!T$44","v":0},{"$f":"Input!U303*Input!U$44","v":0},{"$f":"Input!V303*Input!V$44","v":0},{"$f":"Input!W303*Input!W$44","v":0},{"$f":"Input!X303*Input!X$44","v":0},{"$f":"Input!Y303*Input!Y$44","v":0},{"$f":"Input!Z303*Input!Z$44","v":0},{"$f":"Input!AA303*Input!AA$44","v":0},{"$f":"Input!AB303*Input!AB$44","v":0},{"$f":"Input!AC303*Input!AC$44","v":0},{"$f":"Input!AD303*Input!AD$44","v":0},{"$f":"Input!AE303*Input!AE$44","v":0},{"$f":"Input!AF303*Input!AF$44","v":0},{"$f":"Input!AG303*Input!AG$44","v":0},{"$f":"Input!AH303*Input!AH$44","v":0},{"$f":"Input!AI303*Input!AI$44","v":0}]
[{"$f":"ROW()","v":450},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T304*Input!T$44","v":0},{"$f":"Input!U304*Input!U$44","v":0},{"$f":"Input!V304*Input!V$44","v":0},{"$f":"Input!W304*Input!W$44","v":0},{"$f":"Input!X304*Input!X$44","v":0},{"$f":"Input!Y304*Input!Y$44","v":0},{"$f":"Input!Z304*Input!Z$44","v":0},{"$f":"Input!AA304*Input!AA$44","v":0},{"$f":"Input!AB304*Input!AB$44","v":0},{"$f":"Input!AC304*Input!AC$44","v":0},{"$f":"Input!AD304*Input!AD$44","v":0},{"$f":"Input!AE304*Input!AE$44","v":0},{"$f":"Input!AF304*Input!AF$44","v":0},{"$f":"Input!AG304*Input!AG$44","v":0},{"$f":"Input!AH304*Input!AH$44","v":0},{"$f":"Input!AI304*Input!AI$44","v":0}]
[{"$f":"ROW()","v":451},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T305*Input!T$44","v":0},{"$f":"Input!U305*Input!U$44","v":0},{"$f":"Input!V305*Input!V$44","v":0},{"$f":"Input!W305*Input!W$44","v":0},{"$f":"Input!X305*Input!X$44","v":0},{"$f":"Input!Y305*Input!Y$44","v":0},{"$f":"Input!Z305*Input!Z$44","v":0},{"$f":"Input!AA305*Input!AA$44","v":0},{"$f":"Input!AB305*Input!AB$44","v":0},{"$f":"Input!AC305*Input!AC$44","v":0},{"$f":"Input!AD305*Input!AD$44","v":0},{"$f":"Input!AE305*Input!AE$44","v":0},{"$f":"Input!AF305*Input!AF$44","v":0},{"$f":"Input!AG305*Input!AG$44","v":0},{"$f":"Input!AH305*Input!AH$44","v":0},{"$f":"Input!AI305*Input!AI$44","v":0}]
[{"$f":"ROW()","v":452},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T306*Input!T$44","v":0},{"$f":"Input!U306*Input!U$44","v":0},{"$f":"Input!V306*Input!V$44","v":0},{"$f":"Input!W306*Input!W$44","v":0},{"$f":"Input!X306*Input!X$44","v":0},{"$f":"Input!Y306*Input!Y$44","v":0},{"$f":"Input!Z306*Input!Z$44","v":0},{"$f":"Input!AA306*Input!AA$44","v":0},{"$f":"Input!AB306*Input!AB$44","v":0},{"$f":"Input!AC306*Input!AC$44","v":0},{"$f":"Input!AD306*Input!AD$44","v":0},{"$f":"Input!AE306*Input!AE$44","v":0},{"$f":"Input!AF306*Input!AF$44","v":0},{"$f":"Input!AG306*Input!AG$44","v":0},{"$f":"Input!AH306*Input!AH$44","v":0},{"$f":"Input!AI306*Input!AI$44","v":0}]
[{"$f":"ROW()","v":453},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T307*Input!T$44","v":0},{"$f":"Input!U307*Input!U$44","v":0},{"$f":"Input!V307*Input!V$44","v":0},{"$f":"Input!W307*Input!W$44","v":0},{"$f":"Input!X307*Input!X$44","v":0},{"$f":"Input!Y307*Input!Y$44","v":0},{"$f":"Input!Z307*Input!Z$44","v":0},{"$f":"Input!AA307*Input!AA$44","v":0},{"$f":"Input!AB307*Input!AB$44","v":0},{"$f":"Input!AC307*Input!AC$44","v":0},{"$f":"Input!AD307*Input!AD$44","v":0},{"$f":"Input!AE307*Input!AE$44","v":0},{"$f":"Input!AF307*Input!AF$44","v":0},{"$f":"Input!AG307*Input!AG$44","v":0},{"$f":"Input!AH307*Input!AH$44","v":0},{"$f":"Input!AI307*Input!AI$44","v":0}]
[{"$f":"ROW()","v":454},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T308*Input!T$44","v":0},{"$f":"Input!U308*Input!U$44","v":0},{"$f":"Input!V308*Input!V$44","v":0},{"$f":"Input!W308*Input!W$44","v":0},{"$f":"Input!X308*Input!X$44","v":0},{"$f":"Input!Y308*Input!Y$44","v":0},{"$f":"Input!Z308*Input!Z$44","v":0},{"$f":"Input!AA308*Input!AA$44","v":0},{"$f":"Input!AB308*Input!AB$44","v":0},{"$f":"Input!AC308*Input!AC$44","v":0},{"$f":"Input!AD308*Input!AD$44","v":0},{"$f":"Input!AE308*Input!AE$44","v":0},{"$f":"Input!AF308*Input!AF$44","v":0},{"$f":"Input!AG308*Input!AG$44","v":0},{"$f":"Input!AH308*Input!AH$44","v":0},{"$f":"Input!AI308*Input!AI$44","v":0}]
[{"$f":"ROW()","v":455},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T309*Input!T$44","v":0},{"$f":"Input!U309*Input!U$44","v":0},{"$f":"Input!V309*Input!V$44","v":0},{"$f":"Input!W309*Input!W$44","v":0},{"$f":"Input!X309*Input!X$44","v":0},{"$f":"Input!Y309*Input!Y$44","v":0},{"$f":"Input!Z309*Input!Z$44","v":0},{"$f":"Input!AA309*Input!AA$44","v":0},{"$f":"Input!AB309*Input!AB$44","v":0},{"$f":"Input!AC309*Input!AC$44","v":0},{"$f":"Input!AD309*Input!AD$44","v":0},{"$f":"Input!AE309*Input!AE$44","v":0},{"$f":"Input!AF309*Input!AF$44","v":0},{"$f":"Input!AG309*Input!AG$44","v":0},{"$f":"Input!AH309*Input!AH$44","v":0},{"$f":"Input!AI309*Input!AI$44","v":0}]
[{"$f":"ROW()","v":456},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T310*Input!T$44","v":0},{"$f":"Input!U310*Input!U$44","v":0},{"$f":"Input!V310*Input!V$44","v":0},{"$f":"Input!W310*Input!W$44","v":0},{"$f":"Input!X310*Input!X$44","v":0},{"$f":"Input!Y310*Input!Y$44","v":0},{"$f":"Input!Z310*Input!Z$44","v":0},{"$f":"Input!AA310*Input!AA$44","v":0},{"$f":"Input!AB310*Input!AB$44","v":0},{"$f":"Input!AC310*Input!AC$44","v":0},{"$f":"Input!AD310*Input!AD$44","v":0},{"$f":"Input!AE310*Input!AE$44","v":0},{"$f":"Input!AF310*Input!AF$44","v":0},{"$f":"Input!AG310*Input!AG$44","v":0},{"$f":"Input!AH310*Input!AH$44","v":0},{"$f":"Input!AI310*Input!AI$44","v":0}]
[{"$f":"ROW()","v":457},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T311*Input!T$44","v":0},{"$f":"Input!U311*Input!U$44","v":0},{"$f":"Input!V311*Input!V$44","v":0},{"$f":"Input!W311*Input!W$44","v":0},{"$f":"Input!X311*Input!X$44","v":0},{"$f":"Input!Y311*Input!Y$44","v":0},{"$f":"Input!Z311*Input!Z$44","v":0},{"$f":"Input!AA311*Input!AA$44","v":0},{"$f":"Input!AB311*Input!AB$44","v":0},{"$f":"Input!AC311*Input!AC$44","v":0},{"$f":"Input!AD311*Input!AD$44","v":0},{"$f":"Input!AE311*Input!AE$44","v":0},{"$f":"Input!AF311*Input!AF$44","v":0},{"$f":"Input!AG311*Input!AG$44","v":0},{"$f":"Input!AH311*Input!AH$44","v":0},{"$f":"Input!AI311*Input!AI$44","v":0}]
[{"$f":"ROW()","v":458},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T312*Input!T$44","v":0},{"$f":"Input!U312*Input!U$44","v":0},{"$f":"Input!V312*Input!V$44","v":0},{"$f":"Input!W312*Input!W$44","v":0},{"$f":"Input!X312*Input!X$44","v":0},{"$f":"Input!Y312*Input!Y$44","v":0},{"$f":"Input!Z312*Input!Z$44","v":0},{"$f":"Input!AA312*Input!AA$44","v":0},{"$f":"Input!AB312*Input!AB$44","v":0},{"$f":"Input!AC312*Input!AC$44","v":0},{"$f":"Input!AD312*Input!AD$44","v":0},{"$f":"Input!AE312*Input!AE$44","v":0},{"$f":"Input!AF312*Input!AF$44","v":0},{"$f":"Input!AG312*Input!AG$44","v":0},{"$f":"Input!AH312*Input!AH$44","v":0},{"$f":"Input!AI312*Input!AI$44","v":0}]
[{"$f":"ROW()","v":459},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T313*Input!T$44","v":0},{"$f":"Input!U313*Input!U$44","v":0},{"$f":"Input!V313*Input!V$44","v":0},{"$f":"Input!W313*Input!W$44","v":0},{"$f":"Input!X313*Input!X$44","v":0},{"$f":"Input!Y313*Input!Y$44","v":0},{"$f":"Input!Z313*Input!Z$44","v":0},{"$f":"Input!AA313*Input!AA$44","v":0},{"$f":"Input!AB313*Input!AB$44","v":0},{"$f":"Input!AC313*Input!AC$44","v":0},{"$f":"Input!AD313*Input!AD$44","v":0},{"$f":"Input!AE313*Input!AE$44","v":0},{"$f":"Input!AF313*Input!AF$44","v":0},{"$f":"Input!AG313*Input!AG$44","v":0},{"$f":"Input!AH313*Input!AH$44","v":0},{"$f":"Input!AI313*Input!AI$44","v":0}]
[{"$f":"ROW()","v":460},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T314*Input!T$44","v":0},{"$f":"Input!U314*Input!U$44","v":0},{"$f":"Input!V314*Input!V$44","v":0},{"$f":"Input!W314*Input!W$44","v":0},{"$f":"Input!X314*Input!X$44","v":0},{"$f":"Input!Y314*Input!Y$44","v":0},{"$f":"Input!Z314*Input!Z$44","v":0},{"$f":"Input!AA314*Input!AA$44","v":0},{"$f":"Input!AB314*Input!AB$44","v":0},{"$f":"Input!AC314*Input!AC$44","v":0},{"$f":"Input!AD314*Input!AD$44","v":0},{"$f":"Input!AE314*Input!AE$44","v":0},{"$f":"Input!AF314*Input!AF$44","v":0},{"$f":"Input!AG314*Input!AG$44","v":0},{"$f":"Input!AH314*Input!AH$44","v":0},{"$f":"Input!AI314*Input!AI$44","v":0}]
[{"$f":"ROW()","v":461},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T460)","v":0},{"$f":"SUM(U444:U460)","v":0},{"$f":"SUM(V444:V460)","v":0},{"$f":"SUM(W444:W460)","v":0},{"$f":"SUM(X444:X460)","v":0},{"$f":"SUM(Y444:Y460)","v":0},0,0,0,0,0,{"$f":"SUM(AE444:AE460)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":463},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T406<0,T406,IF($D463=\"Land\",0,IF(T387<1,T406,MAX(MIN(IF(T387>0,(T406/T387)*T$9,0),T406*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":464},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T407<0,T407,IF($D464=\"Land\",0,IF(T388<1,T407,MAX(MIN(IF(T388>0,(T407/T388)*T$9,0),T407*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":465},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T408<0,T408,IF($D465=\"Land\",0,IF(T389<1,T408,MAX(MIN(IF(T389>0,(T408/T389)*T$9,0),T408*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":466},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T409<0,T409,IF($D466=\"Land\",0,IF(T390<1,T409,MAX(MIN(IF(T390>0,(T409/T390)*T$9,0),T409*T$9),0))))","v":-2.2858190578158452E-2},-4.5716381156316897E-2,-4.5716381156316904E-2,-4.5716381156316897E-2,-4.5716381156316904E-2,-2.2858190578158449E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-1.5543569593147899E-2,0,0,0,0,0]
[{"$f":"ROW()","v":467},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T410<0,T410,IF($D467=\"Land\",0,IF(T391<1,T410,MAX(MIN(IF(T391>0,(T410/T391)*T$9,0),T410*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":468},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T411<0,T411,IF($D468=\"Land\",0,IF(T392<1,T411,MAX(MIN(IF(T392>0,(T411/T392)*T$9,0),T411*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T412<0,T412,IF($D469=\"Land\",0,IF(T393<1,T412,MAX(MIN(IF(T393>0,(T412/T393)*T$9,0),T412*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":470},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T413<0,T413,IF($D470=\"Land\",0,IF(T394<1,T413,MAX(MIN(IF(T394>0,(T413/T394)*T$9,0),T413*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":471},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T414<0,T414,IF($D471=\"Land\",0,IF(T395<1,T414,MAX(MIN(IF(T395>0,(T414/T395)*T$9,0),T414*T$9),0))))","v":-1.7607373271889402E-2},-3.5214746543778798E-2,-3.5214746543778805E-2,-3.5214746543778805E-2,-2.9580387096774186E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":472},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T415<0,T415,IF($D472=\"Land\",0,IF(T396<1,T415,MAX(MIN(IF(T396>0,(T415/T396)*T$9,0),T415*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":473},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T416<0,T416,IF($D473=\"Land\",0,IF(T397<1,T416,MAX(MIN(IF(T397>0,(T416/T397)*T$9,0),T416*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":474},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T417<0,T417,IF($D474=\"Land\",0,IF(T398<1,T417,MAX(MIN(IF(T398>0,(T417/T398)*T$9,0),T417*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":475},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T418<0,T418,IF($D475=\"Land\",0,IF(T399<1,T418,MAX(MIN(IF(T399>0,(T418/T399)*T$9,0),T418*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":476},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T419<0,T419,IF($D476=\"Land\",0,IF(T400<1,T419,MAX(MIN(IF(T400>0,(T419/T400)*T$9,0),T419*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":477},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T420<0,T420,IF($D477=\"Land\",0,IF(T401<1,T420,MAX(MIN(IF(T401>0,(T420/T401)*T$9,0),T420*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T421<0,T421,IF($D478=\"Land\",0,IF(T402<1,T421,MAX(MIN(IF(T402>0,(T421/T402)*T$9,0),T421*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T422<0,T422,IF($D479=\"Land\",0,IF(T403<1,T422,MAX(MIN(IF(T403>0,(T422/T403)*T$9,0),T422*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":480},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T463:T479)","v":-4.0465563850047855E-2},{"$f":"SUM(U463:U479)","v":-8.0931127700095695E-2},{"$f":"SUM(V463:V479)","v":-8.0931127700095709E-2},{"$f":"SUM(W463:W479)","v":-8.0931127700095695E-2},{"$f":"SUM(X463:X479)","v":-7.529676825309109E-2},{"$f":"SUM(Y463:Y479)","v":-2.2858190578158449E-2},-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-1.5543569593147899E-2,{"$f":"SUM(AE463:AE479)","v":0},0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":482},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":483},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":484},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":485},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":486},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":487},null,null,"Regulators"]
[{"$f":"ROW()","v":488},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":489},null,null,"Buildings"]
[{"$f":"ROW()","v":490},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":491},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":492},null,null,"Vehicle"]
[{"$f":"ROW()","v":493},null,null,"Information Technology"]
[{"$f":"ROW()","v":494},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":495},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":496},null,null,"FRC"]
[{"$f":"ROW()","v":497},null,null,"Land"]
[{"$f":"ROW()","v":498},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":499},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":501},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S406+S425+S463+S444+S482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":502},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S407+S426+S464+S445+S483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":503},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S408+S427+S465+S446+S484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":504},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S409+S428+S466+S447+S485","v":0.42699100000000001},0.40413280942184154,0.35841642826552467,0.31270004710920773,0.26698366595289086,0.22126728479657395,0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":505},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S410+S429+S467+S448+S486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":506},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S411+S430+S468+S449+S487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":507},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S412+S431+S469+S450+S488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":508},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S413+S432+S470+S451+S489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":509},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S414+S433+S471+S452+S490","v":0.152832},0.13522462672811059,0.1000098801843318,6.479513364055299E-2,2.9580387096774186E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":510},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S415+S434+S472+S453+S491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":511},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S416+S435+S473+S454+S492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":512},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S417+S436+S474+S455+S493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":513},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S418+S437+S475+S456+S494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":514},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S419+S438+S476+S457+S495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":515},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S420+S439+S477+S458+S496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":516},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S421+S440+S478+S459+S497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S422+S441+S479+S460+S498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":518},null,null,"Total (Asset Added as at 31/12/2009)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S501:S517)","v":0.57982299999999998},{"$f":"SUM(T501:T517)","v":0.53935743614995213},0.45842630844985643,0.37749518074976074,0.29656405304966504,0.22126728479657395,{"$f":"SUM(Y501:Y517)","v":0.19840909421841552},0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,0,{"$f":"SUM(AE501:AE517)","v":0},0,0,0,0]
["West Net [m$ nominal]"]
["Remaining Asset Life"]
[{"$f":"ROW()","v":521},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S118","v":0},{"$f":"(U521-U$9)*(U521>V$9)","v":0},0,0,{"$f":"(X521-X$9)*(X521>Y$9)","v":0},{"$f":"(Y521-Y$9)*(Y521>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Input!S119","v":0},{"$f":"(U522-U$9)*(U522>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Input!S120","v":0},{"$f":"(U523-U$9)*(U523>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Input!S121","v":0},{"$f":"(U524-U$9)*(U524>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Input!S122","v":0},{"$f":"(U525-U$9)*(U525>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S123","v":0},{"$f":"(U526-U$9)*(U526>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Input!S124","v":0},{"$f":"(U527-U$9)*(U527>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":528},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S125","v":34.598812785388127},{"$f":"(U528-U$9)*(U528>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":529},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S126","v":0},{"$f":"(U529-U$9)*(U529>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S127","v":6.036661453899292},{"$f":"(U530-U$9)*(U530>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":531},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S128","v":0},{"$f":"(U531-U$9)*(U531>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":532},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S129","v":2.5219203272162298},{"$f":"(U532-U$9)*(U532>V$9)","v":1.5219203272162298},0.52192032721622983,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Input!S130","v":0},{"$f":"(U533-U$9)*(U533>V$9)","v":0},{"$f":"(V533-V$9)*(V533>W$9)","v":0},{"$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$9)","v":0},{"$f":"(AA533-AA$9)*(AA533>AB$9)","v":0},{"$f":"(AB533-AB$9)*(AB533>AC$9)","v":0},{"$f":"(AC533-AC$9)*(AC533>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":"ROW()","v":534},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S131","v":0},{"$f":"(U534-U$9)*(U534>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":535},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S132","v":0},{"$f":"(U535-U$9)*(U535>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":536},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S133","v":0},{"$f":"(U536-U$9)*(U536>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Input!S134","v":0},{"$f":"(U537-U$9)*(U537>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":538}]
["Opening Asset Value"]
[{"$f":"ROW()","v":540},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T635","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD635","v":0},0,0,0,0]
[{"$f":"ROW()","v":541},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T636","v":0},{"$f":"U636","v":0},{"$f":"V636","v":0},{"$f":"W636","v":0},{"$f":"X636","v":0},{"$f":"Y636","v":0},{"$f":"Z636","v":0},{"$f":"AA636","v":0},{"$f":"AB636","v":0},{"$f":"AC636","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":542},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":543},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":544},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":545},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":546},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":547},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T642","v":1.3052213254207299E-2},{"$f":"U642","v":1.2674968713038547E-2},{"$f":"V642","v":1.2297724171869794E-2},{"$f":"W642","v":1.1920479630701041E-2},{"$f":"X642","v":1.1543235089532288E-2},{"$f":"Y642","v":1.1354612818947913E-2},{"$f":"Z642","v":1.097736827777916E-2},{"$f":"AA642","v":1.0600123736610408E-2},{"$f":"AB642","v":1.0222879195441655E-2},{"$f":"AC642","v":9.8456346542729022E-3},9.4683901131041494E-3,9.0911455719353967E-3,8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3]
[{"$f":"ROW()","v":548},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T643","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD643","v":0},0,0,0,0]
[{"$f":"ROW()","v":549},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T644","v":2.8846227418299399},2.4067720682648917,1.9289213946998434,1.4510707211347951,0.973220047569747,0.73429471078722286,0.25644403722217474,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":550},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T645","v":0},{"$f":"U645","v":0},{"$f":"V645","v":0},{"$f":"W645","v":0},{"$f":"X645","v":0},{"$f":"Y645","v":0},{"$f":"Z645","v":0},{"$f":"AA645","v":0},{"$f":"AB645","v":0},{"$f":"AC645","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":551},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T646","v":0.104081321679867},6.2810659575027614E-2,2.1539997470188227E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":552},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T647","v":0},{"$f":"U647","v":0},{"$f":"V647","v":0},{"$f":"W647","v":0},{"$f":"X647","v":0},{"$f":"Y647","v":0},{"$f":"Z647","v":0},{"$f":"AA647","v":0},{"$f":"AB647","v":0},{"$f":"AC647","v":0},{"$f":"AD647","v":0},{"$f":"AE647","v":0},{"$f":"AF647","v":0},{"$f":"AG647","v":0},{"$f":"AH647","v":0}]
[{"$f":"ROW()","v":553},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":554},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T650","v":0},0,0,0,{"$f":"X650","v":0},0,0,0,0,0,{"$f":"AD650","v":0},{"$f":"AE650","v":0},{"$f":"AF650","v":0},{"$f":"AG650","v":0},{"$f":"AH650","v":0}]
[{"$f":"ROW()","v":556},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U540:U556)","v":3.0017562767640142},2.4822576965529581,1.9627591163419014,1.4629912007654962,0.98476328265927926,0.74564932360617076,0.26742140549995391,1.0600123736610408E-2,1.0222879195441655E-2,9.8456346542729022E-3,9.4683901131041494E-3,9.0911455719353967E-3,8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":559},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T118","v":0}]
[{"$f":"ROW()","v":560},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T119","v":0}]
[{"$f":"ROW()","v":561},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T120","v":0}]
[{"$f":"ROW()","v":562},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T121","v":0}]
[{"$f":"ROW()","v":563},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T122","v":0}]
[{"$f":"ROW()","v":564},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T123","v":0}]
[{"$f":"ROW()","v":565},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T124","v":0}]
[{"$f":"ROW()","v":566},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T125","v":1.3052213254207299E-2}]
[{"$f":"ROW()","v":567},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T126","v":0}]
[{"$f":"ROW()","v":568},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T127","v":2.8846227418299399}]
[{"$f":"ROW()","v":569},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T128","v":0}]
[{"$f":"ROW()","v":570},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T129","v":0.104081321679867}]
[{"$f":"ROW()","v":571},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T130","v":0}]
[{"$f":"ROW()","v":572},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T131","v":0}]
[{"$f":"ROW()","v":573},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T132","v":0}]
[{"$f":"ROW()","v":574},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T133","v":0}]
[{"$f":"ROW()","v":575},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T134","v":0}]
[{"$f":"ROW()","v":576},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T559:T575)","v":3.0017562767640142},{"$f":"SUM(U559:U575)","v":0},{"$f":"SUM(V559:V575)","v":0},{"$f":"SUM(W559:W575)","v":0},{"$f":"SUM(X559:X575)","v":0},{"$f":"SUM(Y559:Y575)","v":0},0,0,0,0,0,0,0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":578},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U358*Input!U$44","v":0},{"$f":"Input!V358*Input!V$44","v":0},{"$f":"Input!W358*Input!W$44","v":0},{"$f":"Input!X358*Input!X$44","v":0},{"$f":"Input!Y358*Input!Y$44","v":0},{"$f":"Input!Z358*Input!Z$44","v":0},{"$f":"Input!AA358*Input!AA$44","v":0},{"$f":"Input!AB358*Input!AB$44","v":0},{"$f":"Input!AC358*Input!AC$44","v":0},{"$f":"Input!AD358*Input!AD$44","v":0},{"$f":"Input!AE358*Input!AE$44","v":0},{"$f":"Input!AF358*Input!AF$44","v":0},{"$f":"Input!AG358*Input!AG$44","v":0},{"$f":"Input!AH358*Input!AH$44","v":0},{"$f":"Input!AI358*Input!AI$44","v":0}]
[{"$f":"ROW()","v":579},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U359*Input!U$44","v":0},{"$f":"Input!V359*Input!V$44","v":0},{"$f":"Input!W359*Input!W$44","v":0},{"$f":"Input!X359*Input!X$44","v":0},{"$f":"Input!Y359*Input!Y$44","v":0},{"$f":"Input!Z359*Input!Z$44","v":0},{"$f":"Input!AA359*Input!AA$44","v":0},{"$f":"Input!AB359*Input!AB$44","v":0},{"$f":"Input!AC359*Input!AC$44","v":0},{"$f":"Input!AD359*Input!AD$44","v":0},{"$f":"Input!AE359*Input!AE$44","v":0},{"$f":"Input!AF359*Input!AF$44","v":0},{"$f":"Input!AG359*Input!AG$44","v":0},{"$f":"Input!AH359*Input!AH$44","v":0},{"$f":"Input!AI359*Input!AI$44","v":0}]
[{"$f":"ROW()","v":580},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U360*Input!U$44","v":0},{"$f":"Input!V360*Input!V$44","v":0},{"$f":"Input!W360*Input!W$44","v":0},{"$f":"Input!X360*Input!X$44","v":0},{"$f":"Input!Y360*Input!Y$44","v":0},{"$f":"Input!Z360*Input!Z$44","v":0},{"$f":"Input!AA360*Input!AA$44","v":0},{"$f":"Input!AB360*Input!AB$44","v":0},{"$f":"Input!AC360*Input!AC$44","v":0},{"$f":"Input!AD360*Input!AD$44","v":0},{"$f":"Input!AE360*Input!AE$44","v":0},{"$f":"Input!AF360*Input!AF$44","v":0},{"$f":"Input!AG360*Input!AG$44","v":0},{"$f":"Input!AH360*Input!AH$44","v":0},{"$f":"Input!AI360*Input!AI$44","v":0}]
[{"$f":"ROW()","v":581},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U361*Input!U$44","v":0},{"$f":"Input!V361*Input!V$44","v":0},{"$f":"Input!W361*Input!W$44","v":0},{"$f":"Input!X361*Input!X$44","v":0},{"$f":"Input!Y361*Input!Y$44","v":0},{"$f":"Input!Z361*Input!Z$44","v":0},{"$f":"Input!AA361*Input!AA$44","v":0},{"$f":"Input!AB361*Input!AB$44","v":0},{"$f":"Input!AC361*Input!AC$44","v":0},{"$f":"Input!AD361*Input!AD$44","v":0},{"$f":"Input!AE361*Input!AE$44","v":0},{"$f":"Input!AF361*Input!AF$44","v":0},{"$f":"Input!AG361*Input!AG$44","v":0},{"$f":"Input!AH361*Input!AH$44","v":0},{"$f":"Input!AI361*Input!AI$44","v":0}]
[{"$f":"ROW()","v":582},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U362*Input!U$44","v":0},{"$f":"Input!V362*Input!V$44","v":0},{"$f":"Input!W362*Input!W$44","v":0},{"$f":"Input!X362*Input!X$44","v":0},{"$f":"Input!Y362*Input!Y$44","v":0},{"$f":"Input!Z362*Input!Z$44","v":0},{"$f":"Input!AA362*Input!AA$44","v":0},{"$f":"Input!AB362*Input!AB$44","v":0},{"$f":"Input!AC362*Input!AC$44","v":0},{"$f":"Input!AD362*Input!AD$44","v":0},{"$f":"Input!AE362*Input!AE$44","v":0},{"$f":"Input!AF362*Input!AF$44","v":0},{"$f":"Input!AG362*Input!AG$44","v":0},{"$f":"Input!AH362*Input!AH$44","v":0},{"$f":"Input!AI362*Input!AI$44","v":0}]
[{"$f":"ROW()","v":583},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U363*Input!U$44","v":0},{"$f":"Input!V363*Input!V$44","v":0},{"$f":"Input!W363*Input!W$44","v":0},{"$f":"Input!X363*Input!X$44","v":0},{"$f":"Input!Y363*Input!Y$44","v":0},{"$f":"Input!Z363*Input!Z$44","v":0},{"$f":"Input!AA363*Input!AA$44","v":0},{"$f":"Input!AB363*Input!AB$44","v":0},{"$f":"Input!AC363*Input!AC$44","v":0},{"$f":"Input!AD363*Input!AD$44","v":0},{"$f":"Input!AE363*Input!AE$44","v":0},{"$f":"Input!AF363*Input!AF$44","v":0},{"$f":"Input!AG363*Input!AG$44","v":0},{"$f":"Input!AH363*Input!AH$44","v":0},{"$f":"Input!AI363*Input!AI$44","v":0}]
[{"$f":"ROW()","v":584},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U364*Input!U$44","v":0},{"$f":"Input!V364*Input!V$44","v":0},{"$f":"Input!W364*Input!W$44","v":0},{"$f":"Input!X364*Input!X$44","v":0},{"$f":"Input!Y364*Input!Y$44","v":0},{"$f":"Input!Z364*Input!Z$44","v":0},{"$f":"Input!AA364*Input!AA$44","v":0},{"$f":"Input!AB364*Input!AB$44","v":0},{"$f":"Input!AC364*Input!AC$44","v":0},{"$f":"Input!AD364*Input!AD$44","v":0},{"$f":"Input!AE364*Input!AE$44","v":0},{"$f":"Input!AF364*Input!AF$44","v":0},{"$f":"Input!AG364*Input!AG$44","v":0},{"$f":"Input!AH364*Input!AH$44","v":0},{"$f":"Input!AI364*Input!AI$44","v":0}]
[{"$f":"ROW()","v":585},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U365*Input!U$44","v":0},{"$f":"Input!V365*Input!V$44","v":0},{"$f":"Input!W365*Input!W$44","v":0},{"$f":"Input!X365*Input!X$44","v":0},{"$f":"Input!Y365*Input!Y$44","v":0},{"$f":"Input!Z365*Input!Z$44","v":0},{"$f":"Input!AA365*Input!AA$44","v":0},{"$f":"Input!AB365*Input!AB$44","v":0},{"$f":"Input!AC365*Input!AC$44","v":0},{"$f":"Input!AD365*Input!AD$44","v":0},{"$f":"Input!AE365*Input!AE$44","v":0},{"$f":"Input!AF365*Input!AF$44","v":0},{"$f":"Input!AG365*Input!AG$44","v":0},{"$f":"Input!AH365*Input!AH$44","v":0},{"$f":"Input!AI365*Input!AI$44","v":0}]
[{"$f":"ROW()","v":586},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U366*Input!U$44","v":0},{"$f":"Input!V366*Input!V$44","v":0},{"$f":"Input!W366*Input!W$44","v":0},{"$f":"Input!X366*Input!X$44","v":0},{"$f":"Input!Y366*Input!Y$44","v":0},{"$f":"Input!Z366*Input!Z$44","v":0},{"$f":"Input!AA366*Input!AA$44","v":0},{"$f":"Input!AB366*Input!AB$44","v":0},{"$f":"Input!AC366*Input!AC$44","v":0},{"$f":"Input!AD366*Input!AD$44","v":0},{"$f":"Input!AE366*Input!AE$44","v":0},{"$f":"Input!AF366*Input!AF$44","v":0},{"$f":"Input!AG366*Input!AG$44","v":0},{"$f":"Input!AH366*Input!AH$44","v":0},{"$f":"Input!AI366*Input!AI$44","v":0}]
[{"$f":"ROW()","v":587},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U367*Input!U$44","v":0},{"$f":"Input!V367*Input!V$44","v":0},{"$f":"Input!W367*Input!W$44","v":0},{"$f":"Input!X367*Input!X$44","v":0},{"$f":"Input!Y367*Input!Y$44","v":0},{"$f":"Input!Z367*Input!Z$44","v":0},{"$f":"Input!AA367*Input!AA$44","v":0},{"$f":"Input!AB367*Input!AB$44","v":0},{"$f":"Input!AC367*Input!AC$44","v":0},{"$f":"Input!AD367*Input!AD$44","v":0},{"$f":"Input!AE367*Input!AE$44","v":0},{"$f":"Input!AF367*Input!AF$44","v":0},{"$f":"Input!AG367*Input!AG$44","v":0},{"$f":"Input!AH367*Input!AH$44","v":0},{"$f":"Input!AI367*Input!AI$44","v":0}]
[{"$f":"ROW()","v":588},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U368*Input!U$44","v":0},{"$f":"Input!V368*Input!V$44","v":0},{"$f":"Input!W368*Input!W$44","v":0},{"$f":"Input!X368*Input!X$44","v":0},{"$f":"Input!Y368*Input!Y$44","v":0},{"$f":"Input!Z368*Input!Z$44","v":0},{"$f":"Input!AA368*Input!AA$44","v":0},{"$f":"Input!AB368*Input!AB$44","v":0},{"$f":"Input!AC368*Input!AC$44","v":0},{"$f":"Input!AD368*Input!AD$44","v":0},{"$f":"Input!AE368*Input!AE$44","v":0},{"$f":"Input!AF368*Input!AF$44","v":0},{"$f":"Input!AG368*Input!AG$44","v":0},{"$f":"Input!AH368*Input!AH$44","v":0},{"$f":"Input!AI368*Input!AI$44","v":0}]
[{"$f":"ROW()","v":589},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U369*Input!U$44","v":0},{"$f":"Input!V369*Input!V$44","v":0},{"$f":"Input!W369*Input!W$44","v":0},{"$f":"Input!X369*Input!X$44","v":0},{"$f":"Input!Y369*Input!Y$44","v":0},{"$f":"Input!Z369*Input!Z$44","v":0},{"$f":"Input!AA369*Input!AA$44","v":0},{"$f":"Input!AB369*Input!AB$44","v":0},{"$f":"Input!AC369*Input!AC$44","v":0},{"$f":"Input!AD369*Input!AD$44","v":0},{"$f":"Input!AE369*Input!AE$44","v":0},{"$f":"Input!AF369*Input!AF$44","v":0},{"$f":"Input!AG369*Input!AG$44","v":0},{"$f":"Input!AH369*Input!AH$44","v":0},{"$f":"Input!AI369*Input!AI$44","v":0}]
[{"$f":"ROW()","v":590},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U370*Input!U$44","v":0},{"$f":"Input!V370*Input!V$44","v":0},{"$f":"Input!W370*Input!W$44","v":0},{"$f":"Input!X370*Input!X$44","v":0},{"$f":"Input!Y370*Input!Y$44","v":0},{"$f":"Input!Z370*Input!Z$44","v":0},{"$f":"Input!AA370*Input!AA$44","v":0},{"$f":"Input!AB370*Input!AB$44","v":0},{"$f":"Input!AC370*Input!AC$44","v":0},{"$f":"Input!AD370*Input!AD$44","v":0},{"$f":"Input!AE370*Input!AE$44","v":0},{"$f":"Input!AF370*Input!AF$44","v":0},{"$f":"Input!AG370*Input!AG$44","v":0},{"$f":"Input!AH370*Input!AH$44","v":0},{"$f":"Input!AI370*Input!AI$44","v":0}]
[{"$f":"ROW()","v":591},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U371*Input!U$44","v":0},{"$f":"Input!V371*Input!V$44","v":0},{"$f":"Input!W371*Input!W$44","v":0},{"$f":"Input!X371*Input!X$44","v":0},{"$f":"Input!Y371*Input!Y$44","v":0},{"$f":"Input!Z371*Input!Z$44","v":0},{"$f":"Input!AA371*Input!AA$44","v":0},{"$f":"Input!AB371*Input!AB$44","v":0},{"$f":"Input!AC371*Input!AC$44","v":0},{"$f":"Input!AD371*Input!AD$44","v":0},{"$f":"Input!AE371*Input!AE$44","v":0},{"$f":"Input!AF371*Input!AF$44","v":0},{"$f":"Input!AG371*Input!AG$44","v":0},{"$f":"Input!AH371*Input!AH$44","v":0},{"$f":"Input!AI371*Input!AI$44","v":0}]
[{"$f":"ROW()","v":592},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U372*Input!U$44","v":0},{"$f":"Input!V372*Input!V$44","v":0},{"$f":"Input!W372*Input!W$44","v":0},{"$f":"Input!X372*Input!X$44","v":0},{"$f":"Input!Y372*Input!Y$44","v":0},{"$f":"Input!Z372*Input!Z$44","v":0},{"$f":"Input!AA372*Input!AA$44","v":0},{"$f":"Input!AB372*Input!AB$44","v":0},{"$f":"Input!AC372*Input!AC$44","v":0},{"$f":"Input!AD372*Input!AD$44","v":0},{"$f":"Input!AE372*Input!AE$44","v":0},{"$f":"Input!AF372*Input!AF$44","v":0},{"$f":"Input!AG372*Input!AG$44","v":0},{"$f":"Input!AH372*Input!AH$44","v":0},{"$f":"Input!AI372*Input!AI$44","v":0}]
[{"$f":"ROW()","v":593},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U373*Input!U$44","v":0},{"$f":"Input!V373*Input!V$44","v":0},{"$f":"Input!W373*Input!W$44","v":0},{"$f":"Input!X373*Input!X$44","v":0},{"$f":"Input!Y373*Input!Y$44","v":0},{"$f":"Input!Z373*Input!Z$44","v":0},{"$f":"Input!AA373*Input!AA$44","v":0},{"$f":"Input!AB373*Input!AB$44","v":0},{"$f":"Input!AC373*Input!AC$44","v":0},{"$f":"Input!AD373*Input!AD$44","v":0},{"$f":"Input!AE373*Input!AE$44","v":0},{"$f":"Input!AF373*Input!AF$44","v":0},{"$f":"Input!AG373*Input!AG$44","v":0},{"$f":"Input!AH373*Input!AH$44","v":0},{"$f":"Input!AI373*Input!AI$44","v":0}]
[{"$f":"ROW()","v":594},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U374*Input!U$44","v":0},{"$f":"Input!V374*Input!V$44","v":0},{"$f":"Input!W374*Input!W$44","v":0},{"$f":"Input!X374*Input!X$44","v":0},{"$f":"Input!Y374*Input!Y$44","v":0},{"$f":"Input!Z374*Input!Z$44","v":0},{"$f":"Input!AA374*Input!AA$44","v":0},{"$f":"Input!AB374*Input!AB$44","v":0},{"$f":"Input!AC374*Input!AC$44","v":0},{"$f":"Input!AD374*Input!AD$44","v":0},{"$f":"Input!AE374*Input!AE$44","v":0},{"$f":"Input!AF374*Input!AF$44","v":0},{"$f":"Input!AG374*Input!AG$44","v":0},{"$f":"Input!AH374*Input!AH$44","v":0},{"$f":"Input!AI374*Input!AI$44","v":0}]
[{"$f":"ROW()","v":595},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U578:U594)","v":0},{"$f":"SUM(V578:V594)","v":0},{"$f":"SUM(W578:W594)","v":0},{"$f":"SUM(X578:X594)","v":0},{"$f":"SUM(Y578:Y594)","v":0},0,0,0,0,0,{"$f":"SUM(AE578:AE594)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":597},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U540<0,U540,IF($D597=\"Land\",0,IF(U521<1,U540,MAX(MIN(IF(U521>0,(U540/U521)*U$9,0),U540*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":598},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U541<0,U541,IF($D598=\"Land\",0,IF(U522<1,U541,MAX(MIN(IF(U522>0,(U541/U522)*U$9,0),U541*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":599},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U542<0,U542,IF($D599=\"Land\",0,IF(U523<1,U542,MAX(MIN(IF(U523>0,(U542/U523)*U$9,0),U542*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":600},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U543<0,U543,IF($D600=\"Land\",0,IF(U524<1,U543,MAX(MIN(IF(U524>0,(U543/U524)*U$9,0),U543*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":601},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U544<0,U544,IF($D601=\"Land\",0,IF(U525<1,U544,MAX(MIN(IF(U525>0,(U544/U525)*U$9,0),U544*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":602},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U545<0,U545,IF($D602=\"Land\",0,IF(U526<1,U545,MAX(MIN(IF(U526>0,(U545/U526)*U$9,0),U545*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":603},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U546<0,U546,IF($D603=\"Land\",0,IF(U527<1,U546,MAX(MIN(IF(U527>0,(U546/U527)*U$9,0),U546*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":604},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U547<0,U547,IF($D604=\"Land\",0,IF(U528<1,U547,MAX(MIN(IF(U528>0,(U547/U528)*U$9,0),U547*U$9),0))))","v":-3.7724454116875217E-4},-3.7724454116875211E-4,-3.7724454116875211E-4,-3.7724454116875211E-4,-1.8862227058437603E-4,-3.7724454116875211E-4,-3.7724454116875206E-4,-3.7724454116875206E-4,-3.77244541168752E-4,-3.77244541168752E-4,-3.7724454116875195E-4,-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,-3.7724454116875184E-4]
[{"$f":"ROW()","v":605},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U548<0,U548,IF($D605=\"Land\",0,IF(U529<1,U548,MAX(MIN(IF(U529>0,(U548/U529)*U$9,0),U548*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":606},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U549<0,U549,IF($D606=\"Land\",0,IF(U530<1,U549,MAX(MIN(IF(U530>0,(U549/U530)*U$9,0),U549*U$9),0))))","v":-0.47785067356504823},-0.47785067356504818,-0.47785067356504818,-0.47785067356504812,-0.23892533678252409,-0.47785067356504812,-0.25644403722217474,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":607},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U550<0,U550,IF($D607=\"Land\",0,IF(U531<1,U550,MAX(MIN(IF(U531>0,(U550/U531)*U$9,0),U550*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":608},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U551<0,U551,IF($D608=\"Land\",0,IF(U532<1,U551,MAX(MIN(IF(U532>0,(U551/U532)*U$9,0),U551*U$9),0))))","v":-4.1270662104839387E-2},-4.1270662104839387E-2,-2.1539997470188227E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":609},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U552<0,U552,IF($D609=\"Land\",0,IF(U533<1,U552,MAX(MIN(IF(U533>0,(U552/U533)*U$9,0),U552*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U553<0,U553,IF($D610=\"Land\",0,IF(U534<1,U553,MAX(MIN(IF(U534>0,(U553/U534)*U$9,0),U553*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":611},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U554<0,U554,IF($D611=\"Land\",0,IF(U535<1,U554,MAX(MIN(IF(U535>0,(U554/U535)*U$9,0),U554*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U555<0,U555,IF($D612=\"Land\",0,IF(U536<1,U555,MAX(MIN(IF(U536>0,(U555/U536)*U$9,0),U555*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":613},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U556<0,U556,IF($D613=\"Land\",0,IF(U537<1,U556,MAX(MIN(IF(U537>0,(U556/U537)*U$9,0),U556*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":614},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U597:U613)","v":-0.51949858021105644},{"$f":"SUM(V597:V613)","v":-0.51949858021105633},{"$f":"SUM(W597:W613)","v":-0.49976791557640521},{"$f":"SUM(X597:X613)","v":-0.4782279181062169},{"$f":"SUM(Y597:Y613)","v":-0.23911395905310848},-0.4782279181062169,-0.25682128176334351,-3.7724454116875206E-4,-3.77244541168752E-4,-3.77244541168752E-4,{"$f":"SUM(AE597:AE613)","v":-3.7724454116875195E-4},-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,-3.7724454116875184E-4]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":616},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":617},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":618},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":619},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":620},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":621},null,null,"Regulators"]
[{"$f":"ROW()","v":622},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":623},null,null,"Buildings"]
[{"$f":"ROW()","v":624},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":625},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":626},null,null,"Vehicle"]
[{"$f":"ROW()","v":627},null,null,"Information Technology"]
[{"$f":"ROW()","v":628},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":629},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":630},null,null,"FRC"]
[{"$f":"ROW()","v":631},null,null,"Land"]
[{"$f":"ROW()","v":632},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":633},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":635},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T540+T559+T597+T578+T616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":636},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T541+T560+T598+T579+T617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":637},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T542+T561+T599+T580+T618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":638},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T543+T562+T600+T581+T619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":639},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T544+T563+T601+T582+T620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":640},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T545+T564+T602+T583+T621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T546+T565+T603+T584+T622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":642},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T547+T566+T604+T585+T623","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-3,9.4683901131041494E-3,9.0911455719353967E-3,8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3,7.5821674072603868E-3]
[{"$f":"ROW()","v":643},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T548+T567+T605+T586+T624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":644},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T549+T568+T606+T587+T625","v":2.8846227418299399},2.4067720682648917,1.9289213946998434,1.4510707211347951,0.973220047569747,0.73429471078722286,0.25644403722217474,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":645},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T550+T569+T607+T588+T626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":646},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T551+T570+T608+T589+T627","v":0.104081321679867},6.2810659575027614E-2,2.1539997470188227E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":647},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T552+T571+T609+T590+T628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":648},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T553+T572+T610+T591+T629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":649},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T554+T573+T611+T592+T630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":650},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T555+T574+T612+T593+T631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":651},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T556+T575+T613+T594+T632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":652},null,null,"Total (Asset Added as at 30/06/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T635:T651)","v":3.0017562767640142},{"$f":"SUM(U635:U651)","v":2.4822576965529581},{"$f":"SUM(V635:V651)","v":1.9627591163419014},{"$f":"SUM(W635:W651)","v":1.4629912007654962},{"$f":"SUM(X635:X651)","v":0.98476328265927926},{"$f":"SUM(Y635:Y651)","v":0.74564932360617076},0.26742140549995391,1.0600123736610408E-2,1.0222879195441655E-2,9.8456346542729022E-3,9.4683901131041494E-3,{"$f":"SUM(AE635:AE651)","v":9.0911455719353967E-3},8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3,7.5821674072603868E-3]
["Capex Account [m$ nominal]"]
["Average Asset Life"]
[{"$f":"ROW()","v":655},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"IF(K731=0,\"\",-K674/K731)","v":20},19.739253054533837,18.73925305453383,17.73925305453383,16.739253054533826,16.440352421120682,16.972323944267583,17.037321901258746,17.466953646831364,36.719204175754385,18.48583576890632,17.761406580526987,17.028154105225155,17.516946079747807,33.601154521609587,16.343779393137378,15.382719229210629,14.588721463416899,14.176952739622903,13.671513619574945,12.918125299671065,12.294780609403352,11.855341731296932,11.333815667728731,10.641025699931777]
[{"$f":"ROW()","v":656},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"IF(K732=0,\"\",-K675/K732)","v":""},"","","","","","","","","","","","","","",20,19.548799467070364,18.872754143391958,18.131833848757474,17.520227907766305,16.520227907766305,15.520227907766305,14.520227907766305,13.520227907766305,12.520227907766303]
[{"$f":"ROW()","v":657},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K733=0,\"\",-K676/K733)","v":20},19.58890701468189,19.166666666666668,18.894889663182347,18.623766135155655,17.623766135155655,16.623766135155655,15.623766135155654,14.623766135155654,"","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":658},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K734=0,\"\",-K677/K734)","v":20},19.549475222098565,18.60191626814883,17.60191626814883,16.655229804609686,18.940159467812414,18.906493432639685,18.777060264601783,18.389553334813396,32.767440753093453,16.120975076058276,15.643034465441639,15.208098140745205,15.24374952378929,29.873343743953431,14.894557060837686,14.899102627621259,14.747863951329105,14.518085024993118,14.2840009398482,13.879511077974705,13.876111904254257,13.700941834204254,13.467051719660111,13.294989731820261]
[{"$f":"ROW()","v":659},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K735=0,\"\",-K678/K735)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":660},null,null,"Regulators",null,null,null,null,null,null,{"$f":"IF(K736=0,\"\",-K679/K736)","v":40},39.654546665402911,38.730931137588328,37.730931137588328,36.810757976780998,36.980306570204171,38.68109019116811,38.519840498407099,37.757963200118539,75.318148447722663,37.406008197610646,36.671710334479727,36.207218953358854,36.425538710125132,71.954670208610679,36.408023094076441,36.623242310451047,36.910585241864311,36.978997982367858,36.282159375968483,35.458189995754687,34.745785672592142,33.967486736860721,33.275326632355885,32.516309940930427]
[{"$f":"ROW()","v":661},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"IF(K737=0,\"\",-K680/K737)","v":40},39.526295070653426,38.526295070653426,37.526295070653433,36.526295070653433,35.526295070653433,34.526295070653433,33.52629507065344,35.122279883035006,79.754041794756944,39.687840718690268,38.753975912282876,37.891619883779406,36.894816895391308,71.790946047904427,35.404833415246337,34.43539007031395,33.43539007031395,32.785021946833076,32.939485493756173,36.116853841547552,35.150093164350316,34.191337448552524,33.239082279256742,32.294894256482912]
[{"$f":"ROW()","v":662},null,null,"Buildings",null,null,null,null,null,null,{"$f":"IF(K738=0,\"\",-K681/K738)","v":""},40,39,38,37,36,35,36.409163697520974,37.878700609761935,76.344144753196915,38.197433361936184,39.161890825664344,38.751344284011509,39.215340008954108,78.540226821738798,38.781589396763195,37.837313808698624,36.954492498419498,36.253769201231293,36.827507773727781,36.214335864918048,35.493807516121755,34.55310215915474,33.61308348600312,32.636723395747921]
[{"$f":"ROW()","v":663},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"IF(K739=0,\"\",-K682/K739)","v":25},24.620410703173615,24.356084809758933,23.915916491093657,23.411532846715321,22.914397632207535,22.503980887800509,22.022834317034636,19.881976265758674,36.425691761866325,17.516137960300327,16.302584490659825,15.268439269094298,14.352589259761498,27.185315791641422,13.233865589390032,12.541729378250116,11.895304513673915,11.261283055042593,10.632123942252214,10.094314469771135,9.5210027543194933,8.9712948686142884,8.4663582165119742,8.2749182851627996]
[{"$f":"ROW()","v":664},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"IF(K740=0,\"\",-K683/K740)","v":10},9.3065628651533103,8.3173625611536117,7.8013504089119685,7.0383105594701458,6.0383105594701467,5.0383105594701467,4.0383105594701467,3.0383105594701467,4.0766211189402934,2.0828400022938824,7.2233531017632435,8.6616581280612195,9.3358561953373354,18.351363472661188,8.7753812178551645,7.9798818464931873,7.1663516731115422,6.4386523813129122,5.8897705551787016,5.0423552956937234,4.4092223544629849,3.9164193394683333,3.8442550133796267,4.5648481797002516]
[{"$f":"ROW()","v":665},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"IF(K741=0,\"\",-K684/K741)","v":""},"","","","","","","","","","","","","","",10,9.4695872626766722,9.1339902971149431,8.6461270374086467,8.3558501298463685,8.086704584566565,7.6877474124502987,7.4426979441160457,6.7422283869564694,6.2496175780067604]
[{"$f":"ROW()","v":666},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"IF(K742=0,\"\",-K685/K742)","v":4},3.2795127379360958,2.5197368997335956,1.8086094783974367,2.7346158123819611,2.6652127529869469,2.0194240989770753,1.274278585059623,3.6187055908102375,6.8486451805907889,3.223889771613885,2.9291955120718014,2.6677683118055588,2.7109034277612336,4.9699504655829303,2.7416500320958312,2.4840276493382589,2.7590279666357165,2.7072721379861835,2.4477143470480081,1.9034442342757352,2.6260833547619749,3.6992382622588216,3.6606258437429791,3.3528228724524096]
[{"$f":"ROW()","v":667},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,{"$f":"IF(K743=0,\"\",-K686/K743)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":668},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"IF(K744=0,\"\",-K687/K744)","v":""},"","","","","","","","","","","","","","","","","","",10,9.4261993794408419,9.1586907456763686,8.9660796615365133,8.463033649514589,7.9615521123057889]
[{"$f":"ROW()","v":669},null,null,"FRC",null,null,null,null,null,null,{"$f":"IF(K745=0,\"\",-K688/K745)","v":4},3.9870160810005957,3.9975200352514273,3.6398808173785713,3.4487637639902955,2.4496255765604489,1.6960427756038958,0.99999999999999978,"","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":670},null,null,"Land",null,null,null,null,null,null,{"$f":"IF(K746=0,\"\",-K689/K746)","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":671},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"IF(K747=0,\"\",-K690/K747)","v":""},"","","","","","","","","","","","","","","","","","",5,4.707750409072073,3.7077504090720725,2.7077504090720721,1.7077504090720721,1.0000000000000004]
[{"$f":"ROW()","v":672}]
["Opening Asset Value"]
[{"$f":"ROW()","v":674},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I788","v":0},0.61115981950423293,2.313323040542103,2.1961289889662372,2.0789349373903714,1.9617408858145056,2.3061918342386396,3.585481532662774,4.8930265548385981,7.8476399410568911,17.765821450664323,25.286146805555187,27.285966474828296,28.507537281716903,46.909063368657698,{"$f":"X788","v":48.979138623379662},48.210429456690825,45.758195146061489,45.048387313640411,48.199134252294058,50.113123772353958,{"$f":"AD788","v":49.000489088939922},{"$f":"AE788","v":47.940567493753932},{"$f":"AF788","v":46.886543432014903},{"$f":"AG788","v":47.298769577520417},{"$f":"AH788","v":45.865275693872405}]
[{"$f":"ROW()","v":675},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,{"$f":"X789","v":0},{"$f":"Y789","v":1.080023392763283},{"$f":"Z789","v":2.3396648700509077},{"$f":"AA789","v":2.9078876735214019},{"$f":"AB789","v":3.1811654889761125},{"$f":"AC789","v":3.5553046509324662},3.3523789430222122,3.1494532351119582,2.9465275272017042,2.7436018192914502,2.5406761113811962]
[{"$f":"ROW()","v":676},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I790","v":0},2.52,6.0040000000000004,9.9475000000000016,16.268500000000003,24.5275,23.2105,21.8935,20.576499999999999,19.259499999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":677},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"I791","v":0},0.96680060184372685,2.0976032104707993,2.0707987297719717,1.9594769336773563,1.8836431280172263,8.7812817834008854,16.51191614523454,28.072646556498459,37.949694227277838,{"$f":"S790+S791+S792","v":62.451586391302598},{"$f":"T791","v":65.208551507451403},{"$f":"U791","v":70.857065284947438},{"$f":"V791","v":77.010155914190463},{"$f":"W791","v":93.998598209200921},{"$f":"X791","v":104.70972628034451},113.77897715837884,136.22760934776787,156.63611336291498,175.86047256136084,196.20946413540241,{"$f":"AD791","v":209.20341033928651},{"$f":"AE791","v":235.28883752214992},{"$f":"AF791","v":252.32277470331903},{"$f":"AG791","v":268.17286881705803},{"$f":"AH791","v":283.87493737951792}]
[{"$f":"ROW()","v":678},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I792","v":0},0,0,0,0,0,{"$f":"O792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":679},null,null,"Regulators",null,null,null,null,null,0,8.1870385377273536E-2,0.23494729188561608,0.24328696640281106,0.23700550196967995,{"$f":"N793","v":0.23701304849962224},0.33032435879241429,1.0530442790852064,1.6428872064435103,1.7814297524208647,{"$f":"S793","v":2.460707984603415},2.6768441806007641,2.8337977954580538,3.1929447709907959,4.3070430494861771,4.8375818012607548,6.1639243900433618,8.4317319761615561,12.038911458666115,16.326818794448901,17.325392531166596,{"$f":"AD793","v":17.588176778961135},18.178173478659286,18.42408787970794,18.87488327489493,19.038272287620792]
[{"$f":"ROW()","v":680},null,null,"Secondary Gate Stations",null,null,null,null,null,0,1.0950815878488819E-2,2.2843607531940278E-2,2.2265673083717717E-2,2.1687738635495155E-2,{"$f":"N794","v":2.1109804187272593E-2},2.0531869739050031E-2,1.9953935290827469E-2,1.9376000842604907E-2,3.1101429557182345E-2,{"$f":"S794","v":1.6877104541977914},3.3522000818612452,3.4470600163847691,3.5903868918560233,3.4995350270930632,3.4052898562739511,3.3655862197154875,3.2914060816948387,3.1958240053781748,3.2855150675682672,3.8407395156752617,8.7415205045089177,8.565838396636881,8.3913587366454898,8.2152613269052441,8.0397158772993702]
[{"$f":"ROW()","v":681},null,null,"Buildings",null,null,null,null,null,0,0,5.8805049910332786E-2,5.7334923662574463E-2,5.5864797414816147E-2,{"$f":"N795","v":5.4394671167057825E-2},5.2924544919299502E-2,5.1454418671541186E-2,8.9437773323782874E-2,0.20137019353472455,{"$f":"S795","v":0.34651519625427069},0.44780493285073564,1.5352308785593669,2.2362760387077016,6.4853897478242981,15.879702248670361,15.829864575895385,15.842376035606851,16.068069142807431,17.022686300597321,25.869947462316116,28.03865633189525,29.18513720236896,28.720920379949053,28.201954786149845,27.470684687746157]
[{"$f":"ROW()","v":682},null,null,"Meter and Services Pipes",null,null,null,null,null,0,6.1000000000000005,15.826000000000001,33.543200000000006,49.945999999999998,{"$f":"N796","v":64.147599999999983},77.923805743799974,94.604787144047975,108.71707715733967,121.08472506592172,{"$f":"S796","v":134.02030570702857},138.97024423032531,150.54722058770068,158.93207172263527,168.81756831754831,187.15178885362221,196.78009188198516,209.84346718574375,221.69380490008331,230.42215028378922,236.01893302638149,245.19206808544052,249.27660018630735,252.42810437224563,256.27085545013989,259.29890041282772]
[{"$f":"ROW()","v":683},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0.55040886474975947,0.73869921928305715,0.66441968220910963,0.76038335804108259,{"$f":"N797","v":0.74089794965237743},0.63563150205928443,0.53036505446619142,0.42509860687309842,0.31983215928000541,{"$f":"S797","v":0.21456571168691235},0.16193248789036943,0.77108371037356449,1.8052767579418281,5.5790773456523519,10.09117144885858,9.8778302454209488,9.8916981585228285,9.4678309320300862,9.1568323010185448,9.2955643876388407,8.2030589286055182,7.372891003528582,6.5064836085653486,5.7495206525534002,5.1705007248724817]
[{"$f":"ROW()","v":684},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,{"$f":"N798","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X798","v":0},{"$f":"Y798","v":1.4170479298747354},{"$f":"Z798","v":2.5298900428110125},{"$f":"AA798","v":4.3123793215727062},{"$f":"AB798","v":5.6261849369433596},{"$f":"AC798","v":7.7843911670071373},10.411411788726667,12.470572821709105,15.63720433074803,15.467933122045949,16.277551449163994]
[{"$f":"ROW()","v":685},null,null,"Information Technology",null,null,null,null,null,{"$f":"I799","v":0},1.5968074211908179,1.8170863502933434,1.6226841281265989,1.3182614984019743,1.5761672392964075,1.3702226762070795,0.85716606331780909,0.43270541448629302,2.6417247696000001,3.7946811937111193,4.9493346528312907,7.4574530475851031,8.0054715659337923,10.057996217954017,9.5834646132144243,12.526615715236773,11.060008652211106,15.848895781951585,18.279471806255984,14.177740913446009,10.605115076297224,12.469855611077563,16.50094886867036,18.99504602506622,19.061478549728491]
[{"$f":"ROW()","v":686},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"I800","v":0},{"$f":"J800","v":0},{"$f":"K800","v":0},{"$f":"L800","v":0},{"$f":"M800","v":0},{"$f":"N800","v":0},{"$f":"O800","v":0},{"$f":"P800","v":0},{"$f":"Q800","v":0},{"$f":"R800","v":0},{"$f":"S800","v":0},{"$f":"T800","v":0},{"$f":"U800","v":0},{"$f":"V800","v":0},{"$f":"W800","v":0},{"$f":"X800","v":0},{"$f":"Y800","v":0},{"$f":"Z800","v":0},{"$f":"AA800","v":0},{"$f":"AB800","v":0},{"$f":"AC800","v":0},{"$f":"AD800","v":0},{"$f":"AE800","v":0},{"$f":"AF800","v":0},{"$f":"AG800","v":0},{"$f":"AH800","v":0}]
[{"$f":"ROW()","v":687},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I801","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79602166719864331,1.3076770356325749,2.3767927627350964,4.143813225201006,5.1759875899293686,6.0601028432651702]
[{"$f":"ROW()","v":688},null,null,"FRC",null,null,null,null,null,{"$f":"I802","v":0},5.4500000000000003E-5,4.183875000000001E-3,1.7134775000000002,4.3431453749999998,10.153254499999999,7.2092272499999996,4.2662357499999999,1.7508299999999997,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,{"$f":"X802","v":-4.4408920985006262E-16},-4.4408920985006262E-16,-4.4408920985006262E-16,{"$f":"AA802","v":-4.4408920985006262E-16},-4.4408920985006262E-16,-4.4408920985006262E-16,{"$f":"AD802","v":-4.4408920985006262E-16},{"$f":"AE802","v":-4.4408920985006262E-16},{"$f":"AF802","v":-4.4408920985006262E-16},{"$f":"AG802","v":-4.4408920985006262E-16},{"$f":"AH802","v":-4.4408920985006262E-16}]
[{"$f":"ROW()","v":689},null,null,"Land",null,null,null,null,null,0,0.1199375072405918,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,1.1234498181676649,3.3747928981676649,3.7838964781676649,3.7906038681676648,5.8135988681676647,5.8135988681676647,5.8135988681676647,5.8135988681676647,5.8135988681676647]
[{"$f":"ROW()","v":690},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I804","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28029289557923348,0.9030288046826026,0.71121132792291275,0.5193938511632229,0.32757637440353304,0.13575889764384319]
[{"$f":"ROW()","v":691},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J674:J690)","v":0},12.557989915784889,29.420941463084855,52.384546410390698,77.292709958698453,105.60677104480213,122.14409138132429,143.67735414094452,166.92303508881369,191.42046735681689,{"$f":"SUM(T674:T690)","v":223.04534390761665},241.35650869753397,265.03832761400491,283.58357076214048,339.95772110158453,{"$f":"SUM(Y674:Y690)","v":384.94131354379215},409.33384078417248,446.33949731479987,490.59289679073385,531.14432827142025,569.05751999326571,{"$f":"SUM(AE674:AE690)","v":598.36059057416674},632.79952991012919,659.24175978359926,681.30785768412591,698.64745378310715]
["Capex"]
[{"$f":"ROW()","v":693},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"0.5*Input!J514*J$13","v":0.61115981950423293},{"$f":"Input!K514*K$13","v":1.7327212120130815},{"$f":"Input!L514*L$13","v":0},{"$f":"Input!M514*M$13","v":0},{"$f":"Input!N514*N$13","v":0},{"$f":"Input!O514*O$13","v":0.46164500000000003},{"$f":"Input!P514*P$13","v":1.4195660000000001},{"$f":"Input!Q514*Q$13","v":1.5187996237516901},{"$f":"Input!R514*R$13","v":3.2418079689817438},{"$f":"Input!S514*S$13","v":10.367466490819968},{"$f":"Input!T514*T$13","v":8.0041545077676357},{"$f":"Input!U514*U$13","v":3.3676857004150254},{"$f":"Input!V514*V$13","v":2.7578211230512757},{"$f":"Input!W514*W$13","v":20.075667459256032},{"$f":"Input!X514*X$13","v":4.7480000000000002},{"$f":"Input!Y514*Y$13","v":0.68895320595017884},{"$f":"Input!Z514*Z$13","v":0.49753809494620854},{"$f":"Input!AA514*AA$13","v":2.2648414779017747},{"$f":"Input!AB514*AB$13","v":6.2386383228715898},{"$f":"Input!AC514*AC$13","v":5.3138128204214246},{"$f":"Input!AD514*AD$13","v":2.5528792579685535},{"$f":"Input!AE514*AE$13","v":2.733236309095024},{"$f":"Input!AF514*AF$13","v":2.8452376670215336},{"$f":"Input!AG514*AG$13","v":4.3671136970164994},{"$f":"Input!AH514*AH$13","v":2.7397493527137913},{"$f":"Input!AI514*AI$13","v":0.57621454625333124}]
[{"$f":"ROW()","v":694},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"0.5*Input!J515*J$13","v":0},{"$f":"Input!K515*K$13","v":0},{"$f":"Input!L515*L$13","v":0},{"$f":"Input!M515*M$13","v":0},{"$f":"Input!N515*N$13","v":0},{"$f":"Input!O515*O$13","v":0},{"$f":"Input!P515*P$13","v":0},{"$f":"Input!Q515*Q$13","v":0},{"$f":"Input!R515*R$13","v":0},{"$f":"Input!S515*S$13","v":0},{"$f":"Input!T515*T$13","v":0},{"$f":"Input!U515*U$13","v":0},{"$f":"Input!V515*V$13","v":0},{"$f":"Input!W515*W$13","v":0},{"$f":"Input!X515*X$13","v":0},{"$f":"Input!Y515*Y$13","v":1.080023392763283},{"$f":"Input!Z515*Z$13","v":1.3136426469257887},{"$f":"Input!AA515*AA$13","v":0.6879061054549479},{"$f":"Input!AB515*AB$13","v":0.42735642271191165},{"$f":"Input!AC515*AC$13","v":0.54958559034914978},{"$f":"Input!AD515*AD$13","v":0},{"$f":"Input!AE515*AE$13","v":0},{"$f":"Input!AF515*AF$13","v":0},{"$f":"Input!AG515*AG$13","v":0},{"$f":"Input!AH515*AH$13","v":0},{"$f":"Input!AI515*AI$13","v":0}]
[{"$f":"ROW()","v":695},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"0.5*Input!J516*J$13","v":2.52},{"$f":"Input!K516*K$13","v":3.6100000000000008},{"$f":"Input!L516*L$13","v":4.25},{"$f":"Input!M516*M$13","v":6.84},{"$f":"Input!N516*N$13","v":9.1199999999999992},{"$f":"Input!O516*O$13","v":0},{"$f":"Input!P516*P$13","v":0},{"$f":"Input!Q516*Q$13","v":0},{"$f":"Input!R516*R$13","v":0},{"$f":"Input!S516*S$13","v":0},{"$f":"Input!T516*T$13","v":0},{"$f":"Input!U516*U$13","v":0},{"$f":"Input!V516*V$13","v":0},{"$f":"Input!W516*W$13","v":0},{"$f":"Input!X516*X$13","v":0},{"$f":"Input!Y516*Y$13","v":0},{"$f":"Input!Z516*Z$13","v":0},{"$f":"Input!AA516*AA$13","v":0},{"$f":"Input!AB516*AB$13","v":0},{"$f":"Input!AC516*AC$13","v":0},{"$f":"Input!AD516*AD$13","v":0},{"$f":"Input!AE516*AE$13","v":0},{"$f":"Input!AF516*AF$13","v":0},{"$f":"Input!AG516*AG$13","v":0},{"$f":"Input!AH516*AH$13","v":0},{"$f":"Input!AI516*AI$13","v":0}]
[{"$f":"ROW()","v":696},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"0.5*Input!J517*J$13","v":0.96680060184372685},{"$f":"Input!K517*K$13","v":1.1791426387192587},{"$f":"Input!L517*L$13","v":8.0492681329321192E-2},{"$f":"Input!M517*M$13","v":0},{"$f":"Input!N517*N$13","v":3.5487990434485445E-2},{"$f":"Input!O517*O$13","v":7.0107348509999996},{"$f":"Input!P517*P$13","v":8.1942672999999928},{"$f":"Input!Q517*Q$13","v":12.434076714430258},{"$f":"Input!R517*R$13","v":11.372097809667231},{"$f":"Input!S517*S$13","v":8.6230471933959656},{"$f":"Input!T517*T$13","v":4.6628688106693099},{"$f":"Input!U517*U$13","v":9.6934646070705082},{"$f":"Input!V517*V$13","v":10.682714689171016},{"$f":"Input!W517*W$13","v":22.052202089397014},{"$f":"Input!X517*X$13","v":16.87749797},{"$f":"Input!Y517*Y$13","v":12.574373276712516},{"$f":"Input!Z517*Z$13","v":30.087595650581054},{"$f":"Input!AA517*AA$13","v":29.551847258868218},{"$f":"Input!AB517*AB$13","v":29.845294805110338},{"$f":"Input!AC517*AC$13","v":32.462191920961594},{"$f":"Input!AD517*AD$13","v":26.730256146852188},{"$f":"Input!AE517*AE$13","v":41.158249933174119},{"$f":"Input!AF517*AF$13","v":33.990332398046327},{"$f":"Input!AG517*AG$13","v":34.26654881858255},{"$f":"Input!AH517*AH$13","v":35.615326074166099},{"$f":"Input!AI517*AI$13","v":36.558230672157073}]
[{"$f":"ROW()","v":697},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"0.5*Input!J518*J$13","v":0},{"$f":"Input!K518*K$13","v":0},{"$f":"Input!L518*L$13","v":0},{"$f":"Input!M518*M$13","v":0},{"$f":"Input!N518*N$13","v":0},{"$f":"Input!O518*O$13","v":0},{"$f":"Input!P518*P$13","v":0},{"$f":"Input!Q518*Q$13","v":0},{"$f":"Input!R518*R$13","v":0},{"$f":"Input!S518*S$13","v":0},{"$f":"Input!T518*T$13","v":0},{"$f":"Input!U518*U$13","v":0},{"$f":"Input!V518*V$13","v":0},{"$f":"Input!W518*W$13","v":0},{"$f":"Input!X518*X$13","v":0},{"$f":"Input!Y518*Y$13","v":0},{"$f":"Input!Z518*Z$13","v":0},{"$f":"Input!AA518*AA$13","v":0},{"$f":"Input!AB518*AB$13","v":0},{"$f":"Input!AC518*AC$13","v":0},{"$f":"Input!AD518*AD$13","v":0},{"$f":"Input!AE518*AE$13","v":0},{"$f":"Input!AF518*AF$13","v":0},{"$f":"Input!AG518*AG$13","v":0},{"$f":"Input!AH518*AH$13","v":0},{"$f":"Input!AI518*AI$13","v":0}]
[{"$f":"ROW()","v":698},null,null,"Regulators",null,null,null,null,null,{"$f":"0.5*Input!J519*J$13","v":8.1870385377273536E-2},{"$f":"Input!K519*K$13","v":0.1551236661427744},{"$f":"Input!L519*L$13","v":1.4264525805196162E-2},{"$f":"Input!M519*M$13","v":0},{"$f":"Input!N519*N$13","v":6.2890109630733704E-3},{"$f":"Input!O519*O$13","v":9.9750000000000005E-2},{"$f":"Input!P519*P$13","v":0.73165236},{"$f":"Input!Q519*Q$13","v":0.6170666760655118},{"$f":"Input!R519*R$13","v":0.18119296158620002},{"$f":"Input!S519*S$13","v":0.72645847183105106},{"$f":"Input!T519*T$13","v":0.24880704671948767},{"$f":"Input!U519*U$13","v":0.22851549246955397},{"$f":"Input!V519*V$13","v":0.43642174045674498},{"$f":"Input!W519*W$13","v":1.2022835869308026},{"$f":"Input!X519*X$13","v":0.66340935999999984},{"$f":"Input!Y519*Y$13","v":1.3935735522104944},{"$f":"Input!Z519*Z$13","v":2.4371088517792305},{"$f":"Input!AA519*AA$13","v":3.8374084694600756},{"$f":"Input!AB519*AB$13","v":4.6140715344748049},{"$f":"Input!AC519*AC$13","v":1.4400897237715851},{"$f":"Input!AD519*AD$13","v":0.74030247794271509},{"$f":"Input!AE519*AE$13","v":1.0860224917948971},{"$f":"Input!AF519*AF$13","v":0.76909075544027505},{"$f":"Input!AG519*AG$13","v":0.99319901846461567},{"$f":"Input!AH519*AH$13","v":0.73062261146509966},{"$f":"Input!AI519*AI$13","v":0.40301336495669982}]
[{"$f":"ROW()","v":699},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"0.5*Input!J520*J$13","v":1.0950815878488819E-2},{"$f":"Input!K520*K$13","v":1.2166562050413679E-2},{"$f":"Input!L520*L$13","v":0},{"$f":"Input!M520*M$13","v":0},{"$f":"Input!N520*N$13","v":0},{"$f":"Input!O520*O$13","v":0},{"$f":"Input!P520*P$13","v":0},{"$f":"Input!Q520*Q$13","v":0},{"$f":"Input!R520*R$13","v":1.23033631628E-2},{"$f":"Input!S520*S$13","v":1.6574945431679016},{"$f":"Input!T520*T$13","v":1.685651068716699},{"$f":"Input!U520*U$13","v":0.17932409334793159},{"$f":"Input!V520*V$13","v":0.23227413662936},{"$f":"Input!W520*W$13","v":3.9022498108794903E-3},{"$f":"Input!X520*X$13","v":6.0650000000000005E-4},{"$f":"Input!Y520*Y$13","v":7.7297801010923562E-3},{"$f":"Input!Z520*Z$13","v":2.0879939800990382E-2},{"$f":"Input!AA520*AA$13","v":0},{"$f":"Input!AB520*AB$13","v":0.18527313850675645},{"$f":"Input!AC520*AC$13","v":0.65543835288632757},{"$f":"Input!AD520*AD$13","v":5.0173808524351475},{"$f":"Input!AE520*AE$13","v":6.635227704033235E-2},{"$f":"Input!AF520*AF$13","v":6.9213531846987753E-2},{"$f":"Input!AG520*AG$13","v":6.9326120394305621E-2},{"$f":"Input!AH520*AH$13","v":7.1611233538537392E-2},{"$f":"Input!AI520*AI$13","v":7.2927851462253737E-2}]
[{"$f":"ROW()","v":700},null,null,"Buildings",null,null,null,null,null,{"$f":"0.5*Input!J521*J$13","v":0},{"$f":"Input!K521*K$13","v":5.8805049910332786E-2},{"$f":"Input!L521*L$13","v":0},{"$f":"Input!M521*M$13","v":0},{"$f":"Input!N521*N$13","v":0},{"$f":"Input!O521*O$13","v":0},{"$f":"Input!P521*P$13","v":0},{"$f":"Input!Q521*Q$13","v":3.9453480900000004E-2},{"$f":"Input!R521*R$13","v":0.11438888348119998},{"$f":"Input!S521*S$13","v":0.15046118807683451},{"$f":"Input!T521*T$13","v":0.10582859412606954},{"$f":"Input!U521*U$13","v":1.0991493756209922},{"$f":"Input!V521*V$13","v":0.74024732445122088},{"$f":"Input!W521*W$13","v":4.3068220565307636},{"$f":"Input!X521*X$13","v":9.5596913996734987},{"$f":"Input!Y521*Y$13","v":0.15234791913466122},{"$f":"Input!Z521*Z$13","v":0.42069134150910642},{"$f":"Input!AA521*AA$13","v":0.64439027253594539},{"$f":"Input!AB521*AB$13","v":1.3894240799386555},{"$f":"Input!AC521*AC$13","v":9.3168036858660273},{"$f":"Input!AD521*AD$13","v":2.8711714858730173},{"$f":"Input!AE521*AE$13","v":1.9207227739144161},{"$f":"Input!AF521*AF$13","v":0.3580431503686633},{"$f":"Input!AG521*AG$13","v":0.31224545774857776},{"$f":"Input!AH521*AH$13","v":0.107747089587811},{"$f":"Input!AI521*AI$13","v":0.10927416506497115}]
[{"$f":"ROW()","v":701},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"0.5*Input!J522*J$13","v":6.1000000000000005},{"$f":"Input!K522*K$13","v":9.9700000000000006},{"$f":"Input!L522*L$13","v":18.360000000000003},{"$f":"Input!M522*M$13","v":17.779999999999998},{"$f":"Input!N522*N$13","v":16.29},{"$f":"Input!O522*O$13","v":16.516205743799993},{"$f":"Input!P522*P$13","v":20.081629629999998},{"$f":"Input!Q522*Q$13","v":18.3162034282437},{"$f":"Input!R522*R$13","v":17.304209460663788},{"$f":"Input!S522*S$13","v":19.025756157232873},{"$f":"Input!T522*T$13","v":8.6292181532674821},{"$f":"Input!U522*U$13","v":19.510816827534729},{"$f":"Input!V522*V$13","v":17.619412726929603},{"$f":"Input!W522*W$13","v":20.294685702036663},{"$f":"Input!X522*X$13","v":30.096388690000001},{"$f":"Input!Y522*Y$13","v":16.512600061659338},{"$f":"Input!Z522*Z$13","v":27.932809374461968},{"$f":"Input!AA522*AA$13","v":28.581959076673744},{"$f":"Input!AB522*AB$13","v":27.365430684485009},{"$f":"Input!AC522*AC$13","v":26.058230089003725},{"$f":"Input!AD522*AD$13","v":31.371797744737346},{"$f":"Input!AE522*AE$13","v":28.3746479695277},{"$f":"Input!AF522*AF$13","v":29.33326325256764},{"$f":"Input!AG522*AG$13","v":31.980061028028121},{"$f":"Input!AH522*AH$13","v":33.297358981356879},{"$f":"Input!AI522*AI$13","v":34.217891153621409}]
[{"$f":"ROW()","v":702},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"0.5*Input!J523*J$13","v":0.55040886474975947},{"$f":"Input!K523*K$13","v":0.24333124100827358},{"$f":"Input!L523*L$13","v":5.0944735018557726E-3},{"$f":"Input!M523*M$13","v":0.17584713375796174},{"$f":"Input!N523*N$13","v":7.7982762913079914E-2},{"$f":"Input!O523*O$13","v":0},{"$f":"Input!P523*P$13","v":0},{"$f":"Input!Q523*Q$13","v":0},{"$f":"Input!R523*R$13","v":0},{"$f":"Input!S523*S$13","v":0},{"$f":"Input!T523*T$13","v":3.6087352708785856E-15},{"$f":"Input!U523*U$13","v":0.6868972268388005},{"$f":"Input!V523*V$13","v":1.1409417693198476},{"$f":"Input!W523*W$13","v":3.9822222006685863},{"$f":"Input!X523*X$13","v":5.1096908558681573},{"$f":"Input!Y523*Y$13","v":0.37228221552655355},{"$f":"Input!Z523*Z$13","v":1.1540191426906627},{"$f":"Input!AA523*AA$13","v":1.008994035084988},{"$f":"Input!AB523*AB$13","v":1.0163246574372213},{"$f":"Input!AC523*AC$13","v":1.5608980553243519},{"$f":"Input!AD523*AD$13","v":0.48575031520316775},{"$f":"Input!AE523*AE$13","v":0.79666288067986923},{"$f":"Input!AF523*AF$13","v":0.80574483751961989},{"$f":"Input!AG523*AG$13","v":0.90437181041493342},{"$f":"Input!AH523*AH$13","v":0.91659382128803601},{"$f":"Input!AI523*AI$13","v":0.92704299085071973}]
[{"$f":"ROW()","v":703},null,null,"Vehicle",null,null,null,null,null,{"$f":"0.5*Input!J524*J$13","v":0},{"$f":"Input!K524*K$13","v":0},{"$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$13","v":0},{"$f":"Input!P524*P$13","v":0},{"$f":"Input!Q524*Q$13","v":0},{"$f":"Input!R524*R$13","v":0},{"$f":"Input!S524*S$13","v":0},{"$f":"Input!T524*T$13","v":0},{"$f":"Input!U524*U$13","v":0},{"$f":"Input!V524*V$13","v":0},{"$f":"Input!W524*W$13","v":0},{"$f":"Input!X524*X$13","v":0},{"$f":"Input!Y524*Y$13","v":1.4170479298747354},{"$f":"Input!Z524*Z$13","v":1.2545469059237506},{"$f":"Input!AA524*AA$13","v":2.0496487623415423},{"$f":"Input!AB524*AB$13","v":1.9871543237423408},{"$f":"Input!AC524*AC$13","v":3.3185007952564409},{"$f":"Input!AD524*AD$13","v":3.5586303377916222},{"$f":"Input!AE524*AE$13","v":3.3466337828336932},{"$f":"Input!AF524*AF$13","v":4.7887676371735477},{"$f":"Input!AG524*AG$13","v":1.9317416831498986},{"$f":"Input!AH524*AH$13","v":3.1038053872850146},{"$f":"Input!AI524*AI$13","v":3.2870985273210689}]
[{"$f":"ROW()","v":704},null,null,"Information Technology",null,null,null,null,null,{"$f":"0.5*Input!J525*J$13","v":1.5968074211908179},{"$f":"Input!K525*K$13","v":0.6194807844002298},{"$f":"Input!L525*L$13","v":0.35966982923101748},{"$f":"Input!M525*M$13","v":0.33956687898089172},{"$f":"Input!N525*N$13","v":0.98678696934517229},{"$f":"Input!O525*O$13","v":0.37043155240000003},{"$f":"Input!P525*P$13","v":1.0571946E-3},{"$f":"Input!Q525*Q$13","v":0},{"$f":"Input!R525*R$13","v":2.5485882842000001},{"$f":"Input!S525*S$13","v":1.882975681911119},{"$f":"Input!T525*T$13","v":1.7087311042090616},{"$f":"Input!U525*U$13","v":4.043324311658858},{"$f":"Input!V525*V$13","v":3.0939233638434476},{"$f":"Input!W525*W$13","v":5.0533368029508443},{"$f":"Input!X525*X$13","v":3.2356692511648495},{"$f":"Input!Y525*Y$13","v":4.8749155414540528},{"$f":"Input!Z525*Z$13","v":3.1023990349776254},{"$f":"Input!AA525*AA$13","v":9.2413370270503883},{"$f":"Input!AB525*AB$13","v":8.1749526575276157},{"$f":"Input!AC525*AC$13","v":2.6502581480306873},{"$f":"Input!AD525*AD$13","v":2.2196108797477936},{"$f":"Input!AE525*AE$13","v":7.4362802128694581},{"$f":"Input!AF525*AF$13","v":8.779554721493211},{"$f":"Input!AG525*AG$13","v":6.9547314002130145},{"$f":"Input!AH525*AH$13","v":5.2554485115143557},{"$f":"Input!AI525*AI$13","v":8.0314902736558302}]
[{"$f":"ROW()","v":705},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"0.5*Input!J526*J$13","v":0},{"$f":"Input!K526*K$13","v":0},{"$f":"Input!L526*L$13","v":0},{"$f":"Input!M526*M$13","v":0},{"$f":"Input!N526*N$13","v":0},{"$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!U526*U$13","v":0},{"$f":"Input!V526*V$13","v":0},{"$f":"Input!W526*W$13","v":0},{"$f":"Input!X526*X$13","v":0},{"$f":"Input!Y526*Y$13","v":0},{"$f":"Input!Z526*Z$13","v":0},{"$f":"Input!AA526*AA$13","v":0},{"$f":"Input!AB526*AB$13","v":0},{"$f":"Input!AC526*AC$13","v":0},{"$f":"Input!AD526*AD$13","v":0},{"$f":"Input!AE526*AE$13","v":0},{"$f":"Input!AF526*AF$13","v":0},{"$f":"Input!AG526*AG$13","v":0},{"$f":"Input!AH526*AH$13","v":0},{"$f":"Input!AI526*AI$13","v":0}]
[{"$f":"ROW()","v":706},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"0.5*Input!J527*J$13","v":0},{"$f":"Input!K527*K$13","v":0},{"$f":"Input!L527*L$13","v":0},{"$f":"Input!M527*M$13","v":0},{"$f":"Input!N527*N$13","v":0},{"$f":"Input!O527*O$13","v":0},{"$f":"Input!P527*P$13","v":0},{"$f":"Input!Q527*Q$13","v":0},{"$f":"Input!R527*R$13","v":0},{"$f":"Input!S527*S$13","v":0},{"$f":"Input!T527*T$13","v":0},{"$f":"Input!U527*U$13","v":0},{"$f":"Input!V527*V$13","v":0},{"$f":"Input!W527*W$13","v":0},{"$f":"Input!X527*X$13","v":0},{"$f":"Input!Y527*Y$13","v":0},{"$f":"Input!Z527*Z$13","v":0},{"$f":"Input!AA527*AA$13","v":0},{"$f":"Input!AB527*AB$13","v":0},{"$f":"Input!AC527*AC$13","v":0.79602166719864331},{"$f":"Input!AD527*AD$13","v":0.59125753515379575},{"$f":"Input!AE527*AE$13","v":1.2078436473377654},{"$f":"Input!AF527*AF$13","v":2.0265327474349304},{"$f":"Input!AG527*AG$13","v":1.4943399244408755},{"$f":"Input!AH527*AH$13","v":1.4957148054924034},{"$f":"Input!AI527*AI$13","v":1.5813369515113207}]
[{"$f":"ROW()","v":707},null,null,"FRC",null,null,null,null,null,{"$f":"0.5*Input!J528*J$13","v":5.4500000000000003E-5},{"$f":"Input!K528*K$13","v":4.1430000000000008E-3},{"$f":"Input!L528*L$13","v":1.7103430000000002},{"$f":"Input!M528*M$13","v":3.0583029999999995},{"$f":"Input!N528*N$13","v":7.0033199999999995},{"$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!U528*U$13","v":0},{"$f":"Input!V528*V$13","v":0},{"$f":"Input!W528*W$13","v":0},{"$f":"Input!X528*X$13","v":0},{"$f":"Input!Y528*Y$13","v":0},{"$f":"Input!Z528*Z$13","v":0},{"$f":"Input!AA528*AA$13","v":0},{"$f":"Input!AB528*AB$13","v":0},{"$f":"Input!AC528*AC$13","v":0},{"$f":"Input!AD528*AD$13","v":0},{"$f":"Input!AE528*AE$13","v":0},{"$f":"Input!AF528*AF$13","v":0},{"$f":"Input!AG528*AG$13","v":0},{"$f":"Input!AH528*AH$13","v":0},{"$f":"Input!AI528*AI$13","v":0}]
[{"$f":"ROW()","v":708},null,null,"Land",null,null,null,null,null,{"$f":"0.5*Input!J529*J$13","v":0.1199375072405918},{"$f":"Input!K529*K$13","v":0.18351231092707299},{"$f":"Input!L529*L$13","v":0},{"$f":"Input!M529*M$13","v":0},{"$f":"Input!N529*N$13","v":0},{"$f":"Input!O529*O$13","v":0},{"$f":"Input!P529*P$13","v":0},{"$f":"Input!Q529*Q$13","v":0},{"$f":"Input!R529*R$13","v":0},{"$f":"Input!S529*S$13","v":0},{"$f":"Input!T529*T$13","v":0},{"$f":"Input!U529*U$13","v":0},{"$f":"Input!V529*V$13","v":0},{"$f":"Input!W529*W$13","v":0},{"$f":"Input!X529*X$13","v":0},{"$f":"Input!Y529*Y$13","v":0},{"$f":"Input!Z529*Z$13","v":0.82000000000000006},{"$f":"Input!AA529*AA$13","v":2.2513430799999998},{"$f":"Input!AB529*AB$13","v":0.40910358000000013},{"$f":"Input!AC529*AC$13","v":6.707389999999998E-3},{"$f":"Input!AD529*AD$13","v":2.0229949999999999},{"$f":"Input!AE529*AE$13","v":0},{"$f":"Input!AF529*AF$13","v":0},{"$f":"Input!AG529*AG$13","v":0},{"$f":"Input!AH529*AH$13","v":0},{"$f":"Input!AI529*AI$13","v":0}]
[{"$f":"ROW()","v":709},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"0.5*Input!J530*J$13","v":0},{"$f":"Input!K530*K$13","v":0},{"$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$13","v":0},{"$f":"Input!S530*S$13","v":0},{"$f":"Input!T530*T$13","v":0},{"$f":"Input!U530*U$13","v":0},{"$f":"Input!V530*V$13","v":0},{"$f":"Input!W530*W$13","v":0},{"$f":"Input!X530*X$13","v":0},{"$f":"Input!Y530*Y$13","v":0},{"$f":"Input!Z530*Z$13","v":0},{"$f":"Input!AA530*AA$13","v":0},{"$f":"Input!AB530*AB$13","v":0},{"$f":"Input!AC530*AC$13","v":0.28029289557923348},{"$f":"Input!AD530*AD$13","v":0.67879448821921573},{"$f":"Input!AE530*AE$13","v":0},{"$f":"Input!AF530*AF$13","v":0},{"$f":"Input!AG530*AG$13","v":0},{"$f":"Input!AH530*AH$13","v":0},{"$f":"Input!AI530*AI$13","v":0}]
[{"$f":"ROW()","v":710},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J693:J709)","v":12.557989915784889},{"$f":"SUM(K693:K709)","v":17.768426465171441},{"$f":"SUM(L693:L709)","v":24.779864509867394},{"$f":"SUM(M693:M709)","v":28.193717012738851},{"$f":"SUM(N693:N709)","v":33.51986673365581},{"$f":"SUM(O693:O709)","v":24.458767147199993},30.42817248459999,32.925599923391161,34.774588731742966,42.433659726435714,25.045259285475751,38.809177634956399,36.703756873852512,76.971122147581582,70.290954026706501,{"$f":"SUM(Y693:Y709)","v":39.073846875386899},69.041230983596378,80.119675565371622,81.653024206806251,84.408831134649205,78.840826521924555,{"$f":"SUM(AE693:AE709)","v":88.126652278267287},83.765780698912749,83.273678958453402,83.333977868408027,85.764520496854686]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":712},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"Input!J595*J$13","v":0},{"$f":"Input!K595*K$13","v":0},{"$f":"Input!L595*L$13","v":0},{"$f":"Input!M595*M$13","v":0},{"$f":"Input!N595*N$13","v":0},{"$f":"Input!O595*O$13","v":0},{"$f":"Input!P595*P$13","v":0},{"$f":"Input!Q595*Q$13","v":0},{"$f":"Input!R595*R$13","v":0},{"$f":"Input!S595*S$13","v":0},{"$f":"Input!T595*T$13","v":0},{"$f":"Input!U595*U$13","v":0},{"$f":"Input!V595*V$13","v":0},{"$f":"Input!W595*W$13","v":0},{"$f":"Input!X595*X$13","v":0},{"$f":"Input!Y595*Y$13","v":0},{"$f":"Input!Z595*Z$13","v":0},{"$f":"Input!AA595*AA$13","v":0},{"$f":"Input!AB595*AB$13","v":0},{"$f":"Input!AC595*AC$13","v":0},{"$f":"Input!AD595*AD$13","v":0},{"$f":"Input!AE595*AE$13","v":0},{"$f":"Input!AF595*AF$13","v":0},{"$f":"Input!AG595*AG$13","v":0},{"$f":"Input!AH595*AH$13","v":0},{"$f":"Input!AI595*AI$13","v":0}]
[{"$f":"ROW()","v":713},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"Input!J596*J$13","v":0},{"$f":"Input!K596*K$13","v":0},{"$f":"Input!L596*L$13","v":0},{"$f":"Input!M596*M$13","v":0},{"$f":"Input!N596*N$13","v":0},{"$f":"Input!O596*O$13","v":0},{"$f":"Input!P596*P$13","v":0},{"$f":"Input!Q596*Q$13","v":0},{"$f":"Input!R596*R$13","v":0},{"$f":"Input!S596*S$13","v":0},{"$f":"Input!T596*T$13","v":0},{"$f":"Input!U596*U$13","v":0},{"$f":"Input!V596*V$13","v":0},{"$f":"Input!W596*W$13","v":0},{"$f":"Input!X596*X$13","v":0},{"$f":"Input!Y596*Y$13","v":0},{"$f":"Input!Z596*Z$13","v":0},{"$f":"Input!AA596*AA$13","v":0},{"$f":"Input!AB596*AB$13","v":0},{"$f":"Input!AC596*AC$13","v":0},{"$f":"Input!AD596*AD$13","v":0},{"$f":"Input!AE596*AE$13","v":0},{"$f":"Input!AF596*AF$13","v":0},{"$f":"Input!AG596*AG$13","v":0},{"$f":"Input!AH596*AH$13","v":0},{"$f":"Input!AI596*AI$13","v":0}]
[{"$f":"ROW()","v":714},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"Input!J597*J$13","v":0},{"$f":"Input!K597*K$13","v":0},{"$f":"Input!L597*L$13","v":0},{"$f":"Input!M597*M$13","v":0},{"$f":"Input!N597*N$13","v":0},{"$f":"Input!O597*O$13","v":0},{"$f":"Input!P597*P$13","v":0},{"$f":"Input!Q597*Q$13","v":0},{"$f":"Input!R597*R$13","v":0},{"$f":"Input!S597*S$13","v":0},{"$f":"Input!T597*T$13","v":0},{"$f":"Input!U597*U$13","v":0},{"$f":"Input!V597*V$13","v":0},{"$f":"Input!W597*W$13","v":0},{"$f":"Input!X597*X$13","v":0},{"$f":"Input!Y597*Y$13","v":0},{"$f":"Input!Z597*Z$13","v":0},{"$f":"Input!AA597*AA$13","v":0},{"$f":"Input!AB597*AB$13","v":0},{"$f":"Input!AC597*AC$13","v":0},{"$f":"Input!AD597*AD$13","v":0},{"$f":"Input!AE597*AE$13","v":0},{"$f":"Input!AF597*AF$13","v":0},{"$f":"Input!AG597*AG$13","v":0},{"$f":"Input!AH597*AH$13","v":0},{"$f":"Input!AI597*AI$13","v":0}]
[{"$f":"ROW()","v":715},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J598*J$13","v":0},{"$f":"Input!K598*K$13","v":0},{"$f":"Input!L598*L$13","v":0},{"$f":"Input!M598*M$13","v":0},{"$f":"Input!N598*N$13","v":0},{"$f":"Input!O598*O$13","v":0},{"$f":"Input!P598*P$13","v":0},{"$f":"Input!Q598*Q$13","v":0},{"$f":"Input!R598*R$13","v":0},{"$f":"Input!S598*S$13","v":0},{"$f":"Input!T598*T$13","v":0},{"$f":"Input!U598*U$13","v":0},{"$f":"Input!V598*V$13","v":0},{"$f":"Input!W598*W$13","v":0},{"$f":"Input!X598*X$13","v":0},{"$f":"Input!Y598*Y$13","v":0},{"$f":"Input!Z598*Z$13","v":0},{"$f":"Input!AA598*AA$13","v":0},{"$f":"Input!AB598*AB$13","v":0},{"$f":"Input!AC598*AC$13","v":0},{"$f":"Input!AD598*AD$13","v":0},{"$f":"Input!AE598*AE$13","v":0},{"$f":"Input!AF598*AF$13","v":0},{"$f":"Input!AG598*AG$13","v":0},{"$f":"Input!AH598*AH$13","v":0},{"$f":"Input!AI598*AI$13","v":0}]
[{"$f":"ROW()","v":716},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J599*J$13","v":0},{"$f":"Input!K599*K$13","v":0},{"$f":"Input!L599*L$13","v":0},{"$f":"Input!M599*M$13","v":0},{"$f":"Input!N599*N$13","v":0},{"$f":"Input!O599*O$13","v":0},{"$f":"Input!P599*P$13","v":0},{"$f":"Input!Q599*Q$13","v":0},{"$f":"Input!R599*R$13","v":0},{"$f":"Input!S599*S$13","v":0},{"$f":"Input!T599*T$13","v":0},{"$f":"Input!U599*U$13","v":0},{"$f":"Input!V599*V$13","v":0},{"$f":"Input!W599*W$13","v":0},{"$f":"Input!X599*X$13","v":0},{"$f":"Input!Y599*Y$13","v":0},{"$f":"Input!Z599*Z$13","v":0},{"$f":"Input!AA599*AA$13","v":0},{"$f":"Input!AB599*AB$13","v":0},{"$f":"Input!AC599*AC$13","v":0},{"$f":"Input!AD599*AD$13","v":0},{"$f":"Input!AE599*AE$13","v":0},{"$f":"Input!AF599*AF$13","v":0},{"$f":"Input!AG599*AG$13","v":0},{"$f":"Input!AH599*AH$13","v":0},{"$f":"Input!AI599*AI$13","v":0}]
[{"$f":"ROW()","v":717},null,null,"Regulators",null,null,null,null,null,{"$f":"Input!J600*J$13","v":0},{"$f":"Input!K600*K$13","v":0},{"$f":"Input!L600*L$13","v":0},{"$f":"Input!M600*M$13","v":0},{"$f":"Input!N600*N$13","v":0},{"$f":"Input!O600*O$13","v":0},{"$f":"Input!P600*P$13","v":0},{"$f":"Input!Q600*Q$13","v":0},{"$f":"Input!R600*R$13","v":0},{"$f":"Input!S600*S$13","v":0},{"$f":"Input!T600*T$13","v":0},{"$f":"Input!U600*U$13","v":0},{"$f":"Input!V600*V$13","v":0},{"$f":"Input!W600*W$13","v":0},{"$f":"Input!X600*X$13","v":0},{"$f":"Input!Y600*Y$13","v":0},{"$f":"Input!Z600*Z$13","v":0},{"$f":"Input!AA600*AA$13","v":0},{"$f":"Input!AB600*AB$13","v":0},{"$f":"Input!AC600*AC$13","v":0},{"$f":"Input!AD600*AD$13","v":0},{"$f":"Input!AE600*AE$13","v":0},{"$f":"Input!AF600*AF$13","v":0},{"$f":"Input!AG600*AG$13","v":0},{"$f":"Input!AH600*AH$13","v":0},{"$f":"Input!AI600*AI$13","v":0}]
[{"$f":"ROW()","v":718},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"Input!J601*J$13","v":0},{"$f":"Input!K601*K$13","v":0},{"$f":"Input!L601*L$13","v":0},{"$f":"Input!M601*M$13","v":0},{"$f":"Input!N601*N$13","v":0},{"$f":"Input!O601*O$13","v":0},{"$f":"Input!P601*P$13","v":0},{"$f":"Input!Q601*Q$13","v":0},{"$f":"Input!R601*R$13","v":0},{"$f":"Input!S601*S$13","v":0},{"$f":"Input!T601*T$13","v":0},{"$f":"Input!U601*U$13","v":0},{"$f":"Input!V601*V$13","v":0},{"$f":"Input!W601*W$13","v":0},{"$f":"Input!X601*X$13","v":0},{"$f":"Input!Y601*Y$13","v":0},{"$f":"Input!Z601*Z$13","v":0},{"$f":"Input!AA601*AA$13","v":0},{"$f":"Input!AB601*AB$13","v":0},{"$f":"Input!AC601*AC$13","v":0},{"$f":"Input!AD601*AD$13","v":0},{"$f":"Input!AE601*AE$13","v":0},{"$f":"Input!AF601*AF$13","v":0},{"$f":"Input!AG601*AG$13","v":0},{"$f":"Input!AH601*AH$13","v":0},{"$f":"Input!AI601*AI$13","v":0}]
[{"$f":"ROW()","v":719},null,null,"Buildings",null,null,null,null,null,{"$f":"Input!J602*J$13","v":0},{"$f":"Input!K602*K$13","v":0},{"$f":"Input!L602*L$13","v":0},{"$f":"Input!M602*M$13","v":0},{"$f":"Input!N602*N$13","v":0},{"$f":"Input!O602*O$13","v":0},{"$f":"Input!P602*P$13","v":0},{"$f":"Input!Q602*Q$13","v":0},{"$f":"Input!R602*R$13","v":0},{"$f":"Input!S602*S$13","v":0},{"$f":"Input!T602*T$13","v":0},{"$f":"Input!U602*U$13","v":0},{"$f":"Input!V602*V$13","v":0},{"$f":"Input!W602*W$13","v":0},{"$f":"Input!X602*X$13","v":0},{"$f":"Input!Y602*Y$13","v":0},{"$f":"Input!Z602*Z$13","v":0},{"$f":"Input!AA602*AA$13","v":0},{"$f":"Input!AB602*AB$13","v":0},{"$f":"Input!AC602*AC$13","v":0},{"$f":"Input!AD602*AD$13","v":0},{"$f":"Input!AE602*AE$13","v":0},{"$f":"Input!AF602*AF$13","v":0},{"$f":"Input!AG602*AG$13","v":0},{"$f":"Input!AH602*AH$13","v":0},{"$f":"Input!AI602*AI$13","v":0}]
[{"$f":"ROW()","v":720},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"Input!J603*J$13","v":0},{"$f":"Input!K603*K$13","v":0},{"$f":"Input!L603*L$13","v":0},{"$f":"Input!M603*M$13","v":0},{"$f":"Input!N603*N$13","v":0},{"$f":"Input!O603*O$13","v":0},{"$f":"Input!P603*P$13","v":0},{"$f":"Input!Q603*Q$13","v":0},{"$f":"Input!R603*R$13","v":0},{"$f":"Input!S603*S$13","v":0},{"$f":"Input!T603*T$13","v":0},{"$f":"Input!U603*U$13","v":0},{"$f":"Input!V603*V$13","v":0},{"$f":"Input!W603*W$13","v":0},{"$f":"Input!X603*X$13","v":0},{"$f":"Input!Y603*Y$13","v":0},{"$f":"Input!Z603*Z$13","v":0},{"$f":"Input!AA603*AA$13","v":0},{"$f":"Input!AB603*AB$13","v":0},{"$f":"Input!AC603*AC$13","v":0},{"$f":"Input!AD603*AD$13","v":0},{"$f":"Input!AE603*AE$13","v":0},{"$f":"Input!AF603*AF$13","v":0},{"$f":"Input!AG603*AG$13","v":0},{"$f":"Input!AH603*AH$13","v":0},{"$f":"Input!AI603*AI$13","v":0}]
[{"$f":"ROW()","v":721},null,null,"Equipment & Vehicles",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!U604*U$13","v":0},{"$f":"Input!V604*V$13","v":0},{"$f":"Input!W604*W$13","v":0},{"$f":"Input!X604*X$13","v":0},{"$f":"Input!Y604*Y$13","v":-3.5736678183759599E-2},{"$f":"Input!Z604*Z$13","v":-1.452147058496381E-2},{"$f":"Input!AA604*AA$13","v":-0.19328173536334284},{"$f":"Input!AB604*AB$13","v":-6.1725322622113877E-3},{"$f":"Input!AC604*AC$13","v":0},{"$f":"Input!AD604*AD$13","v":0},{"$f":"Input!AE604*AE$13","v":0},{"$f":"Input!AF604*AF$13","v":0},{"$f":"Input!AG604*AG$13","v":0},{"$f":"Input!AH604*AH$13","v":0},{"$f":"Input!AI604*AI$13","v":0}]
[{"$f":"ROW()","v":722},null,null,"Vehicle",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!U605*U$13","v":0},{"$f":"Input!V605*V$13","v":0},{"$f":"Input!W605*W$13","v":0},{"$f":"Input!X605*X$13","v":0},{"$f":"Input!Y605*Y$13","v":0},{"$f":"Input!Z605*Z$13","v":0},{"$f":"Input!AA605*AA$13","v":0},{"$f":"Input!AB605*AB$13","v":-0.20122434855768445},{"$f":"Input!AC605*AC$13","v":-0.50957720786019456},{"$f":"Input!AD605*AD$13","v":0},{"$f":"Input!AE605*AE$13","v":0},{"$f":"Input!AF605*AF$13","v":0},{"$f":"Input!AG605*AG$13","v":0},{"$f":"Input!AH605*AH$13","v":0},{"$f":"Input!AI605*AI$13","v":0}]
[{"$f":"ROW()","v":723},null,null,"Information Technology",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!U606*U$13","v":0},{"$f":"Input!V606*V$13","v":0},{"$f":"Input!W606*W$13","v":0},{"$f":"Input!X606*X$13","v":0},{"$f":"Input!Y606*Y$13","v":-3.4827232294548619E-3},{"$f":"Input!Z606*Z$13","v":0},{"$f":"Input!AA606*AA$13","v":0},{"$f":"Input!AB606*AB$13","v":0},{"$f":"Input!AC606*AC$13","v":0},{"$f":"Input!AD606*AD$13","v":0},{"$f":"Input!AE606*AE$13","v":0},{"$f":"Input!AF606*AF$13","v":0},{"$f":"Input!AG606*AG$13","v":0},{"$f":"Input!AH606*AH$13","v":0},{"$f":"Input!AI606*AI$13","v":0}]
[{"$f":"ROW()","v":724},null,null,"Miscellaneous IT equipment",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!U607*U$13","v":0},{"$f":"Input!V607*V$13","v":0},{"$f":"Input!W607*W$13","v":0},{"$f":"Input!X607*X$13","v":0},{"$f":"Input!Y607*Y$13","v":0},{"$f":"Input!Z607*Z$13","v":0},{"$f":"Input!AA607*AA$13","v":0},{"$f":"Input!AB607*AB$13","v":0},{"$f":"Input!AC607*AC$13","v":0},{"$f":"Input!AD607*AD$13","v":0},{"$f":"Input!AE607*AE$13","v":0},{"$f":"Input!AF607*AF$13","v":0},{"$f":"Input!AG607*AG$13","v":0},{"$f":"Input!AH607*AH$13","v":0},{"$f":"Input!AI607*AI$13","v":0}]
[{"$f":"ROW()","v":725},null,null,"Telemetry and Monitoring",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!U608*U$13","v":0},{"$f":"Input!V608*V$13","v":0},{"$f":"Input!W608*W$13","v":0},{"$f":"Input!X608*X$13","v":0},{"$f":"Input!Y608*Y$13","v":0},{"$f":"Input!Z608*Z$13","v":0},{"$f":"Input!AA608*AA$13","v":0},{"$f":"Input!AB608*AB$13","v":0},{"$f":"Input!AC608*AC$13","v":0},{"$f":"Input!AD608*AD$13","v":0},{"$f":"Input!AE608*AE$13","v":0},{"$f":"Input!AF608*AF$13","v":0},{"$f":"Input!AG608*AG$13","v":0},{"$f":"Input!AH608*AH$13","v":0},{"$f":"Input!AI608*AI$13","v":0}]
[{"$f":"ROW()","v":726},null,null,"FRC",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!U609*U$13","v":0},{"$f":"Input!V609*V$13","v":0},{"$f":"Input!W609*W$13","v":0},{"$f":"Input!X609*X$13","v":0},{"$f":"Input!Y609*Y$13","v":0},{"$f":"Input!Z609*Z$13","v":0},{"$f":"Input!AA609*AA$13","v":0},{"$f":"Input!AB609*AB$13","v":0},{"$f":"Input!AC609*AC$13","v":0},{"$f":"Input!AD609*AD$13","v":0},{"$f":"Input!AE609*AE$13","v":0},{"$f":"Input!AF609*AF$13","v":0},{"$f":"Input!AG609*AG$13","v":0},{"$f":"Input!AH609*AH$13","v":0},{"$f":"Input!AI609*AI$13","v":0}]
[{"$f":"ROW()","v":727},null,null,"Land",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!U610*U$13","v":0},{"$f":"Input!V610*V$13","v":0},{"$f":"Input!W610*W$13","v":0},{"$f":"Input!X610*X$13","v":0},{"$f":"Input!Y610*Y$13","v":0},{"$f":"Input!Z610*Z$13","v":0},{"$f":"Input!AA610*AA$13","v":0},{"$f":"Input!AB610*AB$13","v":0},{"$f":"Input!AC610*AC$13","v":0},{"$f":"Input!AD610*AD$13","v":0},{"$f":"Input!AE610*AE$13","v":0},{"$f":"Input!AF610*AF$13","v":0},{"$f":"Input!AG610*AG$13","v":0},{"$f":"Input!AH610*AH$13","v":0},{"$f":"Input!AI610*AI$13","v":0}]
[{"$f":"ROW()","v":728},null,null,"Equity Raising Cost",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!U611*U$13","v":0},{"$f":"Input!V611*V$13","v":0},{"$f":"Input!W611*W$13","v":0},{"$f":"Input!X611*X$13","v":0},{"$f":"Input!Y611*Y$13","v":0},{"$f":"Input!Z611*Z$13","v":0},{"$f":"Input!AA611*AA$13","v":0},{"$f":"Input!AB611*AB$13","v":0},{"$f":"Input!AC611*AC$13","v":0},{"$f":"Input!AD611*AD$13","v":0},{"$f":"Input!AE611*AE$13","v":0},{"$f":"Input!AF611*AF$13","v":0},{"$f":"Input!AG611*AG$13","v":0},{"$f":"Input!AH611*AH$13","v":0},{"$f":"Input!AI611*AI$13","v":0}]
[{"$f":"ROW()","v":729},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J712:J728)","v":0},{"$f":"SUM(K712:K728)","v":0},{"$f":"SUM(L712:L728)","v":0},{"$f":"SUM(M712:M728)","v":0},{"$f":"SUM(N712:N728)","v":0},{"$f":"SUM(O712:O728)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y712:Y728)","v":-3.9219401413214464E-2},-1.452147058496381E-2,-0.19328173536334284,-0.20739688081989585,-0.50957720786019456,0,{"$f":"SUM(AE712:AE728)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":731},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J887+J1040+J1193+J1346+J1499+J1652+J1805+J1958+J2111+J2264+J2417+J2551+J2685+J2819+J2953+J3087+J3221+J3355+J3489+J3623+J3757+J3891+J4025+J4159+J4293+J4427","v":0},-3.0557990975211648E-2,-0.11719405157586571,-0.11719405157586574,-0.11719405157586574,-0.11719405157586575,-0.14027630157586576,-0.21125460157586573,-0.28719458276345022,-0.4492849812125374,-0.48382915287676792,-1.3678660311419177,-1.536250316162669,-1.6741413723152325,-2.6779247452780339,-1.457662372639017,-2.9497724055755428,-2.9746493103228531,-3.0878913842179423,-3.3998233003615219,-3.665513941382593,-3.7931579042810202,-3.8992617287605604,-3.9548875515109834,-4.1732432363618086,-4.3102307039974974]
[{"$f":"ROW()","v":732},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J888+J1041+J1194+J1347+J1500+J1653+J1806+J1959+J2112+J2265+J2418+J2552+J2686+J2820+J2954+J3088+J3222+J3356+J3490+J3624+J3758+J3892+J4026+J4160+J4294+J4428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.4001169638164148E-2,-0.11968330198445358,-0.15407860725720096,-0.17544642839279653,-0.20292570791025402,-0.20292570791025402,-0.20292570791025402,-0.20292570791025402,-0.20292570791025402,-0.20292570791025405]
[{"$f":"ROW()","v":733},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J889+J1042+J1195+J1348+J1501+J1654+J1807+J1960+J2113+J2266+J2419+J2553+J2687+J2821+J2955+J3089+J3223+J3357+J3491+J3625+J3759+J3893+J4027+J4161+J4295+J4429","v":0},-0.126,-0.30650000000000005,-0.51900000000000002,-0.8610000000000001,-1.3170000000000002,-1.3170000000000002,-1.3170000000000002,-1.3170000000000002,-1.3170000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":734},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J890+J1043+J1196+J1349+J1502+J1655+J1808+J1961+J2114+J2267+J2420+J2554+J2688+J2822+J2956+J3090+J3224+J3358+J3492+J3626+J3760+J3894+J4028+J4162+J4296+J4430","v":0},-4.8340030092186341E-2,-0.10729716202814928,-0.11132179609461533,-0.11132179609461533,-0.11309619561633959,-0.4636329381663396,-0.87334630316633921,-1.4950501388878519,-2.0636550293712137,-1.9059036945205059,-4.0449508295744776,-4.5296240599280031,-5.0637597943865531,-6.166369898856404,-3.5051223986782021,-7.6389634611920298,-9.1433432437210822,-10.620935606664492,-12.11320034692001,-13.736309942968093,-15.072822750310699,-16.956395216877219,-18.41645470484357,-19.913257511706231,-21.352023815414537]
[{"$f":"ROW()","v":735},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J891+J1044+J1197+J1350+J1503+J1656+J1809+J1962+J2115+J2268+J2421+J2555+J2689+J2823+J2957+J3091+J3225+J3359+J3493+J3627+J3761+J3895+J4029+J4163+J4297+J4431","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]
[{"$f":"ROW()","v":736},null,null,"Regulators",null,null,null,null,null,{"$f":"J892+J1045+J1198+J1351+J1504+J1657+J1810+J1963+J2116+J2269+J2422+J2556+J2690+J2824+J2958+J3092+J3226+J3360+J3494+J3628+J3762+J3896+J4030+J4164+J4298+J4432","v":0},-2.0467596344318382E-3,-5.9248512880011985E-3,-6.2814644331311027E-3,-6.2814644331311027E-3,-6.4386897072079364E-3,-8.9324397072079367E-3,-2.7223748707207937E-2,-4.2650415608845735E-2,-4.7180239648500738E-2,-3.2670850722138503E-2,-7.1561877612264194E-2,-7.7274764924003037E-2,-8.8185308435421661E-2,-0.11824239810869172,-6.7230963427886717E-2,-0.16930126566103579,-0.23022898695551655,-0.32616419869201846,-0.44151598705388861,-0.47751823014817812,-0.49602579209674602,-0.52317635439161847,-0.54240362327762537,-0.56723359873924073,-0.58549916402586821]
[{"$f":"ROW()","v":737},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J893+J1046+J1199+J1352+J1505+J1658+J1811+J1964+J2117+J2270+J2423+J2557+J2691+J2825+J2959+J3093+J3227+J3361+J3495+J3629+J3763+J3897+J4031+J4165+J4299+J4433","v":0},-2.7377039696222048E-4,-5.7793444822256247E-4,-5.7793444822256247E-4,-5.7793444822256236E-4,-5.7793444822256236E-4,-5.7793444822256236E-4,-5.7793444822256247E-4,-5.7793444822256236E-4,-8.8551852729256233E-4,-2.1161441053245054E-2,-8.4464158824407581E-2,-8.8947261158105875E-2,-9.4754114573839879E-2,-9.4851670819111861E-2,-4.743341665955593E-2,-9.5060077821639166E-2,-9.5582076316663919E-2,-9.5582076316663919E-2,-0.10021390477933283,-0.11659986360149102,-0.24203438491236967,-0.24369319183837801,-0.2454235301345527,-0.24715668314441039,-0.2489469639828738]
[{"$f":"ROW()","v":738},null,null,"Buildings",null,null,null,null,null,{"$f":"J894+J1047+J1200+J1353+J1506+J1659+J1812+J1965+J2118+J2271+J2424+J2558+J2692+J2826+J2960+J3094+J3228+J3362+J3496+J3630+J3764+J3898+J4032+J4166+J4300+J4434","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,-0.16537889882743534,-0.20218559190963642,-0.40817988179763937,-0.41869716533536694,-0.43480692214876565,-0.46954252414723202,-0.70246261629388262,-0.77424190344070809,-0.82225997278856844,-0.83121105154778507,-0.83901718799149949,-0.84171086523119465]
[{"$f":"ROW()","v":739},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J895+J1048+J1201+J1354+J1507+J1660+J1813+J1966+J2119+J2272+J2425+J2559+J2693+J2827+J2961+J3095+J3229+J3363+J3497+J3631+J3765+J3899+J4033+J4167+J4301+J4435","v":0},-0.24400000000000002,-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,-14.869434070703377,-16.731621362334174,-18.637085300779091,-20.461447346411425,-22.19866268567834,-24.290115868660834,-26.181759066629343,-28.137309950133854,-30.269314018669064,-31.33552398671527]
[{"$f":"ROW()","v":740},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J896+J1049+J1202+J1355+J1508+J1661+J1814+J1967+J2120+J2273+J2426+J2560+J2694+J2828+J2962+J3096+J3230+J3364+J3498+J3632+J3766+J3900+J4034+J4168+J4302+J4436","v":0},-5.5040886474975945E-2,-7.9374010575803303E-2,-7.9883457925988874E-2,-9.7468171301785048E-2,-0.10526644759309303,-0.10526644759309303,-0.10526644759309303,-0.10526644759309303,-0.10526644759309305,-5.2633223796546523E-2,-7.7746004355605441E-2,-0.10674872175158383,-0.20842161295806211,-0.59759675266192991,-0.54988674078042377,-1.1256297590038191,-1.2395795262143889,-1.3211507561865534,-1.4221659687040544,-1.5782557742364896,-1.6268308057568059,-1.6721522324828531,-1.6613347664268825,-1.495613748968954,-1.1326774782709204]
[{"$f":"ROW()","v":741},null,null,"Vehicle",null,null,null,null,null,{"$f":"J897+J1050+J1203+J1356+J1509+J1662+J1815+J1968+J2121+J2274+J2427+J2561+J2695+J2829+J2963+J3097+J3231+J3365+J3499+J3633+J3767+J3901+J4035+J4169+J4303+J4437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.14170479298747354,-0.26715948357984864,-0.47212435981400286,-0.65071735733246849,-0.93160971607209309,-1.2874727498512553,-1.6221361281346245,-2.1010128918519788,-2.2941870601669692,-2.6045675988954704]
[{"$f":"ROW()","v":742},null,null,"Information Technology",null,null,null,null,null,{"$f":"J898+J1051+J1204+J1357+J1510+J1663+J1816+J1969+J2122+J2275+J2428+J2562+J2696+J2830+J2964+J3098+J3232+J3366+J3500+J3634+J3768+J3902+J4036+J4170+J4304+J4438","v":0},-0.39920185529770447,-0.55407205139776194,-0.6439895087055163,-0.72888122845073922,-0.57637611548932788,-0.51411380748927038,-0.42446064883151607,-0.3395689290862931,-0.73001925779999999,-0.5540776450888899,-1.5352059169050452,-2.5459048454947597,-3.0008121509306216,-3.7102008559044428,-1.9282817162022501,-4.5690060980032916,-4.4524498973099096,-5.7443766332232205,-6.7519890408406633,-5.7922367168965794,-5.5715396780891213,-4.7484614639004157,-4.4606342438171538,-5.1890159868520849,-5.6852029692180084]
[{"$f":"ROW()","v":743},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"J899+J1052+J1205+J1358+J1511+J1664+J1817+J1970+J2123+J2276+J2429+J2563+J2697+J2831+J2965+J3099+J3233+J3367+J3501+J3635+J3769+J3903+J4037+J4171+J4305+J4439","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]
[{"$f":"ROW()","v":744},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J900+J1053+J1206+J1359+J1512+J1665+J1818+J1971+J2124+J2277+J2430+J2564+J2698+J2832+J2966+J3100+J3234+J3368+J3502+J3636+J3770+J3904+J4038+J4172+J4306+J4440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.9602166719864337E-2,-0.13872792023524391,-0.25951228496902046,-0.4621655597125135,-0.61159955215660111,-0.76117103270584141]
[{"$f":"ROW()","v":745},null,null,"FRC",null,null,null,null,null,{"$f":"J901+J1054+J1207+J1360+J1513+J1666+J1819+J1972+J2125+J2278+J2431+J2565+J2699+J2833+J2967+J3101+J3235+J3369+J3503+J3637+J3771+J3905+J4039+J4173+J4307+J4441","v":0},-1.3625000000000001E-5,-1.0493750000000002E-3,-0.42863512500000006,-1.1932108749999999,-2.94402725,-2.9429914999999998,-2.5154057500000002,-1.7508300000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":746},null,null,"Land",null,null,null,null,null,{"$f":"J902+J1055+J1208+J1361+J1514+J1667+J1820+J1973+J2126+J2279+J2432+J2566+J2700+J2834+J2968+J3102+J3236+J3370+J3504+J3638+J3772+J3906+J4040+J4174+J4308+J4442","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]
[{"$f":"ROW()","v":747},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J903+J1056+J1209+J1362+J1515+J1668+J1821+J1974+J2127+J2280+J2433+J2567+J2701+J2835+J2969+J3103+J3237+J3371+J3505+J3639+J3773+J3907+J4041+J4175+J4309+J4443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.6058579115846698E-2,-0.19181747675968983,-0.19181747675968983,-0.19181747675968985,-0.19181747675968985,-0.13575889764384313]
[{"$f":"ROW()","v":748},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J731:J747)","v":0},{"$f":"SUM(K731:K747)","v":-0.9054749178714725},{"$f":"SUM(L731:L747)","v":-1.8162595625615625},{"$f":"SUM(M731:M747)","v":-3.2855534644310982},{"$f":"SUM(N731:N747)","v":-5.2058056475521175},{"$f":"SUM(O731:O747)","v":-7.921446810677816},-8.8949097249797582,-9.6799189755220034,-10.277156463739765,-10.808783175635927,-6.7340944955584616,-15.127358718485436,-18.158513725717015,-20.596971808137543,-25.292733374382138,-14.642100233593348,-32.021052982384013,-35.672994354074255,-40.894195845299954,-45.986062204943394,-49.537755941023711,{"$f":"SUM(AE731:AE747)","v":-53.687712942304742},-57.323550825442545,-61.207581057926845,-65.994381769426823,-69.196239184011588]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":750},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T711*T$13","v":0},{"$f":"-Input!U711*U$13","v":0},{"$f":"-Input!V711*V$13","v":0},{"$f":"-Input!W711*W$13","v":0},{"$f":"-Input!X711*X$13","v":0},{"$f":"-Input!Y711*Y$13","v":0},{"$f":"-Input!Z711*Z$13","v":0},{"$f":"-Input!AA711*AA$13","v":0},{"$f":"-Input!AB711*AB$13","v":0},{"$f":"-Input!AC711*AC$13","v":0},{"$f":"-Input!AD711*AD$13","v":0},{"$f":"-Input!AE711*AE$13","v":0},{"$f":"-Input!AF711*AF$13","v":0},{"$f":"-Input!AG711*AG$13","v":0},{"$f":"-Input!AH711*AH$13","v":0},{"$f":"-Input!AI711*AI$13","v":0}]
[{"$f":"ROW()","v":751},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T712*T$13","v":0},{"$f":"-Input!U712*U$13","v":0},{"$f":"-Input!V712*V$13","v":0},{"$f":"-Input!W712*W$13","v":0},{"$f":"-Input!X712*X$13","v":0},{"$f":"-Input!Y712*Y$13","v":0},{"$f":"-Input!Z712*Z$13","v":0},{"$f":"-Input!AA712*AA$13","v":0},{"$f":"-Input!AB712*AB$13","v":0},{"$f":"-Input!AC712*AC$13","v":0},{"$f":"-Input!AD712*AD$13","v":0},{"$f":"-Input!AE712*AE$13","v":0},{"$f":"-Input!AF712*AF$13","v":0},{"$f":"-Input!AG712*AG$13","v":0},{"$f":"-Input!AH712*AH$13","v":0},{"$f":"-Input!AI712*AI$13","v":0}]
[{"$f":"ROW()","v":752},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T713*T$13","v":0},{"$f":"-Input!U713*U$13","v":0},{"$f":"-Input!V713*V$13","v":0},{"$f":"-Input!W713*W$13","v":0},{"$f":"-Input!X713*X$13","v":0},{"$f":"-Input!Y713*Y$13","v":0},{"$f":"-Input!Z713*Z$13","v":0},{"$f":"-Input!AA713*AA$13","v":0},{"$f":"-Input!AB713*AB$13","v":0},{"$f":"-Input!AC713*AC$13","v":0},{"$f":"-Input!AD713*AD$13","v":0},{"$f":"-Input!AE713*AE$13","v":0},{"$f":"-Input!AF713*AF$13","v":0},{"$f":"-Input!AG713*AG$13","v":0},{"$f":"-Input!AH713*AH$13","v":0},{"$f":"-Input!AI713*AI$13","v":0}]
[{"$f":"ROW()","v":753},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T714*T$13","v":0},{"$f":"-Input!U714*U$13","v":0},{"$f":"-Input!V714*V$13","v":0},{"$f":"-Input!W714*W$13","v":0},{"$f":"-Input!X714*X$13","v":0},{"$f":"-Input!Y714*Y$13","v":0},{"$f":"-Input!Z714*Z$13","v":0},{"$f":"-Input!AA714*AA$13","v":0},{"$f":"-Input!AB714*AB$13","v":0},{"$f":"-Input!AC714*AC$13","v":0},{"$f":"-Input!AD714*AD$13","v":0},{"$f":"-Input!AE714*AE$13","v":0},{"$f":"-Input!AF714*AF$13","v":0},{"$f":"-Input!AG714*AG$13","v":0},{"$f":"-Input!AH714*AH$13","v":0},{"$f":"-Input!AI714*AI$13","v":0}]
[{"$f":"ROW()","v":754},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T715*T$13","v":0},{"$f":"-Input!U715*U$13","v":0},{"$f":"-Input!V715*V$13","v":0},{"$f":"-Input!W715*W$13","v":0},{"$f":"-Input!X715*X$13","v":0},{"$f":"-Input!Y715*Y$13","v":0},{"$f":"-Input!Z715*Z$13","v":0},{"$f":"-Input!AA715*AA$13","v":0},{"$f":"-Input!AB715*AB$13","v":0},{"$f":"-Input!AC715*AC$13","v":0},{"$f":"-Input!AD715*AD$13","v":0},{"$f":"-Input!AE715*AE$13","v":0},{"$f":"-Input!AF715*AF$13","v":0},{"$f":"-Input!AG715*AG$13","v":0},{"$f":"-Input!AH715*AH$13","v":0},{"$f":"-Input!AI715*AI$13","v":0}]
[{"$f":"ROW()","v":755},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T716*T$13","v":0},{"$f":"-Input!U716*U$13","v":0},{"$f":"-Input!V716*V$13","v":0},{"$f":"-Input!W716*W$13","v":0},{"$f":"-Input!X716*X$13","v":-1.46282101167315E-2},{"$f":"-Input!Y716*Y$13","v":0},{"$f":"-Input!Z716*Z$13","v":0},{"$f":"-Input!AA716*AA$13","v":0},{"$f":"-Input!AB716*AB$13","v":0},{"$f":"-Input!AC716*AC$13","v":0},{"$f":"-Input!AD716*AD$13","v":0},{"$f":"-Input!AE716*AE$13","v":0},{"$f":"-Input!AF716*AF$13","v":0},{"$f":"-Input!AG716*AG$13","v":0},{"$f":"-Input!AH716*AH$13","v":0},{"$f":"-Input!AI716*AI$13","v":0}]
[{"$f":"ROW()","v":756},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T717*T$13","v":0},{"$f":"-Input!U717*U$13","v":0},{"$f":"-Input!V717*V$13","v":0},{"$f":"-Input!W717*W$13","v":0},{"$f":"-Input!X717*X$13","v":0},{"$f":"-Input!Y717*Y$13","v":0},{"$f":"-Input!Z717*Z$13","v":0},{"$f":"-Input!AA717*AA$13","v":0},{"$f":"-Input!AB717*AB$13","v":0},{"$f":"-Input!AC717*AC$13","v":0},{"$f":"-Input!AD717*AD$13","v":0},{"$f":"-Input!AE717*AE$13","v":0},{"$f":"-Input!AF717*AF$13","v":0},{"$f":"-Input!AG717*AG$13","v":0},{"$f":"-Input!AH717*AH$13","v":0},{"$f":"-Input!AI717*AI$13","v":0}]
[{"$f":"ROW()","v":757},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T718*T$13","v":0},{"$f":"-Input!U718*U$13","v":0},{"$f":"-Input!V718*V$13","v":0},{"$f":"-Input!W718*W$13","v":0},{"$f":"-Input!X718*X$13","v":0},{"$f":"-Input!Y718*Y$13","v":0},{"$f":"-Input!Z718*Z$13","v":0},{"$f":"-Input!AA718*AA$13","v":0},{"$f":"-Input!AB718*AB$13","v":0},{"$f":"-Input!AC718*AC$13","v":0},{"$f":"-Input!AD718*AD$13","v":0},{"$f":"-Input!AE718*AE$13","v":0},{"$f":"-Input!AF718*AF$13","v":0},{"$f":"-Input!AG718*AG$13","v":0},{"$f":"-Input!AH718*AH$13","v":0},{"$f":"-Input!AI718*AI$13","v":0}]
[{"$f":"ROW()","v":758},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T719*T$13","v":0},{"$f":"-Input!U719*U$13","v":0},{"$f":"-Input!V719*V$13","v":0},{"$f":"-Input!W719*W$13","v":0},{"$f":"-Input!X719*X$13","v":0},{"$f":"-Input!Y719*Y$13","v":0},{"$f":"-Input!Z719*Z$13","v":0},{"$f":"-Input!AA719*AA$13","v":0},{"$f":"-Input!AB719*AB$13","v":0},{"$f":"-Input!AC719*AC$13","v":0},{"$f":"-Input!AD719*AD$13","v":0},{"$f":"-Input!AE719*AE$13","v":0},{"$f":"-Input!AF719*AF$13","v":0},{"$f":"-Input!AG719*AG$13","v":0},{"$f":"-Input!AH719*AH$13","v":0},{"$f":"-Input!AI719*AI$13","v":0}]
[{"$f":"ROW()","v":759},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T720*T$13","v":0},{"$f":"-Input!U720*U$13","v":0},{"$f":"-Input!V720*V$13","v":0},{"$f":"-Input!W720*W$13","v":0},{"$f":"-Input!X720*X$13","v":0},{"$f":"-Input!Y720*Y$13","v":0},{"$f":"-Input!Z720*Z$13","v":0},{"$f":"-Input!AA720*AA$13","v":0},{"$f":"-Input!AB720*AB$13","v":0},{"$f":"-Input!AC720*AC$13","v":0},{"$f":"-Input!AD720*AD$13","v":0},{"$f":"-Input!AE720*AE$13","v":0},{"$f":"-Input!AF720*AF$13","v":0},{"$f":"-Input!AG720*AG$13","v":0},{"$f":"-Input!AH720*AH$13","v":0},{"$f":"-Input!AI720*AI$13","v":0}]
[{"$f":"ROW()","v":760},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T721*T$13","v":0},{"$f":"-Input!U721*U$13","v":0},{"$f":"-Input!V721*V$13","v":0},{"$f":"-Input!W721*W$13","v":0},{"$f":"-Input!X721*X$13","v":0},{"$f":"-Input!Y721*Y$13","v":0},{"$f":"-Input!Z721*Z$13","v":0},{"$f":"-Input!AA721*AA$13","v":0},{"$f":"-Input!AB721*AB$13","v":0},{"$f":"-Input!AC721*AC$13","v":0},{"$f":"-Input!AD721*AD$13","v":0},{"$f":"-Input!AE721*AE$13","v":0},{"$f":"-Input!AF721*AF$13","v":0},{"$f":"-Input!AG721*AG$13","v":0},{"$f":"-Input!AH721*AH$13","v":0},{"$f":"-Input!AI721*AI$13","v":0}]
[{"$f":"ROW()","v":761},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T722*T$13","v":0},{"$f":"-Input!U722*U$13","v":0},{"$f":"-Input!V722*V$13","v":0},{"$f":"-Input!W722*W$13","v":0},{"$f":"-Input!X722*X$13","v":0},{"$f":"-Input!Y722*Y$13","v":0},{"$f":"-Input!Z722*Z$13","v":0},{"$f":"-Input!AA722*AA$13","v":0},{"$f":"-Input!AB722*AB$13","v":0},{"$f":"-Input!AC722*AC$13","v":0},{"$f":"-Input!AD722*AD$13","v":0},{"$f":"-Input!AE722*AE$13","v":0},{"$f":"-Input!AF722*AF$13","v":0},{"$f":"-Input!AG722*AG$13","v":0},{"$f":"-Input!AH722*AH$13","v":0},{"$f":"-Input!AI722*AI$13","v":0}]
[{"$f":"ROW()","v":762},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T723*T$13","v":0},{"$f":"-Input!U723*U$13","v":0},{"$f":"-Input!V723*V$13","v":0},{"$f":"-Input!W723*W$13","v":0},{"$f":"-Input!X723*X$13","v":0},{"$f":"-Input!Y723*Y$13","v":0},{"$f":"-Input!Z723*Z$13","v":0},{"$f":"-Input!AA723*AA$13","v":0},{"$f":"-Input!AB723*AB$13","v":0},{"$f":"-Input!AC723*AC$13","v":0},{"$f":"-Input!AD723*AD$13","v":0},{"$f":"-Input!AE723*AE$13","v":0},{"$f":"-Input!AF723*AF$13","v":0},{"$f":"-Input!AG723*AG$13","v":0},{"$f":"-Input!AH723*AH$13","v":0},{"$f":"-Input!AI723*AI$13","v":0}]
[{"$f":"ROW()","v":763},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T724*T$13","v":0},{"$f":"-Input!U724*U$13","v":0},{"$f":"-Input!V724*V$13","v":0},{"$f":"-Input!W724*W$13","v":0},{"$f":"-Input!X724*X$13","v":0},{"$f":"-Input!Y724*Y$13","v":0},{"$f":"-Input!Z724*Z$13","v":0},{"$f":"-Input!AA724*AA$13","v":0},{"$f":"-Input!AB724*AB$13","v":0},{"$f":"-Input!AC724*AC$13","v":0},{"$f":"-Input!AD724*AD$13","v":0},{"$f":"-Input!AE724*AE$13","v":0},{"$f":"-Input!AF724*AF$13","v":0},{"$f":"-Input!AG724*AG$13","v":0},{"$f":"-Input!AH724*AH$13","v":0},{"$f":"-Input!AI724*AI$13","v":0}]
[{"$f":"ROW()","v":764},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T725*T$13","v":0},{"$f":"-Input!U725*U$13","v":0},{"$f":"-Input!V725*V$13","v":0},{"$f":"-Input!W725*W$13","v":0},{"$f":"-Input!X725*X$13","v":0},{"$f":"-Input!Y725*Y$13","v":0},{"$f":"-Input!Z725*Z$13","v":0},{"$f":"-Input!AA725*AA$13","v":0},{"$f":"-Input!AB725*AB$13","v":0},{"$f":"-Input!AC725*AC$13","v":0},{"$f":"-Input!AD725*AD$13","v":0},{"$f":"-Input!AE725*AE$13","v":0},{"$f":"-Input!AF725*AF$13","v":0},{"$f":"-Input!AG725*AG$13","v":0},{"$f":"-Input!AH725*AH$13","v":0},{"$f":"-Input!AI725*AI$13","v":0}]
[{"$f":"ROW()","v":765},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T726*T$13","v":0},{"$f":"-Input!U726*U$13","v":0},{"$f":"-Input!V726*V$13","v":0},{"$f":"-Input!W726*W$13","v":0},{"$f":"-Input!X726*X$13","v":0},{"$f":"-Input!Y726*Y$13","v":0},{"$f":"-Input!Z726*Z$13","v":0},{"$f":"-Input!AA726*AA$13","v":0},{"$f":"-Input!AB726*AB$13","v":0},{"$f":"-Input!AC726*AC$13","v":0},{"$f":"-Input!AD726*AD$13","v":0},{"$f":"-Input!AE726*AE$13","v":0},{"$f":"-Input!AF726*AF$13","v":0},{"$f":"-Input!AG726*AG$13","v":0},{"$f":"-Input!AH726*AH$13","v":0},{"$f":"-Input!AI726*AI$13","v":0}]
[{"$f":"ROW()","v":766},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T727*T$13","v":0},{"$f":"-Input!U727*U$13","v":0},{"$f":"-Input!V727*V$13","v":0},{"$f":"-Input!W727*W$13","v":0},{"$f":"-Input!X727*X$13","v":0},{"$f":"-Input!Y727*Y$13","v":0},{"$f":"-Input!Z727*Z$13","v":0},{"$f":"-Input!AA727*AA$13","v":0},{"$f":"-Input!AB727*AB$13","v":0},{"$f":"-Input!AC727*AC$13","v":0},{"$f":"-Input!AD727*AD$13","v":0},{"$f":"-Input!AE727*AE$13","v":0},{"$f":"-Input!AF727*AF$13","v":0},{"$f":"-Input!AG727*AG$13","v":0},{"$f":"-Input!AH727*AH$13","v":0},{"$f":"-Input!AI727*AI$13","v":0}]
[{"$f":"ROW()","v":767},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T750:T766)","v":0},0,0,0,-1.46282101167315E-2,0,0,0,0,0,0,{"$f":"SUM(AE750:AE766)","v":0},0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":769},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N925+N1078+N1231+N1384+N1537+N1690+N1843+N1996+N2149+N2302","v":0},null,null,null,null,{"$f":"S925+S1078+S1231+S1384+S1537+S1690+S1843+S1996+S2149+S2302","v":0},null,null,null,null,{"$f":"X925+X1078+X1231+X1384+X1537+X1690+X1843+X1996+X2149+X2302","v":0}]
[{"$f":"ROW()","v":770},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":771},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]
[{"$f":"ROW()","v":772},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":773},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]
[{"$f":"ROW()","v":774},null,null,"Regulators",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":775},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]
[{"$f":"ROW()","v":776},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":777},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]
[{"$f":"ROW()","v":778},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":779},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":780},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":781},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":782},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":783},null,null,"FRC",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":784},null,null,"Land",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":785},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":786},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N769:N785)","v":0},null,null,null,null,{"$f":"SUM(S769:S785)","v":0},null,null,null,null,{"$f":"SUM(X769:X785)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":788},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J674+J693+J712+J731+J750+J769","v":0.61115981950423293},2.313323040542103,2.1961289889662372,2.0789349373903714,1.9617408858145056,2.3061918342386396,3.585481532662774,4.8930265548385981,7.8476399410568911,17.765821450664323,25.286146805555187,27.285966474828296,28.507537281716903,46.909063368657698,48.979138623379662,48.210429456690825,45.758195146061489,45.048387313640411,48.199134252294058,50.113123772353958,49.000489088939922,47.940567493753932,46.886543432014903,47.298769577520417,45.865275693872405,42.13125953612824]
[{"$f":"ROW()","v":789},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J675+J694+J713+J732+J751+J770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.080023392763283,2.3396648700509077,2.9078876735214019,3.1811654889761125,3.5553046509324662,3.3523789430222122,3.1494532351119582,2.9465275272017042,2.7436018192914502,2.5406761113811962,2.3377504034709422]
[{"$f":"ROW()","v":790},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J676+J695+J714+J733+J752+J771","v":2.52},6.0040000000000004,9.9475000000000016,16.268500000000003,24.5275,23.2105,21.8935,20.576499999999999,19.259499999999999,17.942499999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J677+J696+J715+J734+J753+J772","v":0.96680060184372685},2.0976032104707993,2.0707987297719717,1.9594769336773563,1.8836431280172263,8.7812817834008854,16.51191614523454,28.072646556498459,37.949694227277838,44.509086391302596,65.208551507451403,70.857065284947438,77.010155914190463,93.998598209200921,104.70972628034451,113.77897715837884,136.22760934776787,156.63611336291498,175.86047256136084,196.20946413540241,209.20341033928651,235.28883752214992,252.32277470331903,268.17286881705803,283.87493737951792,299.08114423626046]
[{"$f":"ROW()","v":792},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J678+J697+J716+J735+J754+J773","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]
[{"$f":"ROW()","v":793},null,null,"Regulators",null,null,null,null,null,{"$f":"J679+J698+J717+J736+J755+J774","v":8.1870385377273536E-2},0.23494729188561608,0.24328696640281106,0.23700550196967995,0.23701304849962224,0.33032435879241429,1.0530442790852064,1.6428872064435103,1.7814297524208647,2.460707984603415,2.6768441806007641,2.8337977954580538,3.1929447709907959,4.3070430494861771,4.8375818012607548,6.1639243900433618,8.4317319761615561,12.038911458666115,16.326818794448901,17.325392531166596,17.588176778961135,18.178173478659286,18.42408787970794,18.87488327489493,19.038272287620792,18.855786488551622]
[{"$f":"ROW()","v":794},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J680+J699+J718+J737+J756+J775","v":1.0950815878488819E-2},2.2843607531940278E-2,2.2265673083717717E-2,2.1687738635495155E-2,2.1109804187272593E-2,2.0531869739050031E-2,1.9953935290827469E-2,1.9376000842604907E-2,3.1101429557182345E-2,1.6877104541977914,3.3522000818612452,3.4470600163847691,3.5903868918560233,3.4995350270930632,3.4052898562739511,3.3655862197154875,3.2914060816948387,3.1958240053781748,3.2855150675682672,3.8407395156752617,8.7415205045089177,8.565838396636881,8.3913587366454898,8.2152613269052441,8.0397158772993702,7.8636967647787497]
[{"$f":"ROW()","v":795},null,null,"Buildings",null,null,null,null,null,{"$f":"J681+J700+J719+J738+J757+J776","v":0},5.8805049910332786E-2,5.7334923662574463E-2,5.5864797414816147E-2,5.4394671167057825E-2,5.2924544919299502E-2,5.1454418671541186E-2,8.9437773323782874E-2,0.20137019353472455,0.34651519625427069,0.44780493285073564,1.5352308785593669,2.2362760387077016,6.4853897478242981,15.879702248670361,15.829864575895385,15.842376035606851,16.068069142807431,17.022686300597321,25.869947462316116,28.03865633189525,29.18513720236896,28.720920379949053,28.201954786149845,27.470684687746157,26.738247987579932]
[{"$f":"ROW()","v":796},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J682+J701+J720+J739+J758+J777","v":6.1000000000000005},15.826000000000001,33.543200000000006,49.945999999999998,64.147599999999983,77.923805743799974,94.604787144047975,108.71707715733967,121.08472506592172,134.02030570702857,138.97024423032531,150.54722058770068,158.93207172263527,168.81756831754831,187.15178885362221,196.78009188198516,209.84346718574375,221.69380490008331,230.42215028378922,236.01893302638149,245.19206808544052,249.27660018630735,252.42810437224563,256.27085545013989,259.29890041282772,262.18126757973386]
[{"$f":"ROW()","v":797},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J683+J702+J721+J740+J759+J778","v":0.55040886474975947},0.73869921928305715,0.66441968220910963,0.76038335804108259,0.74089794965237743,0.63563150205928443,0.53036505446619142,0.42509860687309842,0.31983215928000541,0.21456571168691235,0.16193248789036943,0.77108371037356449,1.8052767579418281,5.5790773456523519,10.09117144885858,9.8778302454209488,9.8916981585228285,9.4678309320300862,9.1568323010185448,9.2955643876388407,8.2030589286055182,7.372891003528582,6.5064836085653486,5.7495206525534002,5.1705007248724817,4.9648662374522807]
[{"$f":"ROW()","v":798},null,null,"Vehicle",null,null,null,null,null,{"$f":"J684+J703+J722+J741+J760+J779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4170479298747354,2.5298900428110125,4.3123793215727062,5.6261849369433596,7.7843911670071373,10.411411788726667,12.470572821709105,15.63720433074803,15.467933122045949,16.277551449163994,16.960082377589593]
[{"$f":"ROW()","v":799},null,null,"Information Technology",null,null,null,null,null,{"$f":"J685+J704+J723+J742+J761+J780","v":1.5968074211908179},1.8170863502933434,1.6226841281265989,1.3182614984019743,1.5761672392964075,1.3702226762070795,0.85716606331780909,0.43270541448629302,2.6417247696000001,3.7946811937111193,4.9493346528312907,7.4574530475851031,8.0054715659337923,10.057996217954017,9.5834646132144243,12.526615715236773,11.060008652211106,15.848895781951585,18.279471806255984,14.177740913446009,10.605115076297224,12.469855611077563,16.50094886867036,18.99504602506622,19.061478549728491,21.407765854166314]
[{"$f":"ROW()","v":800},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"J686+J705+J724+J743+J762+J781","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]
[{"$f":"ROW()","v":801},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J687+J706+J725+J744+J763+J782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79602166719864331,1.3076770356325749,2.3767927627350964,4.143813225201006,5.1759875899293686,6.0601028432651702,6.8802687620706493]
[{"$f":"ROW()","v":802},null,null,"FRC",null,null,null,null,null,{"$f":"J688+J707+J726+J745+J764+J783","v":5.4500000000000003E-5},4.183875000000001E-3,1.7134775000000002,4.3431453749999998,10.153254499999999,7.2092272499999996,4.2662357499999999,1.7508299999999997,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16,-4.4408920985006262E-16]
[{"$f":"ROW()","v":803},null,null,"Land",null,null,null,null,null,{"$f":"J689+J708+J727+J746+J765+J784","v":0.1199375072405918},0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,1.1234498181676649,3.3747928981676649,3.7838964781676649,3.7906038681676648,5.8135988681676647,5.8135988681676647,5.8135988681676647,5.8135988681676647,5.8135988681676647,5.8135988681676647]
[{"$f":"ROW()","v":804},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J690+J709+J728+J747+J766+J785","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28029289557923348,0.9030288046826026,0.71121132792291275,0.5193938511632229,0.32757637440353304,0.13575889764384319,5.5511151231257827E-17]
[{"$f":"ROW()","v":805},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J788:J804)","v":12.557989915784889},29.420941463084855,52.384546410390698,77.292709958698453,105.60677104480213,122.14409138132429,143.67735414094452,166.92303508881369,191.42046735681689,223.04534390761665,241.35650869753397,265.03832761400491,283.58357076214048,339.95772110158453,384.94131354379215,{"$f":"SUM(Y788:Y804)","v":409.33384078417248},446.33949731479987,490.59289679073385,531.14432827142025,569.05751999326571,598.36059057416674,{"$f":"SUM(AE788:AE804)","v":632.79952991012919},659.24175978359926,681.30785768412591,698.64745378310715,715.21573509595032]
[{"$f":"ROW()","v":806}]
[{"$f":"ROW()","v":807}]
[{"$f":"ROW()","v":808}]
["2000 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":811},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"Input!$AB$58","v":20},{"$f":"(K811-K$9)*(K811>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,{"$f":"(X811-X$9)*(X811>Y$9)","v":6.5},{"$f":"(Y811-Y$9)*(Y811>Z$9)","v":6},{"$f":"(Z811-Z$9)*(Z811>AA$9)","v":5},4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":812},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"Input!$AB$59","v":20},{"$f":"(K812-K$9)*(K812>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,{"$f":"(Y812-Y$9)*(Y812>Z$9)","v":6},5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":813},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$AB$60","v":20},{"$f":"(K813-K$9)*(K813>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,{"$f":"(Y813-Y$9)*(Y813>Z$9)","v":6},5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":814},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$AB$61","v":20},{"$f":"(K814-K$9)*(K814>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,{"$f":"(Y814-Y$9)*(Y814>Z$9)","v":6},5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":815},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$AB$62","v":20},{"$f":"(K815-K$9)*(K815>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,{"$f":"(Y815-Y$9)*(Y815>Z$9)","v":6},5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":816},null,null,"Regulators",null,null,null,null,null,null,{"$f":"Input!$AB$63","v":40},{"$f":"(K816-K$9)*(K816>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,26.5,{"$f":"(Y816-Y$9)*(Y816>Z$9)","v":26},25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":817},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"Input!$AB$64","v":40},{"$f":"(K817-K$9)*(K817>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,26.5,{"$f":"(Y817-Y$9)*(Y817>Z$9)","v":26},25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":818},null,null,"Buildings",null,null,null,null,null,null,{"$f":"Input!$AB$65","v":40},{"$f":"(K818-K$9)*(K818>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,26.5,{"$f":"(Y818-Y$9)*(Y818>Z$9)","v":26},25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":819},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"Input!$AB$66","v":25},{"$f":"(K819-K$9)*(K819>L$9)","v":24},23,22,21,20,19,18,17,16,15.5,14.5,13.5,12.5,11.5,{"$f":"(Y819-Y$9)*(Y819>Z$9)","v":11},10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":820},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"Input!$AB$67","v":10},{"$f":"(K820-K$9)*(K820>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,{"$f":"(Y820-Y$9)*(Y820>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":821},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"Input!$AB$68","v":10},{"$f":"(K821-K$9)*(K821>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,{"$f":"(Y821-Y$9)*(Y821>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":822},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"Input!$AB$69","v":4},{"$f":"(K822-K$9)*(K822>L$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y822-Y$9)*(Y822>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":823},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,{"$f":"Input!$AB$70","v":4},{"$f":"(K823-K$9)*(K823>L$9)","v":3},{"$f":"(L823-L$9)*(L823>M$9)","v":2},{"$f":"(M823-M$9)*(M823>N$9)","v":1},{"$f":"(N823-N$9)*(N823>O$9)","v":0},{"$f":"(O823-O$9)*(O823>P$9)","v":0},{"$f":"(P823-P$9)*(P823>Q$9)","v":0},{"$f":"(Q823-Q$9)*(Q823>R$9)","v":0},{"$f":"(R823-R$9)*(R823>S$9)","v":0},{"$f":"(S823-S$9)*(S823>T$9)","v":0},{"$f":"(T823-T$9)*(T823>U$9)","v":0},{"$f":"(U823-U$9)*(U823>V$9)","v":0},{"$f":"(V823-V$9)*(V823>W$9)","v":0},{"$f":"(W823-W$9)*(W823>X$9)","v":0},{"$f":"(X823-X$9)*(X823>Y$9)","v":0},{"$f":"(Y823-Y$9)*(Y823>Z$9)","v":0},{"$f":"(Z823-Z$9)*(Z823>AA$9)","v":0},{"$f":"(AA823-AA$9)*(AA823>AB$9)","v":0},{"$f":"(AB823-AB$9)*(AB823>AC$9)","v":0},{"$f":"(AC823-AC$9)*(AC823>AD$9)","v":0},{"$f":"(AD823-AD$9)*(AD823>AE$9)","v":0},{"$f":"(AE823-AE$9)*(AE823>AF$9)","v":0},{"$f":"(AF823-AF$9)*(AF823>AG$9)","v":0},{"$f":"(AG823-AG$9)*(AG823>AH$9)","v":0},{"$f":"(AH823-AH$9)*(AH823>AI$9)","v":0}]
[{"$f":"ROW()","v":824},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"Input!$AB$71","v":10},{"$f":"(K824-K$9)*(K824>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,{"$f":"(Y824-Y$9)*(Y824>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":825},null,null,"FRC",null,null,null,null,null,null,{"$f":"Input!$AB$72","v":4},{"$f":"(K825-K$9)*(K825>L$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y825-Y$9)*(Y825>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":826},null,null,"Land",null,null,null,null,null,null,{"$f":"Input!$AB$73","v":0},{"$f":"(K826-K$9)*(K826>L$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y826-Y$9)*(Y826>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"Input!$AB$74","v":5},{"$f":"(K827-K$9)*(K827>L$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y827-Y$9)*(Y827>Z$9)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828}]
["Opening Asset Value"]
[{"$f":"ROW()","v":830},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I944","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,{"$f":"AD944","v":3.0557990975211641E-2},{"$f":"AE944","v":0},{"$f":"AF944","v":0},{"$f":"AG944","v":0},{"$f":"AH944","v":0}]
[{"$f":"ROW()","v":831},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"I945","v":0},{"$f":"J945","v":0},{"$f":"K945","v":0},{"$f":"L945","v":0},{"$f":"M945","v":0},{"$f":"N945","v":0},{"$f":"O945","v":0},{"$f":"P945","v":0},{"$f":"Q945","v":0},{"$f":"R945","v":0},{"$f":"S945","v":0},{"$f":"T945","v":0},{"$f":"U945","v":0},{"$f":"V945","v":0},{"$f":"W945","v":0},{"$f":"X945","v":0},{"$f":"Y945","v":0},{"$f":"Z945","v":0},{"$f":"AA945","v":0},{"$f":"AB945","v":0},{"$f":"AC945","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":832},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I946","v":0},2.52,2.3940000000000001,2.2680000000000002,2.1420000000000003,2.0160000000000005,1.8900000000000003,1.7640000000000002,1.6380000000000001,1.512,0,{"$f":"T946","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":833},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"I947","v":0},0.96680060184372685,0.9184605717515405,0.87012054165935415,0.8217805115671678,0.77344048147498146,0.72510045138279511,0.67676042129060876,0.62842039119842241,0.58008036110623606,{"$f":"SUM(S946:S948)","v":1.9177403310140497},1.8305703159679565,1.6562302858757703,1.481890255783584,1.3075502256913976,1.1332101955992111,1.0460401805531179,0.87170015046093152,0.69736012036874517,0.52302009027655894,{"$f":"SUM(AC946:AC948)","v":0.34868006018437259},{"$f":"SUM(AD946:AD948)","v":0.17434003009218629},{"$f":"SUM(AE946:AE948)","v":0},{"$f":"SUM(AF946:AF948)","v":0},{"$f":"SUM(AG946:AG948)","v":0},{"$f":"SUM(AH946:AH948)","v":0}]
[{"$f":"ROW()","v":834},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I948","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S948","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD948","v":0},0,0,0,0]
[{"$f":"ROW()","v":835},null,null,"Regulators",null,null,null,null,null,{"$f":"I949","v":0},8.1870385377273536E-2,7.98236257428417E-2,7.7776866108409864E-2,7.5730106473978029E-2,7.3683346839546193E-2,7.1636587205114358E-2,6.9589827570682522E-2,6.7543067936250686E-2,6.5496308301818851E-2,{"$f":"S949","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-2,4.2981952323068624E-2,4.0935192688636782E-2,3.8888433054204946E-2,3.684167341977311E-2,3.4794913785341268E-2]
[{"$f":"ROW()","v":836},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"I950","v":0},1.0950815878488819E-2,1.0677045481526599E-2,1.040327508456438E-2,1.0129504687602158E-2,9.8557342906399371E-3,9.5819638936777175E-3,9.3081934967154979E-3,9.0344230997532766E-3,8.7606527027910552E-3,{"$f":"S950","v":8.4868823058288356E-3},8.3499971073477258E-3,8.0762267103855045E-3,7.802456313423284E-3,7.5286859164610635E-3,7.2549155194988431E-3,7.1180303210177324E-3,6.8442599240555119E-3,6.5704895270932914E-3,6.296719130131071E-3,6.0229487331688505E-3,5.74917833620663E-3,5.4754079392444095E-3,5.201637542282189E-3,4.9278671453199686E-3,4.6540967483577481E-3]
[{"$f":"ROW()","v":837},null,null,"Buildings",null,null,null,null,null,{"$f":"I951","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S951","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":838},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"I952","v":0},6.1000000000000005,5.8560000000000008,5.612000000000001,5.3680000000000012,5.1240000000000014,4.8800000000000017,4.6360000000000019,4.3920000000000021,4.1480000000000024,{"$f":"S952","v":3.9040000000000021},3.7820000000000022,3.538000000000002,3.2940000000000018,3.0500000000000016,2.8060000000000014,2.6840000000000015,2.4400000000000013,2.1960000000000011,1.9520000000000008,1.7080000000000006,1.4640000000000006,1.2200000000000006,0.97600000000000053,0.73200000000000043,0.48800000000000032]
[{"$f":"ROW()","v":839},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"I953","v":0},0.55040886474975947,0.49536797827478352,0.44032709179980756,0.3852862053248316,0.33024531884985564,0.27520443237487968,0.22016354589990375,0.16512265942492782,0.11008177294995189,{"$f":"S953","v":5.5040886474975945E-2},2.7520443237487972E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":840},null,null,"Vehicle",null,null,null,null,null,{"$f":"I954","v":0},{"$f":"J954","v":0},{"$f":"K954","v":0},{"$f":"L954","v":0},{"$f":"M954","v":0},{"$f":"N954","v":0},{"$f":"O954","v":0},{"$f":"P954","v":0},{"$f":"Q954","v":0},{"$f":"R954","v":0},{"$f":"S954","v":0},{"$f":"T954","v":0},{"$f":"U954","v":0},{"$f":"V954","v":0},{"$f":"W954","v":0},{"$f":"X954","v":0},{"$f":"Y954","v":0},{"$f":"Z954","v":0},{"$f":"AA954","v":0},{"$f":"AB954","v":0},{"$f":"AC954","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":841},null,null,"Information Technology",null,null,null,null,null,{"$f":"I955","v":0},1.5968074211908179,1.1976055658931135,0.79840371059540893,0.39920185529770447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":842},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"I956","v":0},{"$f":"J956","v":0},{"$f":"K956","v":0},{"$f":"L956","v":0},{"$f":"M956","v":0},{"$f":"N956","v":0},{"$f":"O956","v":0},{"$f":"P956","v":0},{"$f":"Q956","v":0},{"$f":"R956","v":0},{"$f":"S956","v":0},{"$f":"T956","v":0},{"$f":"U956","v":0},{"$f":"V956","v":0},{"$f":"W956","v":0},{"$f":"X956","v":0},{"$f":"Y956","v":0},{"$f":"Z956","v":0},{"$f":"AA956","v":0},{"$f":"AB956","v":0},{"$f":"AC956","v":0},{"$f":"AD956","v":0},{"$f":"AE956","v":0},{"$f":"AF956","v":0},{"$f":"AG956","v":0},{"$f":"AH956","v":0}]
[{"$f":"ROW()","v":843},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":844},null,null,"FRC",null,null,null,null,null,{"$f":"I958","v":0},5.4500000000000003E-5,4.0875000000000004E-5,2.7250000000000005E-5,1.3625000000000003E-5,0,0,0,0,0,0,0,0,0,0,{"$f":"X958","v":0},0,0,{"$f":"AA958","v":0},0,0,{"$f":"AD958","v":0},{"$f":"AE958","v":0},{"$f":"AF958","v":0},{"$f":"AG958","v":0},{"$f":"AH958","v":0}]
[{"$f":"ROW()","v":845},null,null,"Land",null,null,null,null,null,0,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918]
[{"$f":"ROW()","v":846},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":847},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J830:J846)","v":0},12.557989915784889,11.652514997913418,10.747040080041947,9.8415651621704736,8.9360902442990024,8.429830806725235,7.9235713691514675,7.4173119315777001,6.9110524940039317,{"$f":"SUM(T830:T846)","v":6.4047930564301634},6.1516633376432797,5.6729243433069998,5.2217057922082075,4.7704872411094152,{"$f":"SUM(Y830:Y846)","v":4.319268690010623},4.0936594144612268,3.6424408633624346,3.1912223122636423,2.74000376116485,2.2887852100660577,{"$f":"SUM(AE830:AE846)","v":1.8375666589672655},1.3863481078684736,1.1400275778370794,0.89370704780568533,0.64738651777429113]
["Capex"]
[{"$f":"ROW()","v":849},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J$693","v":0.61115981950423293}]
[{"$f":"ROW()","v":850},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J$694","v":0}]
[{"$f":"ROW()","v":851},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J$695","v":2.52}]
[{"$f":"ROW()","v":852},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J$696","v":0.96680060184372685}]
[{"$f":"ROW()","v":853},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J$697","v":0}]
[{"$f":"ROW()","v":854},null,null,"Regulators",null,null,null,null,null,{"$f":"J$698","v":8.1870385377273536E-2}]
[{"$f":"ROW()","v":855},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J$699","v":1.0950815878488819E-2}]
[{"$f":"ROW()","v":856},null,null,"Buildings",null,null,null,null,null,{"$f":"J$700","v":0}]
[{"$f":"ROW()","v":857},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J$701","v":6.1000000000000005}]
[{"$f":"ROW()","v":858},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J$702","v":0.55040886474975947}]
[{"$f":"ROW()","v":859},null,null,"Vehicle",null,null,null,null,null,{"$f":"J$703","v":0}]
[{"$f":"ROW()","v":860},null,null,"Information Technology",null,null,null,null,null,{"$f":"J$704","v":1.5968074211908179}]
[{"$f":"ROW()","v":861},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"J$705","v":0}]
[{"$f":"ROW()","v":862},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J$706","v":0}]
[{"$f":"ROW()","v":863},null,null,"FRC",null,null,null,null,null,{"$f":"J$707","v":5.4500000000000003E-5}]
[{"$f":"ROW()","v":864},null,null,"Land",null,null,null,null,null,{"$f":"J$708","v":0.1199375072405918}]
[{"$f":"ROW()","v":865},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J$709","v":0}]
[{"$f":"ROW()","v":866},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J849:J865)","v":12.557989915784889}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":868},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":869},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":870},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":871},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":872},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":873},null,null,"Regulators"]
[{"$f":"ROW()","v":874},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":875},null,null,"Buildings"]
[{"$f":"ROW()","v":876},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":877},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":878},null,null,"Vehicle"]
[{"$f":"ROW()","v":879},null,null,"Information Technology"]
[{"$f":"ROW()","v":880},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":881},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":882},null,null,"FRC"]
[{"$f":"ROW()","v":883},null,null,"Land"]
[{"$f":"ROW()","v":884},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":885},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T868:T884)","v":0},{"$f":"SUM(U868:U884)","v":0},{"$f":"SUM(V868:V884)","v":0},{"$f":"SUM(W868:W884)","v":0},{"$f":"SUM(X868:X884)","v":0},{"$f":"SUM(Y868:Y884)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":887},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"-IF(K830<0,K830,IF($D887=\"Land\",0,IF(K811<1,K830,MAX(MIN(IF(K811>0,(K830/K811)*K$9,0),K830*K$9),0))))","v":-3.0557990975211648E-2},-3.0557990975211648E-2,-3.0557990975211651E-2,-3.0557990975211651E-2,-3.0557990975211651E-2,-3.0557990975211651E-2,-3.0557990975211648E-2,-3.0557990975211648E-2,-3.0557990975211644E-2,-1.5278995487605822E-2,-3.0557990975211644E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211637E-2,-1.5278995487605819E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,0,0,0,0]
[{"$f":"ROW()","v":888},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"-IF(K831<0,K831,IF($D888=\"Land\",0,IF(K812<1,K831,MAX(MIN(IF(K812>0,(K831/K812)*K$9,0),K831*K$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":889},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"-IF(K832<0,K832,IF($D889=\"Land\",0,IF(K813<1,K832,MAX(MIN(IF(K813>0,(K832/K813)*K$9,0),K832*K$9),0))))","v":-0.126},-0.126,-0.126,-0.12600000000000003,-0.12600000000000003,-0.12600000000000003,-0.12600000000000003,-0.126,-0.126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":890},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"-IF(K833<0,K833,IF($D890=\"Land\",0,IF(K814<1,K833,MAX(MIN(IF(K814>0,(K833/K814)*K$9,0),K833*K$9),0))))","v":-4.8340030092186341E-2},-4.8340030092186341E-2,-4.8340030092186341E-2,-4.8340030092186341E-2,-4.8340030092186341E-2,-4.8340030092186341E-2,-4.8340030092186341E-2,-4.8340030092186341E-2,-4.8340030092186341E-2,-8.7170015046093174E-2,-0.17434003009218632,-0.17434003009218635,-0.17434003009218635,-0.17434003009218635,-8.7170015046093161E-2,-0.17434003009218632,-0.17434003009218629,-0.17434003009218629,-0.17434003009218632,-0.17434003009218629,-0.17434003009218629,0,0,0,0]
[{"$f":"ROW()","v":891},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"-IF(K834<0,K834,IF($D891=\"Land\",0,IF(K815<1,K834,MAX(MIN(IF(K815>0,(K834/K815)*K$9,0),K834*K$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":892},null,null,"Regulators",null,null,null,null,null,null,{"$f":"-IF(K835<0,K835,IF($D892=\"Land\",0,IF(K816<1,K835,MAX(MIN(IF(K816>0,(K835/K816)*K$9,0),K835*K$9),0))))","v":-2.0467596344318382E-3},-2.0467596344318387E-3,-2.0467596344318387E-3,-2.0467596344318387E-3,-2.0467596344318387E-3,-2.0467596344318387E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-1.0233798172159195E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318395E-3,-1.0233798172159195E-3,-2.0467596344318395E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318395E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318395E-3,-2.0467596344318391E-3]
[{"$f":"ROW()","v":893},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"-IF(K836<0,K836,IF($D893=\"Land\",0,IF(K817<1,K836,MAX(MIN(IF(K817>0,(K836/K817)*K$9,0),K836*K$9),0))))","v":-2.7377039696222048E-4},-2.7377039696222048E-4,-2.7377039696222053E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222053E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-1.3688519848111027E-4,-2.7377039696222053E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-1.3688519848111024E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4]
[{"$f":"ROW()","v":894},null,null,"Buildings",null,null,null,null,null,null,{"$f":"-IF(K837<0,K837,IF($D894=\"Land\",0,IF(K818<1,K837,MAX(MIN(IF(K818>0,(K837/K818)*K$9,0),K837*K$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":895},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"-IF(K838<0,K838,IF($D895=\"Land\",0,IF(K819<1,K838,MAX(MIN(IF(K819>0,(K838/K819)*K$9,0),K838*K$9),0))))","v":-0.24400000000000002},-0.24400000000000002,-0.24400000000000005,-0.24400000000000005,-0.24400000000000008,-0.24400000000000008,-0.24400000000000011,-0.24400000000000011,-0.24400000000000013,-0.12200000000000007,-0.24400000000000013,-0.24400000000000013,-0.24400000000000013,-0.24400000000000013,-0.12200000000000007,-0.24400000000000013,-0.24400000000000013,-0.24400000000000011,-0.24400000000000011,-0.24400000000000008,-0.24400000000000011,-0.24400000000000013,-0.24400000000000013,-0.24400000000000013,-0.24400000000000016]
[{"$f":"ROW()","v":896},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"-IF(K839<0,K839,IF($D896=\"Land\",0,IF(K820<1,K839,MAX(MIN(IF(K820>0,(K839/K820)*K$9,0),K839*K$9),0))))","v":-5.5040886474975945E-2},-5.5040886474975945E-2,-5.5040886474975945E-2,-5.5040886474975945E-2,-5.5040886474975938E-2,-5.5040886474975938E-2,-5.5040886474975938E-2,-5.5040886474975938E-2,-5.5040886474975945E-2,-2.7520443237487972E-2,-2.7520443237487972E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":897},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"-IF(K840<0,K840,IF($D897=\"Land\",0,IF(K821<1,K840,MAX(MIN(IF(K821>0,(K840/K821)*K$9,0),K840*K$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":898},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"-IF(K841<0,K841,IF($D898=\"Land\",0,IF(K822<1,K841,MAX(MIN(IF(K822>0,(K841/K822)*K$9,0),K841*K$9),0))))","v":-0.39920185529770447},-0.39920185529770452,-0.39920185529770447,-0.39920185529770447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,{"$f":"-IF(K842<0,K842,IF($D899=\"Land\",0,IF(K823<1,K842,MAX(MIN(IF(K823>0,(K842/K823)*K$9,0),K842*K$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":900},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"-IF(K843<0,K843,IF($D900=\"Land\",0,IF(K824<1,K843,MAX(MIN(IF(K824>0,(K843/K824)*K$9,0),K843*K$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,null,"FRC",null,null,null,null,null,null,{"$f":"-IF(K844<0,K844,IF($D901=\"Land\",0,IF(K825<1,K844,MAX(MIN(IF(K825>0,(K844/K825)*K$9,0),K844*K$9),0))))","v":-1.3625000000000001E-5},-1.3625000000000001E-5,-1.3625000000000003E-5,-1.3625000000000003E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":902},null,null,"Land",null,null,null,null,null,null,{"$f":"-IF(K845<0,K845,IF($D902=\"Land\",0,IF(K826<1,K845,MAX(MIN(IF(K826>0,(K845/K826)*K$9,0),K845*K$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":903},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"-IF(K846<0,K846,IF($D903=\"Land\",0,IF(K827<1,K846,MAX(MIN(IF(K827>0,(K846/K827)*K$9,0),K846*K$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":904},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K887:K903)","v":-0.9054749178714725},{"$f":"SUM(L887:L903)","v":-0.9054749178714725},{"$f":"SUM(M887:M903)","v":-0.9054749178714725},{"$f":"SUM(N887:N903)","v":-0.90547491787147261},{"$f":"SUM(O887:O903)","v":-0.50625943757376812},-0.50625943757376812,-0.50625943757376812,-0.50625943757376812,-0.50625943757376812,-0.25312971878688406,-0.47873899433628014,-0.45121855109879216,-0.45121855109879216,-0.45121855109879216,-0.22560927554939608,-0.45121855109879216,-0.45121855109879216,-0.45121855109879211,{"$f":"SUM(AC887:AC903)","v":-0.45121855109879216},-0.45121855109879205,-0.45121855109879211,-0.2463205300313942,-0.2463205300313942,{"$f":"SUM(AH887:AH903)","v":-0.2463205300313942},-0.24632053003139423]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":906},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":907},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":908},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":909},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":910},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":911},null,null,"Regulators"]
[{"$f":"ROW()","v":912},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":913},null,null,"Buildings"]
[{"$f":"ROW()","v":914},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":915},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":916},null,null,"Vehicle"]
[{"$f":"ROW()","v":917},null,null,"Information Technology"]
[{"$f":"ROW()","v":918},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":919},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":920},null,null,"FRC"]
[{"$f":"ROW()","v":921},null,null,"Land"]
[{"$f":"ROW()","v":922},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":923},null,null,"Total"]
["Over Depreciation"]
[{"$f":"ROW()","v":925},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":926},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":927},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":928},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":929},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":930},null,null,"Regulators"]
[{"$f":"ROW()","v":931},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":932},null,null,"Buildings"]
[{"$f":"ROW()","v":933},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":934},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":935},null,null,"Vehicle"]
[{"$f":"ROW()","v":936},null,null,"Information Technology"]
[{"$f":"ROW()","v":937},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":938},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":939},null,null,"FRC"]
[{"$f":"ROW()","v":940},null,null,"Land"]
[{"$f":"ROW()","v":941},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":942},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":944},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J830+J849+J868+J887+J906 + J925","v":0.61115981950423293},0.58060182852902131,0.5500438375538097,0.51948584657859809,0.48892785560338642,0.45836986462817475,0.42781187365296308,0.39725388267775141,0.36669589170253974,0.33613790072732808,0.32085890523972227,0.2903009142645106,0.25974292328929893,0.22918493231408729,0.19862694133887565,0.18334794585126984,0.1527899548760582,0.12223196390084656,9.1673972925634922E-2,6.1115981950423282E-2,3.0557990975211641E-2,0,0,0,0,0]
[{"$f":"ROW()","v":945},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J831+J850+J869+J888+J907 + J926","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":946},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J832+J851+J870+J889+J908 + J927","v":2.52},2.3940000000000001,2.2680000000000002,2.1420000000000003,2.0160000000000005,1.8900000000000003,1.7640000000000002,1.6380000000000001,1.512,1.3860000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":947},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J833+J852+J871+J890+J909 + J928","v":0.96680060184372685},0.9184605717515405,0.87012054165935415,0.8217805115671678,0.77344048147498146,0.72510045138279511,0.67676042129060876,0.62842039119842241,0.58008036110623606,0.53174033101404972,1.8305703159679565,1.6562302858757703,1.481890255783584,1.3075502256913976,1.1332101955992111,1.0460401805531179,0.87170015046093152,0.69736012036874517,0.52302009027655894,0.34868006018437259,0.17434003009218629,0,0,0,0,0]
[{"$f":"ROW()","v":948},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J834+J853+J872+J891+J910 + J929","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":949},null,null,"Regulators",null,null,null,null,null,{"$f":"J835+J854+J873+J892+J911 + J930","v":8.1870385377273536E-2},7.98236257428417E-2,7.7776866108409864E-2,7.5730106473978029E-2,7.3683346839546193E-2,7.1636587205114358E-2,6.9589827570682522E-2,6.7543067936250686E-2,6.5496308301818851E-2,6.3449548667387015E-2,6.2426168850171097E-2,6.0379409215739255E-2,5.8332649581307419E-2,5.6285889946875584E-2,5.4239130312443741E-2,5.3215750495227823E-2,5.1168990860795981E-2,4.9122231226364138E-2,4.7075471591932302E-2,4.5028711957500467E-2,4.2981952323068624E-2,4.0935192688636782E-2,3.8888433054204946E-2,3.684167341977311E-2,3.4794913785341268E-2,3.2748154150909425E-2]
[{"$f":"ROW()","v":950},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J836+J855+J874+J893+J912 + J931","v":1.0950815878488819E-2},1.0677045481526599E-2,1.040327508456438E-2,1.0129504687602158E-2,9.8557342906399371E-3,9.5819638936777175E-3,9.3081934967154979E-3,9.0344230997532766E-3,8.7606527027910552E-3,8.4868823058288356E-3,8.3499971073477258E-3,8.0762267103855045E-3,7.802456313423284E-3,7.5286859164610635E-3,7.2549155194988431E-3,7.1180303210177324E-3,6.8442599240555119E-3,6.5704895270932914E-3,6.296719130131071E-3,6.0229487331688505E-3,5.74917833620663E-3,5.4754079392444095E-3,5.201637542282189E-3,4.9278671453199686E-3,4.6540967483577481E-3,4.3803263513955276E-3]
[{"$f":"ROW()","v":951},null,null,"Buildings",null,null,null,null,null,{"$f":"J837+J856+J875+J894+J913 + J932","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":952},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J838+J857+J876+J895+J914 + J933","v":6.1000000000000005},5.8560000000000008,5.612000000000001,5.3680000000000012,5.1240000000000014,4.8800000000000017,4.6360000000000019,4.3920000000000021,4.1480000000000024,3.9040000000000021,3.7820000000000022,3.538000000000002,3.2940000000000018,3.0500000000000016,2.8060000000000014,2.6840000000000015,2.4400000000000013,2.1960000000000011,1.9520000000000008,1.7080000000000006,1.4640000000000006,1.2200000000000006,0.97600000000000053,0.73200000000000043,0.48800000000000032,0.24400000000000016]
[{"$f":"ROW()","v":953},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J839+J858+J877+J896+J915 + J934","v":0.55040886474975947},0.49536797827478352,0.44032709179980756,0.3852862053248316,0.33024531884985564,0.27520443237487968,0.22016354589990375,0.16512265942492782,0.11008177294995189,5.5040886474975945E-2,2.7520443237487972E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":954},null,null,"Vehicle",null,null,null,null,null,{"$f":"J840+J859+J878+J897+J916 + J935","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":955},null,null,"Information Technology",null,null,null,null,null,{"$f":"J841+J860+J879+J898+J917 + J936","v":1.5968074211908179},1.1976055658931135,0.79840371059540893,0.39920185529770447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,null,"Miscellaneous IT equipment",null,null,null,null,null,{"$f":"J842+J861+J880+J899+J918 + J937","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J843+J862+J881+J900+J919 + J938","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":958},null,null,"FRC",null,null,null,null,null,{"$f":"J844+J863+J882+J901+J920 + J939","v":5.4500000000000003E-5},4.0875000000000004E-5,2.7250000000000005E-5,1.3625000000000003E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,null,"Land",null,null,null,null,null,{"$f":"J845+J864+J883+J902+J921 + J940","v":0.1199375072405918},0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918]
[{"$f":"ROW()","v":960},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J846+J865+J884+J903+J922 + J941","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J944:J960)","v":12.557989915784889},{"$f":"SUM(K944:K960)","v":11.652514997913418},{"$f":"SUM(L944:L960)","v":10.747040080041947},{"$f":"SUM(M944:M960)","v":9.8415651621704736},{"$f":"SUM(N944:N960)","v":8.9360902442990024},{"$f":"SUM(O944:O960)","v":8.429830806725235},7.9235713691514675,7.4173119315777001,6.9110524940039317,6.4047930564301634,6.1516633376432797,5.6729243433069998,5.2217057922082075,4.7704872411094152,4.319268690010623,{"$f":"SUM(Y944:Y960)","v":4.0936594144612268},3.6424408633624346,3.1912223122636423,2.74000376116485,2.2887852100660577,1.8375666589672655,{"$f":"SUM(AE944:AE960)","v":1.3863481078684736},1.1400275778370794,0.89370704780568533,0.64738651777429113,0.40106598774289692]
["2001 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":964},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"Input!$AB$58","v":20},{"$f":"(L964-L$9)*(L964>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":965},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"Input!$AB$59","v":20},{"$f":"(L965-L$9)*(L965>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":966},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$AB$60","v":20},{"$f":"(L966-L$9)*(L966>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":967},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$AB$61","v":20},{"$f":"(L967-L$9)*(L967>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":968},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$AB$62","v":20},{"$f":"(L968-L$9)*(L968>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":969},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"Input!$AB$63","v":40},{"$f":"(L969-L$9)*(L969>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":970},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"Input!$AB$64","v":40},{"$f":"(L970-L$9)*(L970>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":971},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"Input!$AB$65","v":40},{"$f":"(L971-L$9)*(L971>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":972},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"Input!$AB$66","v":25},{"$f":"(L972-L$9)*(L972>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":973},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"Input!$AB$67","v":10},{"$f":"(L973-L$9)*(L973>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":974},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"Input!$AB$68","v":10},{"$f":"(L974-L$9)*(L974>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":975},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"Input!$AB$69","v":4},{"$f":"(L975-L$9)*(L975>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":976},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,{"$f":"Input!$AB$70","v":4},{"$f":"(L976-L$9)*(L976>M$9)","v":3},{"$f":"(M976-M$9)*(M976>N$9)","v":2},{"$f":"(N976-N$9)*(N976>O$9)","v":1},{"$f":"(O976-O$9)*(O976>P$9)","v":0},{"$f":"(P976-P$9)*(P976>Q$9)","v":0},{"$f":"(Q976-Q$9)*(Q976>R$9)","v":0},{"$f":"(R976-R$9)*(R976>S$9)","v":0},{"$f":"(S976-S$9)*(S976>T$9)","v":0},{"$f":"(T976-T$9)*(T976>U$9)","v":0},{"$f":"(U976-U$9)*(U976>V$9)","v":0},{"$f":"(V976-V$9)*(V976>W$9)","v":0},{"$f":"(W976-W$9)*(W976>X$9)","v":0},{"$f":"(X976-X$9)*(X976>Y$9)","v":0},{"$f":"(Y976-Y$9)*(Y976>Z$9)","v":0},{"$f":"(Z976-Z$9)*(Z976>AA$9)","v":0},{"$f":"(AA976-AA$9)*(AA976>AB$9)","v":0},{"$f":"(AB976-AB$9)*(AB976>AC$9)","v":0},{"$f":"(AC976-AC$9)*(AC976>AD$9)","v":0},{"$f":"(AD976-AD$9)*(AD976>AE$9)","v":0},{"$f":"(AE976-AE$9)*(AE976>AF$9)","v":0},{"$f":"(AF976-AF$9)*(AF976>AG$9)","v":0},{"$f":"(AG976-AG$9)*(AG976>AH$9)","v":0},{"$f":"(AH976-AH$9)*(AH976>AI$9)","v":0}]
[{"$f":"ROW()","v":977},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"Input!$AB$71","v":10},{"$f":"(L977-L$9)*(L977>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":978},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"Input!$AB$72","v":4},{"$f":"(L978-L$9)*(L978>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":979},null,null,"Land",null,null,null,null,null,null,null,{"$f":"Input!$AB$73","v":0},{"$f":"(L979-L$9)*(L979>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":980},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"Input!$AB$74","v":5},{"$f":"(L980-L$9)*(L980>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":981}]
["Opening Asset Value"]
[{"$f":"ROW()","v":983},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"J1097","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,{"$f":"AD1097","v":0.17327212120130819},8.6636060600654097E-2,0,0,0]
[{"$f":"ROW()","v":984},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"J1098","v":0},{"$f":"K1098","v":0},{"$f":"L1098","v":0},{"$f":"M1098","v":0},{"$f":"N1098","v":0},{"$f":"O1098","v":0},{"$f":"P1098","v":0},{"$f":"Q1098","v":0},{"$f":"R1098","v":0},{"$f":"S1098","v":0},{"$f":"T1098","v":0},{"$f":"U1098","v":0},{"$f":"V1098","v":0},{"$f":"W1098","v":0},{"$f":"X1098","v":0},{"$f":"Y1098","v":0},{"$f":"Z1098","v":0},{"$f":"AA1098","v":0},{"$f":"AB1098","v":0},{"$f":"AC1098","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":985},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"J1099","v":0},3.6100000000000008,3.4295000000000009,3.249000000000001,3.0685000000000011,2.8880000000000012,2.7075000000000014,2.5270000000000015,2.3465000000000016,0,{"$f":"T1099","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":986},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"J1100","v":0},1.1791426387192587,1.1201855067832958,1.0612283748473328,1.0022712429113698,0.94331411097540685,0.88435697903944388,0.82539984710348091,0.76644271516751794,{"$f":"SUM(S1099:S1101)","v":2.873485583231556},{"$f":"T1100","v":2.7537570172635744},2.5142998853276115,2.2748427533916487,2.0353856214556858,1.7959284895197227,1.6761999235517413,1.4367427916157782,1.1972856596798152,0.95782852774385208,0.718371395807889,0.47891426387192604,0.23945713193596302,0,0,0]
[{"$f":"ROW()","v":987},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"J1101","v":0},0,0,0,0,0,0,0,0,{"$f":"S1101","v":0},{"$f":"T1101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":988},null,null,"Regulators",null,null,null,null,null,null,{"$f":"J1102","v":0},0.1551236661427744,0.15124557448920503,0.14736748283563567,0.1434893911820663,0.13961129952849693,0.13573320787492757,0.1318551162213582,0.12797702456778884,0.12409893291421947,{"$f":"T1102","v":0.12215988708743479},0.11828179543386544,0.11440370378029607,0.11052561212672671,0.10664752047315736,0.10470847464637267,0.10083038299280332,9.695229133923397E-2,9.3074199685664605E-2,8.9196108032095239E-2,8.5318016378525888E-2,8.1439924724956536E-2,7.7561833071387171E-2,7.3683741417817805E-2,6.9805649764248454E-2]
[{"$f":"ROW()","v":989},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"J1103","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,{"$f":"T1103","v":9.5811676147007693E-3},9.2770035634404269E-3,8.9728395121800846E-3,8.6686754609197423E-3,8.3645114096594E-3,8.2124293840292288E-3,7.9082653327688865E-3,7.604101281508545E-3,7.2999372302482036E-3,6.9957731789878621E-3,6.6916091277275207E-3,6.3874450764671792E-3,6.0832810252068378E-3,5.7791169739464954E-3,5.4749529226861531E-3]
[{"$f":"ROW()","v":990},null,null,"Buildings",null,null,null,null,null,null,{"$f":"J1104","v":0},5.8805049910332786E-2,5.7334923662574463E-2,5.5864797414816147E-2,5.4394671167057825E-2,5.2924544919299502E-2,5.1454418671541186E-2,4.998429242378287E-2,4.8514166176024547E-2,4.7044039928266224E-2,{"$f":"T1104","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-2,3.2342777450683029E-2,3.0872651202924709E-2,2.940252495516639E-2,2.793239870740807E-2,2.6462272459649751E-2]
[{"$f":"ROW()","v":991},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"J1105","v":0},9.9700000000000006,9.571200000000001,9.1724000000000014,8.7736000000000018,8.3748000000000022,7.9760000000000018,7.5772000000000013,7.1784000000000017,6.7796000000000012,{"$f":"T1105","v":6.5802000000000014},6.1814000000000009,5.7826000000000004,5.3838000000000008,4.9850000000000012,4.7856000000000014,4.3868000000000009,3.9880000000000009,3.5892000000000008,3.1904000000000008,2.7916000000000007,2.3928000000000007,1.9940000000000007,1.5952000000000006,1.1964000000000006]
[{"$f":"ROW()","v":992},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"J1106","v":0},0.24333124100827358,0.21899811690744622,0.19466499280661886,0.17033186870579151,0.14599874460496415,0.12166562050413679,9.7332496403309432E-2,7.2999372302482074E-2,4.8666248201654716E-2,{"$f":"T1106","v":3.6499686151241037E-2},1.2166562050413679E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":993},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"J1107","v":0},{"$f":"K1107","v":0},{"$f":"L1107","v":0},{"$f":"M1107","v":0},{"$f":"N1107","v":0},{"$f":"O1107","v":0},{"$f":"P1107","v":0},{"$f":"Q1107","v":0},{"$f":"R1107","v":0},{"$f":"S1107","v":0},{"$f":"T1107","v":0},{"$f":"U1107","v":0},{"$f":"V1107","v":0},{"$f":"W1107","v":0},{"$f":"X1107","v":0},{"$f":"Y1107","v":0},{"$f":"Z1107","v":0},{"$f":"AA1107","v":0},{"$f":"AB1107","v":0},{"$f":"AC1107","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":994},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"J1108","v":0},0.6194807844002298,0.46461058830017232,0.30974039220011484,0.15487019610005742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":995},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]
[{"$f":"ROW()","v":996},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"J1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1110","v":0},0,0,0,0]
[{"$f":"ROW()","v":997},null,null,"FRC",null,null,null,null,null,null,{"$f":"J1111","v":0},4.1430000000000008E-3,3.1072500000000006E-3,2.0715000000000004E-3,1.0357500000000002E-3,0,0,0,0,0,0,0,0,0,{"$f":"X1111","v":0},0,0,{"$f":"AA1111","v":0},0,0,{"$f":"AD1111","v":0},{"$f":"AE1111","v":0},{"$f":"AF1111","v":0},{"$f":"AG1111","v":0},{"$f":"AH1111","v":0}]
[{"$f":"ROW()","v":998},null,null,"Land",null,null,null,null,null,null,0,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299]
[{"$f":"ROW()","v":999},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"J1113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K983:K999)","v":0},{"$f":"SUM(L983:L999)","v":17.768426465171441},{"$f":"SUM(M983:M999)","v":16.857641820481351},{"$f":"SUM(N983:N999)","v":15.94685717579126},{"$f":"SUM(O983:O999)","v":15.036072531101169},14.125287886411083,13.37040918782105,12.615530489231016,11.860651790640985,11.105773092050951,10.728333742755934,9.9734550441659025,9.2307429076262828,8.500197333137077,{"$f":"SUM(Y983:Y999)","v":7.7696517586478731},7.4043789714032702,6.6738333969140644,5.9432878224248604,5.2127422479356547,4.4821966734464489,{"$f":"SUM(AE983:AE999)","v":3.751651098957244},3.0211055244680391,2.2905599499788338,1.886107568026246,1.4816551860736578]
["Capex"]
[{"$f":"ROW()","v":1005},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$696","v":1.1791426387192587}]
[{"$f":"ROW()","v":1008},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"K$699","v":1.2166562050413679E-2}]
[{"$f":"ROW()","v":1012},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"K$703","v":0}]
[{"$f":"ROW()","v":1014},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,{"$f":"K$705","v":0}]
[{"$f":"ROW()","v":1019},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1002:K1018)","v":17.768426465171441}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1023},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1027},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1031},null,null,"Vehicle"]
[{"$f":"ROW()","v":1034},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1038},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1021:T1037)","v":0},{"$f":"SUM(U1021:U1037)","v":0},{"$f":"SUM(V1021:V1037)","v":0},{"$f":"SUM(W1021:W1037)","v":0},{"$f":"SUM(X1021:X1037)","v":0},{"$f":"SUM(Y1021:Y1037)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1040},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"-IF(L983<0,L983,IF($D1040=\"Land\",0,IF(L964<1,L983,MAX(MIN(IF(L964>0,(L983/L964)*L$9,0),L983*L$9),0))))","v":-8.6636060600654069E-2},-8.6636060600654083E-2,-8.6636060600654083E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654083E-2,-8.6636060600654097E-2,-8.6636060600654111E-2,-4.3318030300327048E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-4.3318030300327041E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,0,0,0]
[{"$f":"ROW()","v":1045},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"-IF(L988<0,L988,IF($D1045=\"Land\",0,IF(L969<1,L988,MAX(MIN(IF(L969>0,(L988/L969)*L$9,0),L988*L$9),0))))","v":-3.8780916535693598E-3},-3.8780916535693598E-3,-3.8780916535693598E-3,-3.8780916535693594E-3,-3.8780916535693594E-3,-3.878091653569359E-3,-3.878091653569359E-3,-3.8780916535693585E-3,-1.9390458267846793E-3,-3.8780916535693585E-3,-3.8780916535693585E-3,-3.8780916535693585E-3,-3.8780916535693581E-3,-1.9390458267846793E-3,-3.8780916535693581E-3,-3.8780916535693585E-3,-3.878091653569359E-3,-3.8780916535693585E-3,-3.8780916535693581E-3,-3.8780916535693585E-3,-3.878091653569359E-3,-3.8780916535693585E-3,-3.8780916535693581E-3,-3.8780916535693585E-3]
[{"$f":"ROW()","v":1046},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"-IF(L989<0,L989,IF($D1046=\"Land\",0,IF(L970<1,L989,MAX(MIN(IF(L970>0,(L989/L970)*L$9,0),L989*L$9),0))))","v":-3.04164051260342E-4},-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034194E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-1.5208202563017094E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034183E-4,-3.0416405126034183E-4,-1.5208202563017092E-4,-3.0416405126034183E-4,-3.0416405126034178E-4,-3.0416405126034178E-4,-3.0416405126034183E-4,-3.0416405126034183E-4,-3.0416405126034183E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034183E-4]
[{"$f":"ROW()","v":1049},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"-IF(L992<0,L992,IF($D1049=\"Land\",0,IF(L973<1,L992,MAX(MIN(IF(L973>0,(L992/L973)*L$9,0),L992*L$9),0))))","v":-2.4333124100827358E-2},-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-1.2166562050413679E-2,-2.4333124100827358E-2,-1.2166562050413679E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1053},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"-IF(L996<0,L996,IF($D1053=\"Land\",0,IF(L977<1,L996,MAX(MIN(IF(L977>0,(L996/L977)*L$9,0),L996*L$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1057},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1040:L1056)","v":-0.91078464469008991},{"$f":"SUM(M1040:M1056)","v":-0.91078464469008991},{"$f":"SUM(N1040:N1056)","v":-0.9107846446900898},{"$f":"SUM(O1040:O1056)","v":-0.91078464469009002},-0.75487869859003254,-0.75487869859003243,-0.75487869859003243,-0.75487869859003265,-0.37743934929501621,-0.75487869859003243,-0.74271213653961876,-0.7305455744892051,-0.73054557448920521,-0.3652727872446026,-0.73054557448920532,-0.73054557448920532,-0.73054557448920521,-0.73054557448920521,-0.7305455744892051,{"$f":"SUM(AE1040:AE1056)","v":-0.73054557448920521},-0.73054557448920521,-0.40445238195258815,-0.40445238195258815,-0.4044523819525882]
[{"$f":"ROW()","v":1060},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1064},null,null,"Regulators"]
[{"$f":"ROW()","v":1067},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1070},null,null,"Information Technology"]
[{"$f":"ROW()","v":1072},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1075},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1079},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1083},null,null,"Regulators"]
[{"$f":"ROW()","v":1086},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1090},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":1093},null,null,"Land"]
[{"$f":"ROW()","v":1094},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1100},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"K986+K1005+K1024+K1043+K1062 + K1081","v":1.1791426387192587},1.1201855067832958,1.0612283748473328,1.0022712429113698,0.94331411097540685,0.88435697903944388,0.82539984710348091,0.76644271516751794,0.70748558323155497,2.7537570172635744,2.5142998853276115,2.2748427533916487,2.0353856214556858,1.7959284895197227,1.6761999235517413,1.4367427916157782,1.1972856596798152,0.95782852774385208,0.718371395807889,0.47891426387192604,0.23945713193596302,0,0,0,0]
[{"$f":"ROW()","v":1101},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"K987+K1006+K1025+K1044+K1063 + K1082","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1105},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"K991+K1010+K1029+K1048+K1067 + K1086","v":9.9700000000000006},9.571200000000001,9.1724000000000014,8.7736000000000018,8.3748000000000022,7.9760000000000018,7.5772000000000013,7.1784000000000017,6.7796000000000012,6.5802000000000014,6.1814000000000009,5.7826000000000004,5.3838000000000008,4.9850000000000012,4.7856000000000014,4.3868000000000009,3.9880000000000009,3.5892000000000008,3.1904000000000008,2.7916000000000007,2.3928000000000007,1.9940000000000007,1.5952000000000006,1.1964000000000006,0.79760000000000031]
[{"$f":"ROW()","v":1108},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"K994+K1013+K1032+K1051+K1070 + K1089","v":0.6194807844002298},0.46461058830017232,0.30974039220011484,0.15487019610005742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1113},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"K999+K1018+K1037+K1056+K1075 + K1094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1119},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!$AB$60","v":20},{"$f":"(M1119-M$9)*(M1119>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":1120},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!$AB$61","v":20},{"$f":"(M1120-M$9)*(M1120>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":1126},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"Input!$AB$67","v":10},{"$f":"(M1126-M$9)*(M1126>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":1127},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"Input!$AB$68","v":10},{"$f":"(M1127-M$9)*(M1127>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":1131},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"Input!$AB$72","v":4},{"$f":"(M1131-M$9)*(M1131>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":1134}]
[{"$f":"ROW()","v":1138},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"K1252","v":0},4.25,4.0374999999999996,3.8249999999999997,3.6124999999999998,3.4,3.1875,2.9750000000000001,0,{"$f":"T1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1139},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,0,8.0492681329321192E-2,7.6468047262855138E-2,7.2443413196389084E-2,6.841877912992303E-2,6.4394145063456976E-2,6.0369510996990915E-2,5.6344876930524854E-2,{"$f":"SUM(S1252:S1254)","v":2.8148202428640592},{"$f":"T1253","v":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]
[{"$f":"ROW()","v":1145},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,0,5.0944735018557726E-3,4.5850261516701954E-3,4.0755788014846181E-3,3.5661314512990408E-3,3.0566841011134636E-3,2.5472367509278863E-3,2.037789400742309E-3,1.5283420505567318E-3,{"$f":"T1259","v":1.2736183754639432E-3},7.6417102527836589E-4,2.5472367509278863E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1146},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"K1260","v":0},{"$f":"L1260","v":0},{"$f":"M1260","v":0},{"$f":"N1260","v":0},{"$f":"O1260","v":0},{"$f":"P1260","v":0},{"$f":"Q1260","v":0},{"$f":"R1260","v":0},{"$f":"S1260","v":0},{"$f":"T1260","v":0},{"$f":"U1260","v":0},{"$f":"V1260","v":0},{"$f":"W1260","v":0},{"$f":"X1260","v":0},{"$f":"Y1260","v":0},{"$f":"Z1260","v":0},{"$f":"AA1260","v":0},{"$f":"AB1260","v":0},{"$f":"AC1260","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1149},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"K1263","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]
[{"$f":"ROW()","v":1152},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"K1266","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]
[{"$f":"ROW()","v":1157},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$695","v":4.25}]
[{"$f":"ROW()","v":1160},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$698","v":1.4264525805196162E-2}]
[{"$f":"ROW()","v":1164},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"L$702","v":5.0944735018557726E-3}]
[{"$f":"ROW()","v":1165},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"L$703","v":0}]
[{"$f":"ROW()","v":1171},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"L$709","v":0}]
[{"$f":"ROW()","v":1172},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1155:L1171)","v":24.779864509867394}]
[{"$f":"ROW()","v":1175},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1179},null,null,"Regulators"]
[{"$f":"ROW()","v":1182},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1186},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":1190},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1193},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"-IF(M1136<0,M1136,IF($D1193=\"Land\",0,IF(M1117<1,M1136,MAX(MIN(IF(M1117>0,(M1136/M1117)*M$9,0),M1136*M$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1195},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"-IF(M1138<0,M1138,IF($D1195=\"Land\",0,IF(M1119<1,M1138,MAX(MIN(IF(M1119>0,(M1138/M1119)*M$9,0),M1138*M$9),0))))","v":-0.21249999999999999},-0.21249999999999999,-0.21249999999999999,-0.21249999999999999,-0.21249999999999999,-0.21249999999999999,-0.21249999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1198},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"-IF(M1141<0,M1141,IF($D1198=\"Land\",0,IF(M1122<1,M1141,MAX(MIN(IF(M1122>0,(M1141/M1122)*M$9,0),M1141*M$9),0))))","v":-3.5661314512990406E-4},-3.5661314512990406E-4,-3.5661314512990406E-4,-3.5661314512990412E-4,-3.5661314512990412E-4,-3.5661314512990417E-4,-3.5661314512990412E-4,-1.7830657256495209E-4,-3.5661314512990417E-4,-3.5661314512990412E-4,-3.5661314512990417E-4,-3.5661314512990417E-4,-1.7830657256495211E-4,-3.5661314512990422E-4,-3.5661314512990422E-4,-3.5661314512990417E-4,-3.5661314512990412E-4,-3.5661314512990417E-4,-3.5661314512990422E-4,-3.5661314512990417E-4,-3.5661314512990417E-4,-3.5661314512990417E-4,-3.5661314512990417E-4]
[{"$f":"ROW()","v":1201},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"-IF(M1144<0,M1144,IF($D1201=\"Land\",0,IF(M1125<1,M1144,MAX(MIN(IF(M1125>0,(M1144/M1125)*M$9,0),M1144*M$9),0))))","v":-0.73440000000000016},-0.73440000000000005,-0.73440000000000005,-0.73440000000000005,-0.73439999999999994,-0.73439999999999994,-0.73439999999999994,-0.36719999999999992,-0.73439999999999983,-0.73439999999999983,-0.73439999999999994,-0.73439999999999983,-0.36719999999999997,-0.73439999999999983,-0.73439999999999994,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999972,-0.73439999999999972]
[{"$f":"ROW()","v":1205},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,{"$f":"-IF(M1148<0,M1148,IF($D1205=\"Land\",0,IF(M1129<1,M1148,MAX(MIN(IF(M1129>0,(M1148/M1129)*M$9,0),M1148*M$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1208},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"-IF(M1151<0,M1151,IF($D1208=\"Land\",0,IF(M1132<1,M1151,MAX(MIN(IF(M1132>0,(M1151/M1132)*M$9,0),M1151*M$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1212},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1216},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1219},null,null,"Buildings"]
[{"$f":"ROW()","v":1221},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1224},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":1227},null,null,"Land"]
[{"$f":"ROW()","v":1231},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1234},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1238},null,null,"Buildings"]
[{"$f":"ROW()","v":1242},null,null,"Information Technology"]
[{"$f":"ROW()","v":1245},null,null,"FRC"]
[{"$f":"ROW()","v":1246},null,null,"Land"]
[{"$f":"ROW()","v":1251},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"L1137+L1156+L1175+L1194+L1213 + L1232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1253},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L1139+L1158+L1177+L1196+L1215 + L1234","v":8.0492681329321192E-2},7.6468047262855138E-2,7.2443413196389084E-2,6.841877912992303E-2,6.4394145063456976E-2,6.0369510996990915E-2,5.6344876930524854E-2,5.2320242864058793E-2,2.7065579258308263,2.4900332917643602,2.273508657697894,2.0569840236314278,1.8404593895649617,1.7321970725317286,1.5156724384652625,1.2991478043987963,1.0826231703323304,0.8660985362658643,0.64957390219939826,0.43304926813293221,0.2165246340664661,0,0,0]
[{"$f":"ROW()","v":1257},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"L1143+L1162+L1181+L1200+L1219 + L1238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"L1146+L1165+L1184+L1203+L1222 + L1241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1264},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"L1150+L1169+L1188+L1207+L1226 + L1245","v":1.7103430000000002},1.2827572500000002,0.8551715000000002,0.4275857500000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2003 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":1271},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$59","v":20},{"$f":"(N1271-N$9)*(N1271>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":1272},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$60","v":20},{"$f":"(N1272-N$9)*(N1272>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":1275},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$63","v":40},{"$f":"(N1275-N$9)*(N1275>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":1281},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$69","v":4},{"$f":"(N1281-N$9)*(N1281>O$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1283},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$71","v":10},{"$f":"(N1283-N$9)*(N1283>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":1286},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$74","v":5},{"$f":"(N1286-N$9)*(N1286>O$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1289},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"L1403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1403","v":0},0,0,0,0]
[{"$f":"ROW()","v":1294},null,null,"Regulators",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"T1408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1297},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,0,17.779999999999998,17.068799999999996,16.357599999999998,15.646399999999998,14.935199999999998,14.223999999999998,13.512799999999999,{"$f":"T1411","v":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]
[{"$f":"ROW()","v":1298},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,0,0.17584713375796174,0.15826242038216556,0.14067770700636939,0.12309299363057322,0.10550828025477704,8.7923566878980869E-2,7.0338853503184695E-2,{"$f":"T1412","v":6.1546496815286608E-2},4.3961783439490434E-2,2.6377070063694261E-2,8.7923566878980869E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1301},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,{"$f":"L1415","v":0},{"$f":"M1415","v":0},{"$f":"N1415","v":0},{"$f":"O1415","v":0},{"$f":"P1415","v":0},{"$f":"Q1415","v":0},{"$f":"R1415","v":0},{"$f":"S1415","v":0},{"$f":"T1415","v":0},{"$f":"U1415","v":0},{"$f":"V1415","v":0},{"$f":"W1415","v":0},{"$f":"X1415","v":0},{"$f":"Y1415","v":0},{"$f":"Z1415","v":0},{"$f":"AA1415","v":0},{"$f":"AB1415","v":0},{"$f":"AC1415","v":0},{"$f":"AD1415","v":0},{"$f":"AE1415","v":0},{"$f":"AF1415","v":0},{"$f":"AG1415","v":0},{"$f":"AH1415","v":0}]
["Capex"]
[{"$f":"ROW()","v":1309},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"M$694","v":0}]
[{"$f":"ROW()","v":1312},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$697","v":0}]
[{"$f":"ROW()","v":1316},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"M$701","v":17.779999999999998}]
[{"$f":"ROW()","v":1319},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"M$704","v":0.33956687898089172}]
[{"$f":"ROW()","v":1320},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,{"$f":"M$705","v":0}]
[{"$f":"ROW()","v":1324},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"M$709","v":0}]
[{"$f":"ROW()","v":1327},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1330},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1333},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1338},null,null,"Information Technology"]
[{"$f":"ROW()","v":1342},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":1346},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"-IF(N1289<0,N1289,IF($D1346=\"Land\",0,IF(N1270<1,N1289,MAX(MIN(IF(N1270>0,(N1289/N1270)*N$9,0),N1289*N$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1350},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-IF(N1293<0,N1293,IF($D1350=\"Land\",0,IF(N1274<1,N1293,MAX(MIN(IF(N1274>0,(N1293/N1274)*N$9,0),N1293*N$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1353},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"-IF(N1296<0,N1296,IF($D1353=\"Land\",0,IF(N1277<1,N1296,MAX(MIN(IF(N1277>0,(N1296/N1277)*N$9,0),N1296*N$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1357},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"-IF(N1300<0,N1300,IF($D1357=\"Land\",0,IF(N1281<1,N1300,MAX(MIN(IF(N1281>0,(N1300/N1281)*N$9,0),N1300*N$9),0))))","v":-8.4891719745222929E-2},-8.4891719745222929E-2,-8.4891719745222943E-2,-8.4891719745222943E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1360},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-IF(N1303<0,N1303,IF($D1360=\"Land\",0,IF(N1284<1,N1303,MAX(MIN(IF(N1284>0,(N1303/N1284)*N$9,0),N1303*N$9),0))))","v":-0.76457574999999989},-0.76457575,-0.76457574999999989,-0.76457574999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1363},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1346:N1362)","v":-1.9202521831210191},{"$f":"SUM(O1346:O1362)","v":-1.9202521831210193},-1.9202521831210191,-1.9202521831210191,-1.0707847133757962,-1.0707847133757962,-0.53539235668789809,-1.0707847133757962,-1.0707847133757962,-1.0707847133757962,-1.0619923566878979,-0.52659999999999996,-1.0531999999999999,-1.0531999999999999,-1.0531999999999999,-1.0531999999999999,-1.0531999999999999,{"$f":"SUM(AE1346:AE1362)","v":-1.0531999999999999},-1.0531999999999997,-1.0531999999999999,-1.0531999999999999,-0.71119999999999983]
[{"$f":"ROW()","v":1368},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1371},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1374},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1376},null,null,"Information Technology"]
[{"$f":"ROW()","v":1379},null,null,"FRC"]
["Over Depreciation"]
[{"$f":"ROW()","v":1386},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1389},null,null,"Regulators"]
[{"$f":"ROW()","v":1394},null,null,"Vehicle"]
[{"$f":"ROW()","v":1397},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1400},null,null,"Equity Raising Cost"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1405},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,6.84,{"$f":"N1291+N1310+N1329+N1348+N1367 + N1386","v":6.4980000000000002},6.1560000000000006,5.8140000000000009,5.4720000000000013,5.1300000000000008,4.7880000000000011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1409},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,0,{"$f":"N1295+N1314+N1333+N1352+N1371 + N1390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1412},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,0.17584713375796174,{"$f":"N1298+N1317+N1336+N1355+N1374 + N1393","v":0.15826242038216556},0.14067770700636939,0.12309299363057322,0.10550828025477704,8.7923566878980869E-2,7.0338853503184695E-2,6.1546496815286608E-2,4.3961783439490434E-2,2.6377070063694261E-2,8.7923566878980869E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1415},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,0,{"$f":"N1301+N1320+N1339+N1358+N1377 + N1396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1419},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,0,{"$f":"N1305+N1324+N1343+N1362+N1381 + N1400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1423},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$58","v":20},{"$f":"(O1423-O$9)*(O1423>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":1424},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$59","v":20},{"$f":"(O1424-O$9)*(O1424>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":1427},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$62","v":20},{"$f":"(O1427-O$9)*(O1427>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":1432},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$67","v":10},{"$f":"(O1432-O$9)*(O1432>P$9)","v":9},8,7,6,5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1435},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$70","v":4},{"$f":"(O1435-O$9)*(O1435>P$9)","v":3},{"$f":"(P1435-P$9)*(P1435>Q$9)","v":2},{"$f":"(Q1435-Q$9)*(Q1435>R$9)","v":1},{"$f":"(R1435-R$9)*(R1435>S$9)","v":0},{"$f":"(S1435-S$9)*(S1435>T$9)","v":0},{"$f":"(T1435-T$9)*(T1435>U$9)","v":0},{"$f":"(U1435-U$9)*(U1435>V$9)","v":0},{"$f":"(V1435-V$9)*(V1435>W$9)","v":0},{"$f":"(W1435-W$9)*(W1435>X$9)","v":0},{"$f":"(X1435-X$9)*(X1435>Y$9)","v":0},{"$f":"(Y1435-Y$9)*(Y1435>Z$9)","v":0},{"$f":"(Z1435-Z$9)*(Z1435>AA$9)","v":0},{"$f":"(AA1435-AA$9)*(AA1435>AB$9)","v":0},{"$f":"(AB1435-AB$9)*(AB1435>AC$9)","v":0},{"$f":"(AC1435-AC$9)*(AC1435>AD$9)","v":0},{"$f":"(AD1435-AD$9)*(AD1435>AE$9)","v":0},{"$f":"(AE1435-AE$9)*(AE1435>AF$9)","v":0},{"$f":"(AF1435-AF$9)*(AF1435>AG$9)","v":0},{"$f":"(AG1435-AG$9)*(AG1435>AH$9)","v":0},{"$f":"(AH1435-AH$9)*(AH1435>AI$9)","v":0}]
[{"$f":"ROW()","v":1438},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$73","v":0},{"$f":"(O1438-O$9)*(O1438>P$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1445},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,3.5487990434485445E-2,3.3713590912761174E-2,3.1939191391036903E-2,3.0164791869312632E-2,2.8390392347588361E-2,{"$f":"SUM(S1558:S1560)","v":6.8666159928258637},{"$f":"T1559","v":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]
[{"$f":"ROW()","v":1449},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"T1563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1450},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,0,16.29,15.638399999999999,14.986799999999999,14.335199999999999,13.683599999999998,13.031999999999998,{"$f":"T1564","v":12.706199999999999},12.054599999999999,11.402999999999999,10.751399999999999,10.099799999999998,9.7739999999999991,9.122399999999999,8.4707999999999988,7.8191999999999986,7.1675999999999984,6.5159999999999982,5.8643999999999981,5.2127999999999979,4.5611999999999977,3.909599999999998]
[{"$f":"ROW()","v":1453},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"M1567","v":0},0.98678696934517229,0.74009022700887916,0.49339348467258615,0.24669674233629307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1456},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"M1570","v":0},7.0033199999999995,5.2524899999999999,3.5016600000000002,1.7508300000000001,0,0,0,0,0,0,{"$f":"X1570","v":0},0,0,{"$f":"AA1570","v":0},0,0,{"$f":"AD1570","v":0},{"$f":"AE1570","v":0},{"$f":"AF1570","v":0},{"$f":"AG1570","v":0},{"$f":"AH1570","v":0}]
[{"$f":"ROW()","v":1462},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N$694","v":0}]
[{"$f":"ROW()","v":1464},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$696","v":3.5487990434485445E-2}]
[{"$f":"ROW()","v":1468},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N$700","v":0}]
[{"$f":"ROW()","v":1471},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N$703","v":0}]
[{"$f":"ROW()","v":1475},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N$707","v":7.0033199999999995}]
[{"$f":"ROW()","v":1476},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N$708","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1482},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1488},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1490},null,null,"Vehicle"]
[{"$f":"ROW()","v":1494},null,null,"FRC"]
[{"$f":"ROW()","v":1497},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1480:T1496)","v":0},{"$f":"SUM(U1480:U1496)","v":0},{"$f":"SUM(V1480:V1496)","v":0},{"$f":"SUM(W1480:W1496)","v":0},{"$f":"SUM(X1480:X1496)","v":0},{"$f":"SUM(Y1480:Y1496)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1500},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O1443<0,O1443,IF($D1500=\"Land\",0,IF(O1424<1,O1443,MAX(MIN(IF(O1424>0,(O1443/O1424)*O$9,0),O1443*O$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O1444<0,O1444,IF($D1501=\"Land\",0,IF(O1425<1,O1444,MAX(MIN(IF(O1425>0,(O1444/O1425)*O$9,0),O1444*O$9),0))))","v":-0.45599999999999996},-0.45599999999999996,-0.45600000000000002,-0.45599999999999996,-0.45599999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1505},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O1448<0,O1448,IF($D1505=\"Land\",0,IF(O1429<1,O1448,MAX(MIN(IF(O1429>0,(O1448/O1429)*O$9,0),O1448*O$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1508},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O1451<0,O1451,IF($D1508=\"Land\",0,IF(O1432<1,O1451,MAX(MIN(IF(O1432>0,(O1451/O1432)*O$9,0),O1451*O$9),0))))","v":-7.7982762913079914E-3},-7.7982762913079923E-3,-7.7982762913079923E-3,-7.7982762913079923E-3,-7.7982762913079923E-3,-3.8991381456539966E-3,-7.7982762913079923E-3,-7.7982762913079923E-3,-7.7982762913079932E-3,-7.7982762913079923E-3,-3.8991381456539966E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1512},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O1455<0,O1455,IF($D1512=\"Land\",0,IF(O1436<1,O1455,MAX(MIN(IF(O1436>0,(O1455/O1436)*O$9,0),O1455*O$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1514},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O1457<0,O1457,IF($D1514=\"Land\",0,IF(O1438<1,O1457,MAX(MIN(IF(O1438>0,(O1457/O1438)*O$9,0),O1457*O$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1520},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1523},null,null,"Regulators"]
[{"$f":"ROW()","v":1526},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1527},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1531},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1535},null,null,"Total"]
[{"$f":"ROW()","v":1538},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1541},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1544},null,null,"Buildings"]
[{"$f":"ROW()","v":1549},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":1552},null,null,"Land"]
[{"$f":"ROW()","v":1553},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1557},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N1443+N1462+N1481+N1500+N1519 + N1538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1561},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N1447+N1466+N1485+N1504+N1523 + N1542","v":6.2890109630733704E-3},6.1317856889965359E-3,5.9745604149197013E-3,5.8173351408428668E-3,5.6601098667660322E-3,5.5028845926891976E-3,5.4242719556507803E-3,5.2670466815739458E-3,5.1098214074971112E-3,4.9525961334202766E-3,4.7953708593434421E-3,4.7167582223050248E-3,4.5595329482281902E-3,4.4023076741513557E-3,4.2450824000745211E-3,4.0878571259976874E-3,3.9306318519208537E-3,3.7734065778440196E-3,3.6161813037671854E-3,3.4589560296903513E-3,3.3017307556135172E-3,3.1445054815366831E-3]
[{"$f":"ROW()","v":1564},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N1450+N1469+N1488+N1507+N1526 + N1545","v":16.29},15.638399999999999,14.986799999999999,14.335199999999999,13.683599999999998,13.031999999999998,12.706199999999999,12.054599999999999,11.402999999999999,10.751399999999999,10.099799999999998,9.7739999999999991,9.122399999999999,8.4707999999999988,7.8191999999999986,7.1675999999999984,6.5159999999999982,5.8643999999999981,5.2127999999999979,4.5611999999999977,3.909599999999998,3.2579999999999982]
[{"$f":"ROW()","v":1567},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N1453+N1472+N1491+N1510+N1529 + N1548","v":0.98678696934517229},0.74009022700887916,0.49339348467258615,0.24669674233629307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1570},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N1456+N1475+N1494+N1513+N1532 + N1551","v":7.0033199999999995},5.2524899999999999,3.5016600000000002,1.7508300000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1578},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$60","v":20},{"$f":"(P1578-P$9)*(P1578>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":1579},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$61","v":20},{"$f":"(P1579-P$9)*(P1579>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":1582},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$64","v":40},{"$f":"(P1582-P$9)*(P1582>Q$9)","v":39},38,37,36,35.5,34.5,33.5,32.5,31.5,31,30,29,28,27,26,25,24,23,22]
[{"$f":"ROW()","v":1587},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$69","v":4},{"$f":"(P1587-P$9)*(P1587>Q$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1590},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$72","v":4},{"$f":"(P1590-P$9)*(P1590>Q$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1593}]
[{"$f":"ROW()","v":1597},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N1711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1600},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"N1714","v":0},9.9750000000000005E-2,9.7256250000000002E-2,9.47625E-2,9.2268749999999997E-2,8.9774999999999994E-2,8.8528124999999999E-2,8.6034374999999996E-2,8.3540624999999993E-2,8.104687499999999E-2,7.8553124999999988E-2,7.7306249999999993E-2,7.481249999999999E-2,7.2318749999999987E-2,6.9824999999999984E-2,6.7331249999999981E-2,6.4837499999999978E-2,6.2343749999999983E-2,5.9849999999999987E-2,5.7356249999999984E-2,5.4862499999999981E-2]
[{"$f":"ROW()","v":1602},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"N1716","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1605},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"X1719","v":0},{"$f":"Y1719","v":0},{"$f":"Z1719","v":0},{"$f":"AA1719","v":0},{"$f":"AB1719","v":0},{"$f":"AC1719","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1608},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"N1722","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1616},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O$695","v":0}]
[{"$f":"ROW()","v":1619},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O$698","v":9.9750000000000005E-2}]
[{"$f":"ROW()","v":1623},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O$702","v":0}]
[{"$f":"ROW()","v":1626},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,{"$f":"O$705","v":0}]
[{"$f":"ROW()","v":1628},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O$707","v":0}]
[{"$f":"ROW()","v":1631},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1614:O1630)","v":24.458767147199993}]
[{"$f":"ROW()","v":1634},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1638},null,null,"Regulators"]
[{"$f":"ROW()","v":1643},null,null,"Vehicle"]
[{"$f":"ROW()","v":1646},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1649},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1652},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P1595<0,P1595,IF($D1652=\"Land\",0,IF(P1576<1,P1595,MAX(MIN(IF(P1576>0,(P1595/P1576)*P$9,0),P1595*P$9),0))))","v":-2.3082250000000002E-2},-2.3082249999999999E-2,-2.3082250000000002E-2,-2.3082249999999999E-2,-1.1541124999999999E-2,-2.3082249999999999E-2,-2.3082249999999999E-2,-2.3082249999999999E-2,-2.3082250000000002E-2,-1.1541124999999999E-2,-2.3082250000000002E-2,-2.3082250000000002E-2,-2.3082250000000002E-2,-2.3082250000000002E-2,-2.3082250000000002E-2,-2.3082250000000002E-2,-2.3082250000000006E-2,-2.3082250000000006E-2,-2.3082250000000009E-2,-2.3082250000000006E-2]
[{"$f":"ROW()","v":1656},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P1599<0,P1599,IF($D1656=\"Land\",0,IF(P1580<1,P1599,MAX(MIN(IF(P1580>0,(P1599/P1580)*P$9,0),P1599*P$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1657},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P1600<0,P1600,IF($D1657=\"Land\",0,IF(P1581<1,P1600,MAX(MIN(IF(P1581>0,(P1600/P1581)*P$9,0),P1600*P$9),0))))","v":-2.4937500000000003E-3},-2.4937499999999999E-3,-2.4937499999999999E-3,-2.4937499999999999E-3,-1.2468749999999999E-3,-2.4937499999999999E-3,-2.4937499999999999E-3,-2.4937499999999999E-3,-2.4937499999999999E-3,-1.2468749999999997E-3,-2.4937499999999999E-3,-2.4937499999999999E-3,-2.4937499999999994E-3,-2.4937499999999994E-3,-2.4937499999999994E-3,-2.493749999999999E-3,-2.4937499999999994E-3,-2.4937499999999994E-3,-2.4937499999999994E-3,-2.493749999999999E-3]
[{"$f":"ROW()","v":1660},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P1603<0,P1603,IF($D1660=\"Land\",0,IF(P1584<1,P1603,MAX(MIN(IF(P1584>0,(P1603/P1584)*P$9,0),P1603*P$9),0))))","v":-0.66064822975199977},-0.66064822975199977,-0.66064822975199977,-0.66064822975199988,-0.33032411487599989,-0.66064822975199988,-0.66064822975199977,-0.66064822975199988,-0.66064822975199977,-0.33032411487599989,-0.66064822975199977,-0.66064822975199988,-0.66064822975199977,-0.66064822975199966,-0.66064822975199966,-0.66064822975199966,-0.66064822975199966,-0.66064822975199966,-0.66064822975199966,-0.66064822975199966]
[{"$f":"ROW()","v":1664},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P1607<0,P1607,IF($D1664=\"Land\",0,IF(P1588<1,P1607,MAX(MIN(IF(P1588>0,(P1607/P1588)*P$9,0),P1607*P$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1669},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1652:P1668)","v":-1.129368860402},-1.1293688604019998,-1.1293688604019998,-1.129368860402,-0.51838048615099985,-1.0367609723019999,-1.0367609723019997,-1.0367609723019997,-1.0367609723019997,{"$f":"SUM(Y1652:Y1668)","v":-0.51838048615099985},-1.0367609723019997,-1.0367609723019997,-1.0367609723019997,-1.0367609723019995,-1.0367609723019995,{"$f":"SUM(AE1652:AE1668)","v":-1.0367609723019995},-1.0367609723019995,-1.0367609723019995,-1.0367609723019995,-1.0367609723019995]
[{"$f":"ROW()","v":1672},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1675},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1678},null,null,"Buildings"]
[{"$f":"ROW()","v":1679},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1682},null,null,"Information Technology"]
[{"$f":"ROW()","v":1686},null,null,"Land"]
[{"$f":"ROW()","v":1690},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1693},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1695},null,null,"Regulators"]
[{"$f":"ROW()","v":1701},null,null,"Information Technology"]
[{"$f":"ROW()","v":1704},null,null,"FRC"]
[{"$f":"ROW()","v":1705},null,null,"Land"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1713},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1599+O1618+O1637+O1656+O1675 + O1694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1716},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O1602+O1621+O1640+O1659+O1678 + O1697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1719},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O1605+O1624+O1643+O1662+O1681 + O1700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1723},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O1609+O1628+O1647+O1666+O1685 + O1704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1725},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O1611+O1630+O1649+O1668+O1687 + O1706","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1730},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$59","v":20},{"$f":"(Q1730-Q$9)*(Q1730>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":1731},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$60","v":20},{"$f":"(Q1731-Q$9)*(Q1731>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":1734},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$63","v":40},{"$f":"(Q1734-Q$9)*(Q1734>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":1738},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$67","v":10},{"$f":"(Q1738-Q$9)*(Q1738>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":1742},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$71","v":10},{"$f":"(Q1742-Q$9)*(Q1742>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":1745},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$74","v":5},{"$f":"(Q1745-Q$9)*(Q1745>R$9)","v":4},3,2,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1749},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"X1863","v":0},{"$f":"Y1863","v":0},{"$f":"Z1863","v":0},{"$f":"AA1863","v":0},{"$f":"AB1863","v":0},{"$f":"AC1863","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1751},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1865","v":0},8.1942672999999928,7.7845539349999928,7.3748405699999928,6.9651272049999928,6.7602705224999928,6.3505571574999937,5.9408437924999937,5.5311304274999937,5.1214170624999937,4.9165603799999937,4.5068470149999946,4.0971336499999955,3.687420284999996,3.2777069199999964,2.8679935549999969,2.4582801899999973,2.0485668249999978,1.6388534599999982,1.2291400949999987]
[{"$f":"ROW()","v":1756},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1870","v":0},20.081629629999998,19.278364444799998,18.475099259599997,17.671834074399996,17.270201481799997,16.466936296599997,15.663671111399998,14.860405926199999,14.057140740999998,13.655508148399997,12.852242963199998,12.048977777999998,11.245712592799999,10.4424474076,9.6391822223999988,8.835917037199998,8.032651851999999,7.2293866667999991,6.4261214815999992]
[{"$f":"ROW()","v":1757},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1760},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1874","v":0},{"$f":"P1874","v":0},{"$f":"Q1874","v":0},{"$f":"R1874","v":0},{"$f":"S1874","v":0},{"$f":"T1874","v":0},{"$f":"U1874","v":0},{"$f":"V1874","v":0},{"$f":"W1874","v":0},{"$f":"X1874","v":0},{"$f":"Y1874","v":0},{"$f":"Z1874","v":0},{"$f":"AA1874","v":0},{"$f":"AB1874","v":0},{"$f":"AC1874","v":0},{"$f":"AD1874","v":0},{"$f":"AE1874","v":0},{"$f":"AF1874","v":0},{"$f":"AG1874","v":0},{"$f":"AH1874","v":0}]
[{"$f":"ROW()","v":1764},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1878","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1768},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$694","v":0}]
[{"$f":"ROW()","v":1771},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$697","v":0}]
[{"$f":"ROW()","v":1775},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$701","v":20.081629629999998}]
[{"$f":"ROW()","v":1778},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$704","v":1.0571946E-3}]
[{"$f":"ROW()","v":1781},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$707","v":0}]
[{"$f":"ROW()","v":1783},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$709","v":0}]
[{"$f":"ROW()","v":1786},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1790},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1794},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1797},null,null,"Information Technology"]
[{"$f":"ROW()","v":1801},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":1807},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q1750<0,Q1750,IF($D1807=\"Land\",0,IF(Q1731<1,Q1750,MAX(MIN(IF(Q1731>0,(Q1750/Q1731)*Q$9,0),Q1750*Q$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1809},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q1752<0,Q1752,IF($D1809=\"Land\",0,IF(Q1733<1,Q1752,MAX(MIN(IF(Q1733>0,(Q1752/Q1733)*Q$9,0),Q1752*Q$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1812},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q1755<0,Q1755,IF($D1812=\"Land\",0,IF(Q1736<1,Q1755,MAX(MIN(IF(Q1736>0,(Q1755/Q1736)*Q$9,0),Q1755*Q$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1816},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q1759<0,Q1759,IF($D1816=\"Land\",0,IF(Q1740<1,Q1759,MAX(MIN(IF(Q1740>0,(Q1759/Q1740)*Q$9,0),Q1759*Q$9),0))))","v":-2.6429865E-4},-2.6429865E-4,-2.6429864999999995E-4,-1.3214932499999997E-4,-1.3214932499999997E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1819},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q1762<0,Q1762,IF($D1819=\"Land\",0,IF(Q1743<1,Q1762,MAX(MIN(IF(Q1743>0,(Q1762/Q1743)*Q$9,0),Q1762*Q$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1824},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1827},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1830},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1831},null,null,"Buildings"]
[{"$f":"ROW()","v":1837},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1838},null,null,"FRC"]
["Over Depreciation"]
[{"$f":"ROW()","v":1845},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1850},null,null,"Buildings"]
[{"$f":"ROW()","v":1853},null,null,"Vehicle"]
[{"$f":"ROW()","v":1856},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1857},null,null,"FRC"]
[{"$f":"ROW()","v":1860},null,null,"Total"]
[{"$f":"ROW()","v":1863},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1749+P1768+P1787+P1806+P1825 + P1844","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1868},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1754+P1773+P1792+P1811+P1830 + P1849","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1871},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1757+P1776+P1795+P1814+P1833 + P1852","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1875},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1761+P1780+P1799+P1818+P1837 + P1856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1876},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1762+P1781+P1800+P1819+P1838 + P1857","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1882},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$58","v":20},{"$f":"(R1882-R$9)*(R1882>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":1883},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$59","v":20},{"$f":"(R1883-R$9)*(R1883>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":1886},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$62","v":20},{"$f":"(R1886-R$9)*(R1886>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":1889},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$65","v":40},{"$f":"(R1889-R$9)*(R1889>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":1894},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$70","v":4},{"$f":"(R1894-R$9)*(R1894>S$9)","v":3},{"$f":"(S1894-S$9)*(S1894>T$9)","v":2},{"$f":"(T1894-T$9)*(T1894>U$9)","v":1.5},{"$f":"(U1894-U$9)*(U1894>V$9)","v":0.5},{"$f":"(V1894-V$9)*(V1894>W$9)","v":0},{"$f":"(W1894-W$9)*(W1894>X$9)","v":0},{"$f":"(X1894-X$9)*(X1894>Y$9)","v":0},{"$f":"(Y1894-Y$9)*(Y1894>Z$9)","v":0},{"$f":"(Z1894-Z$9)*(Z1894>AA$9)","v":0},{"$f":"(AA1894-AA$9)*(AA1894>AB$9)","v":0},{"$f":"(AB1894-AB$9)*(AB1894>AC$9)","v":0},{"$f":"(AC1894-AC$9)*(AC1894>AD$9)","v":0},{"$f":"(AD1894-AD$9)*(AD1894>AE$9)","v":0},{"$f":"(AE1894-AE$9)*(AE1894>AF$9)","v":0},{"$f":"(AF1894-AF$9)*(AF1894>AG$9)","v":0},{"$f":"(AG1894-AG$9)*(AG1894>AH$9)","v":0},{"$f":"(AH1894-AH$9)*(AH1894>AI$9)","v":0}]
[{"$f":"ROW()","v":1897},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$73","v":0},{"$f":"(R1897-R$9)*(R1897>S$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1901},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2015","v":0},1.5187996237516901,1.4428596425641056,1.3669196613765211,1.3289496707827289,1.2530096895951444,1.1770697084075599,1.1011297272199754,1.0251897460323909,0.98721975543859863,0.91127977425101414,0.83533979306342965,0.75939981187584515,0.68345983068826066,{"$f":"AD2015","v":0.60751984950067617},0.53157986831309167,0.45563988712550718,0.37969990593792263,0.30375992475033808]
[{"$f":"ROW()","v":1904},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2018","v":0},12.434076714430258,11.812372878708745,11.190669042987231,10.879817125126475,10.258113289404962,9.6364094536834486,9.0147056179619351,8.3930017822404217,8.0821498643796659,7.4604460286581533,6.8387421929366408,6.2170383572151282,5.5953345214936157,4.9736306857721031,4.3519268500505905,3.7302230143290775,3.1085191786075645,2.4868153428860515]
[{"$f":"ROW()","v":1906},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2020","v":0},0.6170666760655118,0.60164000916387406,0.58621334226223631,0.57850000881141739,0.56307334190977953,0.54764667500814179,0.53222000810650405,0.5167933412048662,0.50908000775404727,0.49365334085240947,0.47822667395077167,0.46280000704913388,0.44737334014749608,0.43194667324585828,0.41652000634422048,0.40109333944258269,0.38566667254094489,0.37024000563930709]
[{"$f":"ROW()","v":1909},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2023","v":0},18.3162034282437,17.583555291113953,16.850907153984206,16.484583085419331,15.751934948289582,15.019286811159834,14.286638674030085,13.553990536900336,13.187666468335463,12.455018331205714,11.722370194075966,10.989722056946217,10.257073919816468,9.5244257826867198,8.7917776455569729,8.0591295084272261,7.3264813712974783,6.5938332341677306]
[{"$f":"ROW()","v":1912},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2026","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1916},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1923},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$696","v":12.434076714430258}]
[{"$f":"ROW()","v":1927},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$700","v":3.9453480900000004E-2}]
[{"$f":"ROW()","v":1930},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$703","v":0}]
[{"$f":"ROW()","v":1932},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$705","v":0}]
[{"$f":"ROW()","v":1935},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$708","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1942},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1945},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1949},null,null,"Vehicle"]
[{"$f":"ROW()","v":1953},null,null,"FRC"]
[{"$f":"ROW()","v":1956},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1939:T1955)","v":0},{"$f":"SUM(U1939:U1955)","v":0},{"$f":"SUM(V1939:V1955)","v":0},{"$f":"SUM(W1939:W1955)","v":0},{"$f":"SUM(X1939:X1955)","v":0},{"$f":"SUM(Y1939:Y1955)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":1962},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R1905<0,R1905,IF($D1962=\"Land\",0,IF(R1886<1,R1905,MAX(MIN(IF(R1886>0,(R1905/R1886)*R$9,0),R1905*R$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1964},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R1907<0,R1907,IF($D1964=\"Land\",0,IF(R1888<1,R1907,MAX(MIN(IF(R1888>0,(R1907/R1888)*R$9,0),R1907*R$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1968},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R1911<0,R1911,IF($D1968=\"Land\",0,IF(R1892<1,R1911,MAX(MIN(IF(R1892>0,(R1911/R1892)*R$9,0),R1911*R$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1971},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R1914<0,R1914,IF($D1971=\"Land\",0,IF(R1895<1,R1914,MAX(MIN(IF(R1895>0,(R1914/R1895)*R$9,0),R1914*R$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1975},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1958:R1974)","v":-1.4467049579629832},-1.4467049579629832,-0.72335247898149158,-1.4467049579629832,-1.4467049579629832,-1.4467049579629832,-1.4467049579629832,{"$f":"SUM(Y1958:Y1974)","v":-0.72335247898149135},-1.4467049579629829,-1.4467049579629827,-1.4467049579629827,-1.4467049579629827,-1.4467049579629827,{"$f":"SUM(AE1958:AE1974)","v":-1.4467049579629827},-1.4467049579629827,-1.4467049579629829,-1.4467049579629829,-1.4467049579629829]
[{"$f":"ROW()","v":1979},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1982},null,null,"Regulators"]
[{"$f":"ROW()","v":1983},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1986},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1992},null,null,"Land"]
[{"$f":"ROW()","v":1994},null,null,"Total"]
[{"$f":"ROW()","v":1997},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]
[{"$f":"ROW()","v":2001},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2005},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2008},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2009},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2012},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2018},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1904+Q1923+Q1942+Q1961+Q1980 + Q1999","v":12.434076714430258},11.812372878708745,11.190669042987231,10.879817125126475,10.258113289404962,9.6364094536834486,9.0147056179619351,8.3930017822404217,8.0821498643796659,7.4604460286581533,6.8387421929366408,6.2170383572151282,5.5953345214936157,4.9736306857721031,4.3519268500505905,3.7302230143290775,3.1085191786075645,2.4868153428860515,1.8651115071645386]
[{"$f":"ROW()","v":2020},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1906+Q1925+Q1944+Q1963+Q1982 + Q2001","v":0.6170666760655118},0.60164000916387406,0.58621334226223631,0.57850000881141739,0.56307334190977953,0.54764667500814179,0.53222000810650405,0.5167933412048662,0.50908000775404727,0.49365334085240947,0.47822667395077167,0.46280000704913388,0.44737334014749608,0.43194667324585828,0.41652000634422048,0.40109333944258269,0.38566667254094489,0.37024000563930709,0.35481333873766929]
[{"$f":"ROW()","v":2023},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1909+Q1928+Q1947+Q1966+Q1985 + Q2004","v":18.3162034282437},17.583555291113953,16.850907153984206,16.484583085419331,15.751934948289582,15.019286811159834,14.286638674030085,13.553990536900336,13.187666468335463,12.455018331205714,11.722370194075966,10.989722056946217,10.257073919816468,9.5244257826867198,8.7917776455569729,8.0591295084272261,7.3264813712974783,6.5938332341677306,5.8611850970379828]
[{"$f":"ROW()","v":2027},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1913+Q1932+Q1951+Q1970+Q1989 + Q2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2031},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1917+Q1936+Q1955+Q1974+Q1993 + Q2012","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2035},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$58","v":20},{"$f":"(S2035-S$9)*(S2035>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":2038},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$61","v":20},{"$f":"(S2038-S$9)*(S2038>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":2041},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$64","v":40},{"$f":"(S2041-S$9)*(S2041>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":2044},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$67","v":10},{"$f":"(S2044-S$9)*(S2044>T$9)","v":9},8.5,7.5,6.5,5.5,4.5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":2049},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$72","v":4},{"$f":"(S2049-S$9)*(S2049>T$9)","v":3},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2056},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2057},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2171","v":0},11.372097809667231,10.803492919183869,10.519190473942189,9.9505855834588264,9.3819806929754641,8.8133758024921018,8.2447709120087396,7.9604684667670593,7.3918635762836979,6.8232586858003366,6.2546537953169752,5.6860489048336138,5.1174440143502524,4.548839123866891,3.9802342333835297,3.4116293429001683,2.8430244524168069]
[{"$f":"ROW()","v":2061},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2175","v":0},0.11438888348119998,0.11152916139416998,0.11009930035065497,0.10723957826362497,0.10437985617659497,0.10152013408956496,9.8660412002534961E-2,9.723055095901996E-2,9.4370828871989956E-2,9.1511106784959953E-2,8.865138469792995E-2,8.5791662610899946E-2,8.2931940523869943E-2,8.007221843683994E-2,7.7212496349809936E-2,7.4352774262779933E-2,7.149305217574993E-2]
[{"$f":"ROW()","v":2064},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"X2178","v":0},{"$f":"Y2178","v":0},{"$f":"Z2178","v":0},{"$f":"AA2178","v":0},{"$f":"AB2178","v":0},{"$f":"AC2178","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2068},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2182","v":0},0,0,0,0,0,0,{"$f":"X2182","v":0},0,0,0,0,0,{"$f":"AD2182","v":0},{"$f":"AE2182","v":0},{"$f":"AF2182","v":0},{"$f":"AG2182","v":0},{"$f":"AH2182","v":0}]
[{"$f":"ROW()","v":2070},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2075},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$695","v":0}]
[{"$f":"ROW()","v":2079},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$699","v":1.23033631628E-2}]
[{"$f":"ROW()","v":2082},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$702","v":0}]
[{"$f":"ROW()","v":2085},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$705","v":0}]
[{"$f":"ROW()","v":2087},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$707","v":0}]
[{"$f":"ROW()","v":2090},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2073:R2089)","v":34.774588731742966}]
[{"$f":"ROW()","v":2094},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2097},null,null,"Regulators"]
[{"$f":"ROW()","v":2100},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2105},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2108},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2109},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2092:T2108)","v":0},{"$f":"SUM(U2092:U2108)","v":0},{"$f":"SUM(V2092:V2108)","v":0},{"$f":"SUM(W2092:W2108)","v":0},{"$f":"SUM(X2092:X2108)","v":0},{"$f":"SUM(Y2092:Y2108)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2113},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S2056<0,S2056,IF($D2113=\"Land\",0,IF(S2037<1,S2056,MAX(MIN(IF(S2037>0,(S2056/S2037)*S$9,0),S2056*S$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2116},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S2059<0,S2059,IF($D2116=\"Land\",0,IF(S2040<1,S2059,MAX(MIN(IF(S2040>0,(S2059/S2040)*S$9,0),S2059*S$9),0))))","v":-4.5298240396550006E-3},-2.2649120198275003E-3,-4.5298240396550006E-3,-4.5298240396550006E-3,-4.5298240396550015E-3,-4.5298240396550015E-3,-2.2649120198275008E-3,-4.5298240396550015E-3,-4.5298240396550024E-3,-4.5298240396550024E-3,-4.5298240396550024E-3,-4.5298240396550032E-3,-4.5298240396550041E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3]
[{"$f":"ROW()","v":2120},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S2063<0,S2063,IF($D2120=\"Land\",0,IF(S2044<1,S2063,MAX(MIN(IF(S2044>0,(S2063/S2044)*S$9,0),S2063*S$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2123},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S2066<0,S2066,IF($D2123=\"Land\",0,IF(S2047<1,S2066,MAX(MIN(IF(S2047>0,(S2066/S2047)*S$9,0),S2066*S$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2126},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S2069<0,S2069,IF($D2126=\"Land\",0,IF(S2050<1,S2069,MAX(MIN(IF(S2050>0,(S2069/S2050)*S$9,0),S2069*S$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2130},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2134},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2135},null,null,"Regulators"]
[{"$f":"ROW()","v":2138},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2143},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2146},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2149},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2054+S2073+S2111)*(S2054+S2073+S2111<0)","v":0},null,null,null,null,{"$f":"(X2054+X2073+X2111)*(X2054+X2073+X2111<0)","v":0}]
[{"$f":"ROW()","v":2152},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2156},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2160},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2161},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]
[{"$f":"ROW()","v":2164},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":2173},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2059+R2078+R2097+R2116+R2135 + R2154","v":0.18119296158620002},0.17666313754654503,0.17439822552671752,0.16986840148706253,0.16533857744740754,0.16080875340775255,0.15627892936809756,0.15401401734827005,0.14948419330861507,0.14495436926896008,0.14042454522930509,0.1358947211896501,0.13136489714999511,0.12683507311034009,0.12230524907068509,0.11777542503103008,0.11324560099137508,0.10871577695172008]
[{"$f":"ROW()","v":2175},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2061+R2080+R2099+R2118+R2137 + R2156","v":0.11438888348119998},0.11152916139416998,0.11009930035065497,0.10723957826362497,0.10437985617659497,0.10152013408956496,9.8660412002534961E-2,9.723055095901996E-2,9.4370828871989956E-2,9.1511106784959953E-2,8.865138469792995E-2,8.5791662610899946E-2,8.2931940523869943E-2,8.007221843683994E-2,7.7212496349809936E-2,7.4352774262779933E-2,7.149305217574993E-2,6.8633330088719927E-2]
[{"$f":"ROW()","v":2179},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2065+R2084+R2103+R2122+R2141 + R2160","v":2.5485882842000001},1.91144121315,1.5928676776250001,0.95572060657500013,0.31857353552500001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2182},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2068+R2087+R2106+R2125+R2144 + R2163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2009 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":2190},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$60","v":20},{"$f":"(T2190-T$9)*(T2190>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":2193},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$63","v":40},{"$f":"(T2193-T$9)*(T2193>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":2199},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$69","v":4},{"$f":"(T2199-T$9)*(T2199>U$9)","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2201},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$71","v":10},{"$f":"(T2201-T$9)*(T2201>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":2205}]
[{"$f":"ROW()","v":2208},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"X2322","v":0},{"$f":"Y2322","v":0},{"$f":"Z2322","v":0},{"$f":"AA2322","v":0},{"$f":"AB2322","v":0},{"$f":"AC2322","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2212},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2326","v":0},0.72645847183105106,0.71737774093316287,0.6992162791373866,0.68105481734161033,0.66289335554583406,0.64473189375005779,0.6356511628521696,0.61748970105639334,0.59932823926061707,0.5811667774648408,0.56300531566906453,0.54484385387328826,0.526682392077512,0.50852093028173573,0.49035946848595946,0.47219800669018319]
[{"$f":"ROW()","v":2213},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2327","v":0},1.6574945431679016,1.6367758613783028,1.5953384977991052,1.5539011342199076,1.51246377064071,1.4710264070615124,1.4503077252719137,1.4088703616927161,1.3674329981135185,1.3259956345343209,1.2845582709551233,1.2431209073759257,1.2016835437967281,1.1602461802175306,1.118808816638333,1.0773714530591354]
[{"$f":"ROW()","v":2216},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2220},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2334","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2334","v":0},0,0,0,0]
[{"$f":"ROW()","v":2223},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2231},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$698","v":0.72645847183105106}]
[{"$f":"ROW()","v":2234},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$701","v":19.025756157232873}]
[{"$f":"ROW()","v":2237},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$704","v":1.882975681911119}]
[{"$f":"ROW()","v":2238},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$705","v":0}]
[{"$f":"ROW()","v":2242},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$709","v":0}]
[{"$f":"ROW()","v":2246},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2249},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2251},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2257},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":2260},null,null,"Land"]
["Depreciation"]
[{"$f":"ROW()","v":2264},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T2207<0,T2207,IF($D2264=\"Land\",0,IF(T2188<1,T2207,MAX(MIN(IF(T2188>0,(T2207/T2188)*T$9,0),T2207*T$9),0))))","v":-0.25918666227049919},-0.51837332454099838,-0.51837332454099838,-0.51837332454099838,-0.51837332454099827,-0.25918666227049914,-0.51837332454099827,-0.51837332454099827,-0.51837332454099827,-0.51837332454099827,-0.51837332454099827,-0.51837332454099827,-0.51837332454099838,-0.51837332454099838,-0.51837332454099838,-0.51837332454099838]
[{"$f":"ROW()","v":2268},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T2211<0,T2211,IF($D2268=\"Land\",0,IF(T2192<1,T2211,MAX(MIN(IF(T2192>0,(T2211/T2192)*T$9,0),T2211*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2272},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T2215<0,T2215,IF($D2272=\"Land\",0,IF(T2196<1,T2215,MAX(MIN(IF(T2196>0,(T2215/T2196)*T$9,0),T2215*T$9),0))))","v":-0.63419187190776249},-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-0.63419187190776238,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248,-1.2683837438155248]
[{"$f":"ROW()","v":2275},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T2218<0,T2218,IF($D2275=\"Land\",0,IF(T2199<1,T2218,MAX(MIN(IF(T2199>0,(T2218/T2199)*T$9,0),T2218*T$9),0))))","v":-0.23537196023888987},-0.47074392047777974,-0.47074392047777974,-0.47074392047777974,-0.2353719602388899,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2278},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T2221<0,T2221,IF($D2278=\"Land\",0,IF(T2202<1,T2221,MAX(MIN(IF(T2202>0,(T2221/T2202)*T$9,0),T2221*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2281},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2264:T2280)","v":-1.376006851790498},-2.752013703580996,-2.752013703580996,-2.752013703580996,-2.516641743342106,{"$f":"SUM(Y2264:Y2280)","v":-1.140634891551608},-2.281269783103216,-2.281269783103216,-2.281269783103216,-2.281269783103216,-2.281269783103216,{"$f":"SUM(AE2264:AE2280)","v":-2.281269783103216},-2.281269783103216,-2.281269783103216,-2.281269783103216,-2.281269783103216]
[{"$f":"ROW()","v":2286},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2287},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2290},null,null,"Buildings"]
[{"$f":"ROW()","v":2294},null,null,"Information Technology"]
[{"$f":"ROW()","v":2298},null,null,"Land"]
["Over Depreciation"]
[{"$f":"ROW()","v":2304},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2308},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2311},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2313},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2316},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2319},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2302:S2318)","v":0}]
[{"$f":"ROW()","v":2324},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2210+S2229+S2248+S2267+S2286 + S2305","v":8.6230471933959656},8.4074710135610662,7.9763186538912683,7.5451662942214703,7.1140139345516724,6.6828615748818745,6.4672853950469751,6.0361330353771772,5.6049806757073792,5.1738283160375804,4.7426759563677816,4.3115235966979837,3.8803712370281853,3.4492188773583869,3.0180665176885886,2.5869141580187902,2.1557617983489918]
[{"$f":"ROW()","v":2327},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2213+S2232+S2251+S2270+S2289 + S2308","v":1.6574945431679016},1.6367758613783028,1.5953384977991052,1.5539011342199076,1.51246377064071,1.4710264070615124,1.4503077252719137,1.4088703616927161,1.3674329981135185,1.3259956345343209,1.2845582709551233,1.2431209073759257,1.2016835437967281,1.1602461802175306,1.118808816638333,1.0773714530591354,1.0359340894799378]
[{"$f":"ROW()","v":2330},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2216+S2235+S2254+S2273+S2292 + S2311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2334},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2220+S2239+S2258+S2277+S2296 + S2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2337},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2223+S2242+S2261+S2280+S2299 + S2318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010 (Jan to Jun-10) Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":2342},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$59","v":20},{"$f":"(U2342-U$9)*(U2342>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":2345},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$62","v":20},{"$f":"(U2345-U$9)*(U2345>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":2349},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$66","v":15},{"$f":"(U2349-U$9)*(U2349>V$9)","v":14},13,12,11,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5]
[{"$f":"ROW()","v":2354},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$71","v":10},{"$f":"(U2354-U$9)*(U2354>V$9)","v":9},8,7,6,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0]
[{"$f":"ROW()","v":2357},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$74","v":5},{"$f":"(U2357-U$9)*(U2357>V$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2360},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2455","v":0},8.0041545077676357,7.6039467823792535,7.2037390569908712,6.8035313316024899,6.4033236062141086,6.2032197435199175,5.8030120181315361,5.4028042927431539,5.0025965673547717,4.6023888419663903,{"$f":"AD2455","v":4.202181116578009},3.8019733911896272,3.4017656658012454,3.0015579404128636,2.6013502150244818]
[{"$f":"ROW()","v":2363},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2458","v":0},4.6628688106693099,4.4297253701358441,4.1965819296023783,3.9634384890689129,3.7302950485354476,3.6137233282687147,3.3805798877352493,3.1474364472017839,2.9142930066683186,2.6811495661348532,2.4480061256013879,2.2148626850679225,1.9817192445344569,1.7485758040009913,1.5154323634675257]
[{"$f":"ROW()","v":2367},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2462","v":0},0.10582859412606954,0.1031828792729178,0.10053716441976607,9.789144956661433E-2,9.5245734713462593E-2,9.3922877286886725E-2,9.1277162433734987E-2,8.863144758058325E-2,8.5985732727431513E-2,8.3340017874279776E-2,8.0694303021128039E-2,7.8048588167976302E-2,7.5402873314824564E-2,7.2757158461672827E-2,7.011144360852109E-2]
[{"$f":"ROW()","v":2368},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2463","v":0},8.6292181532674821,8.0539369430496492,7.4786557328318173,6.9033745226139853,6.3280933123961534,6.0404527072872369,5.465171497069405,4.889890286851573,4.314609076633741,3.7393278664159091,3.1640466561980771,2.5887654459802452,2.0134842357624128,1.4382030255445806,0.86292181532674839]
[{"$f":"ROW()","v":2371},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2466","v":0},1.7087311042090616,1.2815483281567963,0.8543655521045308,0.4271827760522654,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2375},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2380},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$694","v":0}]
[{"$f":"ROW()","v":2383},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$697","v":0}]
[{"$f":"ROW()","v":2386},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$700","v":0.10582859412606954}]
[{"$f":"ROW()","v":2389},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$703","v":0}]
[{"$f":"ROW()","v":2390},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$704","v":1.7087311042090616}]
[{"$f":"ROW()","v":2393},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$707","v":0}]
[{"$f":"ROW()","v":2398},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$712","v":0}]
[{"$f":"ROW()","v":2401},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$715","v":0}]
[{"$f":"ROW()","v":2404},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$718","v":0}]
[{"$f":"ROW()","v":2406},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$720","v":0}]
[{"$f":"ROW()","v":2412},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$726","v":0}]
[{"$f":"ROW()","v":2415},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2398:T2414)","v":0},{"$f":"SUM(U2398:U2414)","v":0},{"$f":"SUM(V2398:V2414)","v":0},{"$f":"SUM(W2398:W2414)","v":0},{"$f":"SUM(X2398:X2414)","v":0},{"$f":"SUM(Y2398:Y2414)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":2419},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U2362<0,U2362,IF($D2419=\"Land\",0,IF(U2343<1,U2362,MAX(MIN(IF(U2343>0,(U2362/U2343)*U$9,0),U2362*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2424},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U2367<0,U2367,IF($D2424=\"Land\",0,IF(U2348<1,U2367,MAX(MIN(IF(U2348>0,(U2367/U2348)*U$9,0),U2367*U$9),0))))","v":-2.6457148531517385E-3},-2.6457148531517385E-3,-2.6457148531517385E-3,-2.6457148531517385E-3,-1.3228574265758694E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517393E-3,-2.6457148531517393E-3]
[{"$f":"ROW()","v":2427},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U2370<0,U2370,IF($D2427=\"Land\",0,IF(U2351<1,U2370,MAX(MIN(IF(U2351>0,(U2370/U2351)*U$9,0),U2370*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2430},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U2373<0,U2373,IF($D2430=\"Land\",0,IF(U2354<1,U2373,MAX(MIN(IF(U2354>0,(U2373/U2354)*U$9,0),U2373*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2432},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U2375<0,U2375,IF($D2432=\"Land\",0,IF(U2356<1,U2375,MAX(MIN(IF(U2356>0,(U2375/U2356)*U$9,0),U2375*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2438},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2441},null,null,"Regulators"]
[{"$f":"ROW()","v":2442},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2445},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2449},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2453},null,null,"Total"]
[{"$f":"ROW()","v":2456},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2361+T2380+T2399+T2418 + T2437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2460},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2365+T2384+T2403+T2422 + T2441","v":0.24880704671948767},0.24258687055150047,0.23636669438351326,0.23014651821552606,0.22392634204753886,0.22081625396354526,0.21459607779555806,0.20837590162757086,0.20215572545958366,0.19593554929159646,0.18971537312360925,0.18349519695562205,0.17727502078763485,0.17105484461964765,0.16483466845166045,0.15861449228367328]
[{"$f":"ROW()","v":2462},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2367+T2386+T2405+T2424 + T2443","v":0.10582859412606954},0.1031828792729178,0.10053716441976607,9.789144956661433E-2,9.5245734713462593E-2,9.3922877286886725E-2,9.1277162433734987E-2,8.863144758058325E-2,8.5985732727431513E-2,8.3340017874279776E-2,8.0694303021128039E-2,7.8048588167976302E-2,7.5402873314824564E-2,7.2757158461672827E-2,7.011144360852109E-2,6.7465728755369353E-2]
[{"$f":"ROW()","v":2465},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2370+T2389+T2408+T2427 + T2446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2468},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2373+T2392+T2411+T2430 + T2449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2471},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2376+T2395+T2414+T2433 + T2452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2475},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$58","v":20},{"$f":"(V2475-V$9)*(V2475>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":2479},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$62","v":20},{"$f":"(V2479-V$9)*(V2479>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":2482},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$65","v":40},{"$f":"(V2482-V$9)*(V2482>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":2486},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$69","v":4},{"$f":"(V2486-V$9)*(V2486>W$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2489},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$72","v":4},{"$f":"(V2489-V$9)*(V2489>W$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2492}]
[{"$f":"ROW()","v":2494},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2589","v":0},3.3676857004150254,3.1993014153942743,3.0309171303735232,2.8625328453527721,2.7783407028423963,2.6099564178216452,2.4415721328008937,2.2731878477801426,2.1048035627593915,{"$f":"AD2589","v":1.9364192777386402},1.7680349927178889,1.5996507076971376,1.4312664226763863,1.262882137655635]
[{"$f":"ROW()","v":2497},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2592","v":0},9.6934646070705082,9.2087913767169827,8.7241181463634572,8.2394449160099317,7.9971083008331689,7.5124350704796434,7.0277618401261179,6.5430886097725924,6.0584153794190669,5.5737421490655414,5.0890689187120159,4.6043956883584904,4.1197224580049649,3.6350492276514395]
[{"$f":"ROW()","v":2501},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2596","v":0},1.0991493756209922,1.0716706412304675,1.0441919068399428,1.0167131724494181,1.0029738052541557,0.97549507086363085,0.94801633647310601,0.92053760208258117,0.89305886769205634,0.8655801333015315,0.83810139891100666,0.81062266452048182,0.78314393012995698,0.75566519573943214]
[{"$f":"ROW()","v":2505},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2600","v":0},4.043324311658858,3.0324932337441437,2.0216621558294294,1.0108310779147147,0.50541553895735736,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2508},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2603","v":0},0,0,0,{"$f":"X2603","v":0},0,0,0,0,0,{"$f":"AD2603","v":0},{"$f":"AE2603","v":0},{"$f":"AF2603","v":0},{"$f":"AG2603","v":0},{"$f":"AH2603","v":0}]
["Capex"]
[{"$f":"ROW()","v":2515},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$695","v":0}]
[{"$f":"ROW()","v":2518},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$698","v":0.22851549246955397}]
[{"$f":"ROW()","v":2520},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$700","v":1.0991493756209922}]
[{"$f":"ROW()","v":2523},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$703","v":0}]
[{"$f":"ROW()","v":2527},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$707","v":0}]
[{"$f":"ROW()","v":2530},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U2513:U2529)","v":38.809177634956399}]
[{"$f":"ROW()","v":2535},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$715","v":0}]
[{"$f":"ROW()","v":2538},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$718","v":0}]
[{"$f":"ROW()","v":2541},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$721","v":0}]
[{"$f":"ROW()","v":2542},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$722","v":0}]
[{"$f":"ROW()","v":2548},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$728","v":0}]
[{"$f":"ROW()","v":2549},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2532:T2548)","v":0},{"$f":"SUM(U2532:U2548)","v":0},{"$f":"SUM(V2532:V2548)","v":0},{"$f":"SUM(W2532:W2548)","v":0},{"$f":"SUM(X2532:X2548)","v":0},{"$f":"SUM(Y2532:Y2548)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2553},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V2496<0,V2496,IF($D2553=\"Land\",0,IF(V2477<1,V2496,MAX(MIN(IF(V2477>0,(V2496/V2477)*V$9,0),V2496*V$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2556},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V2499<0,V2499,IF($D2556=\"Land\",0,IF(V2480<1,V2499,MAX(MIN(IF(V2480>0,(V2499/V2480)*V$9,0),V2499*V$9),0))))","v":-5.712887311738849E-3},-5.712887311738849E-3,-5.712887311738849E-3,-2.8564436558694241E-3,-5.7128873117388481E-3,-5.7128873117388481E-3,-5.7128873117388481E-3,-5.7128873117388472E-3,-5.7128873117388472E-3,-5.7128873117388472E-3,-5.7128873117388464E-3,-5.7128873117388464E-3,-5.7128873117388464E-3,-5.7128873117388455E-3]
[{"$f":"ROW()","v":2561},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V2504<0,V2504,IF($D2561=\"Land\",0,IF(V2485<1,V2504,MAX(MIN(IF(V2485>0,(V2504/V2485)*V$9,0),V2504*V$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2564},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V2507<0,V2507,IF($D2564=\"Land\",0,IF(V2488<1,V2507,MAX(MIN(IF(V2488>0,(V2507/V2488)*V$9,0),V2507*V$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2567},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V2510<0,V2510,IF($D2567=\"Land\",0,IF(V2491<1,V2510,MAX(MIN(IF(V2491>0,(V2510/V2491)*V$9,0),V2510*V$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2568},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2551:V2567)","v":-3.0709741618444815},{"$f":"SUM(W2551:W2567)","v":-3.0709741618444815},{"$f":"SUM(X2551:X2567)","v":-3.0709741618444819},{"$f":"SUM(Y2551:Y2567)","v":-1.535487080922241},-2.5655586228871243,-2.0601430839297672,-2.0601430839297672,-2.0601430839297672,-2.0601430839297672,{"$f":"SUM(AE2551:AE2567)","v":-2.0601430839297672},-2.0257982225878273,-1.9914533612458873,-1.9914533612458873,-1.9914533612458873]
[{"$f":"ROW()","v":2571},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2574},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2579},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2582},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":2586},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2587},null,null,"Total"]
[{"$f":"ROW()","v":2593},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2498+U2517+U2536+U2555 + U2574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2594},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2499+U2518+U2537+U2556 + U2575","v":0.22851549246955397},0.22280260515781511,0.21708971784607625,0.2113768305343374,0.20852038687846797,0.20280749956672911,0.19709461225499025,0.1913817249432514,0.18566883763151254,0.17995595031977368,0.17424306300803483,0.16853017569629597,0.16281728838455711,0.15710440107281826,0.1513915137610794]
[{"$f":"ROW()","v":2597},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2502+U2521+U2540+U2559 + U2578","v":19.510816827534729},18.210095705699079,16.909374583863432,15.608653462027783,14.958292901109958,13.65757177927431,12.356850657438661,11.056129535603013,9.7554084137673645,8.454687291931716,7.1539661700960675,5.853245048260419,4.5525239264247706,3.2518028045891221,1.9510816827534732]
[{"$f":"ROW()","v":2600},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2505+U2524+U2543+U2562 + U2581","v":4.043324311658858},3.0324932337441437,2.0216621558294294,1.0108310779147147,0.50541553895735736,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2605},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2510+U2529+U2548+U2567 + U2586","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2612},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$61","v":20},{"$f":"(W2612-W$9)*(W2612>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":2613},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$62","v":20},{"$f":"(W2613-W$9)*(W2613>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":2619},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$68","v":10},{"$f":"(W2619-W$9)*(W2619>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":2620},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$69","v":4},{"$f":"(W2620-W$9)*(W2620>X$9)","v":3},2,1.5,0.5,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2623},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$72","v":4},{"$f":"(W2623-W$9)*(W2623>X$9)","v":3},2,1.5,0.5,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2630},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2634},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2729","v":0},0.23227413662936,0.226467283213626,0.22066042979789199,0.21775700309002499,0.21195014967429099,0.20614329625855699,0.20033644284282298,0.19452958942708898,0.18872273601135497,0.18291588259562097,0.17710902917988697,0.17130217576415296,0.16549532234841896]
[{"$f":"ROW()","v":2638},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"X2733","v":0},{"$f":"Y2733","v":0},{"$f":"Z2733","v":0},{"$f":"AA2733","v":0},{"$f":"AB2733","v":0},{"$f":"AC2733","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2641},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2643},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2649},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$695","v":0}]
[{"$f":"ROW()","v":2653},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$699","v":0.23227413662936}]
[{"$f":"ROW()","v":2656},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$702","v":1.1409417693198476}]
[{"$f":"ROW()","v":2660},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$706","v":0}]
[{"$f":"ROW()","v":2664},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2647:V2663)","v":36.703756873852512}]
[{"$f":"ROW()","v":2667},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$713","v":0}]
[{"$f":"ROW()","v":2668},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$714","v":0}]
[{"$f":"ROW()","v":2673},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$719","v":0}]
[{"$f":"ROW()","v":2675},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$721","v":0}]
[{"$f":"ROW()","v":2679},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$725","v":0}]
[{"$f":"ROW()","v":2682},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$728","v":0}]
[{"$f":"ROW()","v":2686},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W2629<0,W2629,IF($D2686=\"Land\",0,IF(W2610<1,W2629,MAX(MIN(IF(W2610>0,(W2629/W2610)*W$9,0),W2629*W$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2690},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W2633<0,W2633,IF($D2690=\"Land\",0,IF(W2614<1,W2633,MAX(MIN(IF(W2614>0,(W2633/W2614)*W$9,0),W2633*W$9),0))))","v":-1.0910543511418624E-2},-1.0910543511418624E-2,-5.4552717557093122E-3,-1.0910543511418624E-2,-1.0910543511418624E-2,-1.0910543511418624E-2,-1.0910543511418624E-2,-1.0910543511418624E-2,-1.0910543511418624E-2,-1.0910543511418624E-2,-1.0910543511418624E-2,-1.0910543511418624E-2,-1.0910543511418624E-2]
[{"$f":"ROW()","v":2693},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W2636<0,W2636,IF($D2693=\"Land\",0,IF(W2617<1,W2636,MAX(MIN(IF(W2617>0,(W2636/W2617)*W$9,0),W2636*W$9),0))))","v":-1.1746275151286403},-1.1746275151286401,-0.58731375756432014,-1.1746275151286403,-1.1746275151286403,-1.1746275151286401,-1.1746275151286403,-1.1746275151286403,-1.1746275151286403,-1.1746275151286403,-1.1746275151286403,-1.1746275151286403,-1.1746275151286401]
[{"$f":"ROW()","v":2694},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W2637<0,W2637,IF($D2694=\"Land\",0,IF(W2618<1,W2637,MAX(MIN(IF(W2618>0,(W2637/W2618)*W$9,0),W2637*W$9),0))))","v":-0.11409417693198476},-0.11409417693198476,-5.7047088465992379E-2,-0.11409417693198476,-0.11409417693198476,-0.11409417693198476,-0.11409417693198476,-0.11409417693198476,-0.11409417693198476,-0.11409417693198476,-5.7047088465992379E-2,0,0]
[{"$f":"ROW()","v":2699},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W2642<0,W2642,IF($D2699=\"Land\",0,IF(W2623<1,W2642,MAX(MIN(IF(W2623>0,(W2642/W2623)*W$9,0),W2642*W$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2701},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W2644<0,W2644,IF($D2701=\"Land\",0,IF(W2625<1,W2644,MAX(MIN(IF(W2625>0,(W2644/W2625)*W$9,0),W2644*W$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2705},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2708},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2712},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2716},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":2719},null,null,"Land"]
[{"$f":"ROW()","v":2720},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2723},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2628+V2647+V2666+V2685 + V2704","v":2.7578211230512757},2.619930066898712,2.4820390107461483,2.4130934826698662,2.2752024265173025,2.1373113703647388,1.9994203142121751,1.8615292580596114,1.7236382019070478,1.5857471457544841,1.4478560896019201,1.3099650334493562,1.1720739772967925,1.0341829211442286]
[{"$f":"ROW()","v":2729},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2634+V2653+V2672+V2691 + V2710","v":0.23227413662936},0.226467283213626,0.22066042979789199,0.21775700309002499,0.21195014967429099,0.20614329625855699,0.20033644284282298,0.19452958942708898,0.18872273601135497,0.18291588259562097,0.17710902917988697,0.17130217576415296,0.16549532234841896,0.15968846893268496]
[{"$f":"ROW()","v":2731},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2636+V2655+V2674+V2693 + V2712","v":17.619412726929603},16.444785211800962,15.270157696672323,14.682843939108002,13.508216423979363,12.333588908850722,11.158961393722082,9.9843338785934428,8.8097063634648016,7.6350788483361614,6.4604513332075211,5.2858238180788808,4.1111963029502405,2.9365687878216002]
[{"$f":"ROW()","v":2734},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2639+V2658+V2677+V2696 + V2715","v":3.0939233638434476},2.3204425228825856,1.5469616819217236,1.1602212614412926,0.38674042048043089,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2738},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2643+V2662+V2681+V2700 + V2719","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2745},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$60","v":20},{"$f":"(X2745-X$9)*(X2745>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":2746},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,{"$f":"Input!$AC$61","v":20},{"$f":"(X2746-X$9)*(X2746>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":2749},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$64","v":40},{"$f":"(X2749-X$9)*(X2749>Y$9)","v":39},38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5]
[{"$f":"ROW()","v":2753},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$68","v":10},{"$f":"(X2753-X$9)*(X2753>Y$9)","v":9},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[{"$f":"ROW()","v":2755},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$70","v":4},{"$f":"(X2755-X$9)*(X2755>Y$9)","v":3},{"$f":"(Y2755-Y$9)*(Y2755>Z$9)","v":2.5},{"$f":"(Z2755-Z$9)*(Z2755>AA$9)","v":1.5},{"$f":"(AA2755-AA$9)*(AA2755>AB$9)","v":0.5},{"$f":"(AB2755-AB$9)*(AB2755>AC$9)","v":0},{"$f":"(AC2755-AC$9)*(AC2755>AD$9)","v":0},{"$f":"(AD2755-AD$9)*(AD2755>AE$9)","v":0},{"$f":"(AE2755-AE$9)*(AE2755>AF$9)","v":0},{"$f":"(AF2755-AF$9)*(AF2755>AG$9)","v":0},{"$f":"(AG2755-AG$9)*(AG2755>AH$9)","v":0},{"$f":"(AH2755-AH$9)*(AH2755>AI$9)","v":0}]
[{"$f":"ROW()","v":2760}]
[{"$f":"ROW()","v":2764},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2859","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2767},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2022835869308026,1.1722264972575325,1.1571979524208975,1.1271408627476274,1.0970837730743572,1.0670266834010871,1.0369695937278169,1.0069125040545468,0.97685541438127677,0.94679832470800673,0.9167412350347367,0.88668414536146667]
[{"$f":"ROW()","v":2768},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-3,3.268134216611574E-3,3.1705779713395868E-3,3.0730217260675997E-3,2.9754654807956126E-3,2.8779092355236255E-3]
[{"$f":"ROW()","v":2772},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2867","v":0},{"$f":"W2867","v":0},{"$f":"X2867","v":0},{"$f":"Y2867","v":0},{"$f":"Z2867","v":0},{"$f":"AA2867","v":0},{"$f":"AB2867","v":0},{"$f":"AC2867","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2775},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2870","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2779},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2762:W2778)","v":0},76.971122147581582,71.712368005210109,69.082990934024366,63.824236791652901,58.565482649281421,53.938395607278792,49.942975665645037,45.947555724011266,41.952135782377496,37.956715840743733,33.961295899109963,30.164987067509621]
[{"$f":"ROW()","v":2781},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$693","v":20.075667459256032}]
[{"$f":"ROW()","v":2786},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$698","v":1.2022835869308026}]
[{"$f":"ROW()","v":2790},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$702","v":3.9822222006685863}]
[{"$f":"ROW()","v":2793},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$705","v":0}]
[{"$f":"ROW()","v":2796},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$708","v":0}]
[{"$f":"ROW()","v":2798},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2781:W2797)","v":76.971122147581582}]
[{"$f":"ROW()","v":2801},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$713","v":0}]
[{"$f":"ROW()","v":2805},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$717","v":0}]
[{"$f":"ROW()","v":2808},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$720","v":0}]
[{"$f":"ROW()","v":2811},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$723","v":0}]
[{"$f":"ROW()","v":2816},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$728","v":0}]
[{"$f":"ROW()","v":2819},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X2762<0,X2762,IF($D2819=\"Land\",0,IF(X2743<1,X2762,MAX(MIN(IF(X2743>0,(X2762/X2743)*X$9,0),X2762*X$9),0))))","v":-1.0037833729628016},-0.50189168648140081,-1.0037833729628016,-1.0037833729628016,-1.0037833729628018,-1.0037833729628018,-1.0037833729628018,-1.0037833729628016,-1.0037833729628016,-1.0037833729628016,-1.0037833729628016,-1.0037833729628014]
[{"$f":"ROW()","v":2820},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,{"$f":"-IF(X2763<0,X2763,IF($D2820=\"Land\",0,IF(X2744<1,X2763,MAX(MIN(IF(X2744>0,(X2763/X2744)*X$9,0),X2763*X$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2824},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X2767<0,X2767,IF($D2824=\"Land\",0,IF(X2748<1,X2767,MAX(MIN(IF(X2748>0,(X2767/X2748)*X$9,0),X2767*X$9),0))))","v":-3.0057089673270067E-2},-1.5028544836635032E-2,-3.0057089673270067E-2,-3.0057089673270063E-2,-3.005708967327006E-2,-3.005708967327006E-2,-3.0057089673270056E-2,-3.0057089673270053E-2,-3.0057089673270053E-2,-3.0057089673270056E-2,-3.0057089673270056E-2,-3.0057089673270056E-2]
[{"$f":"ROW()","v":2827},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,{"$f":"-IF(X2770<0,X2770,IF($D2827=\"Land\",0,IF(X2751<1,X2770,MAX(MIN(IF(X2751>0,(X2770/X2751)*X$9,0),X2770*X$9),0))))","v":-1.3529790468024443},-0.67648952340122204,-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024443,-1.3529790468024443,-1.3529790468024443,-1.3529790468024443]
[{"$f":"ROW()","v":2831},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X2774<0,X2774,IF($D2831=\"Land\",0,IF(X2755<1,X2774,MAX(MIN(IF(X2755>0,(X2774/X2755)*X$9,0),X2774*X$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2834},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X2777<0,X2777,IF($D2834=\"Land\",0,IF(X2758<1,X2777,MAX(MIN(IF(X2758>0,(X2777/X2758)*X$9,0),X2777*X$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2842},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$754","v":0}]
[{"$f":"ROW()","v":2845},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$757","v":0}]
[{"$f":"ROW()","v":2846},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$758","v":0}]
[{"$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,{"$f":"W$761","v":0}]
[{"$f":"ROW()","v":2854},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$766","v":0}]
[{"$f":"ROW()","v":2857},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2762+W2781+W2800+W2819 + W2838","v":20.075667459256032},19.071884086293231,18.569992399811831,17.56620902684903,16.56242565388623,15.558642280923427,14.554858907960625,13.551075534997823,12.547292162035021,11.543508789072218,10.539725416109416,9.5359420431466138,8.5321586701838115]
[{"$f":"ROW()","v":2860},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2765+W2784+W2803+W2822 + W2841","v":22.052202089397014},20.949591984927164,20.398286932692237,19.295676828222387,18.193066723752537,17.090456619282687,15.987846514812837,14.885236410342987,13.782626305873137,12.680016201403287,11.577406096933435,10.474795992463584,9.3721858879937336]
[{"$f":"ROW()","v":2864},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2769+W2788+W2807+W2826 + W2845","v":4.3068220565307636},4.1991515051174941,4.1453162294108594,4.03764567799759,3.929975126584321,3.822304575171052,3.7146340237577831,3.6069634723445141,3.4992929209312451,3.3916223695179761,3.2839518181047072,3.1762812666914382,3.0686107152781692]
[{"$f":"ROW()","v":2867},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2772+W2791+W2810+W2829 + W2848","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2871},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2776+W2795+W2814+W2833 + W2852","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2872},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2777+W2796+W2815+W2834 + W2853","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["2014 (Jul-13 to Jun-14) Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":2880},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$61","v":20},{"$f":"(Y2880-Y$9)*(Y2880>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":2883},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,{"$f":"Input!$AC$64","v":40},{"$f":"(Y2883-Y$9)*(Y2883>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":2886},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$67","v":10},{"$f":"(Y2886-Y$9)*(Y2886>Z$9)","v":9.5},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[{"$f":"ROW()","v":2890},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,{"$f":"Input!$AC$71","v":10},{"$f":"(Y2890-Y$9)*(Y2890>Z$9)","v":9.5},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[{"$f":"ROW()","v":2893},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,{"$f":"Input!$AC$74","v":5},{"$f":"(Y2893-Y$9)*(Y2893>Z$9)","v":4.5},3.5,2.5,1.5,0.5,0,0,0,0,0]
[{"$f":"ROW()","v":2897},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,{"$f":"X2992","v":0},{"$f":"Y2992","v":0},{"$f":"Z2992","v":0},{"$f":"AA2992","v":0},{"$f":"AB2992","v":0},{"$f":"AC2992","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2898},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2993","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2901},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.64878114988326829,0.64067138550972746,0.62445185676264581,0.60823232801556415,0.59201279926848249,0.57579327052140084,0.55957374177431918,0.54335421302723741,0.52713468428015564,0.51091515553307398,0.49469562678599227]
[{"$f":"ROW()","v":2904},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,30.096388690000001,29.093175733666669,27.086749821000002,25.080323908333334,23.073897995666666,21.067472082999998,19.061046170333331,17.054620257666663,15.048194344999997,13.041768432333331,11.035342519666665]
[{"$f":"ROW()","v":2910},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W3005","v":0},0,0,0,0,0,0,{"$f":"AD3005","v":0},{"$f":"AE3005","v":0},{"$f":"AF3005","v":0},{"$f":"AG3005","v":0},{"$f":"AH3005","v":0}]
[{"$f":"ROW()","v":2912},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W3007","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2916},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$694","v":0}]
[{"$f":"ROW()","v":2919},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$697","v":0}]
[{"$f":"ROW()","v":2923},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$701","v":30.096388690000001}]
[{"$f":"ROW()","v":2924},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$702","v":5.1096908558681573}]
[{"$f":"ROW()","v":2927},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":"X$705","v":0}]
[{"$f":"ROW()","v":2931},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$709","v":0}]
[{"$f":"ROW()","v":2934},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$712","v":0}]
[{"$f":"ROW()","v":2936},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$714","v":0}]
[{"$f":"ROW()","v":2942},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$720","v":0}]
[{"$f":"ROW()","v":2945},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$723","v":0}]
[{"$f":"ROW()","v":2948},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$726","v":0}]
[{"$f":"ROW()","v":2949},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$727","v":0}]
[{"$f":"ROW()","v":2953},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,{"$f":"-IF(Y2896<0,Y2896,IF($D2953=\"Land\",0,IF(Y2877<1,Y2896,MAX(MIN(IF(Y2877>0,(Y2896/Y2877)*Y$9,0),Y2896*Y$9),0))))","v":-0.1187},-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.23740000000000003,-0.2374]
[{"$f":"ROW()","v":2957},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,{"$f":"-IF(Y2900<0,Y2900,IF($D2957=\"Land\",0,IF(Y2881<1,Y2900,MAX(MIN(IF(Y2881>0,(Y2900/Y2881)*Y$9,0),Y2900*Y$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2960},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y2903<0,Y2903,IF($D2960=\"Land\",0,IF(Y2884<1,Y2903,MAX(MIN(IF(Y2884>0,(Y2903/Y2884)*Y$9,0),Y2903*Y$9),0))))","v":-0.11949614249591874},-0.23899228499183747,-0.23899228499183744,-0.23899228499183744,-0.23899228499183744,-0.23899228499183742,-0.23899228499183742,-0.23899228499183742,-0.23899228499183739,-0.23899228499183739,-0.23899228499183736]
[{"$f":"ROW()","v":2962},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y2905<0,Y2905,IF($D2962=\"Land\",0,IF(Y2886<1,Y2905,MAX(MIN(IF(Y2886>0,(Y2905/Y2886)*Y$9,0),Y2905*Y$9),0))))","v":-0.25548454279340788},-0.51096908558681575,-0.51096908558681575,-0.51096908558681575,-0.51096908558681575,-0.51096908558681575,-0.51096908558681575,-0.51096908558681586,-0.51096908558681586,-0.51096908558681575,-0.25548454279340793]
[{"$f":"ROW()","v":2968},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y2911<0,Y2911,IF($D2968=\"Land\",0,IF(Y2892<1,Y2911,MAX(MIN(IF(Y2892>0,(Y2911/Y2892)*Y$9,0),Y2911*Y$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2974},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$752","v":0}]
[{"$f":"ROW()","v":2975},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$753","v":0}]
[{"$f":"ROW()","v":2979},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$757","v":0}]
[{"$f":"ROW()","v":2983},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$761","v":0}]
[{"$f":"ROW()","v":2986},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$764","v":0}]
[{"$f":"ROW()","v":2989},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2972:X2988)","v":-1.46282101167315E-2}]
[{"$f":"ROW()","v":2992},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,{"$f":"X2897+X2916+X2935+X2954 + X2973","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2997},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2902+X2921+X2940+X2959 + X2978","v":6.0650000000000005E-4},5.9891875000000008E-4,5.8375625000000003E-4,5.6859374999999998E-4,5.5343124999999993E-4,5.3826874999999988E-4,5.2310624999999983E-4,5.0794374999999989E-4,4.9278124999999995E-4,4.7761874999999995E-4,4.6245624999999996E-4,4.4729374999999996E-4]
[{"$f":"ROW()","v":2998},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2903+X2922+X2941+X2960 + X2979","v":9.5596913996734987},9.4401952571775798,9.201202972185742,8.9622106871939042,8.7232184022020665,8.4842261172102287,8.2452338322183909,8.0062415472265531,7.7672492622347153,7.5282569772428776,7.2892646922510398,7.050272407259202]
[{"$f":"ROW()","v":3001},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2906+X2925+X2944+X2963 + X2982","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3005},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2910+X2929+X2948+X2967 + X2986","v":0},0,0,0,0,0,0,0,0,0,0,0]
["2014 (Jul to Dec-14) Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":3012},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$59","v":20},{"$f":"(Z3012-Z$9)*(Z3012>AA$9)","v":19},18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":3015},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,{"$f":"Input!$AC$62","v":20},{"$f":"(Z3015-Z$9)*(Z3015>AA$9)","v":19},18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":3018},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$65","v":40},{"$f":"(Z3018-Z$9)*(Z3018>AA$9)","v":39},38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":3023},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,{"$f":"Input!$AC$70","v":4},{"$f":"(Z3023-Z$9)*(Z3023>AA$9)","v":3},{"$f":"(AA3023-AA$9)*(AA3023>AB$9)","v":2},{"$f":"(AB3023-AB$9)*(AB3023>AC$9)","v":1},{"$f":"(AC3023-AC$9)*(AC3023>AD$9)","v":0},{"$f":"(AD3023-AD$9)*(AD3023>AE$9)","v":0},{"$f":"(AE3023-AE$9)*(AE3023>AF$9)","v":0},{"$f":"(AF3023-AF$9)*(AF3023>AG$9)","v":0},{"$f":"(AG3023-AG$9)*(AG3023>AH$9)","v":0},{"$f":"(AH3023-AH$9)*(AH3023>AI$9)","v":0}]
[{"$f":"ROW()","v":3024},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,{"$f":"Input!$AC$71","v":10},{"$f":"(Z3024-Z$9)*(Z3024>AA$9)","v":9},8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":3027},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,{"$f":"Input!$AC$74","v":5},{"$f":"(Z3027-Z$9)*(Z3027>AA$9)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":3030},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,{"$f":"X3125","v":0},0.68895320595017884,0.65450554565266994,0.62005788535516104,0.58561022505765215,0.55116256476014325,{"$f":"AD3125","v":0.51671490446263424},0.48226724416512529,0.44781958386761633,0.41337192357010738,0.37892426327259843]
[{"$f":"ROW()","v":3035},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3935735522104944,1.358734213405232,1.3238948745999697,1.2890555357947073,1.254216196989445,1.2193768581841826,1.1845375193789203,1.1496981805736579,1.1148588417683956,1.0800195029631332]
[{"$f":"ROW()","v":3038},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,0,16.512600061659338,15.411760057548715,14.310920053438092,13.21008004932747,12.109240045216847,11.008400041106224,9.9075600369956014,8.8067200328849786,7.7058800287743558,6.6050400246637331]
[{"$f":"ROW()","v":3042},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X3137","v":0},{"$f":"Y3137","v":0},{"$f":"Z3137","v":0},{"$f":"AA3137","v":0},{"$f":"AB3137","v":0},{"$f":"AC3137","v":0},{"$f":"AD3137","v":0},{"$f":"AE3137","v":0},{"$f":"AF3137","v":0},{"$f":"AG3137","v":0},{"$f":"AH3137","v":0}]
[{"$f":"ROW()","v":3045},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":3050},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$694","v":1.080023392763283}]
[{"$f":"ROW()","v":3053},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$697","v":0}]
[{"$f":"ROW()","v":3056},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$700","v":0.15234791913466122}]
[{"$f":"ROW()","v":3061},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$705","v":0}]
[{"$f":"ROW()","v":3064},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$708","v":0}]
[{"$f":"ROW()","v":3068},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$712","v":0}]
[{"$f":"ROW()","v":3071},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$715","v":0}]
[{"$f":"ROW()","v":3074},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$718","v":0}]
[{"$f":"ROW()","v":3078},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$722","v":0}]
[{"$f":"ROW()","v":3079},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$723","v":-3.4827232294548619E-3}]
[{"$f":"ROW()","v":3082},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$726","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3091},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,{"$f":"-IF(Z3034<0,Z3034,IF($D3091=\"Land\",0,IF(Z3015<1,Z3034,MAX(MIN(IF(Z3015>0,(Z3034/Z3015)*Z$9,0),Z3034*Z$9),0))))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3094},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z3037<0,Z3037,IF($D3094=\"Land\",0,IF(Z3018<1,Z3037,MAX(MIN(IF(Z3018>0,(Z3037/Z3018)*Z$9,0),Z3037*Z$9),0))))","v":-3.8086979783665308E-3},-3.8086979783665308E-3,-3.8086979783665308E-3,-3.8086979783665308E-3,-3.8086979783665312E-3,-3.8086979783665312E-3,-3.8086979783665312E-3,-3.8086979783665317E-3,-3.8086979783665317E-3,-3.8086979783665317E-3]
[{"$f":"ROW()","v":3097},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z3040<0,Z3040,IF($D3097=\"Land\",0,IF(Z3021<1,Z3040,MAX(MIN(IF(Z3021>0,(Z3040/Z3021)*Z$9,0),Z3040*Z$9),0))))","v":-0.14170479298747354},-0.14170479298747354,-0.14170479298747354,-0.14170479298747354,-0.14170479298747354,-0.14170479298747357,-0.14170479298747357,-0.14170479298747357,-0.14170479298747357,-0.14170479298747357]
[{"$f":"ROW()","v":3100},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,{"$f":"-IF(Z3043<0,Z3043,IF($D3100=\"Land\",0,IF(Z3024<1,Z3043,MAX(MIN(IF(Z3024>0,(Z3043/Z3024)*Z$9,0),Z3043*Z$9),0))))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3104},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z3087:Z3103)","v":-3.2500663304459803},-3.2500663304459803,-3.2500663304459803,-3.2500663304459803,-2.0322081258898308,-2.0322081258898304,-2.0322081258898304,-2.0322081258898304,-2.0322081258898304,-2.0322081258898304]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3109},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$753","v":0}]
[{"$f":"ROW()","v":3112},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$756","v":0}]
[{"$f":"ROW()","v":3115},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$759","v":0}]
[{"$f":"ROW()","v":3117},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$761","v":0}]
[{"$f":"ROW()","v":3123},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y3106:Y3122)","v":0}]
[{"$f":"ROW()","v":3126},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,{"$f":"Y3031+Y3050+Y3069+Y3088 + Y3107","v":1.080023392763283},1.0260222231251188,0.97202105348695467,0.91801988384879052,0.86401871421062637,0.81001754457246222,0.75601637493429807,0.70201520529613393,0.64801403565796978,0.59401286601980563,0.54001169638164148]
[{"$f":"ROW()","v":3127},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,{"$f":"Y3032+Y3051+Y3070+Y3089 + Y3108","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3130},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3035+Y3054+Y3073+Y3092 + Y3111","v":1.3935735522104944},1.358734213405232,1.3238948745999697,1.2890555357947073,1.254216196989445,1.2193768581841826,1.1845375193789203,1.1496981805736579,1.1148588417683956,1.0800195029631332,1.0451801641578709]
[{"$f":"ROW()","v":3135},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3040+Y3059+Y3078+Y3097 + Y3116","v":1.4170479298747354},1.2753431368872619,1.1336383438997883,0.99193355091231483,0.85022875792484132,0.7085239649373678,0.56681917194989428,0.42511437896242071,0.28340958597494714,0.14170479298747357,0]
[{"$f":"ROW()","v":3138},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,{"$f":"Y3043+Y3062+Y3081+Y3100 + Y3119","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3141},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,{"$f":"Y3046+Y3065+Y3084+Y3103 + Y3122","v":0},0,0,0,0,0,0,0,0,0,0]
["2015 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":3149},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$62","v":20},{"$f":"(AA3149-AA$9)*(AA3149>AB$9)","v":19},18,17,16,15,14,13,12]
[{"$f":"ROW()","v":3150},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,{"$f":"Input!$AC$63","v":40},{"$f":"(AA3150-AA$9)*(AA3150>AB$9)","v":39},38,37,36,35,34,33,32]
[{"$f":"ROW()","v":3153},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,{"$f":"Input!$AC$66","v":15},{"$f":"(AA3153-AA$9)*(AA3153>AB$9)","v":14},13,12,11,10,9,8,7]
[{"$f":"ROW()","v":3156},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,{"$f":"Input!$AC$69","v":4},{"$f":"(AA3156-AA$9)*(AA3156>AB$9)","v":3},2,1,0,0,0,0,0]
[{"$f":"ROW()","v":3160},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,{"$f":"Input!$AC$73","v":0},{"$f":"(AA3160-AA$9)*(AA3160>AB$9)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3164},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,{"$f":"Y3259","v":0},0.49753809494620854,0.47266119019889813,0.44778428545158772,0.4229073807042773,{"$f":"AD3259","v":0.39803047595696689},0.37315357120965648,0.34827666646234606,0.32339976171503565,0.29852285696772524]
[{"$f":"ROW()","v":3167},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,30.087595650581054,28.583215868052001,27.078836085522948,25.574456302993894,24.070076520464841,22.565696737935788,21.061316955406735,19.556937172877682,18.052557390348628]
[{"$f":"ROW()","v":3171},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.42069134150910642,0.41017405797137874,0.39965677443365105,0.38913949089592337,0.37862220735819568,0.368104923820468,0.35758764028274037,0.34707035674501269,0.336553073207285]
[{"$f":"ROW()","v":3173},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1394976721056989,1.025547904895129,0.91159813768455911,0.79764837047398918,0.68369860326341925,0.56974883605284932,0.45579906884227944,0.34184930163170957,0.22789953442113969]
[{"$f":"ROW()","v":3176},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,{"$f":"Y3271","v":0},{"$f":"Z3271","v":0},{"$f":"AA3271","v":0},{"$f":"AB3271","v":0},{"$f":"AC3271","v":0},{"$f":"AD3271","v":0},{"$f":"AE3271","v":0},{"$f":"AF3271","v":0},{"$f":"AG3271","v":0},{"$f":"AH3271","v":0}]
[{"$f":"ROW()","v":3179},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3274","v":0},0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006]
["Capex"]
[{"$f":"ROW()","v":3186},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$696","v":30.087595650581054}]
[{"$f":"ROW()","v":3190},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$700","v":0.42069134150910642}]
[{"$f":"ROW()","v":3193},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$703","v":1.2545469059237506}]
[{"$f":"ROW()","v":3197},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$707","v":0}]
[{"$f":"ROW()","v":3200},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z3183:Z3199)","v":69.041230983596378}]
[{"$f":"ROW()","v":3203},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$713","v":0}]
[{"$f":"ROW()","v":3205},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$715","v":0}]
[{"$f":"ROW()","v":3208},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$718","v":0}]
[{"$f":"ROW()","v":3212},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$722","v":0}]
[{"$f":"ROW()","v":3216},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$726","v":0}]
["Depreciation"]
[{"$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,{"$f":"-IF(AA3166<0,AA3166,IF($D3223=\"Land\",0,IF(AA3147<1,AA3166,MAX(MIN(IF(AA3147>0,(AA3166/AA3147)*AA$9,0),AA3166*AA$9),0))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3226},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,{"$f":"-IF(AA3169<0,AA3169,IF($D3226=\"Land\",0,IF(AA3150<1,AA3169,MAX(MIN(IF(AA3150>0,(AA3169/AA3150)*AA$9,0),AA3169*AA$9),0))))","v":-6.0927721294480763E-2},-6.092772129448077E-2,-6.0927721294480763E-2,-6.0927721294480756E-2,-6.0927721294480763E-2,-6.092772129448077E-2,-6.0927721294480763E-2,-6.0927721294480756E-2,-6.0927721294480756E-2]
[{"$f":"ROW()","v":3229},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,{"$f":"-IF(AA3172<0,AA3172,IF($D3229=\"Land\",0,IF(AA3153<1,AA3172,MAX(MIN(IF(AA3153>0,(AA3172/AA3153)*AA$9,0),AA3172*AA$9),0))))","v":-1.8621872916307978},-1.862187291630798,-1.862187291630798,-1.8621872916307982,-1.8621872916307984,-1.8621872916307982,-1.862187291630798,-1.862187291630798,-1.862187291630798]
[{"$f":"ROW()","v":3231},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,{"$f":"-IF(AA3174<0,AA3174,IF($D3231=\"Land\",0,IF(AA3155<1,AA3174,MAX(MIN(IF(AA3155>0,(AA3174/AA3155)*AA$9,0),AA3174*AA$9),0))))","v":-0.12545469059237507},-0.12545469059237507,-0.12545469059237507,-0.12545469059237507,-0.1254546905923751,-0.12545469059237507,-0.12545469059237507,-0.12545469059237507,-0.12545469059237507]
[{"$f":"ROW()","v":3234},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,{"$f":"-IF(AA3177<0,AA3177,IF($D3234=\"Land\",0,IF(AA3158<1,AA3177,MAX(MIN(IF(AA3158>0,(AA3177/AA3158)*AA$9,0),AA3177*AA$9),0))))","v":0},0,0,0,0,0,0,0,0]
[{"$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,{"$f":"SUM(AA3221:AA3237)","v":-4.544097331128035},-4.544097331128035,-4.544097331128035,-4.544097331128035,-3.7684975723836294,-3.7684975723836289,-3.7684975723836285,-3.7684975723836285,-3.7684975723836285]
[{"$f":"ROW()","v":3242},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$752","v":0}]
[{"$f":"ROW()","v":3246},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$756","v":0}]
[{"$f":"ROW()","v":3249},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$759","v":0}]
[{"$f":"ROW()","v":3252},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$762","v":0}]
[{"$f":"ROW()","v":3253},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$763","v":0}]
[{"$f":"ROW()","v":3259},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,{"$f":"Z3164+Z3183+Z3202+Z3221 + Z3240","v":0.49753809494620854},0.47266119019889813,0.44778428545158772,0.4229073807042773,0.39803047595696689,0.37315357120965648,0.34827666646234606,0.32339976171503565,0.29852285696772524,0.27364595222041482]
[{"$f":"ROW()","v":3260},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,{"$f":"Z3165+Z3184+Z3203+Z3222 + Z3241","v":1.3136426469257887},1.2479605145794992,1.1822783822332097,1.1165962498869202,1.0509141175406307,0.9852319851943413,0.91954985284805191,0.85386772050176252,0.78818558815547313,0.72250345580918374]
[{"$f":"ROW()","v":3264},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3169+Z3188+Z3207+Z3226 + Z3245","v":2.4371088517792305},2.37618113048475,2.315253409190269,2.254325687895788,2.1933979666013075,2.1324702453068269,2.071542524012346,2.010614802717865,1.9496870814233842,1.8887593601289034]
[{"$f":"ROW()","v":3267},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,{"$f":"Z3172+Z3191+Z3210+Z3229 + Z3248","v":27.932809374461968},26.070622082831171,24.208434791200375,22.346247499569579,20.484060207938782,18.621872916307982,16.759685624677182,14.897498333046384,13.035311041415586,11.173123749784788]
[{"$f":"ROW()","v":3272},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,{"$f":"Z3177+Z3196+Z3215+Z3234 + Z3253","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3275},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,{"$f":"Z3180+Z3199+Z3218+Z3237 + Z3256","v":0},0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":3279},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,{"$f":"Input!$AC$58","v":20},{"$f":"(AB3279-AB$9)*(AB3279>AC$9)","v":19},18,17,16,15,14,13]
[{"$f":"ROW()","v":3285},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$64","v":40},{"$f":"(AB3285-AB$9)*(AB3285>AC$9)","v":39},38,37,36,35,34,33]
[{"$f":"ROW()","v":3287},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,{"$f":"Input!$AC$66","v":15},{"$f":"(AB3287-AB$9)*(AB3287>AC$9)","v":14},13,12,11,10,9,8]
[{"$f":"ROW()","v":3290},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,{"$f":"Input!$AC$69","v":4},{"$f":"(AB3290-AB$9)*(AB3290>AC$9)","v":3},2,1,0,0,0,0]
[{"$f":"ROW()","v":3293},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,{"$f":"Input!$AC$72","v":4},{"$f":"(AB3293-AB$9)*(AB3293>AC$9)","v":3},2,1,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":3298},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,{"$f":"Z3393","v":0},2.2648414779017747,2.1515994040066859,2.0383573301115971,1.9251152562165084,1.8118731823214196,{"$f":"AF3393","v":1.6986311084263308},1.585389034531242,1.4721469606361532]
[{"$f":"ROW()","v":3304},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3305},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,0,0.64439027253594539,0.62828051572254673,0.61217075890914807,0.59606100209574941,0.57995124528235076,0.5638414884689521,0.54773173165555344,0.53162197484215479]
[{"$f":"ROW()","v":3308},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3403","v":0},{"$f":"AA3403","v":2.0496487623415423},{"$f":"AB3403","v":1.844683886107388},{"$f":"AC3403","v":1.6397190098732337},1.4347541336390794,1.2297892574049252,1.0248243811707709,0.81985950493661675,0.61489462870246259]
[{"$f":"ROW()","v":3311},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,{"$f":"Z3406","v":0},{"$f":"AA3406","v":0},{"$f":"AB3406","v":0},{"$f":"AC3406","v":0},{"$f":"AD3406","v":0},0,{"$f":"AF3406","v":0},{"$f":"AG3406","v":0},{"$f":"AH3406","v":0}]
["Capex"]
[{"$f":"ROW()","v":3319},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$695","v":0}]
[{"$f":"ROW()","v":3323},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$699","v":0}]
[{"$f":"ROW()","v":3324},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$700","v":0.64439027253594539}]
[{"$f":"ROW()","v":3328},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$704","v":9.2413370270503883}]
[{"$f":"ROW()","v":3331},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$707","v":0}]
[{"$f":"ROW()","v":3334},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,{"$f":"SUM(AA3317:AA3333)","v":80.119675565371622}]
[{"$f":"ROW()","v":3338},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$714","v":0}]
[{"$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":"AA$717","v":0}]
[{"$f":"ROW()","v":3345},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$721","v":-0.19328173536334284}]
[{"$f":"ROW()","v":3349},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$725","v":0}]
[{"$f":"ROW()","v":3352},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$728","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3357},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,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3360},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.5935211736501894E-2,-9.5935211736501894E-2,-9.593521173650188E-2,-9.593521173650188E-2,-9.593521173650188E-2,-9.593521173650188E-2,-9.593521173650188E-2,-9.5935211736501866E-2]
[{"$f":"ROW()","v":3364},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,-8.1571229972164511E-2,-8.1571229972164525E-2,-8.1571229972164525E-2,-8.1571229972164525E-2,-8.1571229972164525E-2,-8.1571229972164525E-2,-8.1571229972164525E-2,-8.1571229972164525E-2]
[{"$f":"ROW()","v":3367},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3371},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3375},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$751","v":0}]
[{"$f":"ROW()","v":3378},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$754","v":0}]
[{"$f":"ROW()","v":3379},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$755","v":0}]
[{"$f":"ROW()","v":3384},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$760","v":0}]
[{"$f":"ROW()","v":3386},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$762","v":0}]
[{"$f":"ROW()","v":3390},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$766","v":0}]
[{"$f":"ROW()","v":3393},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,{"$f":"AA3298+AA3317+AA3336+AA3355 + AA3374","v":2.2648414779017747},2.1515994040066859,2.0383573301115971,1.9251152562165084,1.8118731823214196,1.6986311084263308,1.585389034531242,1.4721469606361532,1.3589048867410645]
[{"$f":"ROW()","v":3397},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,{"$f":"AA3302+AA3321+AA3340+AA3359 + AA3378","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3401},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,{"$f":"AA3306+AA3325+AA3344+AA3363 + AA3382","v":28.581959076673744},26.676495138228827,24.771031199783909,22.865567261338992,20.960103322894074,19.054639384449157,17.149175446004243,15.243711507559327,13.338247569114412]
[{"$f":"ROW()","v":3404},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,{"$f":"AA3309+AA3328+AA3347+AA3366 + AA3385","v":9.2413370270503883},6.9310027702877912,4.6206685135251941,2.3103342567625971,0,0,0,0,0]
[{"$f":"ROW()","v":3405},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,{"$f":"AA3310+AA3329+AA3348+AA3367 + AA3386","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3410},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,{"$f":"SUM(AA3393:AA3409)","v":79.92639383000828},73.686784817933301,67.447175805858308,61.207566793783336,54.967957781708357,51.038683026395972,47.109408271083581,43.18013351577121,39.250858760458826]
["Life"]
[{"$f":"ROW()","v":3416},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,{"$f":"Input!$AC$61","v":20},{"$f":"(AC3416-AC$9)*(AC3416>AD$9)","v":19},18,17,16,15,14]
[{"$f":"ROW()","v":3419},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,{"$f":"Input!$AC$64","v":40},{"$f":"(AC3419-AC$9)*(AC3419>AD$9)","v":39},38,37,36,35,34]
[{"$f":"ROW()","v":3423},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$68","v":10},{"$f":"(AC3423-AC$9)*(AC3423>AD$9)","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":3427},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,{"$f":"Input!$AC$72","v":4},{"$f":"(AC3427-AC$9)*(AC3427>AD$9)","v":3},2,1,0,0,0]
[{"$f":"ROW()","v":3430}]
["Opening Asset Value"]
[{"$f":"ROW()","v":3434},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3529","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":3440},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.365430684485009,25.541068638852675,23.716706593220341,21.892344547588007,20.067982501955672,18.243620456323338,16.419258410691004]
[{"$f":"ROW()","v":3442},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3537","v":1.7859299751846565},{"$f":"AC3537","v":1.6073369776661908},1.4287439801477251,1.2501509826292594,1.0715579851107937,0.89296498759232812,0.71437199007386254]
[{"$f":"ROW()","v":3445},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AD3540","v":0},0,0,{"$f":"AG3540","v":0},{"$f":"AH3540","v":0}]
[{"$f":"ROW()","v":3449},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA3432:AA3448)","v":0},null,{"$f":"SUM(AC3432:AC3448)","v":81.445627325986351},{"$f":"SUM(AD3432:AD3448)","v":75.317635209578455},{"$f":"SUM(AE3432:AE3448)","v":69.189643093170559},63.061650976762628,56.933658860354733,{"$f":"SUM(AH3432:AH3448)","v":52.849404908328736},{"$f":"SUM(AI3432:AI3448)","v":48.76515095630274}]
[{"$f":"ROW()","v":3453},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$695","v":0}]
[{"$f":"ROW()","v":3456},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$698","v":4.6140715344748049}]
[{"$f":"ROW()","v":3457},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$699","v":0.18527313850675645}]
[{"$f":"ROW()","v":3460},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$702","v":1.0163246574372213}]
[{"$f":"ROW()","v":3466},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$708","v":0.40910358000000013}]
[{"$f":"ROW()","v":3468},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,{"$f":"SUM(AB3451:AB3467)","v":81.653024206806251}]
[{"$f":"ROW()","v":3471},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$713","v":0}]
[{"$f":"ROW()","v":3475},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$717","v":0}]
[{"$f":"ROW()","v":3478},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$720","v":0}]
[{"$f":"ROW()","v":3479},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$721","v":-6.1725322622113877E-3}]
[{"$f":"ROW()","v":3483},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$725","v":0}]
[{"$f":"ROW()","v":3486},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$728","v":0}]
[{"$f":"ROW()","v":3490},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,-2.1367821135595582E-2,-2.1367821135595582E-2,-2.1367821135595582E-2,-2.1367821135595579E-2,-2.1367821135595579E-2,-2.1367821135595579E-2,-2.1367821135595575E-2]
[{"$f":"ROW()","v":3492},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.4922647402555169,-1.4922647402555169,-1.4922647402555169,-1.4922647402555167,-1.4922647402555167,-1.4922647402555167,-1.4922647402555165]
[{"$f":"ROW()","v":3497},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,-1.824362045632334,-1.824362045632334,-1.824362045632334,-1.824362045632334,-1.824362045632334,-1.8243620456323337,-1.8243620456323337]
[{"$f":"ROW()","v":3501},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3504},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3505},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3509},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$751","v":0}]
[{"$f":"ROW()","v":3512},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$754","v":0}]
[{"$f":"ROW()","v":3516},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$758","v":0}]
[{"$f":"ROW()","v":3519},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$761","v":0}]
[{"$f":"ROW()","v":3522},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$764","v":0}]
[{"$f":"ROW()","v":3527},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,{"$f":"AB3432+AB3451+AB3470+AB3489 + AB3508","v":6.2386383228715898},5.9267064067280106,5.6147744905844315,5.3028425744408523,4.9909106582972731,4.6789787421536939,4.3670468260101147,4.0551149098665356]
[{"$f":"ROW()","v":3530},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,29.845294805110338,28.353030064854821,26.860765324599303,25.368500584343785,23.876235844088267,22.383971103832749,20.891706363577232,19.399441623321714]
[{"$f":"ROW()","v":3531},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3535},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,27.365430684485009,25.541068638852675,23.716706593220341,21.892344547588007,20.067982501955672,18.243620456323338,16.419258410691004,14.59489636505867]
[{"$f":"ROW()","v":3538},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1749526575276157,6.1312144931457118,4.0874763287638078,2.0437381643819039,0,0,0,0]
[{"$f":"ROW()","v":3542},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,0.40910358000000013,0.40910358000000013,0.40910358000000013,0.40910358000000013,0.40910358000000013,0.40910358000000013,0.40910358000000013,0.40910358000000013]
["2018 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":3548},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$59","v":20},{"$f":"(AD3548-AD$9)*(AD3548>AE$9)","v":19},18,17,16,15]
[{"$f":"ROW()","v":3553},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,{"$f":"Input!$AC$64","v":40},{"$f":"(AD3553-AD$9)*(AD3553>AE$9)","v":39},38,37,36,35]
[{"$f":"ROW()","v":3556},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,{"$f":"Input!$AC$67","v":10},{"$f":"(AD3556-AD$9)*(AD3556>AE$9)","v":9},8,7,6,5]
[{"$f":"ROW()","v":3557},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,{"$f":"Input!$AC$68","v":10},{"$f":"(AD3557-AD$9)*(AD3557>AE$9)","v":9},8,7,6,5]
[{"$f":"ROW()","v":3560},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,{"$f":"Input!$AC$71","v":10},{"$f":"(AD3560-AD$9)*(AD3560>AE$9)","v":9},8,7,6,5]
["Opening Asset Value"]
[{"$f":"ROW()","v":3568},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,{"$f":"AB3663","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":3571},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,0,1.4400897237715851,1.4040874806772954,1.3680852375830057,1.332082994488716,1.2960807513944264,1.2600785083001367]
[{"$f":"ROW()","v":3575},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5608980553243519,1.4048082497919168,1.2487184442594816,1.0926286387270465,0.93653883319461129,0.78044902766217605]
[{"$f":"ROW()","v":3578},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,{"$f":"AD3673","v":0},{"$f":"AE3673","v":0},{"$f":"AF3673","v":0},{"$f":"AG3673","v":0},{"$f":"AH3673","v":0}]
[{"$f":"ROW()","v":3582},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3677","v":0},{"$f":"AC3677","v":0.28029289557923348},{"$f":"AD3677","v":0.22423431646338679},0.1681757373475401,0.11211715823169341,{"$f":"AG3677","v":5.6058579115846704E-2},{"$f":"AH3677","v":0}]
[{"$f":"ROW()","v":3583},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,{"$f":"SUM(AC3566:AC3582)","v":0},{"$f":"SUM(AD3566:AD3582)","v":83.899253926789015},{"$f":"SUM(AE3566:AE3582)","v":78.725243329756921},73.551232732724856,68.377222135692804,{"$f":"SUM(AH3566:AH3582)","v":63.203211538660739},{"$f":"SUM(AI3566:AI3582)","v":58.691765478636356}]
[{"$f":"ROW()","v":3586},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$694","v":0.54958559034914978}]
[{"$f":"ROW()","v":3591},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$699","v":0.65543835288632757}]
[{"$f":"ROW()","v":3594},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$702","v":1.5608980553243519}]
[{"$f":"ROW()","v":3597},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$705","v":0}]
[{"$f":"ROW()","v":3601},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$709","v":0.28029289557923348}]
[{"$f":"ROW()","v":3604},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$712","v":0}]
[{"$f":"ROW()","v":3608},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$716","v":0}]
[{"$f":"ROW()","v":3609},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$717","v":0}]
[{"$f":"ROW()","v":3612},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$720","v":0}]
[{"$f":"ROW()","v":3616},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$724","v":0}]
[{"$f":"ROW()","v":3621},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T3604:T3620)","v":0},{"$f":"SUM(U3604:U3620)","v":0},{"$f":"SUM(V3604:V3620)","v":0},{"$f":"SUM(W3604:W3620)","v":0},{"$f":"SUM(X3604:X3620)","v":0},{"$f":"SUM(Y3604:Y3620)","v":0},0,0,0,{"$f":"SUM(AC3604:AC3620)","v":-0.50957720786019456},0,0,0,0,0,0]
[{"$f":"ROW()","v":3623},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,{"$f":"-IF(AD3566<0,AD3566,IF($D3623=\"Land\",0,IF(AD3547<1,AD3566,MAX(MIN(IF(AD3547>0,(AD3566/AD3547)*AD$9,0),AD3566*AD$9),0))))","v":-0.26569064102107121},-0.26569064102107126,-0.26569064102107126,-0.26569064102107126,-0.26569064102107126,-0.26569064102107126]
[{"$f":"ROW()","v":3627},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]
[{"$f":"ROW()","v":3630},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.23292009214665069,-0.23292009214665066,-0.23292009214665066,-0.23292009214665063,-0.23292009214665063,-0.2329200921466506]
[{"$f":"ROW()","v":3634},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,-0.66256453700767182,-0.66256453700767182,-0.66256453700767182,-0.66256453700767182,0,0]
[{"$f":"ROW()","v":3635},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":3638},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,0,0,0,0,0,0]
[{"$f":"ROW()","v":3642},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$750","v":0}]
[{"$f":"ROW()","v":3647},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$755","v":0}]
[{"$f":"ROW()","v":3649},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$757","v":0}]
[{"$f":"ROW()","v":3653},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$761","v":0}]
[{"$f":"ROW()","v":3656},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$764","v":0}]
[{"$f":"ROW()","v":3659},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,{"$f":"SUM(AC3642:AC3658)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":3664},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,32.462191920961594,30.839082324913512,29.215972728865431,27.592863132817353,25.969753536769275,24.346643940721194,22.723534344673116]
[{"$f":"ROW()","v":3668},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3168036858660273,9.083883593719376,8.8509635015727248,8.6180434094260736,8.3851233172794224,8.1522032251327712,7.9192831329861209]
[{"$f":"ROW()","v":3671},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3576+AC3595+AC3614+AC3633 + AC3652","v":2.8089235873962464},2.5280312286566216,2.2471388699169967,1.9662465111773721,1.6853541524377476,1.404461793698123,1.1235694349584984]
[{"$f":"ROW()","v":3673},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,0,0,0,0,0,0,0]
["2019 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":3682},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$59","v":20},{"$f":"(AE3682-AE$9)*(AE3682>AF$9)","v":19},18,17,16]
[{"$f":"ROW()","v":3683},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,{"$f":"Input!$AC$60","v":20},{"$f":"(AE3683-AE$9)*(AE3683>AF$9)","v":19},18,17,16]
[{"$f":"ROW()","v":3686},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,{"$f":"Input!$AC$63","v":40},{"$f":"(AE3686-AE$9)*(AE3686>AF$9)","v":39},38,37,36]
[{"$f":"ROW()","v":3690},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,{"$f":"Input!$AC$67","v":10},{"$f":"(AE3690-AE$9)*(AE3690>AF$9)","v":9},8,7,6]
[{"$f":"ROW()","v":3694},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,{"$f":"Input!$AC$71","v":10},{"$f":"(AE3694-AE$9)*(AE3694>AF$9)","v":9},8,7,6]
[{"$f":"ROW()","v":3697},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,{"$f":"Input!$AC$74","v":5},{"$f":"(AE3697-AE$9)*(AE3697>AF$9)","v":4},3,2,1]
[{"$f":"ROW()","v":3700},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,{"$f":"AC3795","v":0},{"$f":"AD3795","v":2.5528792579685535},2.4252352950701259,2.2975913321716983,2.1699473692732707,{"$f":"AH3795","v":2.0423034063748431}]
[{"$f":"ROW()","v":3703},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,0,26.730256146852188,25.39374333950958,24.057230532166969,22.720717724824361,21.384204917481753]
[{"$f":"ROW()","v":3708},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,31.371797744737346,29.280344561754855,27.188891378772365,25.097438195789874,23.005985012807383]
[{"$f":"ROW()","v":3709},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.48575031520316775,0.43717528368285097,0.38860025216253419,0.34002522064221741,0.29145018912190063]
[{"$f":"ROW()","v":3712},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AD3807","v":0},{"$f":"AE3807","v":0},{"$f":"AF3807","v":0},{"$f":"AG3807","v":0},0]
[{"$f":"ROW()","v":3716},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,{"$f":"AD3811","v":0.67879448821921573},0.54303559057537254,0.4072766929315294,0.27151779528768627,0.13575889764384313]
[{"$f":"ROW()","v":3720},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$694","v":0}]
[{"$f":"ROW()","v":3723},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$697","v":0}]
[{"$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,{"$f":"AD$700","v":2.8711714858730173}]
[{"$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,{"$f":"AD$703","v":3.5586303377916222}]
[{"$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,{"$f":"AD$708","v":2.0229949999999999}]
[{"$f":"ROW()","v":3735},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$709","v":0.67879448821921573}]
[{"$f":"ROW()","v":3738},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$712","v":0}]
[{"$f":"ROW()","v":3741},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$715","v":0}]
[{"$f":"ROW()","v":3746},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$720","v":0}]
[{"$f":"ROW()","v":3749},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$723","v":0}]
[{"$f":"ROW()","v":3753},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$727","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3759},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]
[{"$f":"ROW()","v":3761},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":3764},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,-7.1779287146825438E-2,-7.1779287146825438E-2,-7.1779287146825438E-2,-7.1779287146825452E-2,-7.1779287146825452E-2]
[{"$f":"ROW()","v":3767},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE3710<0,AE3710,IF($D3767=\"Land\",0,IF(AE3691<1,AE3710,MAX(MIN(IF(AE3691>0,(AE3710/AE3691)*AE$9,0),AE3710*AE$9),0))))","v":-0.35586303377916223},-0.35586303377916217,-0.35586303377916217,-0.35586303377916223,-0.35586303377916217]
[{"$f":"ROW()","v":3772},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3779},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$753","v":0}]
[{"$f":"ROW()","v":3782},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$756","v":0}]
[{"$f":"ROW()","v":3785},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$759","v":0}]
[{"$f":"ROW()","v":3789},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$763","v":0}]
[{"$f":"ROW()","v":3790},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$764","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":3797},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,0,0,0,0,0,0]
[{"$f":"ROW()","v":3802},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8711714858730173,2.799392198726192,2.7276129115793668,2.6558336244325416,2.5840543372857163,2.5122750501388911]
[{"$f":"ROW()","v":3805},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,{"$f":"AD3710+AD3729+AD3748+AD3767 + AD3786","v":3.5586303377916222},3.2027673040124598,2.8469042702332974,2.4910412364541354,2.135178202674973,1.7793151688958109]
[{"$f":"ROW()","v":3808},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59125753515379575,0.53213178163841612,0.47300602812303655,0.41388027460765697,0.3547545210922774,0.29562876757689782]
[{"$f":"ROW()","v":3811},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67879448821921573,0.54303559057537254,0.4072766929315294,0.27151779528768627,0.13575889764384313,0]
[{"$f":"ROW()","v":3815},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,{"$f":"Input!$AD$58","v":20},{"$f":"(AF3815-AF$9)*(AF3815>AG$9)","v":19},{"$f":"(AG3815-AG$9)*(AG3815>AH$9)","v":18},{"$f":"(AH3815-AH$9)*(AH3815>AI$9)","v":17}]
[{"$f":"ROW()","v":3816},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,{"$f":"Input!$AD$59","v":20},19,18,17]
[{"$f":"ROW()","v":3820},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,{"$f":"Input!$AD$63","v":40},39,38,37]
[{"$f":"ROW()","v":3823},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,{"$f":"Input!$AD$66","v":15},14,13,12]
[{"$f":"ROW()","v":3828},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,{"$f":"Input!$AD$71","v":10},9,8,7]
[{"$f":"ROW()","v":3831},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,{"$f":"Input!$AD$74","v":5},4,3,2]
[{"$f":"ROW()","v":3834},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3929","v":0},{"$f":"AE3929","v":2.733236309095024},{"$f":"AF3929","v":2.596574493640273},{"$f":"AG3929","v":2.4599126781855221},{"$f":"AH3929","v":2.3232508627307706}]
[{"$f":"ROW()","v":3837},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,0,41.158249933174119,39.10033743651541,37.042424939856701,34.984512443197993]
[{"$f":"ROW()","v":3838},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":3841},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,0,1.9207227739144161,1.8727047045665557,1.8246866352186952,1.7766685658708348]
[{"$f":"ROW()","v":3846},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3941","v":0},{"$f":"AE3941","v":0},{"$f":"AF3941","v":0},{"$f":"AG3941","v":0},{"$f":"AH3941","v":0}]
[{"$f":"ROW()","v":3849},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":3854},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$694","v":0}]
[{"$f":"ROW()","v":3860},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$700","v":1.9207227739144161}]
[{"$f":"ROW()","v":3861},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$701","v":28.3746479695277}]
[{"$f":"ROW()","v":3864},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$704","v":7.4362802128694581}]
[{"$f":"ROW()","v":3867},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$707","v":0}]
[{"$f":"ROW()","v":3872},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$712","v":0}]
[{"$f":"ROW()","v":3875},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$715","v":0}]
[{"$f":"ROW()","v":3878},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$718","v":0}]
[{"$f":"ROW()","v":3882},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$722","v":0}]
[{"$f":"ROW()","v":3884},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$724","v":0}]
[{"$f":"ROW()","v":3887},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$727","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3893},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,0,0,0,0]
[{"$f":"ROW()","v":3897},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6588069260083087E-3,-1.6588069260083087E-3,-1.6588069260083087E-3,-1.6588069260083085E-3]
[{"$f":"ROW()","v":3901},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,-0.33466337828336934,-0.33466337828336928,-0.33466337828336928,-0.33466337828336928]
[{"$f":"ROW()","v":3905},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":3908},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF3891:AF3907)","v":-6.1854150223097353},-6.1854150223097353,-6.1854150223097353,-6.1854150223097344]
[{"$f":"ROW()","v":3910},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$750","v":0}]
[{"$f":"ROW()","v":3913},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$753","v":0}]
[{"$f":"ROW()","v":3916},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$756","v":0}]
[{"$f":"ROW()","v":3919},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$759","v":0}]
[{"$f":"ROW()","v":3923},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$763","v":0}]
[{"$f":"ROW()","v":3927},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,{"$f":"SUM(AE3910:AE3926)","v":0}]
[{"$f":"ROW()","v":3931},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]
[{"$f":"ROW()","v":3934},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0860224917948971,1.0588719295000246,1.0317213672051522,1.0045708049102797,0.97742024261540728]
[{"$f":"ROW()","v":3937},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,28.3746479695277,26.483004771559187,24.591361573590675,22.699718375622162,20.808075177653649]
[{"$f":"ROW()","v":3940},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4362802128694581,5.9490241702955666,4.4617681277216752,2.9745120851477838,1.4872560425738919]
[{"$f":"ROW()","v":3942},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,1.2078436473377654,1.0870592826039889,0.96627491787021236,0.84549055313643584,0.72470618840265932]
[{"$f":"ROW()","v":3945},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":3949},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,{"$f":"Input!$AD$58","v":20},{"$f":"(AG3949-AG$9)*(AG3949>AH$9)","v":19},{"$f":"(AH3949-AH$9)*(AH3949>AI$9)","v":18}]
[{"$f":"ROW()","v":3953},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$62","v":20},19,18]
[{"$f":"ROW()","v":3957},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,{"$f":"Input!$AD$66","v":15},14,13]
[{"$f":"ROW()","v":3960},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,{"$f":"Input!$AD$69","v":5},4,3]
[{"$f":"ROW()","v":3963},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,{"$f":"Input!$AD$72","v":4},3,2]
[{"$f":"ROW()","v":3964},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,{"$f":"Input!$AD$73*2","v":0},0,0]
[{"$f":"ROW()","v":3970},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,0,0,0,{"$f":"AH4065","v":0}]
[{"$f":"ROW()","v":3972},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":3975},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.3580431503686633,0.34909207160944672,0.34014099285023014]
[{"$f":"ROW()","v":3978},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,0,4.7887676371735477,4.3098908734561929,3.8310141097388382]
[{"$f":"ROW()","v":3983},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":3989},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$695","v":0}]
[{"$f":"ROW()","v":3990},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$696","v":33.990332398046327}]
[{"$f":"ROW()","v":3996},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$702","v":0.80574483751961989}]
[{"$f":"ROW()","v":3998},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$704","v":8.779554721493211}]
[{"$f":"ROW()","v":4001},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$707","v":0}]
[{"$f":"ROW()","v":4004},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF3987:AF4003)","v":83.765780698912749}]
[{"$f":"ROW()","v":4008},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$714","v":0}]
[{"$f":"ROW()","v":4009},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$715","v":0}]
[{"$f":"ROW()","v":4015},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$721","v":0}]
[{"$f":"ROW()","v":4016},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$722","v":0}]
[{"$f":"ROW()","v":4019},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$725","v":0}]
[{"$f":"ROW()","v":4022},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$728","v":0}]
[{"$f":"ROW()","v":4027},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4030},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9227268886006878E-2,-1.9227268886006874E-2,-1.9227268886006874E-2]
[{"$f":"ROW()","v":4034},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,-8.0574483751961995E-2,-8.0574483751961995E-2,-8.0574483751961995E-2]
[{"$f":"ROW()","v":4035},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.47887676371735477,-0.47887676371735477,-0.47887676371735477]
[{"$f":"ROW()","v":4039},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,0,0,0]
[{"$f":"ROW()","v":4042},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG4025:AG4041)","v":-6.3452535392107521},-6.3452535392107521,-6.3452535392107521]
[{"$f":"ROW()","v":4045},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$751","v":0}]
[{"$f":"ROW()","v":4048},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$754","v":0}]
[{"$f":"ROW()","v":4053},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$759","v":0}]
[{"$f":"ROW()","v":4056},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":"AF$762","v":0}]
[{"$f":"ROW()","v":4060},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$766","v":0}]
[{"$f":"ROW()","v":4063},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,{"$f":"AF3968+AF3987+AF4006+AF4025 + AF4044","v":2.8452376670215336},2.7029757836704569,2.5607139003193802,2.4184520169683035]
[{"$f":"ROW()","v":4065},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,0,0,0,0]
[{"$f":"ROW()","v":4068},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76909075544027505,0.74986348655426815,0.73063621766826126,0.71140894878225436]
[{"$f":"ROW()","v":4071},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,29.33326325256764,27.377712369063129,25.422161485558618,23.466610602054111]
[{"$f":"ROW()","v":4075},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":4078},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":4083},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$58","v":20},{"$f":"(AH4083-AH$9)*(AH4083>AI$9)","v":19}]
[{"$f":"ROW()","v":4086},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,{"$f":"Input!$AD$61","v":20},19]
[{"$f":"ROW()","v":4089},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,{"$f":"Input!$AD$64","v":40},39]
[{"$f":"ROW()","v":4091},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,{"$f":"Input!$AD$66","v":15},14]
[{"$f":"ROW()","v":4094},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,{"$f":"Input!$AD$69","v":5},4]
[{"$f":"ROW()","v":4097},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$72","v":4},3]
["Opening Asset Value"]
[{"$f":"ROW()","v":4104},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"AH4199","v":0}]
[{"$f":"ROW()","v":4108},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.9326120394305621E-2,6.7592967384447977E-2]
[{"$f":"ROW()","v":4112},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9317416831498986,1.7385675148349087]
[{"$f":"ROW()","v":4115},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,{"$f":"AF4210","v":0},1.4943399244408755,1.344905931996788]
[{"$f":"ROW()","v":4116},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,0,0,0]
[{"$f":"ROW()","v":4121},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$693","v":4.3671136970164994}]
[{"$f":"ROW()","v":4123},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$695","v":0}]
[{"$f":"ROW()","v":4127},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$699","v":6.9326120394305621E-2}]
[{"$f":"ROW()","v":4130},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$702","v":0.90437181041493342}]
[{"$f":"ROW()","v":4134},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$706","v":1.4943399244408755}]
[{"$f":"ROW()","v":4138},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,{"$f":"SUM(AG4121:AG4137)","v":83.273678958453402}]
[{"$f":"ROW()","v":4141},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$713","v":0}]
[{"$f":"ROW()","v":4142},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$714","v":0}]
[{"$f":"ROW()","v":4145},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$717","v":0}]
[{"$f":"ROW()","v":4151},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$723","v":0}]
[{"$f":"ROW()","v":4153},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$725","v":0}]
[{"$f":"ROW()","v":4156},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$728","v":0}]
[{"$f":"ROW()","v":4160},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4164},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.4829975461615392E-2,-2.4829975461615392E-2]
[{"$f":"ROW()","v":4167},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,-2.132004068535208,-2.1320040685352084]
[{"$f":"ROW()","v":4168},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.0437181041493342E-2,-9.0437181041493342E-2]
[{"$f":"ROW()","v":4171},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,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4179},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$751","v":0}]
[{"$f":"ROW()","v":4182},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$754","v":0}]
[{"$f":"ROW()","v":4186},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$758","v":0}]
[{"$f":"ROW()","v":4189},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$761","v":0}]
[{"$f":"ROW()","v":4190},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$762","v":0}]
[{"$f":"ROW()","v":4194},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$766","v":0}]
[{"$f":"ROW()","v":4197},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,{"$f":"AG4102+AG4121+AG4140+AG4159 + AG4178","v":4.3671136970164994},4.1487580121656746,3.9304023273148498]
[{"$f":"ROW()","v":4201},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]
[{"$f":"ROW()","v":4203},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9326120394305621E-2,6.7592967384447977E-2,6.5859814374590334E-2]
[{"$f":"ROW()","v":4208},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,6.9547314002130145,5.5637851201704116,4.1728388401278087]
[{"$f":"ROW()","v":4212},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["2023 Capex Account [m$ nominal] - Reducing balance method except for Buildings"]
["Life"]
[{"$f":"ROW()","v":4220},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$61","v":20}]
[{"$f":"ROW()","v":4223},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,{"$f":"Input!$AD$64","v":40}]
[{"$f":"ROW()","v":4227},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,{"$f":"Input!$AD$68","v":10}]
[{"$f":"ROW()","v":4229},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,{"$f":"Input!$AD$70","v":5}]
[{"$f":"ROW()","v":4233},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,{"$f":"Input!$AD$74","v":5}]
[{"$f":"ROW()","v":4234}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4236},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4331","v":0},{"$f":"AH4331","v":2.7397493527137913}]
[{"$f":"ROW()","v":4237},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AH4332","v":0}]
[{"$f":"ROW()","v":4238},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AH4333","v":0}]
[{"$f":"ROW()","v":4239},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,0,35.615326074166099]
[{"$f":"ROW()","v":4240},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4241},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,0,0.73062261146509966]
[{"$f":"ROW()","v":4242},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.1611233538537392E-2]
[{"$f":"ROW()","v":4243},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.107747089587811]
[{"$f":"ROW()","v":4244},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,33.297358981356879]
[{"$f":"ROW()","v":4245},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,0,0.91659382128803601]
[{"$f":"ROW()","v":4246},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.1038053872850146]
[{"$f":"ROW()","v":4247},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,{"$f":"AH4342","v":5.2554485115143557}]
[{"$f":"ROW()","v":4248},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,{"$f":"AG4343","v":0},{"$f":"AH4343","v":0}]
[{"$f":"ROW()","v":4249},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG4344","v":0},1.4957148054924034]
[{"$f":"ROW()","v":4250},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4251},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,0,0]
[{"$f":"ROW()","v":4252},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4253},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,{"$f":"SUM(AH4236:AH4252)","v":0},{"$f":"SUM(AI4236:AI4252)","v":83.333977868408027}]
["Capex"]
[{"$f":"ROW()","v":4255},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$693","v":2.7397493527137913}]
[{"$f":"ROW()","v":4256},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$694","v":0}]
[{"$f":"ROW()","v":4257},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$695","v":0}]
[{"$f":"ROW()","v":4258},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$696","v":35.615326074166099}]
[{"$f":"ROW()","v":4259},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$697","v":0}]
[{"$f":"ROW()","v":4260},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$698","v":0.73062261146509966}]
[{"$f":"ROW()","v":4261},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$699","v":7.1611233538537392E-2}]
[{"$f":"ROW()","v":4262},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$700","v":0.107747089587811}]
[{"$f":"ROW()","v":4263},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$701","v":33.297358981356879}]
[{"$f":"ROW()","v":4264},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$702","v":0.91659382128803601}]
[{"$f":"ROW()","v":4265},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$703","v":3.1038053872850146}]
[{"$f":"ROW()","v":4266},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$704","v":5.2554485115143557}]
[{"$f":"ROW()","v":4267},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$705","v":0}]
[{"$f":"ROW()","v":4268},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$706","v":1.4957148054924034}]
[{"$f":"ROW()","v":4269},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$707","v":0}]
[{"$f":"ROW()","v":4270},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$708","v":0}]
[{"$f":"ROW()","v":4271},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$709","v":0}]
[{"$f":"ROW()","v":4272},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,{"$f":"SUM(AH4255:AH4271)","v":83.333977868408027}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4274},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$712","v":0}]
[{"$f":"ROW()","v":4275},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$713","v":0}]
[{"$f":"ROW()","v":4276},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$714","v":0}]
[{"$f":"ROW()","v":4277},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$715","v":0}]
[{"$f":"ROW()","v":4278},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$716","v":0}]
[{"$f":"ROW()","v":4279},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$717","v":0}]
[{"$f":"ROW()","v":4280},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$718","v":0}]
[{"$f":"ROW()","v":4281},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$719","v":0}]
[{"$f":"ROW()","v":4282},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$720","v":0}]
[{"$f":"ROW()","v":4283},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$721","v":0}]
[{"$f":"ROW()","v":4284},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$722","v":0}]
[{"$f":"ROW()","v":4285},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$723","v":0}]
[{"$f":"ROW()","v":4286},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$724","v":0}]
[{"$f":"ROW()","v":4287},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$725","v":0}]
[{"$f":"ROW()","v":4288},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$726","v":0}]
[{"$f":"ROW()","v":4289},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$727","v":0}]
[{"$f":"ROW()","v":4290},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$728","v":0}]
[{"$f":"ROW()","v":4291},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4274:T4290)","v":0},{"$f":"SUM(U4274:U4290)","v":0},{"$f":"SUM(V4274:V4290)","v":0},{"$f":"SUM(W4274:W4290)","v":0},{"$f":"SUM(X4274:X4290)","v":0},{"$f":"SUM(Y4274:Y4290)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":4293},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI4236<0,AI4236,IF($D4293=\"Land\",0,IF(AI4217<1,AI4236,MAX(MIN(IF(AI4217>0,(AI4236/AI4217)*AI$9,0),AI4236*AI$9),0))))","v":-0.13698746763568956}]
[{"$f":"ROW()","v":4294},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]
[{"$f":"ROW()","v":4295},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4296},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,-1.780766303708305]
[{"$f":"ROW()","v":4297},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4298},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,-1.826556528662749E-2]
[{"$f":"ROW()","v":4299},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7902808384634347E-3]
[{"$f":"ROW()","v":4300},null,null,"Buildings (straight line 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,-2.6936772396952751E-3]
[{"$f":"ROW()","v":4301},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.2198239320904585]
[{"$f":"ROW()","v":4302},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,-9.1659382128803604E-2]
[{"$f":"ROW()","v":4303},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.31038053872850146]
[{"$f":"ROW()","v":4304},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,-1.0510897023028711]
[{"$f":"ROW()","v":4305},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4306},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,-0.14957148054924035]
[{"$f":"ROW()","v":4307},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4308},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]
[{"$f":"ROW()","v":4309},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4310},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,{"$f":"SUM(AI4293:AI4309)","v":-5.7630283305086554}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4312},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$750","v":0}]
[{"$f":"ROW()","v":4313},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$751","v":0}]
[{"$f":"ROW()","v":4314},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$752","v":0}]
[{"$f":"ROW()","v":4315},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$753","v":0}]
[{"$f":"ROW()","v":4316},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$754","v":0}]
[{"$f":"ROW()","v":4317},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$755","v":0}]
[{"$f":"ROW()","v":4318},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$756","v":0}]
[{"$f":"ROW()","v":4319},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$757","v":0}]
[{"$f":"ROW()","v":4320},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$758","v":0}]
[{"$f":"ROW()","v":4321},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$759","v":0}]
[{"$f":"ROW()","v":4322},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$760","v":0}]
[{"$f":"ROW()","v":4323},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$761","v":0}]
[{"$f":"ROW()","v":4324},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$762","v":0}]
[{"$f":"ROW()","v":4325},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$763","v":0}]
[{"$f":"ROW()","v":4326},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$764","v":0}]
[{"$f":"ROW()","v":4327},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$765","v":0}]
[{"$f":"ROW()","v":4328},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$766","v":0}]
[{"$f":"ROW()","v":4329},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,{"$f":"SUM(AH4312:AH4328)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4331},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,{"$f":"AH4236+AH4255+AH4274+AH4293 + AH4312","v":2.7397493527137913},2.6027618850781016]
[{"$f":"ROW()","v":4332},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4333},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4334},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,35.615326074166099,33.834559770457794]
[{"$f":"ROW()","v":4335},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4336},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,0.73062261146509966,0.71235704617847218]
[{"$f":"ROW()","v":4337},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1611233538537392E-2,6.9820952700073963E-2]
[{"$f":"ROW()","v":4338},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.107747089587811,0.10505341234811573]
[{"$f":"ROW()","v":4339},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.297358981356879,31.07753504926642]
[{"$f":"ROW()","v":4340},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,0.91659382128803601,0.82493443915923237]
[{"$f":"ROW()","v":4341},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1038053872850146,2.793424848556513]
[{"$f":"ROW()","v":4342},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,5.2554485115143557,4.2043588092114845]
[{"$f":"ROW()","v":4343},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4344},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,1.4957148054924034,1.3461433249431631]
[{"$f":"ROW()","v":4345},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4346},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,0,0]
[{"$f":"ROW()","v":4347},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4348},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,{"$f":"SUM(AH4331:AH4347)","v":83.333977868408027},77.570949537899367]
["2024 Capex Account [m$ nominal] - Reducing balance method except for Buildings"]
["Life"]
[{"$f":"ROW()","v":4351},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4352},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4353},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4354},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4355},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4356},null,null,"Regulators"]
[{"$f":"ROW()","v":4357},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4358},null,null,"Buildings"]
[{"$f":"ROW()","v":4359},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4360},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4361},null,null,"Vehicle"]
[{"$f":"ROW()","v":4362},null,null,"Information Technology"]
[{"$f":"ROW()","v":4363},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":4364},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4365},null,null,"FRC"]
[{"$f":"ROW()","v":4366},null,null,"Land"]
[{"$f":"ROW()","v":4367},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4368}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4370},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4465","v":0}]
[{"$f":"ROW()","v":4371},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4466","v":0}]
[{"$f":"ROW()","v":4372},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4467","v":0}]
[{"$f":"ROW()","v":4373},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4374},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]
[{"$f":"ROW()","v":4375},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4376},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]
[{"$f":"ROW()","v":4377},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4378},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]
[{"$f":"ROW()","v":4379},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4380},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]
[{"$f":"ROW()","v":4381},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4476","v":0}]
[{"$f":"ROW()","v":4382},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4383},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]
[{"$f":"ROW()","v":4384},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4385},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]
[{"$f":"ROW()","v":4386},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4387},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,{"$f":"SUM(AI4370:AI4386)","v":0}]
["Capex"]
[{"$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$693","v":0.57621454625333124}]
[{"$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$694","v":0}]
[{"$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$695","v":0}]
[{"$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$696","v":36.558230672157073}]
[{"$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$697","v":0}]
[{"$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$698","v":0.40301336495669982}]
[{"$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$699","v":7.2927851462253737E-2}]
[{"$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$700","v":0.10927416506497115}]
[{"$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$701","v":34.217891153621409}]
[{"$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$702","v":0.92704299085071973}]
[{"$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$703","v":3.2870985273210689}]
[{"$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$704","v":8.0314902736558302}]
[{"$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$705","v":0}]
[{"$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$706","v":1.5813369515113207}]
[{"$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$707","v":0}]
[{"$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$708","v":0}]
[{"$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$709","v":0}]
[{"$f":"ROW()","v":4406},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,{"$f":"SUM(AI4389:AI4405)","v":85.764520496854686}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4408},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$712","v":0}]
[{"$f":"ROW()","v":4409},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$713","v":0}]
[{"$f":"ROW()","v":4410},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$714","v":0}]
[{"$f":"ROW()","v":4411},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$715","v":0}]
[{"$f":"ROW()","v":4412},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$716","v":0}]
[{"$f":"ROW()","v":4413},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$717","v":0}]
[{"$f":"ROW()","v":4414},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$718","v":0}]
[{"$f":"ROW()","v":4415},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$719","v":0}]
[{"$f":"ROW()","v":4416},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$720","v":0}]
[{"$f":"ROW()","v":4417},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$721","v":0}]
[{"$f":"ROW()","v":4418},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$722","v":0}]
[{"$f":"ROW()","v":4419},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$723","v":0}]
[{"$f":"ROW()","v":4420},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$724","v":0}]
[{"$f":"ROW()","v":4421},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$725","v":0}]
[{"$f":"ROW()","v":4422},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$726","v":0}]
[{"$f":"ROW()","v":4423},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$727","v":0}]
[{"$f":"ROW()","v":4424},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$728","v":0}]
[{"$f":"ROW()","v":4425},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4408:T4424)","v":0},{"$f":"SUM(U4408:U4424)","v":0},{"$f":"SUM(V4408:V4424)","v":0},{"$f":"SUM(W4408:W4424)","v":0},{"$f":"SUM(X4408:X4424)","v":0},{"$f":"SUM(Y4408:Y4424)","v":0},0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":4427},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4428},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4429},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4430},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4431},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4432},null,null,"Regulators"]
[{"$f":"ROW()","v":4433},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4434},null,null,"Buildings (straight line depreciation)"]
[{"$f":"ROW()","v":4435},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4436},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4437},null,null,"Vehicle"]
[{"$f":"ROW()","v":4438},null,null,"Information Technology"]
[{"$f":"ROW()","v":4439},null,null,"Miscellaneous IT equipment"]
[{"$f":"ROW()","v":4440},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4441},null,null,"FRC"]
[{"$f":"ROW()","v":4442},null,null,"Land"]
[{"$f":"ROW()","v":4443},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4444},null,null,"Total"]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4446},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$750","v":0}]
[{"$f":"ROW()","v":4447},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$751","v":0}]
[{"$f":"ROW()","v":4448},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$752","v":0}]
[{"$f":"ROW()","v":4449},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$753","v":0}]
[{"$f":"ROW()","v":4450},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$754","v":0}]
[{"$f":"ROW()","v":4451},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$755","v":0}]
[{"$f":"ROW()","v":4452},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$756","v":0}]
[{"$f":"ROW()","v":4453},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$757","v":0}]
[{"$f":"ROW()","v":4454},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$758","v":0}]
[{"$f":"ROW()","v":4455},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$759","v":0}]
[{"$f":"ROW()","v":4456},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$760","v":0}]
[{"$f":"ROW()","v":4457},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$761","v":0}]
[{"$f":"ROW()","v":4458},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$762","v":0}]
[{"$f":"ROW()","v":4459},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$763","v":0}]
[{"$f":"ROW()","v":4460},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$764","v":0}]
[{"$f":"ROW()","v":4461},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$765","v":0}]
[{"$f":"ROW()","v":4462},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$766","v":0}]
[{"$f":"ROW()","v":4463},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,{"$f":"SUM(AI4446:AI4462)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4465},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,{"$f":"AI4370+AI4389+AI4408+AI4427 + AI4446","v":0.57621454625333124}]
[{"$f":"ROW()","v":4466},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]
[{"$f":"ROW()","v":4467},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4468},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,36.558230672157073]
[{"$f":"ROW()","v":4469},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4470},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,0.40301336495669982]
[{"$f":"ROW()","v":4471},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2927851462253737E-2]
[{"$f":"ROW()","v":4472},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,0.10927416506497115]
[{"$f":"ROW()","v":4473},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.217891153621409]
[{"$f":"ROW()","v":4474},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,0.92704299085071973]
[{"$f":"ROW()","v":4475},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2870985273210689]
[{"$f":"ROW()","v":4476},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,8.0314902736558302]
[{"$f":"ROW()","v":4477},null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4478},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,1.5813369515113207]
[{"$f":"ROW()","v":4479},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4480},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]
[{"$f":"ROW()","v":4481},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4482},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(AI4465:AI4481)","v":85.764520496854686}]

{"sheet":"SolverSheet","index":12,"n_rows":68,"n_cols":25,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
["Solver sheet for solving multiple variables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c"]
[]
["Year ending",null,null,null,null,null,null,null,2020,{"$f":"I3+1","v":2021},{"$f":"J3+1","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"]
["Trailing Average DRP"]
[]
["Trailing Average DRP",null,null,null,null,null,null,null,{"$f":"IF(Input!AE12=\"\",\"\",Input!AE13)","v":2.273E-2},{"$f":"IF(Input!AF12=\"\",\"\",Input!AF13)","v":""},{"$f":"IF(Input!AG12=\"\",\"\",Input!AG13)","v":""},{"$f":"IF(Input!AH12=\"\",\"\",Input!AH13)","v":""},{"$f":"IF(Input!AI12=\"\",\"\",Input!AI13)","v":""}]
[]
["Conditions and inputs"]
[]
[1,"Make sure that PV of CoS = PV of Total Revenue",null,null,null,null,null,null,{"$f":"Main!V22","v":"X-Factor_2020"},{"$f":"Main!W22","v":"X-Factor_2021"},{"$f":"Main!X22","v":"X-Factor_2022"},{"$f":"Main!Y22","v":"X-Factor_2023"},{"$f":"Main!Z22","v":"X-Factor_2024"}]
["1a","X-Factor A1-B2 (derived after Annual Trailing Average DRP), Real",null,null,"Solver Input 1a:",null,null,null,1.4999999999999999E-2,1.4046716810271228E-2,0,0,0,null,"(Note: only the X-Factor of variation year must be updated)"]
["1b","X-Factor B3 (for 2020 only), Real",null,null,"Solver Input 1b:",null,null,null,null,{"$f":"J12","v":1.4046716810271228E-2},{"$f":"K12","v":0},0,0]
[]
["1c","Reference tariff B3 (Volume > 9.855 GJ) Fixed Increment",null,null,"Solver Input 1c:",{"$f":"ROUND(I15,Price_path_AA5!$C$7)","v":1.49},null,null,1.49]
[null,"Average B3 increase in 2020",null,null,null,{"$f":"Price_path_AA5!N153","v":0}]
[null,null,null,null,null,"Total PV",null,null,null,null,null,null,"2024 PV"]
[null,"Cost of Service",null,null,null,{"$f":"Price_path_AA5!D28","v":742.11663344974068},null,null,null,null,null,null,{"$f":"CoS!AK72","v":171.56586861884333}]
[null,"Total Revenue",null,null,null,{"$f":"Price_path_AA5!D29","v":742.11663344967371},null,null,null,null,null,null,{"$f":"CoS!AK73","v":166.72672490343808}]
[null,"Solver Target (0)",null,null,null,{"$f":"F19-F18","v":-6.6961547418031842E-11},null,null,null,null,null,{"$f":"\"Solver Target (<=\"&TEXT(M30,\"0%\")&\") [for 2020 only] \"","v":"Solver Target (<=3%) [for 2020 only] "},{"$f":"(M19-M18)/M18","v":-2.8205748348210515E-2}]
[null,"Solver Target (0) absolute value",null,null,null,{"$f":"ABS(F20)","v":6.6961547418031842E-11},null,null,null,null,null,"Solver Target 3:",{"$f":"IF(ABS(M20)<=$M$30,\"OK\",\"Error\")","v":"OK"}]
[null,"Delta (should be OK)",null,null,"Solver Target 1:",{"$f":"IF(ABS(Delta)<=0.00001,\"OK\",\"Error\")","v":"OK"}]
[]
["1d","Meeting % PV of B3 Revenue Target"]
[null,"% PV B3 Revenue",null,null,null,{"$f":"Price_path_AA5!D10","v":0.81040570585643712}]
[null,"% PV B3 Revenue Target (as per ATCO)",null,null,null,0.81,null,"A1 to B2 Min=",0]
[null,"Solver Target (0) [for 2020 only]",null,null,null,{"$f":"ROUND(F25-F26,3)","v":0},null,"B3 Max=",0.2]
[null,"Delta (should be OK)",null,null,"Solver Target 1d:",{"$f":"IF(F27>=0,\"OK\",\"Error\")","v":"OK"}]
[null,null,null,null,null,null,null,null,{"$f":"\"Min \"&J$11&\"=\"","v":"Min X-Factor_2021="},0,null,"Min 2024 Cos Rev err =",{"$f":"-M30","v":-0.03}]
[null,null,null,null,null,null,null,null,{"$f":"\"Max \"&J$11&\"=\"","v":"Max X-Factor_2021="},{"$f":"J29+5%","v":0.05},null,"Max 2024 Cos Rev err =",0.03]
[]
[{"$f":"A11+1","v":2},"Compute the Cost of Raising Equity"]
[null,"Equity Raising Costs (manual entry)",null,null,"Solver Input 2:",null,null,null,0,0,0,0,0]
[null,"External Equity Raising Costs",null,null,null,null,null,null,{"$f":"Tax_CoRE!AE116","v":-8.7914942218287204E-2},{"$f":"Tax_CoRE!AF116","v":-0.17829388527460949},{"$f":"Tax_CoRE!AG116","v":-0.22232038016033065},{"$f":"Tax_CoRE!AH116","v":-0.27046858248117772},{"$f":"Tax_CoRE!AI116","v":-0.28678441633211005}]
[null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,{"$f":"Tax_CoRE!AE119","v":0},{"$f":"Tax_CoRE!AF119","v":0},{"$f":"Tax_CoRE!AG119","v":0},{"$f":"Tax_CoRE!AH119","v":0},{"$f":"Tax_CoRE!AI119","v":0}]
[null,"Solver Target (0)",null,null,"Solver Target 2:",{"$f":"IF(AND(ABS(I36)<=0.000001,ABS(J36)<=0.000001,ABS(K36)<=0.000001,ABS(L36)<=0.000001,ABS(M36)<=0.000001),\"OK\",\"Error\")","v":"OK"},null,null,{"$f":"I33-I35","v":0},{"$f":"J33-J35","v":0},0,0,0]
[null,"Solver Target (Equity Raising Cost Minimised)",null,null,null,{"$f":"SUM(I33:M33)","v":0}]
[]
[3,"Break Circular Reference in Working Capital in year 2020"]
[null,"Opening Value",null,null,"Solver Input 3:",null,null,null,18.235136778675965]
[null,"Opening Value (Target value)",null,null,null,null,null,null,{"$f":"Working_Capital!AE27","v":18.235136778675969}]
[null,"Solver Target (0)",null,null,"Solver Target 3:",{"$f":"IF(ROUND(I42,5)=0,\"OK\",\"Error\")","v":"OK"},null,null,{"$f":"I40-I41","v":0}]
[]
[]
[]
["Solver Settings"]
[]
[null,"Tariff Recalculation",{"$f":"Recalc_From_Year","v":2020},{"$f":"Recalc_End_Year","v":2024}]
[null,"When the Trailing Average DRP is entered in the Input sheet this model will",null,null,null,null,null,null,"Solver_Setting_2020","Solver_Setting_2021","Solver_Setting_2022","Solver_Setting_2023","Solver_Setting_2024"]
[null,"automatically identify the years to compute.",null,null,null,null,null,null,{"$f":"IF($C48=I$3,\"Load this column\",\"\")","v":"Load this column"},{"$f":"IF($C48=J$3,\"Load this column\",\"\")","v":""},{"$f":"IF($C48=K$3,\"Load this column\",\"\")","v":""},{"$f":"IF($C48=L$3,\"Load this column\",\"\")","v":""},{"$f":"IF($C48=M$3,\"Load this column\",\"\")","v":""}]
[null,"The macro will also select the right settings for solver to compute.",null,null,null,null,null,null,"Solve for 2020-2024","Solve for 2021-2024","Solve for 2022-2024","Solve for 2023-2024","Solve for 2024-2024"]
[null,null,null,null,null,null,null,null,{"$f":"MIN($F$16)","v":0},{"$f":"MIN($F$37)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"COUNT($I$33:$M$33,$I$40,$I$12,$I$15,$J$12)","v":9},{"$f":"COUNT($J$12:$M$12,$J$33:$M$33)","v":8},{"$f":"COUNT($K$12:$M$12,$K$33:$M$33)","v":6},{"$f":"COUNT($L$12:$M$12,$L$33:$M$33)","v":4},{"$f":"COUNT($M$12,$M$33)","v":2}]
[null,null,null,null,null,null,null,null,{"$f":"Solver_Input_1_2020=0","v":true},{"$f":"$I$36:$M$36=0","v":true},{"$f":"Solver_Input_1_2023=0","v":true},{"$f":"$F$20=0","v":false},{"$f":"$F$20=0","v":false}]
[null,null,null,null,null,null,null,null,{"$f":"Solver_Input_2_2020=0","v":true},{"$f":"$M$20>=$M$29","v":true},{"$f":"$I$36:$M$36=0","v":true},{"$f":"$I$36:$M$36=0","v":true},{"$f":"$I$36:$M$36=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$M$20>=$M$29","v":true},{"$f":"$M$20<=$M$30","v":true},{"$f":"$F$20=0","v":false},{"$f":"$I$33:$M$33>=0","v":true},true]
[null,null,null,null,null,null,null,null,{"$f":"$I$15<=$F$15","v":true},{"$f":"Solver_Input_1_2020=0","v":true},{"$f":"Solver_Input_2_2022>=0","v":true},{"$f":"$M$12:$M$12=0","v":true},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,2,1,0.0001,FALSE}","v":32767}]
[null,null,null,null,null,null,null,null,{"$f":"$I$36:$M$36>=0","v":true},{"$f":"$F$20=0","v":false},{"$f":"$M$20>=$M$29","v":true},{"$f":"$M$20>=$M$29","v":true},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"$J$12<=$J$30","v":true},{"$f":"Solver_Input_2_2021>=0","v":true},{"$f":"$M$20<=$M$30","v":true},{"$f":"$M$20<=$M$30","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$M$20<=$M$30","v":true},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,2,1,0.0001,FALSE}","v":32767}]
[null,null,null,null,null,null,null,null,{"$f":"$J$12>=$J$29","v":true},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"$I$15>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$I$42=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$F$27=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$F$20=0","v":false}]
[null,null,null,null,null,null,null,null,{"$f":"$I$12>=$I$26","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"{32767,500,0.00000001,0.01,FALSE,FALSE,TRUE,1,2,1,0.0001,FALSE}","v":32767}]
[null,null,null,null,null,null,null,null,{"$f":"{0,500,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0}]

{"sheet":"TariffVariation","index":13,"n_rows":187,"n_cols":11,"rows_kept":187,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Final Decision, November 2019"}]
[{"$f":"\"Tariff Variation Checks for \"","v":"Tariff Variation Checks for "},null,null,{"$f":"Input!$F$11","v":2020}]
["Decimal places for A1 (Usage 1 and 2) tariff",null,null,5]
["Decimal places for all other tariff",null,null,2]
["Regulatory Period",null,null,{"$f":"Input!AB5","v":4},{"$f":"Input!AC5","v":4},{"$f":"Input!AD5","v":4},{"$f":"Input!AE5","v":5},{"$f":"Input!AF5","v":5},{"$f":"Input!AG5","v":5},{"$f":"Input!AH5","v":5},{"$f":"Input!AI5","v":5}]
["Year ending",null,null,{"$f":"Input!AB6","v":2017},{"$f":"Input!AC6","v":2018},{"$f":"Input!AD6","v":2019},{"$f":"Input!AE6","v":2020},{"$f":"Input!AF6","v":2021},{"$f":"Input!AG6","v":2022},{"$f":"Input!AH6","v":2023},{"$f":"Input!AI6","v":2024}]
["Financial Parameters"]
[null,null,null,null,null,null,{"$f":"IF(AND(G9<>\"Actual\",G6<$D$2),\"Need \"&G$6&\" actual Sep CPI\",\"\")","v":""},{"$f":"IF(AND(H9<>\"Actual\",H6<$D$2),\"Need \"&H$6&\" actual Sep CPI\",\"\")","v":""},"","",""]
[null,null,null,{"$f":"IF(OR(Input!AB27=\"\",_xlfn.ISFORMULA(Input!AB$27)),\"Forecast\",\"Actual\")","v":"Actual"},{"$f":"IF(OR(Input!AC27=\"\",_xlfn.ISFORMULA(Input!AC$27)),\"Forecast\",\"Actual\")","v":"Actual"},"Actual",{"$f":"IF(OR(Input!AE27=\"\",_xlfn.ISFORMULA(Input!AE$27)),\"Forecast\",\"Actual\")","v":"Forecast"},{"$f":"IF(OR(Input!AF27=\"\",_xlfn.ISFORMULA(Input!AF$27)),\"Forecast\",\"Actual\")","v":"Forecast"},{"$f":"IF(OR(Input!AG27=\"\",_xlfn.ISFORMULA(Input!AG$27)),\"Forecast\",\"Actual\")","v":"Forecast"},{"$f":"IF(OR(Input!AH27=\"\",_xlfn.ISFORMULA(Input!AH$27)),\"Forecast\",\"Actual\")","v":"Forecast"},{"$f":"IF(OR(Input!AI27=\"\",_xlfn.ISFORMULA(Input!AI$27)),\"Forecast\",\"Actual\")","v":"Forecast"}]
[null,"CPI All Groups, 8 Capital Cities - published after Mar-2014"]
[null,"September Quarter",null,{"$f":"Input!AB27","v":111.4},{"$f":"Input!AC27","v":113.5},115.4,{"$f":"IF(Input!AF$27=\"\",F11*(1+G$12),Input!AE27)","v":116.71556000000001},{"$f":"IF(Input!AG$27=\"\",G11*(1+H$12),Input!AF27)","v":118.04611738400001},{"$f":"IF(Input!AH$27=\"\",H11*(1+I$12),Input!AG27)","v":119.39184312217762},{"$f":"IF(Input!AI$27=\"\",I11*(1+J$12),Input!AH27)","v":120.75291013377046},{"$f":"IF(Input!AJ$27=\"\",J11*(1+K$12),Input!AI27)","v":122.12949330929546}]
[null,"Inflation",null,null,{"$f":"IF(Input!AD$27=\"\",Input!AC35,E11/D11-1)","v":1.8850987432674993E-2},{"$f":"IF(Input!AE$27=\"\",Input!AD35,F11/E11-1)","v":1.187811098159508E-2},{"$f":"IF(Input!AF$27=\"\",Input!AE35,G11/F11-1)","v":1.14E-2},{"$f":"IF(Input!AG$27=\"\",Input!AF35,H11/G11-1)","v":1.14E-2},{"$f":"IF(Input!AH$27=\"\",Input!AG35,I11/H11-1)","v":1.14E-2},{"$f":"IF(Input!AI$27=\"\",Input!AH35,J11/I11-1)","v":1.14E-2},{"$f":"IF(Input!AJ$27=\"\",Input!AI35,K11/J11-1)","v":1.14E-2}]
[]
[null,{"$f":"\"Inflation Factor (convert \" &Input!G43& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2019 $ to nominal $)"},null,{"$f":"D$11/$F$11","v":0.96533795493934138},0.98353552859618709,1,1.0114000000000001,1.0229299600000001,1.0345913615440001,1.0463857030656019,1.0583145000805498]
[null,null,null,null,null,null,null,{"$f":"Price_path_AA5!H6","v":"X_Factor_2021"},{"$f":"Price_path_AA5!I6","v":"X_Factor_2022"},{"$f":"Price_path_AA5!J6","v":"X_Factor_2023"},{"$f":"Price_path_AA5!K6","v":"X_Factor_2024"}]
[null,"X-Factor (Real)",null,null,null,null,null,{"$f":"X_Factor_2021","v":1.4046716810271228E-2},{"$f":"X_Factor_2022","v":0},{"$f":"X_Factor_2023","v":0},{"$f":"X_Factor_2024","v":0}]
[]
[]
["Customer Connections and Volume (excluding prudent discount) - Model"]
[null,null,null,null,null,{"$f":"F$6","v":2019},{"$f":"G$6","v":2020},2021,2022,2023,2024]
[null,"A1",null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"Customers",null,null,null,{"$f":"Load_Tariffs!AH87","v":73},{"$f":"Load_Tariffs!AI87","v":73},{"$f":"Load_Tariffs!AJ87","v":73},{"$f":"Load_Tariffs!AK87","v":72.5},{"$f":"Load_Tariffs!AL87","v":72},{"$f":"Load_Tariffs!AM87","v":72}]
[null,"Demand 1 (<=10km) [GJ km]",null,null,null,{"$f":"Load_Tariffs!AH88","v":16451.639603999996},{"$f":"Load_Tariffs!AI88","v":17062.426604},{"$f":"Load_Tariffs!AJ88","v":17077.613603999998},{"$f":"Load_Tariffs!AK88","v":15164.613604},{"$f":"Load_Tariffs!AL88","v":13454.813603999999},{"$f":"Load_Tariffs!AM88","v":13474.813604000001}]
[null,"Demand 2 (>10km) [GJ km]",null,null,null,{"$f":"Load_Tariffs!AH89","v":6375.0820000000003},{"$f":"Load_Tariffs!AI89","v":6557.3220000000001},{"$f":"Load_Tariffs!AJ89","v":6562.5219999999999},{"$f":"Load_Tariffs!AK89","v":6562.5219999999999},{"$f":"Load_Tariffs!AL89","v":6159.4219999999996},{"$f":"Load_Tariffs!AM89","v":6164.6220000000012}]
[null,"Usage 1 (<=10km) [TJ km]",null,null,null,{"$f":"Load_Tariffs!AH90","v":39983.589653746334},{"$f":"Load_Tariffs!AI90","v":41246.940145457178},{"$f":"Load_Tariffs!AJ90","v":44810.783256603165},{"$f":"Load_Tariffs!AK90","v":42975.206013852068},{"$f":"Load_Tariffs!AL90","v":41945.493329600118},{"$f":"Load_Tariffs!AM90","v":41647.880546085602}]
[null,"Usage 2 (>10km) [TJ km]",null,null,null,{"$f":"Load_Tariffs!AH91","v":23537.282940744692},{"$f":"Load_Tariffs!AI91","v":23927.096016176049},{"$f":"Load_Tariffs!AJ91","v":24860.079072568198},{"$f":"Load_Tariffs!AK91","v":24541.188810266609},{"$f":"Load_Tariffs!AL91","v":23972.871123802179},{"$f":"Load_Tariffs!AM91","v":23586.196702024103}]
[null,"A2"]
[null,"Customers",null,null,null,{"$f":"Load_Tariffs!AH97","v":105},{"$f":"Load_Tariffs!AI97","v":105.5},{"$f":"Load_Tariffs!AJ97","v":106},{"$f":"Load_Tariffs!AK97","v":106.5},{"$f":"Load_Tariffs!AL97","v":107},{"$f":"Load_Tariffs!AM97","v":107.5}]
[null,"GJ Band 1* (Q<=10TJ/year)",null,null,null,{"$f":"Load_Tariffs!AH101","v":792767.71975641407},{"$f":"Load_Tariffs!AI101","v":784982.57894543186},{"$f":"Load_Tariffs!AJ101","v":777323.29975606222},{"$f":"Load_Tariffs!AK101","v":769787.79174152191},{"$f":"Load_Tariffs!AL101","v":762373.99813742808},{"$f":"Load_Tariffs!AM101","v":755079.89540877275}]
[null,"GJ Band 2* (Q>10TJ/year)",null,null,null,{"$f":"Load_Tariffs!AH102","v":1044266.0109628075},{"$f":"Load_Tariffs!AI102","v":1034011.1056016686},{"$f":"Load_Tariffs!AJ102","v":1023921.9903077317},{"$f":"Load_Tariffs!AK102","v":1013995.9114591382},{"$f":"Load_Tariffs!AL102","v":1004230.1598018589},{"$f":"Load_Tariffs!AM102","v":994622.06985295622}]
[null,"B1"]
[null,"Customers",null,null,null,{"$f":"Load_Tariffs!AH108","v":1728.4094257690999},{"$f":"Load_Tariffs!AI108","v":1780.0067321768149},{"$f":"Load_Tariffs!AJ108","v":1834.1935749561615},{"$f":"Load_Tariffs!AK108","v":1888.4899681018462},{"$f":"Load_Tariffs!AL108","v":1943.3922530419013},{"$f":"Load_Tariffs!AM108","v":1998.9186065301583}]
[null,"GJ Band 1 (Q<=5TJ/year), ",null,null,null,{"$f":"Load_Tariffs!AH109","v":1811006.6918624679},{"$f":"Load_Tariffs!AI109","v":1862188.3247839215},{"$f":"Load_Tariffs!AJ109","v":1907538.1979849688},{"$f":"Load_Tariffs!AK109","v":1947553.3943352646},{"$f":"Load_Tariffs!AL109","v":1979324.7752742814},{"$f":"Load_Tariffs!AM109","v":2000485.2544565392}]
[null,"GJ Band 2* (Q>5TJ/year)",null,null,null,{"$f":"Load_Tariffs!AH111","v":251428.66754543243},{"$f":"Load_Tariffs!AI111","v":249399.2755980058},{"$f":"Load_Tariffs!AJ111","v":242855.09330976917},{"$f":"Load_Tariffs!AK111","v":243066.87698349994},{"$f":"Load_Tariffs!AL111","v":245335.29581142246},{"$f":"Load_Tariffs!AM111","v":246678.73963939547}]
[null,"B2"]
[null,"Modelled B2 Customers",null,null,null,{"$f":"Load_Tariffs!AH117","v":11957.438694812072},{"$f":"Load_Tariffs!AI117","v":12238.842887372295},{"$f":"Load_Tariffs!AJ117","v":12519.274288855257},{"$f":"Load_Tariffs!AK117","v":12795.993485103061},{"$f":"Load_Tariffs!AL117","v":13095.754268904439},{"$f":"Load_Tariffs!AM117","v":13402.121076219861}]
[null,"GJ Band 1 (Q<=100GJ/year)",null,null,null,{"$f":"Load_Tariffs!AH125","v":493541.69914438186},{"$f":"Load_Tariffs!AI125","v":510865.28466553125},{"$f":"Load_Tariffs!AJ125","v":524544.53022550594},{"$f":"Load_Tariffs!AK125","v":540009.94689973665},{"$f":"Load_Tariffs!AL125","v":554013.67502281943},{"$f":"Load_Tariffs!AM125","v":562698.12344697583}]
[null,"GJ Band 2 (Q>100GJ/year)",null,null,null,{"$f":"Load_Tariffs!AH126","v":855993.44367193361},{"$f":"Load_Tariffs!AI126","v":862503.43659108959},{"$f":"Load_Tariffs!AJ126","v":862288.65732516779},{"$f":"Load_Tariffs!AK126","v":864328.0732420024},{"$f":"Load_Tariffs!AL126","v":864226.64055503882},{"$f":"Load_Tariffs!AM126","v":862514.30741627363}]
[null,"B3"]
[null,"Modelled B3 Customers (Average customer only)",null,null,null,{"$f":"Load_Tariffs!AH134","v":735064.52882424707},{"$f":"Load_Tariffs!AI134","v":740372.0810432923},{"$f":"Load_Tariffs!AJ134","v":747882.70058965217},{"$f":"Load_Tariffs!AK134","v":757221.47965276672},{"$f":"Load_Tariffs!AL134","v":769292.6773152228},{"$f":"Load_Tariffs!AM134","v":783000.34958474012}]
[null,"Usage 1* Q<=1.825 GJ/year, 2017 onwards [$]",null,null,null,{"$f":"Load_Tariffs!AH148","v":1246640.1467754566},{"$f":"Load_Tariffs!AI148","v":1274063.7936696613},{"$f":"Load_Tariffs!AJ148","v":1303296.0405876774},{"$f":"Load_Tariffs!AK148","v":1344062.4632591808},{"$f":"Load_Tariffs!AL148","v":1370890.5777010818},{"$f":"Load_Tariffs!AM148","v":1402201.0983367492}]
[null,"Usage 2* 1.825<Q<=9.855 GJ/year, 2017 onwards [$]",null,null,null,{"$f":"Load_Tariffs!AH149","v":4265567.5497754971},{"$f":"Load_Tariffs!AI149","v":4309376.9126323154},{"$f":"Load_Tariffs!AJ149","v":4341080.9258119166},{"$f":"Load_Tariffs!AK149","v":4387813.0163523927},{"$f":"Load_Tariffs!AL149","v":4401246.6909812577},{"$f":"Load_Tariffs!AM149","v":4430064.0208053747}]
[null,"Usage 3* Q>9.855 GJ/year, 2017 onwards [$]",null,null,null,{"$f":"Load_Tariffs!AH150","v":4477762.021653736},{"$f":"Load_Tariffs!AI150","v":4389877.3137130169},{"$f":"Load_Tariffs!AJ150","v":4281620.3573784549},{"$f":"Load_Tariffs!AK150","v":4146907.3286891854},{"$f":"Load_Tariffs!AL150","v":4048031.8586096293},{"$f":"Load_Tariffs!AM150","v":3966686.3982838807}]
[]
[{"$f":"\"Tariff -- Model's Calculation (Real at \" & TEXT(Input!G38,\"dd Mmm YYYY\") &\" $)\"","v":"Tariff -- Model's Calculation (Real at 31 Dec 2019 $)"}]
[]
[null,"A1"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"Price_path_AA5!G121","v":32931.519999999997},{"$f":"Price_path_AA5!H121","v":33394.099735571777},{"$f":"Price_path_AA5!I121","v":33863.177197691308},{"$f":"Price_path_AA5!J121","v":34338.843658083308},{"$f":"Price_path_AA5!K121","v":34821.191670540582}]
[null,"Demand 1 (<=10km) [GJ km]",null,null,null,null,{"$f":"Price_path_AA5!G123","v":138.80000000000001},{"$f":"Price_path_AA5!H123","v":140.74968429326566},{"$f":"Price_path_AA5!I123","v":142.72675524966823},{"$f":"Price_path_AA5!J123","v":144.73159756190921},{"$f":"Price_path_AA5!K123","v":146.76460132635947}]
[null,"Demand 2 (>10km) [GJ km]",null,null,null,null,{"$f":"Price_path_AA5!G124","v":73.06},{"$f":"Price_path_AA5!H124","v":74.086253130158411},{"$f":"Price_path_AA5!I124","v":75.126921747411814},{"$f":"Price_path_AA5!J124","v":76.182208342025106},{"$f":"Price_path_AA5!K124","v":77.252318248586604}]
[null,"Usage 1 (<=10km) [TJ km]",null,null,null,null,{"$f":"Price_path_AA5!G126","v":2.9360000000000001E-2},{"$f":"Price_path_AA5!H126","v":2.9772411605549561E-2},{"$f":"Price_path_AA5!I126","v":3.0190616240131547E-2},{"$f":"Price_path_AA5!J126","v":3.0614695276784246E-2},{"$f":"Price_path_AA5!K126","v":3.1044731231569981E-2}]
[null,"Usage 2 (>10km) [TJ km]",null,null,null,null,{"$f":"Price_path_AA5!G127","v":1.4800000000000001E-2},{"$f":"Price_path_AA5!H127","v":1.5007891408792013E-2},{"$f":"Price_path_AA5!I127","v":1.5218703009330616E-2},{"$f":"Price_path_AA5!J127","v":1.5432475820722305E-2},{"$f":"Price_path_AA5!K127","v":1.564925143825735E-2}]
[null,"A2"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"Price_path_AA5!G129","v":18221.28},{"$f":"Price_path_AA5!H129","v":18477.229160080657},{"$f":"Price_path_AA5!I129","v":18736.773565530795},{"$f":"Price_path_AA5!J129","v":18999.96371774398},{"$f":"Price_path_AA5!K129","v":19266.850827492555}]
[null,"GJ Band 1* (Q<=10TJ/year)",null,null,null,null,{"$f":"Price_path_AA5!G130","v":1.77},{"$f":"Price_path_AA5!H130","v":1.7948626887541799},{"$f":"Price_path_AA5!I130","v":1.8200746166564317},{"$f":"Price_path_AA5!J130","v":1.8456406893701673},{"$f":"Price_path_AA5!K130","v":1.8715658814672638}]
[null,"GJ Band 2* (Q>10TJ/year)",null,null,null,null,{"$f":"Price_path_AA5!G131","v":0.94},{"$f":"Price_path_AA5!H131","v":0.95320391380165481},{"$f":"Price_path_AA5!I131","v":0.9665932992412688},{"$f":"Price_path_AA5!J131","v":0.98017076158641658},{"$f":"Price_path_AA5!K131","v":0.99393894270012872}]
[null,"B1"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"Price_path_AA5!G133","v":921.16},{"$f":"Price_path_AA5!H133","v":934.09927365694932},{"$f":"Price_path_AA5!I133","v":947.22030162668841},{"$f":"Price_path_AA5!J133","v":960.52563696057814},{"$f":"Price_path_AA5!K133","v":974.01786857196873}]
[null,"GJ Band 1 (Q<=5TJ/year), ",null,null,null,null,{"$f":"Price_path_AA5!G134","v":3.5},{"$f":"Price_path_AA5!H134","v":3.549163508835949},{"$f":"Price_path_AA5!I134","v":3.599017603557916},{"$f":"Price_path_AA5!J134","v":3.6495719846302745},{"$f":"Price_path_AA5!K134","v":3.7008364887770751}]
[null,"GJ Band 2* (Q>5TJ/year)",null,null,null,null,{"$f":"Price_path_AA5!G135","v":3.01},{"$f":"Price_path_AA5!H135","v":3.0522806175989161},{"$f":"Price_path_AA5!I135","v":3.0951551390598078},{"$f":"Price_path_AA5!J135","v":3.1386319067820363},{"$f":"Price_path_AA5!K135","v":3.1827193803482849}]
[null,"B2"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"Price_path_AA5!G137","v":230.14},{"$f":"Price_path_AA5!H137","v":233.37271140671578},{"$f":"Price_path_AA5!I137","v":236.65083179509105},{"$f":"Price_path_AA5!J137","v":239.97499901223179},{"$f":"Price_path_AA5!K137","v":243.34585986490171}]
[null,"GJ Band 1 (Q<=100GJ/year)",null,null,null,null,{"$f":"Price_path_AA5!G138","v":5.86},{"$f":"Price_path_AA5!H138","v":5.9423137605081893},{"$f":"Price_path_AA5!I138","v":6.0257837590998253},{"$f":"Price_path_AA5!J138","v":6.110426237123832},{"$f":"Price_path_AA5!K138","v":6.1962576640667608}]
[null,"GJ Band 2 (Q>100GJ/year)",null,null,null,null,{"$f":"Price_path_AA5!G139","v":3.49},{"$f":"Price_path_AA5!H139","v":3.5390230416678463},{"$f":"Price_path_AA5!I139","v":3.5887346961191788},{"$f":"Price_path_AA5!J139","v":3.6391446361027593},{"$f":"Price_path_AA5!K139","v":3.6902626702377122}]
[null,"B3"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"Price_path_AA5!G141","v":116.84},{"$f":"Price_path_AA5!H141","v":116.84},{"$f":"Price_path_AA5!I141","v":116.84},{"$f":"Price_path_AA5!J141","v":116.84},{"$f":"Price_path_AA5!K141","v":116.84}]
[null,"Usage 1* Q<=1.825 GJ/year, 2017 onwards [$]",null,null,null,null,{"$f":"Price_path_AA5!G142","v":0},{"$f":"Price_path_AA5!H142","v":0},{"$f":"Price_path_AA5!I142","v":0},{"$f":"Price_path_AA5!J142","v":0},{"$f":"Price_path_AA5!K142","v":0}]
[null,"Usage 2* 1.825<Q<=9.855 GJ/year, 2017 onwards [$]",null,null,null,null,{"$f":"Price_path_AA5!G143","v":5.39},{"$f":"Price_path_AA5!H143","v":5.4657118036073609},{"$f":"Price_path_AA5!I143","v":5.5424871094791897},{"$f":"Price_path_AA5!J143","v":5.6203408563306221},{"$f":"Price_path_AA5!K143","v":5.6992881927166952}]
[null,"Usage 3* Q>9.855 GJ/year, 2017 onwards [$]",null,null,null,null,{"$f":"Price_path_AA5!G144","v":3.6},{"$f":"Price_path_AA5!H144","v":3.6505681805169763},{"$f":"Price_path_AA5!I144","v":3.701846677945285},{"$f":"Price_path_AA5!J144","v":3.7538454699054253},{"$f":"Price_path_AA5!K144","v":3.8065746741707058}]
[]
["Tariff -- ATCO's Proposal (Nominal $)"]
[null,null,null,null,null,null,{"$f":"\"P_\"&G$6","v":"P_2020"},"P_2021","P_2022","P_2023",{"$f":"\"P_\"&K$6","v":"P_2024"}]
[null,null,null,null,null,null,{"$f":"IF(G$6<=$D$2,\"Publish\",\"Forecast\")","v":"Publish"},"Forecast",{"$f":"IF(I$6<=$D$2,\"Publish\",\"Forecast\")","v":"Forecast"},{"$f":"IF(J$6<=$D$2,\"Publish\",\"Forecast\")","v":"Forecast"},"Forecast"]
[null,"A1"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"G135","v":33482.800000000003},{"$f":"IF(H$73<>\"Publish\",\"\",ROUND(H48*G$11/$F$11,$D$4))","v":""},"","",""]
[null,"Demand 1 (<=10km) [GJ km]",null,null,null,null,{"$f":"G136","v":141.12},"","","",""]
[null,"Demand 2 (>10km) [GJ km]",null,null,null,null,74.28,"","","",""]
[null,"Usage 1 (<=10km) [TJ km]",null,null,null,null,2.9850000000000002E-2,"","","",""]
[null,"Usage 2 (>10km) [TJ km]",null,null,null,null,1.5049999999999999E-2,"","","",""]
[null,"A2"]
[null,"Fixed [$/year]",null,null,null,null,18526.310000000001,{"$f":"IF(H$73<>\"Publish\",\"\",ROUND(H54*G$11/$F$11,$D$4))","v":""},"","",""]
[null,"GJ Band 1* (Q<=10TJ/year)",null,null,null,null,1.8,"","","",""]
[null,"GJ Band 2* (Q>10TJ/year)",null,null,null,null,0.96,"","","",""]
[null,"B1"]
[null,"Fixed [$/year]",null,null,null,null,936.58,{"$f":"IF(H$73<>\"Publish\",\"\",ROUND(H58*G$11/$F$11,$D$4))","v":""},"","",""]
[null,"GJ Band 1 (Q<=5TJ/year), ",null,null,null,null,3.56,"","","",""]
[null,"GJ Band 2* (Q>5TJ/year)",null,null,null,null,3.06,"","","",""]
[null,"B2"]
[null,"Fixed [$/year]",null,null,null,null,233.99,{"$f":"IF(H$73<>\"Publish\",\"\",ROUND(H62*G$11/$F$11,$D$4))","v":""},"","",""]
[null,"GJ Band 1 (Q<=100GJ/year)",null,null,null,null,5.96,"","","",""]
[null,"GJ Band 2 (Q>100GJ/year)",null,null,null,null,3.55,"","","",""]
[null,"B3"]
[null,"Fixed [$/year]",null,null,null,null,118.8,{"$f":"IF(H$73<>\"Publish\",\"\",ROUND(H66*G$11/$F$11,$D$4))","v":""},"","",""]
[null,"Usage 1* Q<=1.825 GJ/year, 2017 onwards [$]",null,null,null,null,0,"","","",""]
[null,"Usage 2* 1.825<Q<=9.855 GJ/year, 2017 onwards [$]",null,null,null,null,5.48,"","","",""]
[null,"Usage 3* Q>9.855 GJ/year, 2017 onwards [$]",null,null,null,null,3.66,"","","",""]
[]
["Customer Connections and Volume Sold (excluding prudent discount)"]
[null,null,null,null,null,{"$f":"\"Q_\"&F$6","v":"Q_2019"},"Q_2020","Q_2021","Q_2022","Q_2023",{"$f":"\"Q_\"&K$6","v":"Q_2024"}]
[null,null,null,null,null,{"$f":"IF(F$6<$D$2-1,\"Actual\",\"Forecast\")","v":"Forecast"},"Forecast",{"$f":"IF(H$6<$D$2-1,\"Actual\",\"Forecast\")","v":"Forecast"},{"$f":"IF(I$6<$D$2-1,\"Actual\",\"Forecast\")","v":"Forecast"},"Forecast","Forecast"]
[null,"A1"]
[null,"Customers",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F22)","v":""},{"$f":"IF(G$100<>\"Actual\",\"\",G22)","v":""},{"$f":"IF(H$100<>\"Actual\",\"\",H22)","v":""},{"$f":"IF(I$100<>\"Actual\",\"\",I22)","v":""},"",""]
[null,"Demand 1 (<=10km) [GJ km]",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F23)","v":""},{"$f":"IF(G$100<>\"Actual\",\"\",G23)","v":""},"","","",""]
[null,"Demand 2 (>10km) [GJ km]",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F24)","v":""},"","","","",""]
[null,"Usage 1 (<=10km) [TJ km]",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F25)","v":""},"","","","",""]
[null,"Usage 2 (>10km) [TJ km]",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F26)","v":""},"","","","",""]
[null,"A2"]
[null,"Customers",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F28)","v":""},{"$f":"IF(G$100<>\"Actual\",\"\",G28)","v":""},"","","",""]
[null,"GJ Band 1* (Q<=10TJ/year)",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F29)","v":""},"","","","",""]
[null,"GJ Band 2* (Q>10TJ/year)",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F30)","v":""},"","","","",""]
[null,"B1"]
[null,"Customers",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F32)","v":""},{"$f":"IF(G$100<>\"Actual\",\"\",G32)","v":""},"","","",""]
[null,"GJ Band 1 (Q<=5TJ/year), ",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F33)","v":""},"","","","",""]
[null,"GJ Band 2* (Q>5TJ/year)",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F34)","v":""},"","","","",""]
[null,"B2"]
[null,"Modelled B2 Customers",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F36)","v":""},{"$f":"IF(G$100<>\"Actual\",\"\",G36)","v":""},"","","",""]
[null,"GJ Band 1 (Q<=100GJ/year)",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F37)","v":""},"","","","",""]
[null,"GJ Band 2 (Q>100GJ/year)",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F38)","v":""},"","","","",""]
[null,"B3"]
[null,"Modelled B3 Customers (Average customer only)",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F40)","v":""},{"$f":"IF(G$100<>\"Actual\",\"\",G40)","v":""},"","","",""]
[null,"Usage 1* Q<=1.825 GJ/year, 2017 onwards [$]",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F41)","v":""},"","","","",""]
[null,"Usage 2* 1.825<Q<=9.855 GJ/year, 2017 onwards [$]",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F42)","v":""},"","","","",""]
[null,"Usage 3* Q>9.855 GJ/year, 2017 onwards [$]",null,null,null,{"$f":"IF(F$100<>\"Actual\",\"\",F43)","v":""},"","","","",""]
[]
["Check Tariff Variation (ANNEXTURE B)"]
["Section 1.2 --- conditions for A1, A2, B1, B2 and B3 commencing 1 January 2020"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"P_\"&G$6","v":"P_2020"}]
[null,null,null,null,null,null,{"$f":"IF(G$6<=$D$2,\"Publish\",\"\")","v":"Publish"}]
[null,"A1"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"ROUND(G48*$F$11/$E$11,$D$4)","v":33482.800000000003}]
[null,"Demand 1 (<=10km) [GJ km]",null,null,null,null,{"$f":"ROUND(G49*$F$11/$E$11,$D$4)","v":141.12}]
[null,"Demand 2 (>10km) [GJ km]",null,null,null,null,{"$f":"ROUND(G50*$F$11/$E$11,$D$4)","v":74.28}]
[null,"Usage 1 (<=10km) [TJ km]",null,null,null,null,{"$f":"ROUND(G51*$F$11/$E$11,$D$3)","v":2.9850000000000002E-2}]
[null,"Usage 2 (>10km) [TJ km]",null,null,null,null,{"$f":"ROUND(G52*$F$11/$E$11,$D$3)","v":1.5049999999999999E-2}]
[null,"A2"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"ROUND(G54*$F$11/$E$11,$D$4)","v":18526.310000000001}]
[null,"GJ Band 1* (Q<=10TJ/year)",null,null,null,null,{"$f":"ROUND(G55*$F$11/$E$11,$D$4)","v":1.8}]
[null,"GJ Band 2* (Q>10TJ/year)",null,null,null,null,{"$f":"ROUND(G56*$F$11/$E$11,$D$4)","v":0.96}]
[null,"B1"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"ROUND(G58*$F$11/$E$11,$D$4)","v":936.58}]
[null,"GJ Band 1 (Q<=5TJ/year), ",null,null,null,null,{"$f":"ROUND(G59*$F$11/$E$11,$D$4)","v":3.56}]
[null,"GJ Band 2* (Q>5TJ/year)",null,null,null,null,{"$f":"ROUND(G60*$F$11/$E$11,$D$4)","v":3.06}]
[null,"B2"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"ROUND(G62*$F$11/$E$11,$D$4)","v":233.99}]
[null,"GJ Band 1 (Q<=100GJ/year)",null,null,null,null,{"$f":"ROUND(G63*$F$11/$E$11,$D$4)","v":5.96}]
[null,"GJ Band 2 (Q>100GJ/year)",null,null,null,null,{"$f":"ROUND(G64*$F$11/$E$11,$D$4)","v":3.55}]
[null,"B3"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"ROUND(G66*$F$11/$E$11,$D$4)","v":118.8}]
[null,"Usage 1* Q<=1.825 GJ/year, 2017 onwards [$]",null,null,null,null,{"$f":"ROUND(G67*$F$11/$E$11,$D$4)","v":0}]
[null,"Usage 2* 1.825<Q<=9.855 GJ/year, 2017 onwards [$]",null,null,null,null,{"$f":"ROUND(G68*$F$11/$E$11,$D$4)","v":5.48}]
[null,"Usage 3* Q>9.855 GJ/year, 2017 onwards [$]",null,null,null,null,{"$f":"ROUND(G69*$F$11/$E$11,$D$4)","v":3.66}]
[]
[]
["Section 1.3 --- conditions for A1, A2, B1, B2 and B3 for years 2021, 2022, 2023 and 2024 commencing 1 January"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"N",null,null,null,null,null,{"$f":"H$6","v":2021},2022,2023,2024]
[]
[null,"XN",null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",H$16)","v":""},{"$f":"IF(I$6>$D$2,\"\",I$16)","v":""},"",""]
[null,"CPI_Sep(N-1)",null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",G$11)","v":""},{"$f":"IF(I$6>$D$2,\"\",H$11)","v":""},"",""]
[null,"CPI_Sep(N-2)",null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",F$11)","v":""},{"$f":"IF(I$6>$D$2,\"\",G$11)","v":""},"",""]
[]
[]
[null,"LHS",null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",(1+H170)*H171/H172)","v":""},{"$f":"IF(I$6>$D$2,\"\",(1+I170)*I171/I172)","v":""},"",""]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",SUMPRODUCT(H$75:H$96,F$102:F$123))","v":""},{"$f":"IF(I$6>$D$2,\"\",SUMPRODUCT(I$75:I$96,G$102:G$123))","v":""},"",""]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",SUMPRODUCT(G$75:G$96,F$102:F$123))","v":""},{"$f":"IF(I$6>$D$2,\"\",SUMPRODUCT(H$75:H$96,G$102:G$123))","v":""},"",""]
[]
[]
[null,"RHS",null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",H178/H182)","v":""},{"$f":"IF(I$6>$D$2,\"\",I178/I182)","v":""},"",""]
[]
[null,"Check LHS >= RHS",null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",IF(H175>=H185,\"TRUE\",\"FALSE\"))","v":""},{"$f":"IF(I$6>$D$2,\"\",IF(I175>=I185,\"TRUE\",\"FALSE\"))","v":""},"",""]