{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Information","Main","WACC","Input","2019 Capex NGR 77(2)(a)","CoS","B3 Tariff rebalance","Price_path_AA6","Load_Tariffs","Revenue","Working_Capital","Tax_CoRE","Asset","Tax_Asset"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":338,"comments":3,"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":70,"n_cols":3,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"GDS Tariff Model, September 2023"}]
[]
["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)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Colour 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 2023"]
[]
["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."]
[]
[]
[]
[]
[]
[]
[]
["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,"2019 Capex NGR 77(2)(a)","Calculation of the benefit or loss due to the difference between AA5 forecast capex and actual 2019 capex"]
[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":69,"n_cols":26,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
["GDS Tariff Model, September 2023"]
["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$52","v":"Real at 31/12/2023"},"Nominal"]
[{"$f":"ROW()","v":6},null,null,"Post-tax WACC",{"$f":"WACC!$AJ$38","v":4.5437406632086841E-2},{"$f":"WACC!$AJ$37","v":7.3283695643246688E-2}]
[{"$f":"ROW()","v":7}]
["Closing Regulated Asset Base"]
[{"$f":"ROW()","v":9},null,null,null,2024,2029]
[{"$f":"ROW()","v":10},null,null,"Closing Asset Value [Real $m 30/6/2023]",{"$f":"Asset!$AI$24","v":1605.3710463068146},{"$f":"Asset!$AN$24","v":1642.4999685270905}]
[{"$f":"ROW()","v":11}]
["Revenue Building Block"]
[{"$f":"ROW()","v":13},null,null,null,{"$f":"\"Real at \"&Input!$G$52&\" [m$]\"","v":"Real at 31/12/2023 [m$]"},"Nominal [m$]","Real %","Nominal %",null,null,null,null,null,null,null,null,null,null,"Instruction:"]
[{"$f":"ROW()","v":14},null,"PV of Cost of Service"]
[{"$f":"ROW()","v":15},null,null,"Operating Expenditure",{"$f":"CoS!$F70","v":399.67531881985326},{"$f":"CoS!$F43","v":412.66476668149841},{"$f":"E15/E$23","v":0.35161327382310287},0.35161327382310281,null,null,null,null,null,null,null,null,null,null,"(1) Macro must be enabled"]
[{"$f":"ROW()","v":16},null,null,"Return on Asset",{"$f":"CoS!$F73","v":323.87965249883587},{"$f":"CoS!$F47","v":525.35280450460903},0.28493224269155887,0.44762973342617562,null,null,null,null,null,null,null,null,null,null,"(2) Update the annual DRP and Sep CPI in the Input sheet"]
[{"$f":"ROW()","v":17},null,null,"Depreciation",{"$f":"CoS!$F71","v":304.98971426309583},{"$f":"CoS!$F44","v":314.9018799766464},0.26831387094672138,0.26831387094672132,null,null,null,null,null,null,null,null,null,null,"(3) Click the \"Calculate X-Factor\" button to recalculate the model"]
[{"$f":"ROW()","v":18},null,null,"Inflationary Gain",null,{"$f":"CoS!$F45","v":-190.94706329956119},null,{"$f":"F18/F$23","v":-0.16269749073461695},null,null,null,null,null,null,null,null,null,null,"(4) The future tariff change will be identical to the latest calculated X-Factor"]
[null,null,null,"Accelerated depreciaiton",{"$f":"CoS!F72","v":70.154095458057853},{"$f":"CoS!F59","v":72.434103560444711}]
[{"$f":"ROW()","v":20},null,null,"Tax",{"$f":"CoS!$F75","v":55.090816837081611},{"$f":"CoS!$F49","v":56.881268384286756},{"$f":"E20/E$23","v":4.8465996156260467E-2},4.8465996156260453E-2,null,null,null,null,null,null,null,null,null,null,"(5) The output will be a new tariff starting 1 January of the following year"]
[{"$f":"ROW()","v":21},null,null,"Imputation Credits",{"$f":"CoS!$F76","v":-27.545408418540806},{"$f":"CoS!$F50","v":-28.440634192143378},-2.4232998078130234E-2,-2.4232998078130227E-2]
[{"$f":"ROW()","v":22},null,null,"Return on Working Capital",{"$f":"CoS!$F74","v":10.445886186856388},{"$f":"CoS!$F48","v":10.785377487929217},9.1897399393821595E-3,9.189739939382156E-3,null,null,null,null,null,null,null,null,null,null,null,null,"Recalculate for years:","2025 to 2029"]
[{"$f":"ROW()","v":23},null,null,"Cost of Service (Total Revenue Required)",{"$f":"SUM(E15:E22)","v":1136.6900756452399},{"$f":"SUM(F15:F22)","v":1173.6325031037102},1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"X-Factor_\"&Input!AJ6","v":"X-Factor_2025"},{"$f":"\"X-Factor_\"&Input!AK6","v":"X-Factor_2026"},{"$f":"\"X-Factor_\"&Input!AL6","v":"X-Factor_2027"},{"$f":"\"X-Factor_\"&Input!AM6","v":"X-Factor_2028"},{"$f":"\"X-Factor_\"&Input!AN6","v":"X-Factor_2029"}]
[{"$f":"ROW()","v":24},null,null,"Total Forecast Revenue ( check real $ 2023 to nominal)",{"$f":"E23*Input!$AI$53","v":1173.6325031037102},null,null,null,"$ real 2023 inflated to $2024",null,null,null,null,null,null,null,null,null,null,null,"X-Factor (Real) =",{"$f":"Price_path_AA6!G7","v":0.38560621650417998},{"$f":"Price_path_AA6!H7","v":0},{"$f":"Price_path_AA6!I7","v":0},{"$f":"Price_path_AA6!J7","v":0},{"$f":"Price_path_AA6!K7","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delta =",{"$f":"CoS!$F$53","v":0}]
["PV of Forecast Revenue"]
[{"$f":"ROW()","v":28},null,null,null,{"$f":"\"Real at \"&Input!$G$52&\" [m$]\"","v":"Real at 31/12/2023 [m$]"},"Nominal [m$]","% of Total Forecast Revenue"]
[{"$f":"ROW()","v":29},null,null,"A1",{"$f":"Revenue!$F$133","v":48.228288631039639},{"$f":"Revenue!$F$231","v":49.79570801154842},{"$f":"E29/$E$37","v":4.2428705806445893E-2}]
[{"$f":"ROW()","v":30},null,null,"A2 ",{"$f":"Revenue!$F$134","v":31.439051658973437},{"$f":"Revenue!$F$232","v":32.460820837890068},2.765842022463412E-2]
[{"$f":"ROW()","v":31},null,null,"B1",{"$f":"Revenue!$F$135","v":64.128260013801977},{"$f":"Revenue!$F$233","v":66.212428464250522},5.6416662403685605E-2]
[{"$f":"ROW()","v":32},null,null,"B2",{"$f":"Revenue!$F$136","v":66.264253700967217},{"$f":"Revenue!$F$234","v":68.417841946248615},5.8295797042911261E-2]
[{"$f":"ROW()","v":33},null,null,"B3",{"$f":"Revenue!$F$137","v":902.9657412764825},{"$f":"Revenue!$F$235","v":932.312127867968},0.79438165602380284]
[{"$f":"ROW()","v":34},null,null,"Total Tariff Revenue",{"$f":"SUM(E29:E33)","v":1113.0255952812647},{"$f":"SUM(F29:F33)","v":1149.1989271279056},0.97918124150147967]
[{"$f":"ROW()","v":35},null,null,"Revenue from Prudent Discounts",{"$f":"Revenue!F$139","v":0},{"$f":"Revenue!F$237","v":0},0]
[{"$f":"ROW()","v":36},null,null,"Revenue from Ancillary Services",{"$f":"Revenue!$F$140","v":23.664476083406853},{"$f":"Revenue!$F$238","v":24.43357155611757},2.0818758498520256E-2]
[{"$f":"ROW()","v":37},null,null,"Total Forecast Revenue",{"$f":"SUM(E34:E36)","v":1136.6900713646717},{"$f":"SUM(F34:F36)","v":1173.6324986840232},1]
[null,null,null,"Total Forecast Revenue ( check real $ 2023 to nominal)",{"$f":"E37*Input!$AI$53","v":1173.6324986840234}]
[{"$f":"ROW()","v":39},null,null,"Difference: NPV tariff revenue v cost of service",{"$f":"E23-E37","v":4.2805681914614979E-6},4.4196870021551149E-6,"Negatvie means revenue is higher than cost of servcie"]
[{"$f":"ROW()","v":40},null,null,"Check: PV CoS = PV Tot. Fore. Rev.",{"$f":"IF(ROUND(E23-E37,3)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(F23-F37,3)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42}]
["Tariffs",null,null,null,null,null,null,null,null,null,null,null,"CHECK only - Remove from publication"]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,"Year on Year increase"]
[{"$f":"ROW()","v":45},null,null,{"$f":"\"Charging parameter (\" & Input!$G$52&\" $)\"","v":"Charging parameter (31/12/2023 $)"},"Units $ real 2023",2025,2026,2027,2028,2029,null,null,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":46},null,null,"Reference tariff A1"]
[{"$f":"ROW()","v":47},null,null,"Standing charge","$/year",{"$f":"Price_path_AA6!G117","v":53538.400000000001},{"$f":"Price_path_AA6!H117","v":53538.400000000001},{"$f":"Price_path_AA6!I117","v":53538.400000000001},{"$f":"Price_path_AA6!J117","v":53538.400000000001},{"$f":"Price_path_AA6!K117","v":53538.400000000001},null,null,{"$f":"Price_path_AA6!N117","v":0},{"$f":"Price_path_AA6!O117","v":0},{"$f":"Price_path_AA6!P117","v":0},{"$f":"Price_path_AA6!Q117","v":0},{"$f":"Price_path_AA6!R117","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":48},null,null,"Demand charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":49},null,null,"First 10 km","$/GJ km",{"$f":"Price_path_AA6!G119","v":225.65},{"$f":"Price_path_AA6!H119","v":225.65},{"$f":"Price_path_AA6!I119","v":225.65},{"$f":"Price_path_AA6!J119","v":225.65},{"$f":"Price_path_AA6!K119","v":225.65},null,null,{"$f":"Price_path_AA6!N119","v":0},{"$f":"Price_path_AA6!O119","v":0},{"$f":"Price_path_AA6!P119","v":0},{"$f":"Price_path_AA6!Q119","v":0},{"$f":"Price_path_AA6!R119","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":50},null,null,"Distance > 10 km","$/GJ km",{"$f":"Price_path_AA6!G120","v":118.77},{"$f":"Price_path_AA6!H120","v":118.77},{"$f":"Price_path_AA6!I120","v":118.77},{"$f":"Price_path_AA6!J120","v":118.77},{"$f":"Price_path_AA6!K120","v":118.77},null,null,{"$f":"Price_path_AA6!N120","v":0},{"$f":"Price_path_AA6!O120","v":0},{"$f":"Price_path_AA6!P120","v":0},{"$f":"Price_path_AA6!Q120","v":0},{"$f":"Price_path_AA6!R120","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":51},null,null,"Usage charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,"First 10 km","$/GJ km",{"$f":"Price_path_AA6!G122","v":4.7730000000000002E-2},{"$f":"Price_path_AA6!H122","v":4.7730000000000002E-2},{"$f":"Price_path_AA6!I122","v":4.7730000000000002E-2},{"$f":"Price_path_AA6!J122","v":4.7730000000000002E-2},{"$f":"Price_path_AA6!K122","v":4.7730000000000002E-2},null,null,{"$f":"Price_path_AA6!N122","v":0},{"$f":"Price_path_AA6!O122","v":0},{"$f":"Price_path_AA6!P122","v":0},{"$f":"Price_path_AA6!Q122","v":0},{"$f":"Price_path_AA6!R122","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,null,"Distance > 10 km","$/GJ km",{"$f":"Price_path_AA6!G123","v":2.4049999999999998E-2},{"$f":"Price_path_AA6!H123","v":2.4049999999999998E-2},{"$f":"Price_path_AA6!I123","v":2.4049999999999998E-2},{"$f":"Price_path_AA6!J123","v":2.4049999999999998E-2},{"$f":"Price_path_AA6!K123","v":2.4049999999999998E-2},null,null,{"$f":"Price_path_AA6!N123","v":0},{"$f":"Price_path_AA6!O123","v":0},{"$f":"Price_path_AA6!P123","v":0},{"$f":"Price_path_AA6!Q123","v":0},{"$f":"Price_path_AA6!R123","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,"Reference tariff A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":55},null,null,"Standing charge","$/Year",{"$f":"Price_path_AA6!G125","v":29621.79},{"$f":"Price_path_AA6!H125","v":29621.79},{"$f":"Price_path_AA6!I125","v":29621.79},{"$f":"Price_path_AA6!J125","v":29621.79},{"$f":"Price_path_AA6!K125","v":29621.79},null,null,{"$f":"Price_path_AA6!N125","v":0},{"$f":"Price_path_AA6!O125","v":0},{"$f":"Price_path_AA6!P125","v":0},{"$f":"Price_path_AA6!Q125","v":0},{"$f":"Price_path_AA6!R125","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":56},null,null,"First 10 TJ","$/GJ",{"$f":"Price_path_AA6!G126","v":2.88},{"$f":"Price_path_AA6!H126","v":2.88},{"$f":"Price_path_AA6!I126","v":2.88},{"$f":"Price_path_AA6!J126","v":2.88},{"$f":"Price_path_AA6!K126","v":2.88},null,null,{"$f":"Price_path_AA6!N126","v":0},{"$f":"Price_path_AA6!O126","v":0},{"$f":"Price_path_AA6!P126","v":0},{"$f":"Price_path_AA6!Q126","v":0},{"$f":"Price_path_AA6!R126","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":57},null,null,"Volume > 10 TJ","$/GJ",{"$f":"Price_path_AA6!G127","v":1.52},{"$f":"Price_path_AA6!H127","v":1.52},{"$f":"Price_path_AA6!I127","v":1.52},{"$f":"Price_path_AA6!J127","v":1.52},{"$f":"Price_path_AA6!K127","v":1.52},null,null,{"$f":"Price_path_AA6!N127","v":0},{"$f":"Price_path_AA6!O127","v":0},{"$f":"Price_path_AA6!P127","v":0},{"$f":"Price_path_AA6!Q127","v":0},{"$f":"Price_path_AA6!R127","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":58},null,null,"Reference tariff B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":59},null,null,"Standing charge","$/Year",{"$f":"Price_path_AA6!G129","v":1497.69},{"$f":"Price_path_AA6!H129","v":1497.69},{"$f":"Price_path_AA6!I129","v":1497.69},{"$f":"Price_path_AA6!J129","v":1497.69},{"$f":"Price_path_AA6!K129","v":1497.69},null,null,{"$f":"Price_path_AA6!N129","v":0},{"$f":"Price_path_AA6!O129","v":0},{"$f":"Price_path_AA6!P129","v":0},{"$f":"Price_path_AA6!Q129","v":0},{"$f":"Price_path_AA6!R129","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,"First 5 TJ","$/GJ",{"$f":"Price_path_AA6!G130","v":5.69},{"$f":"Price_path_AA6!H130","v":5.69},{"$f":"Price_path_AA6!I130","v":5.69},{"$f":"Price_path_AA6!J130","v":5.69},{"$f":"Price_path_AA6!K130","v":5.69},null,null,{"$f":"Price_path_AA6!N130","v":0},{"$f":"Price_path_AA6!O130","v":0},{"$f":"Price_path_AA6!P130","v":0},{"$f":"Price_path_AA6!Q130","v":0},{"$f":"Price_path_AA6!R130","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,"Volume > 5 TJ","$/GJ",{"$f":"Price_path_AA6!G131","v":4.8899999999999997},{"$f":"Price_path_AA6!H131","v":4.8899999999999997},{"$f":"Price_path_AA6!I131","v":4.8899999999999997},{"$f":"Price_path_AA6!J131","v":4.8899999999999997},{"$f":"Price_path_AA6!K131","v":4.8899999999999997},null,null,{"$f":"Price_path_AA6!N131","v":0},{"$f":"Price_path_AA6!O131","v":0},{"$f":"Price_path_AA6!P131","v":0},{"$f":"Price_path_AA6!Q131","v":0},{"$f":"Price_path_AA6!R131","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":62},null,null,"Reference tariff B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":63},null,null,"Standing charge","$/Year",{"$f":"Price_path_AA6!G133","v":403.16},{"$f":"Price_path_AA6!H133","v":403.16},{"$f":"Price_path_AA6!I133","v":403.16},{"$f":"Price_path_AA6!J133","v":403.16},{"$f":"Price_path_AA6!K133","v":403.16},null,null,{"$f":"Price_path_AA6!N133","v":0},{"$f":"Price_path_AA6!O133","v":0},{"$f":"Price_path_AA6!P133","v":0},{"$f":"Price_path_AA6!Q133","v":0},{"$f":"Price_path_AA6!R133","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":64},null,null,"First 100 GJ","$/GJ",{"$f":"Price_path_AA6!G134","v":8.9699999999999989},{"$f":"Price_path_AA6!H134","v":8.9699999999999989},{"$f":"Price_path_AA6!I134","v":8.9699999999999989},{"$f":"Price_path_AA6!J134","v":8.9699999999999989},{"$f":"Price_path_AA6!K134","v":8.9699999999999989},null,null,{"$f":"Price_path_AA6!N134","v":0},{"$f":"Price_path_AA6!O134","v":0},{"$f":"Price_path_AA6!P134","v":0},{"$f":"Price_path_AA6!Q134","v":0},{"$f":"Price_path_AA6!R134","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":65},null,null,"Volume > 100 GJ","$/GJ",{"$f":"Price_path_AA6!G135","v":6.68},{"$f":"Price_path_AA6!H135","v":6.68},{"$f":"Price_path_AA6!I135","v":6.68},{"$f":"Price_path_AA6!J135","v":6.68},{"$f":"Price_path_AA6!K135","v":6.68},null,null,{"$f":"Price_path_AA6!N135","v":0},{"$f":"Price_path_AA6!O135","v":0},{"$f":"Price_path_AA6!P135","v":0},{"$f":"Price_path_AA6!Q135","v":0},{"$f":"Price_path_AA6!R135","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":66},null,null,"Reference tariff B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":67},null,null,"Standing charge","$/Year",{"$f":"Price_path_AA6!G137","v":167.96},{"$f":"Price_path_AA6!H137","v":167.96},{"$f":"Price_path_AA6!I137","v":167.96},{"$f":"Price_path_AA6!J137","v":167.96},{"$f":"Price_path_AA6!K137","v":167.96},null,null,{"$f":"Price_path_AA6!N137","v":0},{"$f":"Price_path_AA6!O137","v":0},{"$f":"Price_path_AA6!P137","v":0},{"$f":"Price_path_AA6!Q137","v":0},{"$f":"Price_path_AA6!R137","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":68},null,null,"First 9.855 GJ","$/GJ",{"$f":"Price_path_AA6!G139","v":8.2800000000000011},{"$f":"Price_path_AA6!H139","v":8.2800000000000011},{"$f":"Price_path_AA6!I139","v":8.2800000000000011},{"$f":"Price_path_AA6!J139","v":8.2800000000000011},{"$f":"Price_path_AA6!K139","v":8.2800000000000011},null,null,{"$f":"Price_path_AA6!N139","v":0},{"$f":"Price_path_AA6!O139","v":0},{"$f":"Price_path_AA6!P139","v":0},{"$f":"Price_path_AA6!Q139","v":0},{"$f":"Price_path_AA6!R139","v":0},null,0,0,0,0,0]
[{"$f":"ROW()","v":69},null,null,"Volume > 9.855 GJ","$/GJ",{"$f":"Price_path_AA6!G140","v":6.85},{"$f":"Price_path_AA6!H140","v":6.85},{"$f":"Price_path_AA6!I140","v":6.85},{"$f":"Price_path_AA6!J140","v":6.85},{"$f":"Price_path_AA6!K140","v":6.85},null,null,{"$f":"Price_path_AA6!N140","v":0},{"$f":"Price_path_AA6!O140","v":0},{"$f":"Price_path_AA6!P140","v":0},{"$f":"Price_path_AA6!Q140","v":0},{"$f":"Price_path_AA6!R140","v":0},null,0,0,0,0,0]

{"sheet":"WACC","index":2,"n_rows":72,"n_cols":40,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"GDS Tariff Model, September 2023"}]
["Determination of the Weighted Average Cost of Capital (WACC)"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},null,null,null,null,null,{"$f":"COLUMN()","v":9},null,{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},null,{"$f":"COLUMN()","v":17},null,{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},null,{"$f":"COLUMN()","v":23},null,{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},null,null,null,{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,"OffGAR",null,"ERA","ERA","ERA","ERA","ERA",null,"WAGN",null,"ERA",null,"WAGN",null,"ERA",null,"ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA"]
[{"$f":"ROW()","v":5},null,null,null,null,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","AA6\n2025","AA6\n2026","AA6\n2027","AA6\n2028","AA6\n2029"]
[{"$f":"ROW()","v":6},null,null,null,null,null,null,null,null,null,"2005-06-30",{"$f":"K6","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","2018-11-30","2021-09-30","2022-09-30","2023-09-30","2024-09-30"]
[null,null,"Return on Debt"]
[{"$f":"ROW()","v":8},null,"Debt: Nominal Risk Free Rate (DRfn)",null,null,null,null,null,6.2700000000000006E-2,null,5.1499999999999997E-2,{"$f":"K8","v":5.1499999999999997E-2},{"$f":"L8","v":5.1499999999999997E-2},{"$f":"M8","v":5.1499999999999997E-2},{"$f":"N8","v":5.1499999999999997E-2},null,5.5899999999999998E-2,null,5.16E-2,null,null,null,5.6099999999999997E-2,null,1.9599999999999999E-2,{"$f":"Y8","v":1.9599999999999999E-2},1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2]
[{"$f":"ROW()","v":9},null,"Debt: Real Risk Free Rate (DRfr)",null,null,null,null,null,{"$f":"(1+I8)/(1+I28)-1","v":3.3956022572484867E-2},null,2.58E-2,2.58E-2,2.58E-2,2.58E-2,2.58E-2,null,{"$f":"(1+Q8)/(1+Q28)-1","v":3.044793598126283E-2},null,{"$f":"(1+S8)/(1+S28)-1","v":2.4951267056530169E-2},null,null,null,{"$f":"(1+W8)/(1+W28)-1","v":2.9337231968810995E-2},null,{"$f":"(1+Y8)/(1+Y28)-1","v":5.8881256133469506E-4},5.8881256133469506E-4,5.8881256133469506E-4,5.8881256133469506E-4,5.8881256133469506E-4,1.1734939759036056E-3]
[{"$f":"ROW()","v":10},null,"Cost of Debt; 5 year Interest Rate Swap Spread",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7099999999999989E-3,{"$f":"Y10","v":4.7099999999999989E-3},4.7099999999999989E-3,{"$f":"AA10","v":4.7099999999999989E-3},{"$f":"AB10","v":4.7099999999999989E-3},{"$f":"AC10","v":4.7099999999999989E-3},9.6100000000000005E-3,{"$f":"AE10","v":9.6100000000000005E-3},{"$f":"AF10","v":9.6100000000000005E-3},{"$f":"AG10","v":9.6100000000000005E-3},{"$f":"AH10","v":9.6100000000000005E-3},4.2737672654825865E-2,4.2737672654825865E-2,4.2737672654825865E-2,4.2737672654825865E-2,4.2737672654825865E-2]
[{"$f":"ROW()","v":11},null,"Cost of Debt; Debt Risk Premium (Drp)",null,null,null,null,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,{"$f":"AA42","v":2.5020000000000001E-2},{"$f":"AB42","v":2.5020000000000001E-2},{"$f":"AC42","v":2.5020000000000001E-2},{"$f":"AD42","v":2.5020000000000001E-2},2.273E-2,{"$f":"AF42","v":2.2429999999999999E-2},{"$f":"AG42","v":2.0820000000000002E-2},{"$f":"AH42","v":1.9970000000000002E-2},{"$f":"AI42","v":1.9939999999999999E-2},2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2,2.0199999999999999E-2]
[{"$f":"ROW()","v":12},null,"Cost of Debt; Debt Issuing Cost (Disc)",null,null,null,null,null,null,null,8.0000000000000004E-4,1.25E-3,null,null,null,null,2.2799999999999999E-3,null,1.25E-3,null,null,null,1.25E-3,null,1.25E-3,{"$f":"Y12","v":1.25E-3},1.25E-3,1.25E-3,1.25E-3,1.25E-3,1E-3,{"$f":"AE12","v":1E-3},1E-3,{"$f":"AG12","v":1E-3},{"$f":"AH12","v":1E-3},1.65E-3,{"$f":"AJ12","v":1.65E-3},{"$f":"AK12","v":1.65E-3},{"$f":"AL12","v":1.65E-3},{"$f":"AM12","v":1.65E-3}]
[{"$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,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-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3,1.23E-3]
[{"$f":"ROW()","v":14},null,"Cost of Debt; Risk Margin (Rm) -- Nominal Return on Debt (DPn)",null,null,null,null,null,1.2E-2,null,{"$f":"K11+K12+K13+K10","v":1.3100000000000001E-2},{"$f":"L11+L12+L13+L10","v":1.4549999999999999E-2},null,null,null,null,{"$f":"Q11+Q12+Q13+Q10","v":4.7279999999999996E-2},null,{"$f":"S11+S12+S13+S10","v":3.4180000000000002E-2},null,null,null,{"$f":"W11+W12+W13+W10","v":3.0180000000000002E-2},null,{"$f":"Y11+Y12+Y13+Y10","v":3.1390000000000001E-2},3.2119999999999996E-2,3.2119999999999996E-2,3.2119999999999996E-2,3.2119999999999996E-2,3.2119999999999996E-2,3.4479999999999997E-2,3.4180000000000002E-2,3.2570000000000002E-2,3.1719999999999998E-2,3.1689999999999996E-2,{"$f":"AJ11+AJ12+AJ13+AJ10","v":6.5817672654825854E-2},6.5817672654825854E-2,6.5817672654825854E-2,6.5817672654825854E-2,6.5817672654825854E-2]
[{"$f":"ROW()","v":15},null,"Nominal Cost of Debt (DPn)",null,null,null,null,null,{"$f":"I8+I14","v":7.4700000000000003E-2},null,{"$f":"K8+K14","v":6.4599999999999991E-2},null,null,null,null,null,{"$f":"Q8+Q14","v":0.10317999999999999},null,{"$f":"S8+S14","v":8.5779999999999995E-2},null,null,null,{"$f":"W8+W14","v":8.6279999999999996E-2},null,{"$f":"Y8+Y14","v":5.0990000000000001E-2},5.1719999999999995E-2,5.1719999999999995E-2,5.1719999999999995E-2,5.1719999999999995E-2,5.1719999999999995E-2,{"$f":"AE14","v":3.4479999999999997E-2},3.4180000000000002E-2,3.2570000000000002E-2,3.1719999999999998E-2,3.1689999999999996E-2,{"$f":"AJ14","v":6.5817672654825854E-2},6.5817672654825854E-2,6.5817672654825854E-2,6.5817672654825854E-2,6.5817672654825854E-2]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},null,"Return on Equity"]
[{"$f":"ROW()","v":18},null,"Equity: Nominal Risk Free Rate (ERfn)",null,null,null,null,null,{"$f":"I8","v":6.2700000000000006E-2},null,{"$f":"K8","v":5.1499999999999997E-2},{"$f":"L8","v":5.1499999999999997E-2},{"$f":"M8","v":5.1499999999999997E-2},null,null,null,{"$f":"Q8","v":5.5899999999999998E-2},null,{"$f":"S8","v":5.16E-2},null,null,null,{"$f":"W8","v":5.6099999999999997E-2},null,1.9599999999999999E-2,{"$f":"Y18","v":1.9599999999999999E-2},1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2,8.2000000000000007E-3,{"$f":"AE18","v":8.2000000000000007E-3},8.2000000000000007E-3,{"$f":"AG18","v":8.2000000000000007E-3},{"$f":"AH18","v":8.2000000000000007E-3},3.9708834851316599E-2,{"$f":"AJ18","v":3.9708834851316599E-2},{"$f":"AK18","v":3.9708834851316599E-2},{"$f":"AL18","v":3.9708834851316599E-2},{"$f":"AM18","v":3.9708834851316599E-2}]
[{"$f":"ROW()","v":19},null,"Australian Market Risk Premium (Rp)",null,null,null,null,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":"Y19","v":7.4999999999999997E-2},7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.06,{"$f":"AE19","v":0.06},0.06,0.06,0.06,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
[{"$f":"ROW()","v":20},null,"Equity Beta (Be)",null,null,null,null,null,1.075,null,0.8,1,null,null,null,null,null,null,0.8,null,null,null,0.8,null,0.7,{"$f":"Y20","v":0.7},{"$f":"Z20","v":0.7},{"$f":"AA20","v":0.7},{"$f":"AB20","v":0.7},{"$f":"AC20","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":21},null,"Nominal Pre Tax Cost of Equity (EPn)",null,null,null,null,null,{"$f":"I22/(1-I29*(1-I30))","v":0.15088967971530251},null,{"$f":"K22/(1-K29*(1-K30))","v":0.10397727272727272},{"$f":"L22/(1-L29*(1-L30))","v":0.14113924050632909},null,null,null,null,null,null,{"$f":"S22/(1-S29*(1-S30))","v":0.11318181818181818},null,null,null,{"$f":"W22/(1-W29*(1-W30))","v":0.13432258064516128},null,{"$f":"Y22/(1-Y29*(1-Y30))","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,{"$f":"AJ22/(1-AJ29*(1-AJ30))","v":9.6951570413313634E-2},9.6951570413313634E-2,9.6951570413313634E-2,9.6951570413313634E-2,9.6951570413313634E-2]
[{"$f":"ROW()","v":22},null,"Nominal After Tax Cost of Equity (EAn) -- Nominal return on Equity",null,null,null,null,null,{"$f":"I18+(I19*I20)","v":0.12720000000000001},null,{"$f":"K18+(K19*K20)","v":9.1499999999999998E-2},{"$f":"L18+(L19*L20)","v":0.11149999999999999},null,null,null,null,null,null,{"$f":"S18+(S19*S20)","v":9.9599999999999994E-2},null,null,null,{"$f":"W18+(W19*W20)","v":0.1041},null,{"$f":"Y18+(Y19*Y20)","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,{"$f":"AJ18+(AJ19*AJ20)","v":8.2408834851316587E-2},8.2408834851316587E-2,8.2408834851316587E-2,8.2408834851316587E-2,8.2408834851316587E-2]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,"Other Parameter"]
[{"$f":"ROW()","v":25},null,"Debt Proportion (D)",null,null,null,null,null,0.6,null,0.6,{"$f":"K25","v":0.6},{"$f":"L25","v":0.6},{"$f":"M25","v":0.6},{"$f":"N25","v":0.6},null,{"$f":"K25","v":0.6},null,0.6,null,null,null,0.6,null,0.6,{"$f":"Y25","v":0.6},0.6,0.6,0.6,0.6,0.55000000000000004,{"$f":"AE25","v":0.55000000000000004},0.55000000000000004,{"$f":"AG25","v":0.55000000000000004},{"$f":"AH25","v":0.55000000000000004},0.55000000000000004,{"$f":"AJ25","v":0.55000000000000004},{"$f":"AK25","v":0.55000000000000004},{"$f":"AL25","v":0.55000000000000004},{"$f":"AM25","v":0.55000000000000004}]
[{"$f":"ROW()","v":26},null,"Equity Proportion (E)",null,null,null,null,null,{"$f":"1-I25","v":0.4},null,{"$f":"1-K25","v":0.4},{"$f":"1-L25","v":0.4},{"$f":"1-M25","v":0.4},{"$f":"1-N25","v":0.4},{"$f":"1-O25","v":0.4},null,{"$f":"1-Q25","v":0.4},null,{"$f":"1-S25","v":0.4},null,null,null,{"$f":"1-W25","v":0.4},null,{"$f":"1-Y25","v":0.4},{"$f":"1-Z25","v":0.4},{"$f":"1-AA25","v":0.4},{"$f":"1-AB25","v":0.4},{"$f":"1-AC25","v":0.4},{"$f":"1-AD25","v":0.4},{"$f":"1-AE25","v":0.44999999999999996},{"$f":"1-AF25","v":0.44999999999999996},{"$f":"1-AG25","v":0.44999999999999996},0.44999999999999996,0.44999999999999996,{"$f":"1-AJ25","v":0.44999999999999996},{"$f":"1-AK25","v":0.44999999999999996},{"$f":"1-AL25","v":0.44999999999999996},0.44999999999999996,0.44999999999999996]
[{"$f":"ROW()","v":27},null,"Equity: Real Risk Free Rate (ERfr)",null,null,null,null,null,{"$f":"(1+I18)/(1+I28)-1","v":3.3956022572484867E-2},null,{"$f":"K9","v":2.58E-2},{"$f":"L9","v":2.58E-2},{"$f":"M9","v":2.58E-2},null,null,null,{"$f":"(1+Q18)/(1+Q28)-1","v":3.044793598126283E-2},null,{"$f":"(1+S18)/(1+S28)-1","v":2.4951267056530169E-2},null,null,null,{"$f":"(1+W18)/(1+W28)-1","v":2.9337231968810995E-2},null,{"$f":"(1+Y18)/(1+Y28)-1","v":5.8881256133469506E-4},5.8881256133469506E-4,5.8881256133469506E-4,5.8881256133469506E-4,5.8881256133469506E-4,1.1734939759036056E-3,-3.1639311844968709E-3,-3.1639311844968709E-3,-3.1639311844968709E-3,-3.1639311844968709E-3,-3.1639311844968709E-3,{"$f":"(1+AJ18)/(1+AJ28)-1","v":1.2733643836815745E-2},1.2733643836815745E-2,1.2733643836815745E-2,1.2733643836815745E-2,1.2733643836815745E-2]
[{"$f":"ROW()","v":28},null,"Inflation Rate for WACC (I)",null,null,null,null,null,2.7799999999999998E-2,null,{"$f":"(1+K8)/(1+K9)-1","v":2.5053616689413305E-2},{"$f":"(1+L8)/(1+L9)-1","v":2.5053616689413305E-2},{"$f":"(1+M8)/(1+M9)-1","v":2.5053616689413305E-2},{"$f":"(1+N8)/(1+N9)-1","v":2.5053616689413305E-2},{"$f":"(1+O8)/(1+O9)-1","v":2.5053616689413305E-2},null,2.47E-2,null,2.5999999999999999E-2,null,2.5999999999999999E-2,null,2.5999999999999999E-2,null,1.9E-2,{"$f":"Y28","v":1.9E-2},{"$f":"Z28","v":1.9E-2},{"$f":"AA28","v":1.9E-2},{"$f":"AB28","v":1.9E-2},{"$f":"Input!AD43","v":1.8404907975460238E-2},1.14E-2,{"$f":"AE28","v":1.14E-2},{"$f":"AF28","v":1.14E-2},{"$f":"AG28","v":1.14E-2},{"$f":"AH28","v":1.14E-2},2.6636017454997774E-2,{"$f":"AJ28","v":2.6636017454997774E-2},{"$f":"AK28","v":2.6636017454997774E-2},{"$f":"AL28","v":2.6636017454997774E-2},{"$f":"AM28","v":2.6636017454997774E-2}]
[{"$f":"ROW()","v":29},null,"Corporate Tax Rate (T)",null,null,null,null,null,0.314,null,0.3,0.3,0.3,0.3,0.3,null,0.3,null,0.3,null,null,null,0.3,null,0.3,{"$f":"Y29","v":0.3},0.3,0.3,0.3,0.3,0.3,{"$f":"AE29","v":0.3},0.3,{"$f":"AG29","v":0.3},{"$f":"AH29","v":0.3},0.3,{"$f":"AJ29","v":0.3},{"$f":"AK29","v":0.3},{"$f":"AL29","v":0.3},{"$f":"AM29","v":0.3}]
[{"$f":"ROW()","v":30},null,"Franking Credit (g)",null,null,null,null,null,0.5,null,0.6,0.3,null,null,null,null,0.2,null,0.6,null,null,null,0.25,null,{"$f":"40%*0 + 25%","v":0.25},0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[{"$f":"ROW()","v":31},null,"Imputation Adj (G)",null,null,null,null,null,{"$f":"(1-I29)/(1-I29*(1-I30))","v":0.81376037959667846},null,{"$f":"(1-K29)/(1-K29*(1-K30))","v":0.79545454545454541},{"$f":"(1-L29)/(1-L29*(1-L30))","v":0.88607594936708856},null,null,null,null,{"$f":"(1-Q29)/(1-Q29*(1-Q30))","v":0.92105263157894735},null,{"$f":"(1-S29)/(1-S29*(1-S30))","v":0.79545454545454541},null,null,null,{"$f":"(1-W29)/(1-W29*(1-W30))","v":0.90322580645161277},null,{"$f":"(1-Y29)/(1-Y29*(1-Y30))","v":0.90322580645161277},{"$f":"(1-Z29)/(1-Z29*(1-Z30))","v":0.90322580645161277},0.90322580645161277,0.90322580645161277,0.90322580645161277,0.90322580645161277,{"$f":"(1-AE29)/(1-AE29*(1-AE30))","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,{"$f":"(1-AJ29)/(1-AJ29*(1-AJ30))","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)"]
[{"$f":"ROW()","v":34},null,"Nominal Pre Tax WACC (WPn)",null,null,null,null,null,{"$f":"I21*I26+I15*I25","v":0.10517587188612101},null,{"$f":"K21*K26+K15*K25","v":8.0350909090909084E-2},{"$f":"L21*L26+L15*L25","v":5.6455696202531637E-2},{"$f":"K34+(L34-K34)*0.1","v":7.7961387802071333E-2},{"$f":"L34-(L34-K34)*0.1","v":5.8845217491369381E-2},{"$f":"(1+O35)*(1+O28)-1","v":9.4552251900955619E-2},null,{"$f":"(1+Q35)*(1+Q28)-1","v":0.1384417},null,{"$f":"S21*S26+S15*S25","v":9.6740727272727256E-2},null,null,null,{"$f":"W21*W26+W15*W25","v":0.1054970322580645},null,{"$f":"Y21*Y26+Y15*Y25","v":6.7806903225806445E-2},6.8244903225806453E-2,6.8244903225806453E-2,6.8244903225806453E-2,6.8244903225806453E-2,6.8244903225806453E-2,4.5540470588235286E-2,4.5375470588235295E-2,4.4489970588235291E-2,4.4022470588235288E-2,4.4005970588235285E-2,{"$f":"AJ21*AJ26+AJ15*AJ25","v":7.9827926646145353E-2},7.9827926646145353E-2,7.9827926646145353E-2,7.9827926646145353E-2,7.9827926646145353E-2]
[{"$f":"ROW()","v":35},null,"Real Pre Tax WACC (WPr)",null,null,null,null,null,{"$f":"(1+I34)/(1+I28)-1","v":7.5283004364780082E-2},null,{"$f":"(1+K34)/(1+K28)-1","v":5.3945756105995724E-2},{"$f":"(1+L34)/(1+L28)-1","v":3.0634572671951243E-2},{"$f":"(1+M34)/(1+M28)-1","v":5.1614637762591009E-2},{"$f":"(1+N34)/(1+N28)-1","v":3.2965691015355736E-2},6.7799999999999999E-2,null,0.111,null,{"$f":"(1+S34)/(1+S28)-1","v":6.8948077263866647E-2},null,9.6000000000000002E-2,null,{"$f":"(1+W34)/(1+W28)-1","v":7.7482487580959436E-2},null,{"$f":"(1+Y34)/(1+Y28)-1","v":4.7896862831998455E-2},4.8326696001772973E-2,4.8326696001772973E-2,4.8326696001772973E-2,4.8326696001772973E-2,4.8939272444617155E-2,3.3755656108596988E-2,3.3592515906896603E-2,3.2716996824436739E-2,3.2254766252951539E-2,3.2238452232781434E-2,{"$f":"(1+AJ34)/(1+AJ28)-1","v":5.181184790594906E-2},5.181184790594906E-2,5.181184790594906E-2,5.181184790594906E-2,5.181184790594906E-2]
[{"$f":"ROW()","v":36},null,"WACC:  Vanilla"]
[{"$f":"ROW()","v":37},null,"Nominal After Tax WACC",null,null,null,null,null,{"$f":"I25*I15+I26*I22","v":9.5700000000000007E-2},null,{"$f":"K25*K15+K26*K22","v":7.5359999999999996E-2},{"$f":"L25*L15+L26*L22","v":4.4600000000000001E-2},null,null,null,null,null,null,{"$f":"S25*S15+S26*S22","v":9.1308E-2},null,null,null,{"$f":"W25*W15+W26*W22","v":9.3407999999999991E-2},null,{"$f":"Y25*Y15+Y26*Y22","v":5.9434000000000001E-2},5.9871999999999995E-2,5.9871999999999995E-2,5.9871999999999995E-2,5.9871999999999995E-2,5.9871999999999995E-2,4.1553999999999994E-2,4.1388999999999995E-2,4.0503499999999998E-2,4.0035999999999995E-2,4.00195E-2,{"$f":"AJ25*AJ15+AJ26*AJ22","v":7.3283695643246688E-2},7.3283695643246688E-2,7.3283695643246688E-2,7.3283695643246688E-2,7.3283695643246688E-2]
[{"$f":"ROW()","v":38},null,"Real After Tax WACC",null,null,null,null,null,{"$f":"(1+I37)/(1+I28)-1","v":6.6063436466238468E-2},null,{"$f":"(1+K37)/(1+K28)-1","v":4.907683119353301E-2},{"$f":"(1+L37)/(1+L28)-1","v":1.9068644793152512E-2},null,null,null,null,null,null,{"$f":"(1+S37)/(1+S28)-1","v":6.3653021442495072E-2},null,null,null,{"$f":"(1+W37)/(1+W28)-1","v":6.5699805068226036E-2},null,{"$f":"(1+Y37)/(1+Y28)-1","v":3.9680078508341543E-2},4.0109911678115839E-2,4.0109911678115839E-2,4.0109911678115839E-2,4.0109911678115839E-2,4.0717686746987836E-2,2.9814119042910869E-2,2.9650978841210041E-2,2.8775459758750177E-2,2.8313229187264977E-2,2.8296915167095094E-2,{"$f":"(1+AJ37)/(1+AJ28)-1","v":4.5437406632086841E-2},4.5437406632086841E-2,4.5437406632086841E-2,4.5437406632086841E-2,4.5437406632086841E-2]
[{"$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,null,null,null,null,{"$f":"Y11","v":2.4289999999999999E-2},{"$f":"Z11","v":2.5020000000000001E-2},{"$f":"IF(Input!AA12=\"\",\"\",Input!AA12)","v":""},{"$f":"IF(Input!AB12=\"\",\"\",Input!AB12)","v":""},{"$f":"IF(Input!AC12=\"\",\"\",Input!AC12)","v":""},{"$f":"IF(Input!AD12=\"\",\"\",Input!AD12)","v":""},{"$f":"IF(Input!AE13=\"\",\"\",Input!AE13)","v":2.273E-2},{"$f":"IF(Input!AF13=\"\",\"\",Input!AF13)","v":2.2429999999999999E-2},{"$f":"IF(Input!AG13=\"\",\"\",Input!AG13)","v":2.0820000000000002E-2},{"$f":"IF(Input!AH13=\"\",\"\",Input!AH13)","v":1.9970000000000002E-2},{"$f":"IF(Input!AI13=\"\",\"\",Input!AI13)","v":1.9939999999999999E-2},{"$f":"IF(Input!AJ13=\"\",\"\",Input!AJ13)","v":2.0199999999999999E-2},{"$f":"IF(Input!AK13=\"\",\"\",Input!AK13)","v":""},{"$f":"IF(Input!AL13=\"\",\"\",Input!AL13)","v":""},{"$f":"IF(Input!AM13=\"\",\"\",Input!AM13)","v":""},{"$f":"IF(Input!AN13=\"\",\"\",Input!AN13)","v":""}]
[{"$f":"ROW()","v":42},null,"Modelled DRP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y41=\"\",X42,Y41)","v":2.4289999999999999E-2},{"$f":"IF(Z41=\"\",Y42,Z41)","v":2.5020000000000001E-2},2.5020000000000001E-2,2.5020000000000001E-2,2.5020000000000001E-2,2.5020000000000001E-2,2.273E-2,2.2429999999999999E-2,2.0820000000000002E-2,1.9970000000000002E-2,1.9939999999999999E-2,{"$f":"IF(AJ41=\"\",AI42,AJ41)","v":2.0199999999999999E-2},{"$f":"IF(AK41=\"\",AJ42,AK41)","v":2.0199999999999999E-2},{"$f":"IF(AL41=\"\",AK42,AL41)","v":2.0199999999999999E-2},{"$f":"IF(AM41=\"\",AL42,AM41)","v":2.0199999999999999E-2},{"$f":"IF(AN41=\"\",AM42,AN41)","v":2.0199999999999999E-2}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If change these then change the Recalc_From_Date"]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45},null,"Annual Update of Debt Risk Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,{"$f":"Y45+1","v":2015},{"$f":"Z45+1","v":2016},2017,{"$f":"AB45+1","v":2018},2019,2020,2021,2022,{"$f":"AG45+1","v":2023},2024,{"$f":"AI45+1","v":2025},{"$f":"AJ45+1","v":2026},{"$f":"AK45+1","v":2027},{"$f":"AL45+1","v":2028},{"$f":"AM45+1","v":2029}]
[{"$f":"ROW()","v":46},null,"Trailing Average DRP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z63=\"\",\"\",ROUND(AVERAGE(Z54:Z72),5))","v":2.5020000000000001E-2},{"$f":"IF(AA62=\"\",\"\",ROUND(AVERAGE(AA54:AA72),5))","v":2.6759999999999999E-2},{"$f":"IF(AB61=\"\",\"\",ROUND(AVERAGE(AB54:AB72),5))","v":2.785E-2},{"$f":"IF(AC60=\"\",\"\",ROUND(AVERAGE(AC54:AC72),5))","v":2.605E-2},{"$f":"IF(AD59=\"\",\"\",ROUND(AVERAGE(AD54:AD72),5))","v":2.3089999999999999E-2},{"$f":"IF(AE58=\"\",\"\",ROUND(AVERAGE(AE54:AE72),5))","v":2.273E-2},{"$f":"IF(AF57=\"\",\"\",ROUND(AVERAGE(AF57:AF66),5))","v":2.2429999999999999E-2},{"$f":"IF(AG56=\"\",\"\",ROUND(AVERAGE(AG56:AG65),5))","v":2.0820000000000002E-2},{"$f":"IF(AH55=\"\",\"\",ROUND(AVERAGE(AH55:AH64),5))","v":1.9970000000000002E-2},{"$f":"IF(AI54=\"\",\"\",ROUND(AVERAGE(AI54:AI63),5))","v":1.9939999999999999E-2},{"$f":"IF(AJ53=\"\",\"\",ROUND(AVERAGE(AJ53:AJ62),5))","v":2.0199999999999999E-2},{"$f":"IF(AK52=\"\",\"\",ROUND(AVERAGE(AK52:AK61),5))","v":""},{"$f":"IF(AL51=\"\",\"\",ROUND(AVERAGE(AL51:AL60),5))","v":""},{"$f":"IF(AM50=\"\",\"\",ROUND(AVERAGE(AM50:AM59),5))","v":""},{"$f":"IF(AN49=\"\",\"\",ROUND(AVERAGE(AN49:AN58),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,null,null,null,null,2014,{"$f":"Y48+1","v":2015},{"$f":"Z48+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"AI48+1","v":2025},{"$f":"AJ48+1","v":2026},{"$f":"AK48+1","v":2027},{"$f":"AL48+1","v":2028},{"$f":"AM48+1","v":2029}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!AN$12=\"\",\"\",Input!AN$12)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!AM$12=\"\",\"\",Input!AM$12)","v":""},{"$f":"AM50","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,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!AL$12=\"\",\"\",Input!AL$12)","v":""},"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!AK$12=\"\",\"\",Input!AK$12)","v":""},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI54","v":2.215E-2},2.215E-2,2.215E-2,2.215E-2,2.215E-2]
[{"$f":"ROW()","v":54},null,2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH55","v":2.215E-2},2.215E-2,2.215E-2,2.215E-2,2.215E-2,2.215E-2]
[{"$f":"ROW()","v":55},null,{"$f":"C54-1","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,null,null,null,null,2.215E-2,2.215E-2,2.215E-2,2.215E-2,2.215E-2,2.215E-2,2.215E-2]
[{"$f":"ROW()","v":56},null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.01562","v":1.562E-2},1.562E-2,1.562E-2,1.562E-2,1.562E-2,1.562E-2,1.562E-2,1.562E-2]
[{"$f":"ROW()","v":57},null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2]
[{"$f":"ROW()","v":58},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,null,null,null,null,{"$f":"IF(Input!AE$12=\"\",\"\",Input!AE$12)","v":1.77E-2},1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2]
[{"$f":"ROW()","v":59},null,{"$f":"C58-1","v":2019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2]
[{"$f":"ROW()","v":60},null,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2]
[{"$f":"ROW()","v":61},null,2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2]
[{"$f":"ROW()","v":62},null,2016,null,null,null,null,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-2,2.4670000000000001E-2]
[{"$f":"ROW()","v":63},null,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2]
[{"$f":"ROW()","v":64},null,2014,null,null,null,null,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]
[{"$f":"ROW()","v":65},null,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2]
[{"$f":"ROW()","v":66},null,2012,null,null,null,null,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]
[{"$f":"ROW()","v":67},null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3709999999999998E-2,2.3709999999999998E-2,2.3709999999999998E-2,2.3709999999999998E-2,2.3709999999999998E-2,2.3709999999999998E-2,2.3709999999999998E-2]
[{"$f":"ROW()","v":68},null,2010,null,null,null,null,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]
[{"$f":"ROW()","v":69},null,2009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6239999999999996E-2,4.6239999999999996E-2,4.6239999999999996E-2,4.6239999999999996E-2,4.6239999999999996E-2]
[{"$f":"ROW()","v":70},null,2008,null,null,null,null,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]
[{"$f":"ROW()","v":71},null,2007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2410000000000001E-2,1.2410000000000001E-2,1.2410000000000001E-2]
[{"$f":"ROW()","v":72},null,2006,null,null,null,null,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":1789,"n_cols":40,"rows_kept":1789,"cut":false,"hidden":false,"merged":[[1677,30,1677,32],[1677,35,1677,39],[1688,24,1688,29],[1688,30,1688,32],[1388,30,1388,34],[1424,30,1424,34],[1460,30,1460,34],[1496,30,1496,34],[1532,30,1532,34],[1568,30,1568,34],[1604,30,1604,34],[1655,24,1655,29],[1655,30,1655,32],[1643,24,1643,29],[1514,30,1514,34],[1550,30,1550,34],[1586,30,1586,34],[812,30,812,34],[848,30,848,34],[884,30,884,34],[920,30,920,34],[956,30,956,34],[992,30,992,34],[1028,30,1028,34],[1064,30,1064,34],[1100,30,1100,34],[1082,30,1082,34],[1136,30,1136,34],[1172,30,1172,34],[1208,30,1208,34],[1244,30,1244,34],[1280,30,1280,34],[1316,30,1316,34],[1352,30,1352,34],[1190,30,1190,34],[1226,30,1226,34],[1262,30,1262,34],[1298,30,1298,34],[1334,30,1334,34],[1370,30,1370,34],[1406,30,1406,34],[1442,30,1442,34],[1478,30,1478,34],[517,9,517,13],[517,14,517,18],[517,19,517,23],[537,9,537,13],[537,14,537,18],[537,19,537,23],[740,30,740,34],[758,30,758,34],[776,30,776,34],[594,30,594,32],[594,24,594,29],[722,30,722,34],[794,30,794,34],[830,30,830,34],[866,30,866,34],[902,30,902,34],[938,30,938,34],[974,30,974,34],[1010,30,1010,34],[1046,30,1046,34],[1586,9,1586,13],[1586,14,1586,18],[1586,19,1586,23],[1586,24,1586,29],[556,9,556,13],[556,14,556,18],[556,19,556,23],[575,9,575,13],[575,14,575,18],[575,19,575,23],[594,9,594,13],[594,14,594,18],[594,19,594,23],[722,9,722,13],[722,14,722,18],[722,19,722,23],[613,9,613,13],[613,14,613,18],[613,19,613,23],[631,9,631,13],[631,14,631,18],[631,19,631,23],[649,9,649,13],[649,14,649,18],[1118,30,1118,34],[1154,30,1154,34],[1604,9,1604,13],[1604,14,1604,18],[1604,19,1604,23],[1604,24,1604,29],[1568,9,1568,13],[1568,14,1568,18],[1568,19,1568,23],[1568,24,1568,29],[1514,9,1514,13],[1514,14,1514,18],[1514,19,1514,23],[1514,24,1514,29],[1532,9,1532,13],[1532,14,1532,18],[1532,19,1532,23],[1532,24,1532,29],[1550,9,1550,13],[1550,14,1550,18],[1550,19,1550,23],[1550,24,1550,29],[1262,9,1262,13],[1262,14,1262,18],[293,30,293,32],[388,30,388,34],[1478,9,1478,13],[1478,14,1478,18],[1478,19,1478,23],[1478,24,1478,29],[1496,9,1496,13],[1496,14,1496,18],[1496,19,1496,23],[1496,24,1496,29],[293,9,293,13],[293,14,293,18],[293,19,293,23],[312,9,312,13],[312,14,312,18],[312,19,312,23],[388,9,388,13],[388,14,388,18],[388,19,388,23],[499,9,499,13],[499,14,499,18],[499,19,499,23],[406,9,406,13],[406,14,406,18],[1706,9,1706,13],[1706,14,1706,18],[1706,19,1706,23],[1706,24,1706,29],[1748,24,1748,29],[1762,24,1762,29],[1755,24,1755,29],[1755,9,1755,13],[1771,9,1771,13],[1771,14,1771,18],[1771,19,1771,23],[1713,9,1713,13],[1713,14,1713,18],[1713,19,1713,23],[1741,9,1741,13],[1741,14,1741,18],[1741,19,1741,23],[1762,9,1762,13],[1774,9,1774,13],[1774,14,1774,18],[1774,19,1774,23],[1774,24,1774,29],[3,9,3,13],[3,14,3,18],[236,9,236,13],[236,14,236,18],[236,19,236,23],[141,9,141,13],[141,14,141,18],[141,19,141,23],[180,14,180,18],[198,14,198,18],[198,19,198,23],[180,19,180,23],[217,9,217,13],[217,14,217,18],[217,19,217,23],[3,19,3,23],[1699,9,1699,13],[1699,14,1699,18],[1699,19,1699,23],[1699,24,1699,29],[480,14,480,18],[480,19,480,23],[462,9,462,13],[462,14,462,18],[462,19,462,23],[443,9,443,13],[443,14,443,18],[443,19,443,23],[255,9,255,13],[255,14,255,18],[255,19,255,23],[274,9,274,13],[274,14,274,18],[274,19,274,23],[369,9,369,13],[369,14,369,18],[369,19,369,23],[331,9,331,13],[331,14,331,18],[331,19,331,23],[350,9,350,13],[350,14,350,18],[350,19,350,23],[812,9,812,13],[812,14,812,18],[812,19,812,23],[830,9,830,13],[830,14,830,18],[830,19,830,23],[649,19,649,23],[667,9,667,13],[667,14,667,18],[667,19,667,23],[776,9,776,13],[776,14,776,18],[776,19,776,23],[794,9,794,13],[794,14,794,18],[794,19,794,23],[740,9,740,13],[740,14,740,18],[740,19,740,23],[758,9,758,13],[758,14,758,18],[758,19,758,23],[884,9,884,13],[884,14,884,18],[884,19,884,23],[902,9,902,13],[902,14,902,18],[902,19,902,23],[848,9,848,13],[848,14,848,18],[848,19,848,23],[866,9,866,13],[866,14,866,18],[866,19,866,23],[956,9,956,13],[956,14,956,18],[956,19,956,23],[974,9,974,13],[974,14,974,18],[974,19,974,23],[920,9,920,13],[920,14,920,18],[920,19,920,23],[938,9,938,13],[938,14,938,18],[938,19,938,23],[1190,19,1190,23],[1208,9,1208,13],[1208,14,1208,18],[992,9,992,13],[992,14,992,18],[992,19,992,23],[1010,9,1010,13],[1010,14,1010,18],[1010,19,1010,23],[499,24,499,29],[556,24,556,29],[180,24,180,29],[1262,19,1262,23],[1028,9,1028,13],[1028,14,1028,18],[1028,19,1028,23],[1046,9,1046,13],[1046,14,1046,18],[1046,19,1046,23],[1064,9,1064,13],[1064,14,1064,18],[1064,19,1064,23],[1082,9,1082,13],[1082,14,1082,18],[1082,19,1082,23],[1100,9,1100,13],[1100,14,1100,18],[1100,19,1100,23],[1118,9,1118,13],[1118,14,1118,18],[1118,19,1118,23],[1190,9,1190,13],[1190,14,1190,18],[1226,9,1226,13],[1226,14,1226,18],[1226,19,1226,23],[1226,24,1226,29],[1244,9,1244,13],[1244,14,1244,18],[1244,19,1244,23],[1244,24,1244,29],[3,24,3,29],[722,24,722,29],[740,24,740,29],[758,24,758,29],[613,24,613,29],[631,24,631,29],[649,24,649,29],[667,24,667,29],[480,24,480,29],[462,24,462,29],[425,24,425,29],[443,24,443,29],[406,24,406,29],[388,24,388,29],[331,24,331,29],[517,24,517,29],[1643,9,1643,13],[1643,14,1643,18],[1643,19,1643,23],[1280,24,1280,29],[1298,9,1298,13],[1298,14,1298,18],[1298,19,1298,23],[1298,24,1298,29],[1316,24,1316,29],[1334,9,1334,13],[1334,14,1334,18],[1334,19,1334,23],[1334,24,1334,29],[1632,24,1632,29],[1632,9,1632,13],[1632,14,1632,18],[1632,19,1632,23],[1280,9,1280,13],[1280,14,1280,18],[1280,19,1280,23],[1406,24,1406,29],[1316,9,1316,13],[1316,14,1316,18],[1352,24,1352,29],[1771,24,1771,29],[1713,24,1713,29],[1720,9,1720,13],[1720,14,1720,18],[1720,19,1720,23],[1720,24,1720,29],[1734,9,1734,13],[1734,14,1734,18],[1734,19,1734,23],[1734,24,1734,29],[1727,9,1727,13],[1727,14,1727,18],[1727,19,1727,23],[1727,24,1727,29],[1741,24,1741,29],[1748,9,1748,13],[1762,14,1762,18],[1762,19,1762,23],[1755,14,1755,18],[1755,19,1755,23],[1748,14,1748,18],[1748,19,1748,23],[1655,14,1655,18],[1655,19,1655,23],[1666,9,1666,13],[1666,14,1666,18],[1666,19,1666,23],[1677,9,1677,13],[1677,14,1677,18],[1677,19,1677,23],[1688,9,1688,13],[1688,14,1688,18],[1688,19,1688,23],[1352,9,1352,13],[1352,14,1352,18],[1352,19,1352,23],[686,9,686,13],[686,14,686,18],[686,19,686,23],[686,24,686,29],[704,9,704,13],[704,14,704,18],[704,19,704,23],[704,24,704,29],[1154,9,1154,13],[1154,14,1154,18],[1154,19,1154,23],[1154,24,1154,29],[1172,9,1172,13],[1172,14,1172,18],[1172,19,1172,23],[1172,24,1172,29],[1136,9,1136,13],[1136,14,1136,18],[1136,19,1136,23],[1136,24,1136,29],[1208,24,1208,29],[1442,14,1442,18],[1442,19,1442,23],[1442,24,1442,29],[1460,9,1460,13],[1460,14,1460,18],[1460,19,1460,23],[1460,24,1460,29],[1370,9,1370,13],[1370,14,1370,18],[1370,19,1370,23],[1388,24,1388,29],[1406,9,1406,13],[1406,14,1406,18],[1406,19,1406,23],[1424,9,1424,13],[1424,14,1424,18],[1424,19,1424,23],[1424,24,1424,29],[1370,24,1370,29],[1388,9,1388,13],[1388,14,1388,18],[1388,19,1388,23],[1442,9,1442,13],[1316,19,1316,23],[1262,24,1262,29],[1082,24,1082,29],[1100,24,1100,29],[1118,24,1118,29],[776,24,776,29],[794,24,794,29],[812,24,812,29],[830,24,830,29],[848,24,848,29],[866,24,866,29],[884,24,884,29],[902,24,902,29],[920,24,920,29],[938,24,938,29],[956,24,956,29],[974,24,974,29],[992,24,992,29],[1010,24,1010,29],[1028,24,1028,29],[1046,24,1046,29],[1064,24,1064,29],[1190,24,1190,29],[1208,19,1208,23],[180,30,180,32],[160,9,160,13],[160,14,160,18],[160,19,160,23],[198,24,198,28],[198,30,198,32],[406,30,406,34],[556,33,556,35],[331,30,331,32],[331,33,331,34],[350,24,350,29],[350,30,350,32],[350,33,350,34],[369,24,369,29],[369,33,369,34],[369,30,369,32],[517,30,517,32],[499,30,499,32],[556,30,556,32],[406,19,406,23],[425,9,425,13],[425,14,425,18],[425,19,425,23],[480,9,480,13]]}
[{"$f":"Main!A1","v":"GDS Tariff Model, September 2023"}]
["Inputs"]
["Ref",null,{"$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},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40}]
[{"$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",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",4,4,4,4,4,5,5,5,5,5,6,6,6,6,6]
["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,{"$f":"Y6+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"AI6+1","v":2025},{"$f":"AJ6+1","v":2026},{"$f":"AK6+1","v":2027},{"$f":"AL6+1","v":2028},{"$f":"AM6+1","v":2029}]
["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","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,{"$f":"DATEVALUE(\"31/12/2014\")-DATEVALUE(\"30/6/2014\")","v":184},365,366,365,365,365,366,365,365,365,366,366,365,365,365,366]
["Year portion",null,null,null,null,null,null,null,1,{"$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},{"$f":"AH9","v":1},1,{"$f":"AJ9","v":1},{"$f":"AK9","v":1},{"$f":"AL9","v":1},{"$f":"AM9","v":1}]
["General Inputs"]
[{"$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$6))))","v":2023},{"$f":"AN6","v":2029}]
[{"$f":"ROW()","v":12},null,"Annual DRP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.77E-2,2.0750000000000001E-2,1.562E-2,{"$f":"WACC!AH55","v":2.215E-2},null,{"$f":"WACC!AJ11","v":2.0199999999999999E-2}]
[{"$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,null,null,null,null,null,null,{"$f":"IF(WACC!AE46=\"\",\"\",WACC!AE46)","v":2.273E-2},{"$f":"IF(WACC!AF46=\"\",\"\",WACC!AF46)","v":2.2429999999999999E-2},{"$f":"IF(WACC!AG46=\"\",\"\",WACC!AG46)","v":2.0820000000000002E-2},{"$f":"IF(WACC!AH46=\"\",\"\",WACC!AH46)","v":1.9970000000000002E-2},{"$f":"IF(WACC!AI46=\"\",\"\",WACC!AI46)","v":1.9939999999999999E-2},{"$f":"IF(WACC!AJ46=\"\",\"\",WACC!AJ46)","v":2.0199999999999999E-2},{"$f":"IF(WACC!AK46=\"\",\"\",WACC!AK46)","v":""},{"$f":"IF(WACC!AL46=\"\",\"\",WACC!AL46)","v":""},{"$f":"IF(WACC!AM46=\"\",\"\",WACC!AM46)","v":""},{"$f":"IF(WACC!AN46=\"\",\"\",WACC!AN46)","v":""}]
[{"$f":"ROW()","v":14},null,"X-Factor (Real)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X_Factor_2020","v":0.38560621650417998},{"$f":"X_Factor_2021","v":0},{"$f":"X_Factor_2022","v":0},{"$f":"X_Factor_2023","v":0},{"$f":"X_Factor_2024","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","Actual","Actual","Actual","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,{"$f":"X22","v":105.9},107.5,108.6,110.7,113,114.8,114.4,118.8,126.1,{"$f":"AG22*(1+AH23)","v":129.63079999999999},{"$f":"AH22*(1+AI23)","v":132.80675459999998}]
[{"$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,{"$f":"AE22/AD22-1","v":-3.4843205574912606E-3},{"$f":"AF22/AE22-1","v":3.8461538461538325E-2},{"$f":"AG22/AF22-1","v":6.1447811447811418E-2},2.8000000000000001E-2,2.4500000000000001E-2]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,"Inflation to be used in tariff variation calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,null,"CPI: Actual September and  Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-09-30","2019-09-30"]
[null,null,null,"September CPI All Groups, 8 Capital Cities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113.5,115.4,116.2,119.7,126.1,{"$f":"AG27*(1+AH28)","v":129.63079999999999},{"$f":"AH27*(1+AI28)","v":132.80675459999998},{"$f":"AI27*(1+AJ28)","v":136.12692346499998},139.53009655162495,143.01834896541556,146.59380768955094,150.25865288178971]
[null,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,null,null,null,null,null,null,{"$f":"AD27/AC27-1","v":1.6740088105726914E-2},{"$f":"AE27/AD27-1","v":6.9324090121316573E-3},{"$f":"AF27/AE27-1","v":3.0120481927710774E-2},{"$f":"AG23","v":6.1447811447811418E-2},{"$f":"AH23","v":2.8000000000000001E-2},2.4500000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,null,"Estiamted tariff inflation nominal dolalrs 2023 to 2024"]
[null,null,null,"September CPI All Groups, 8 Capital Cities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AG42/AG35-1)+((1+AH43)^0.75)-1","v":5.2255217057941339E-2}]
[]
[]
[{"$f":"ROW()","v":34},null,"Cumulative inflation index and inflation used in tariff variation calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-30","2014-09-30",null,null,null,null,"2018-09-30","2019-09-30","2020-09-30","2021-09-30","2022-09-30","2023-09-30","2024-09-30","2025-09-30","2026-09-30","2027-09-30","2028-09-30","2029-09-30"]
[{"$f":"ROW()","v":35},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,null,null,null,null,113.5,115.4,116.2,{"$f":"AF27","v":119.7},128.4,129.63079999999999,132.80675459999998,{"$f":"AJ27","v":136.12692346499998},139.53009655162495,143.01834896541556,146.59380768955094,150.25865288178971]
[{"$f":"ROW()","v":36},null,null,"September inflation All Groups, 8 Capital Cities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X35/W35-1","v":2.3111492506801889E-2},null,null,null,null,null,{"$f":"AD35/AC35-1","v":1.6740088105726914E-2},{"$f":"AE28","v":6.9324090121316573E-3},{"$f":"AF28","v":3.0120481927710774E-2},{"$f":"IF(AG35=\"\",\"\",AG35/AF35-1)","v":7.268170426065157E-2},9.5856697819314274E-3,2.4499999999999966E-2,{"$f":"AJ28","v":2.5000000000000001E-2},{"$f":"AK28","v":2.5000000000000001E-2},{"$f":"IF(AL35=\"\",\"\",AL35/AK35-1)","v":2.4999999999999911E-2},{"$f":"IF(AM35=\"\",\"\",AM35/AL35-1)","v":2.4999999999999911E-2},{"$f":"IF(AN35=\"\",\"\",AN35/AM35-1)","v":2.4999999999999911E-2}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":39},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",{"$f":"X39","v":"2014-12-31"},"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-03"]
[{"$f":"ROW()","v":40},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]
[{"$f":"ROW()","v":41},null,null,"December inflation All Groups, 8 Capital Cities - (Pre-2012 index)",null,null,null,null,null,5.8017727639001038E-2,3.1226199543031186E-2,3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,{"$f":"T40/S40-1","v":2.6548672566371723E-2},{"$f":"U40/T40-1","v":3.1034482758620641E-2}]
[{"$f":"ROW()","v":42},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,{"$f":"X42","v":106.6},108.4,110,112.1,114.1,116.2,117.2,121.3,130.80000000000001,{"$f":"AG42*(1+AH43)","v":136.68600000000001},141.12829500000001,{"$f":"AI42*(1+AJ43)","v":144.88739072901407},{"$f":"AJ42*(1+AK43)","v":148.74661379748116},{"$f":"AK42*(1+AL43)","v":152.70863119896268},{"$f":"AL42*(1+AM43)","v":156.77618096510707},{"$f":"AM42*(1+AN43)","v":160.95207405782156}]
[{"$f":"ROW()","v":43},null,null,"December inflation All Groups , 8 Capital Cities -  (Sep-2012 base index)",null,null,null,null,null,{"$f":"J42/I42-1","v":5.7887120115774238E-2},3.1463748290013749E-2,2.9177718832890998E-2,2.4484536082474362E-2,2.515723270440251E-2,2.8220858895705581E-2,3.3412887828162319E-2,2.886836027713624E-2,3.7037037037037202E-2,2.0562770562770449E-2,{"$f":"T42/S42-1","v":2.7571580063626921E-2},2.9927760577915352E-2,{"$f":"V42/U42-1","v":2.2044088176352838E-2},{"$f":"W42/V42-1","v":2.7450980392156765E-2},{"$f":" (X42/W42-1)","v":1.7175572519083859E-2},{"$f":"X43*1+(Y42/W42-1)*0","v":1.7175572519083859E-2},{"$f":"Z42/Y42-1","v":1.6885553470919357E-2},{"$f":"AA42/Z42-1","v":1.4760147601476037E-2},{"$f":"AB42/AA42-1","v":1.9090909090909047E-2},1.7841213202497874E-2,{"$f":"AD42/AC42-1","v":1.8404907975460238E-2},{"$f":"AE42/AD42-1","v":8.6058519793459354E-3},3.4982935153583528E-2,7.8318219291014124E-2,4.4999999999999998E-2,3.2500000000000001E-2,{"$f":"WACC!AJ28","v":2.6636017454997774E-2},{"$f":"WACC!AK28","v":2.6636017454997774E-2},{"$f":"WACC!AL28","v":2.6636017454997774E-2},{"$f":"WACC!AM28","v":2.6636017454997774E-2},{"$f":"WACC!AN28","v":2.6636017454997774E-2}]
[{"$f":"ROW()","v":44}]
[]
[{"$f":"ROW()","v":46},null,"Modelled Inflation AA6"]
[{"$f":"ROW()","v":47},null,null,"Selected CPI period",null,"Base period: ",{"$f":"AH47","v":"2023-12-31"},null,{"$f":"I39","v":"1999-12-31"},"2000-12-31","2001-12-31","2002-12-31","2003-12-31","2004-12-31","2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31",{"$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"},{"$f":"Y39","v":"2014-12-31"},"2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-03"]
[{"$f":"ROW()","v":48},null,null,"CPI",null,null,null,null,{"$f":"J48/(J49+1)","v":69.06674057649667},73.073835920177402,75.355654101995583,77.637472283813764,79.474057649667429,81.533259423503338,83.81507760532152,86.542128603104217,89.102217294900214,92.385809312638571,94.333702882483365,95.780709534368057,99.231263858093129,{"$f":"V22","v":100.4},{"$f":"W22","v":102.8},{"$f":"X22","v":105.9},{"$f":"Y42","v":106.6},108.4,110,112.1,114.1,116.2,117.2,121.3,130.80000000000001,136.68600000000001,141.12829500000001,144.88739072901407,148.74661379748116,152.70863119896268,156.77618096510707,160.95207405782156]
[{"$f":"ROW()","v":49},null,null,"Inflation",null,null,null,null,null,{"$f":"J$41","v":5.8017727639001038E-2},{"$f":"K$41","v":3.1226199543031186E-2},3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,{"$f":"T$20/S$40-1","v":1.5339233038347944E-2},{"$f":"U$21","v":3.6025566531086683E-2},{"$f":"V$21","v":1.1777902411665764E-2},{"$f":"W48/V48-1","v":2.3904382470119501E-2},3.0155642023346418E-2,6.6100094428704903E-3,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,{"$f":"AE48/AD48-1","v":8.6058519793459354E-3},{"$f":"AF48/AE48-1","v":3.4982935153583528E-2},{"$f":"AG48/AF48-1","v":7.8318219291014124E-2},{"$f":"AH48/AG48-1","v":4.4999999999999929E-2},{"$f":"AI48/AH48-1","v":3.2499999999999973E-2},{"$f":"AJ48/AI48-1","v":2.6636017454997774E-2},{"$f":"AK48/AJ48-1","v":2.6636017454997774E-2},{"$f":"AL48/AK48-1","v":2.6636017454997774E-2},{"$f":"AM48/AL48-1","v":2.6636017454997774E-2},{"$f":"AN48/AM48-1","v":2.6636017454997774E-2}]
["Financial Parameters"]
[{"$f":"ROW()","v":51},null,"Inflation factor",null,null,null,null,null,null,null,null,"Actual 1",null,null,null,null,"Actual 2",null,null,null,null,"Actual 3",null,null,null,null,"Actual 4",null,null,"Forecast",null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":52},null,null,{"$f":"\"Inflation Factor (convert to real \"&$G$52&\" $)\"","v":"Inflation Factor (convert to real 31/12/2023 $)"},null,"Real $ at ",{"$f":"TEXT($G$47,\"dd/mm/yyyy\")","v":"31/12/2023"},null,{"$f":"HLOOKUP($G$47,$I$47:$AI$48,2,FALSE)/I$48","v":1.9790422837256938},1.8705190206424869,1.8138784889982165,1.7605673649488067,1.719881984666376,1.6764446922208773,1.6308044316756876,1.579415738973367,1.5340358988779426,1.4795129362069797,1.4489625215950359,1.4270723266145184,1.3774489478988141,1.361414342629482,1.3296303501945526,1.2907082152974505,1.2822326454033772,1.2609409594095942,1.2426000000000001,1.2193220338983053,1.1979491673970202,1.1762994836488814,1.1662627986348124,1.1268425391591097,1.0449999999999999,1,0.96852300242130751,0.94339472408366232,0.91891839760532834,0.89507710812961883,0.8718543796549143,0.84923416364858995]
[{"$f":"ROW()","v":53},null,null,{"$f":"\"Inflation Factor (convert \" &$G$52& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,{"$f":"1/I52","v":0.50529491371827884},0.53461097639975852,0.55130484542671221,0.56799871445366579,0.58143524318267725,0.59650044206065977,0.61319431108761335,0.63314552041250904,0.65187522712567647,0.67589811182299986,0.69014897562649691,{"$f":"1/T52","v":0.70073533159480894},{"$f":"1/U52","v":0.72597971890386093},0.73453023718595911,0.75208872891151979,0.7747684473903691,0.77988967414365762,0.79305854293782829,0.80476420408820204,0.82012788434806771,0.83475996078603509,0.85012364104590077,{"$f":"1/AE52","v":0.8574396792648844},0.88743543596271746,0.95693779904306231,1,1.0325,{"$f":"1/AJ52","v":1.0600016880222851},1.0882359114867737,1.1172221822202908,1.1469805317670212,1.1775315252317102]
[{"$f":"ROW()","v":54},null,"Real Pre-tax WACC",null,null,null,null,null,null,null,null,"Approved 1",null,null,null,null,"Approved 2",null,null,null,null,"Actual 3",null,null,null,null,"Actual 4",null,null,"Forecast",null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":55},null,null,"WACC",null,null,null,null,null,{"$f":"WACC!I35","v":7.5283004364780082E-2},{"$f":"J55","v":7.5283004364780082E-2},{"$f":"K55","v":7.5283004364780082E-2},{"$f":"L55","v":7.5283004364780082E-2},{"$f":"M55","v":7.5283004364780082E-2},{"$f":"WACC!O35","v":6.7799999999999999E-2},{"$f":"O55","v":6.7799999999999999E-2},{"$f":"P55","v":6.7799999999999999E-2},{"$f":"Q55","v":6.7799999999999999E-2},{"$f":"R55","v":6.7799999999999999E-2},{"$f":"(1+U55)^(T$8/365)-1","v":3.7700240639431559E-2},{"$f":"WACC!$W$35","v":7.7482487580959436E-2},{"$f":"U55","v":7.7482487580959436E-2},{"$f":"V55","v":7.7482487580959436E-2},{"$f":"W55","v":7.7482487580959436E-2}]
[{"$f":"ROW()","v":56},null,null,"Discounting Factor",null,null,null,null,null,{"$f":"K56*(1+J55)","v":1.8688462509788115},1.7380040820814668,1.6163224704813288,1.5031600647646859,1.397920415986369,1.3000488339459861,1.2175021857520003,1.1401968400000002,1.0678000000000001,1,{"$f":"S56/(1+T55)","v":0.96366943057062349},{"$f":"T56/(1+U55)","v":0.89437131617251986},{"$f":"U56/(1+V55)","v":0.83005647560960383},{"$f":"V56/(1+W55)","v":0.77036655832165934},{"$f":"W56/(1+X55)","v":0.7149689829773459}]
[{"$f":"ROW()","v":57},null,"Real Post Tax WACC"]
[{"$f":"ROW()","v":58},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+U58)^(T$8/365)-1","v":3.2057454651296835E-2},{"$f":"WACC!$W$38","v":6.5699805068226036E-2},{"$f":"U58","v":6.5699805068226036E-2},{"$f":"V58","v":6.5699805068226036E-2},{"$f":"W58","v":6.5699805068226036E-2},{"$f":"(1+WACC!Y$38)^Y$9-1","v":1.9810107804075106E-2},{"$f":"WACC!Z$38","v":4.0109911678115839E-2},{"$f":"WACC!AA$38","v":4.0109911678115839E-2},{"$f":"WACC!AB$38","v":4.0109911678115839E-2},{"$f":"WACC!AC$38","v":4.0109911678115839E-2},{"$f":"WACC!AD$38","v":4.0717686746987836E-2},{"$f":"WACC!AE$38","v":2.9814119042910869E-2},{"$f":"WACC!AE$38","v":2.9814119042910869E-2},{"$f":"WACC!AF$38","v":2.9650978841210041E-2},{"$f":"WACC!AG$38","v":2.8775459758750177E-2},{"$f":"WACC!AH$38","v":2.8313229187264977E-2},{"$f":"WACC!AJ$38","v":4.5437406632086841E-2},{"$f":"WACC!AJ$38","v":4.5437406632086841E-2},{"$f":"WACC!AK$38","v":4.5437406632086841E-2},{"$f":"WACC!AL$38","v":4.5437406632086841E-2},{"$f":"WACC!AM$38","v":4.5437406632086841E-2}]
[{"$f":"ROW()","v":59},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+T58)","v":0.96893830425155147},{"$f":"T59/(1+U58)","v":0.90920379232829085},{"$f":"U59/(1+V58)","v":0.85315188011138243},{"$f":"V59/(1+W58)","v":0.80055553736050811},{"$f":"W59/(1+X58)","v":0.7512017301244196},{"$f":"1/(1+Y58)","v":0.98057470929884039},{"$f":"Y59/(1+Z58)","v":0.94276066239651424},{"$f":"Z59/(1+AA58)","v":0.90640484415292411},{"$f":"AA59/(1+AB58)","v":0.87145102068158198},{"$f":"AB59/(1+AC58)","v":0.83784512665164468},{"$f":"AC59/(1+AD58)","v":0.80506475225815577},{"$f":"1/(1+AE58)","v":0.97104902866294018},{"$f":"AE59/(1+AF58)","v":0.94293621606723954},{"$f":"AF59/(1+AG58)","v":0.91578237232235626},{"$f":"AG59/(1+AH58)","v":0.89016739623348806},{"$f":"AH59/(1+AI58)","v":0.86565782775841416},{"$f":"1/(1+AJ58)","v":0.95653742027610722},{"$f":"AJ59/(1+AK58)","v":0.91496383638847012},{"$f":"AK59/(1+AL58)","v":0.87519714770495738},{"$f":"AL59/(1+AM58)","v":0.83715882189870705},{"$f":"AM59/(1+AN58)","v":0.80077373986037426}]
[{"$f":"ROW()","v":60},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":61},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+U61)^(T$8/365)-1","v":4.5277842538704594E-2},{"$f":"WACC!$W$37","v":9.3407999999999991E-2},{"$f":"U61","v":9.3407999999999991E-2},{"$f":"V61","v":9.3407999999999991E-2},{"$f":"W61","v":9.3407999999999991E-2},{"$f":"(1+WACC!Y$37)^Y$9-1","v":2.9532347866229047E-2},{"$f":"WACC!Z$37","v":5.9871999999999995E-2},{"$f":"WACC!AA$37","v":5.9871999999999995E-2},{"$f":"WACC!AB$37","v":5.9871999999999995E-2},{"$f":"WACC!AC$37","v":5.9871999999999995E-2},{"$f":"WACC!AD$37","v":5.9871999999999995E-2},{"$f":"WACC!AE$37","v":4.1553999999999994E-2},{"$f":"WACC!AE$37","v":4.1553999999999994E-2},{"$f":"WACC!AF$37","v":4.1388999999999995E-2},{"$f":"WACC!AG$37","v":4.0503499999999998E-2},{"$f":"WACC!AH$37","v":4.0035999999999995E-2},{"$f":"WACC!AJ$37","v":7.3283695643246688E-2},{"$f":"WACC!AJ$37","v":7.3283695643246688E-2},{"$f":"WACC!AK$37","v":7.3283695643246688E-2},{"$f":"WACC!AL$37","v":7.3283695643246688E-2},{"$f":"WACC!AM$37","v":7.3283695643246688E-2}]
[{"$f":"ROW()","v":62},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+T61)","v":0.95668343793767152},{"$f":"T62/(1+U61)","v":0.87495558651269389},{"$f":"U62/(1+V61)","v":0.80020960749573256},{"$f":"V62/(1+W61)","v":0.7318490513108854},{"$f":"W62/(1+X61)","v":0.66932842206283971},{"$f":"1/(1+Y61)","v":0.97131479362699313},{"$f":"Y62/(1+Z61)","v":0.91644537607087762},{"$f":"Z62/(1+AA61)","v":0.86467552314890639},{"$f":"AA62/(1+AB61)","v":0.81583014094995099},{"$f":"AB62/(1+AC61)","v":0.76974402658995711},{"$f":"AC62/(1+AD61)","v":0.72626130946940493},{"$f":"1/(1+AE61)","v":0.96010384483185696},{"$f":"AE62/(1+AF61)","v":0.92179939286091439},{"$f":"AF62/(1+AG61)","v":0.88516336629339709},{"$f":"AG62/(1+AH61)","v":0.85070676484355612},{"$f":"AH62/(1+AI61)","v":0.81795895992403744},{"$f":"1/(1+AJ61)","v":0.93172010723658116},{"$f":"AJ62/(1+AK61)","v":0.86810235822894632},{"$f":"AK62/(1+AL61)","v":0.80882842230140284},{"$f":"AL62/(1+AM61)","v":0.75360170436265783},{"$f":"AM62/(1+AN61)","v":0.7021458608024459}]
[{"$f":"ROW()","v":63}]
["Assets Life"]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,"1999-2013/14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex from Jun-2014 onwards","Capex from 2020 onwards",null,"Capex up to Dec-2007 ","Capex from 2008 Onwards","Capex from 2020 Onwards"]
[{"$f":"ROW()","v":66},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"]
[{"$f":"ROW()","v":67},null,null,"High Pressure Mains - Steel",null,null,null,null,null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,{"$f":"Y67","v":80},null,20,20,20]
[{"$f":"ROW()","v":68},null,null,"High Pressure Mains - PE",null,null,null,null,null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,{"$f":"Y68","v":60},null,20,20,20]
[{"$f":"ROW()","v":69},null,null,"Medium Pressure Mains",null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,60,null,20,20,20]
[{"$f":"ROW()","v":70},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]
[{"$f":"ROW()","v":71},null,null,"Low Pressure Mains",null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,60,null,20,20,20]
[{"$f":"ROW()","v":72},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,40,40,20]
[{"$f":"ROW()","v":73},null,null,"Secondary Gate Stations",null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,40,40,20]
[{"$f":"ROW()","v":74},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]
[{"$f":"ROW()","v":75},null,null,"Meter and Services Pipes",null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,25,null,25,15,15]
[{"$f":"ROW()","v":76},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]
[{"$f":"ROW()","v":77},null,null,"Vehicle",null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"Y77","v":10},null,10,10,10]
[{"$f":"ROW()","v":78},null,null,"Information Technology",null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,4,4,5]
[{"$f":"ROW()","v":79},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]
[{"$f":"ROW()","v":80},null,null,"FRC",null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,4,4,4]
[{"$f":"ROW()","v":81},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]
[{"$f":"ROW()","v":82},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"SUMPRODUCT($J$67:$J$80,Asset!$Y$55:$Y$68)/SUM(Asset!$Y$55:$Y$68)","v":65.842774465500938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J82","v":65.842774465500938},{"$f":"SUMPRODUCT($Z$67:$Z$80,Asset!$AE$55:$AE$68)/SUM(Asset!$AE$55:$AE$68)","v":53.691380787764665},null,5,5,5]
["Initial Capital Base",null,null,null,null,null,null,null,null,null,null,null,null,"ICB as at 31/12/2004",null,null,null,null,"ICB as at 31/12/2009"]
[{"$f":"ROW()","v":84},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$52","v":"Initial Value at 1999\nm$ 31/12/2023"},{"$f":"\"WDV in 2004 m$ \"&$G$52","v":"WDV in 2004 m$ 31/12/2023"},"Over depreciation correction"]
[{"$f":"ROW()","v":85},null,null,"High Pressure Mains - Steel",null,106,106,null,149.05250012400941,null,null,null,{"$f":"I85*$I$52/$N$52","v":175.95641634300875},167.76801272600417,0,null,null,{"$f":"M85*$N$52/$S$52","v":203.58097317501691},194.10701813691267,{"$f":"O85*$N$52","v":0},null,null,{"$f":"R85*$S$52/$AH$52","v":294.98120024044385},{"$f":"N85*$N$52","v":281.2537944589543},{"$f":"O85*$N$52","v":0}]
[{"$f":"ROW()","v":86},null,null,"High Pressure Mains - PE",null,106,null,null,null,null,null,null,{"$f":"I86*$I$52/$N$52","v":0},null,null,null,null,{"$f":"M86*$N$52/$S$52","v":0},null,{"$f":"O86*$N$52","v":0},null,null,0,{"$f":"N86*$N$52","v":0},0]
[{"$f":"ROW()","v":87},null,null,"Medium Pressure Mains",null,51,51,null,176.99705064705881,null,null,null,208.94494697658439,188.69304913983942,0,null,null,241.74859052922216,218.31721385121349,{"$f":"O87*$N$52","v":0},null,null,350.28464732526754,316.33346068945696,0]
[{"$f":"ROW()","v":88},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,{"$f":"O88*$N$52","v":0},null,null,190.30219804205538,166.21891167380929,0]
[{"$f":"ROW()","v":89},null,null,"Low Pressure Mains",null,33,33,null,27.791752300151519,null,null,null,32.808152393007241,27.64155259269678,-0.59112411707750434,null,null,37.958920345493006,31.98118200998023,-0.68392858597021822,null,null,55.001052940830654,46.339534128770744,-0.99098688851833461]
[{"$f":"ROW()","v":90},null,null,"Regulators",null,28,28,null,9.7160250855000001,null,null,null,11.469763698837633,9.535022565594149,0,null,null,13.270477453603949,11.031988565653297,0,null,null,19.228424473944049,15.984937970296603,0]
[{"$f":"ROW()","v":91},null,null,"Secondary Gate Stations",null,25,25,null,1.9721580780987502,null,null,null,2.3281318166113376,1.8370789870156039,-4.2088796634626252E-2,null,null,2.6936405659769398,2.1254941180828997,-4.8696594058492484E-2,null,null,3.9029842267486266,3.0797613169728151,-7.0559539720083109E-2]
[{"$f":"ROW()","v":92},null,null,"Buildings",null,24,24,null,1.7396427391387499,null,null,null,2.0536475526496933,1.6016563436333116,0,null,null,2.3760632093796787,1.8531109231798382,0,null,null,3.442826539331973,2.6850882760459629,0]
[{"$f":"ROW()","v":93},null,null,"Meter and Services Pipes",null,11,11,null,52.795150119999988,null,null,null,62.324653445447225,35.720456084040251,0,null,null,72.109411324254623,41.328445776415165,0,null,null,104.48383446312562,59.883369005798222,0]
[{"$f":"ROW()","v":94},null,null,"Equipment & Vehicles",null,11,6,null,15.063926049999997,null,null,null,17.782958632755843,2.4942168682841355,-5.3844028373098389,null,null,20.574822445406927,2.8858004039191871,-6.2297357059659904,null,null,29.812146611866964,4.181416630082718,-9.0266535573871121]
[{"$f":"ROW()","v":95},null,null,"Vehicle",null,11,null,null,null,null,null,null,0,null,null,null,null,0,0,{"$f":"O95*$N$52","v":0},null,null,0,0,0]
[{"$f":"ROW()","v":96},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]
[{"$f":"ROW()","v":97},null,null,"Telemetry and Monitoring",null,0,null,null,0,null,null,null,{"$f":"I97*$I$52/$N$52","v":0},0,0,null,null,{"$f":"M97*$N$52/$S$52","v":0},0,0,null,null,0,{"$f":"N97*$N$52","v":0},{"$f":"O97*$N$52","v":0}]
[{"$f":"ROW()","v":98},null,null,"FRC",null,6,null,null,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[{"$f":"ROW()","v":99},null,null,"Land",null,0,null,null,4.4702419018000006,null,null,null,{"$f":"I99*$I$52/$N$52","v":5.2771187640104777},5.277118764010476,0,null,null,{"$f":"M99*$N$52/$S$52","v":6.1056083993158747},6.1056083993158747,0,null,null,8.8467977421445614,{"$f":"N99*$N$52","v":8.8467977421445596},{"$f":"O99*$N$52","v":0}]
[{"$f":"ROW()","v":100},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]
[{"$f":"ROW()","v":101},null,null,"Total",null,null,null,null,{"$f":"SUM(I85:I100)","v":535.75717978581633},null,null,null,{"$f":"SUM(M85:M100)","v":632.46113488011372},{"$f":"SUM(N85:N100)","v":539.71781836338732},{"$f":"SUM(O85:O100)","v":-6.0176157510219692},null,null,{"$f":"SUM(R85:R100)","v":731.75537448586522},{"$f":"SUM(S85:S100)","v":624.45167380610337},{"$f":"SUM(T85:T100)","v":-6.962360885994701},{"$f":"M101*N52","v":1060.2861126057589},null,{"$f":"SUM(W85:W100)","v":1060.2861126057592},{"$f":"SUM(X85:X100)","v":904.80707189233226},{"$f":"SUM(Y85:Y100)","v":-10.088199985625529}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,null,null,null,null,null,{"$f":"M101-N102","v":539.71781836338744},{"$f":"SUM(J406:N406)","v":92.74331651672631},{"$f":"N102*N52","v":155.47904071342666},null,null,null,null,null,null,null,"checked to ATCO model"]
["Vines, New Assets"]
[{"$f":"ROW()","v":104},null,"CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,"Life at 31/12/09","Tax Asset Life at 31/12/09","m$ 31/12/09",{"$f":"\"m$ \"&TEXT($G$52,\"d/m/yy\")","v":"m$ 31/12/23"}]
[{"$f":"ROW()","v":105},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R105*$S$52","v":0}]
[{"$f":"ROW()","v":106},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R106*$S$52","v":0}]
[{"$f":"ROW()","v":107},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":108},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,50.34,{"$f":"$AC70-($J70-P108)-1","v":9.3400000000000034},0.42699100000000001,0.61869395605838595]
[{"$f":"ROW()","v":109},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":110},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":111},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":112},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":113},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,15.34,{"$f":"$AC75-($J75-P113)-1","v":4.34},0.152832,0.22144784010041252]
[{"$f":"ROW()","v":114},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":115},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,0,0,null,0]
[{"$f":"ROW()","v":116},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":117},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R117*$S$52","v":0}]
[{"$f":"ROW()","v":118},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":119},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":120},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R105:R120)","v":0.57982299999999998},{"$f":"SUM(S105:S120)","v":0.84014179615879847},null,null,null,null,{"$f":"SUM(X105:X120)","v":0}]
["West Net Energy, New Assets"]
[{"$f":"ROW()","v":123},null,"CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life 30/06/10","Tax Asset Life at 30/6/10","m$ 30/6/10",{"$f":"\"m$ \"&TEXT($G$52,\"d/m/yy\")","v":"m$ 31/12/23"}]
[{"$f":"ROW()","v":124},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":125},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":126},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":127},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":128},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":129},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":130},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":131},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,35.098812785388127,{"$f":"$AC74-($J74-R131)-0.5","v":34.598812785388127},{"$f":"0.0130522132542073","v":1.3052213254207299E-2},{"$f":"T131*$T$52","v":1.8626452336150467E-2}]
[{"$f":"ROW()","v":132},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":133},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,6.536661453899292,{"$f":"$AC76-($J76-R133)-0.5","v":6.036661453899292},{"$f":"2.88462274182994","v":2.8846227418299399},{"$f":"T133*$T$52","v":4.1165652875884033}]
[{"$f":"ROW()","v":134},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":135},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,4.0219203272162298,{"$f":"$AC78-($J78-R135)-0.5","v":2.5219203272162298},{"$f":"0.104081321679867","v":0.104081321679867},{"$f":"T135*$T$52","v":0.14853157388680191}]
[{"$f":"ROW()","v":136},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":137},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":138},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":139},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":140},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T124:T139)","v":3.0017562767640142},{"$f":"SUM(U124:U139)","v":4.2837233138113557},null,null,null,{"$f":"SUM(Y124:Y139)","v":0}]
["Redundant Assets  (ICB) and accelerated depreciation"]
[{"$f":"ROW()","v":142},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]",null,null,null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":143},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,16,16,16,16]
[{"$f":"ROW()","v":144},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":147},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":150},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":151},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":152},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":153},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":155},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":156},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":157},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":158},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ143:AJ158)","v":16},16,16,16,16]
["Redundant Assets  (ICB) and accelerated depreciation"]
[{"$f":"ROW()","v":161},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":162},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ143*$AH$52","v":16},16,16,16,16]
[{"$f":"ROW()","v":163},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":165},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":166},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":167},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":168},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":169},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":170},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":171},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":172},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ153*$AH$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":173},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":174},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":175},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":176},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":177},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":178},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ162:AJ177)","v":16},16,16,16,16]
["Asset Disposal  (ICB)"]
[{"$f":"ROW()","v":180},null,null,null,null,null,null,null,null,null,null,null,null,"WAGN Inflation from 2005 to 2009 OD to 31/12/09",1.1599453178400545,1.1077023498694516,1.0740506329113924,1.0278619018776498,1.0137395459976104]
[{"$f":"ROW()","v":181},null,"Asset Disposal  (ICB)",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,"Actual 4 [m$ 31/12/2019]",null,null,null,null,null,"Actual 5 [m$ 31/12/2023]",null,null,"Forecast 5 [m$ 31/12/2023]",null,null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":182},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":183},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":184},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":185},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":186},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":188},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":189},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":190},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":191},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":192},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":193},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":194},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":195},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":196},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.4279999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":197},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":198},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O182:O197)","v":0},0,0,0,4.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":199},null,"Asset Disposal  (ICB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$52&\"]\"","v":"Actual 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$52&\"]\"","v":"Actual 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$52&\"]\"","v":"Actual 3 [m$ 31/12/2023]"},null,null,null,null,null,"Actual 5 [m$ 31/12/2023]",null,null,"Forecast 5 [m$ 31/12/2023]",null,null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":200},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O182/$S$180*$S$52","v":0},0,0,0,0,{"$f":"T182*$X$52","v":0},0,0,0,0,{"$f":"Y182*$AD$52","v":0},0,0,0,0,0,{"$f":"AE182*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":201},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T183*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE183*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T184*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE184*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":203},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T185*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE185*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":204},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T186*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE186*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T187*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE187*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":206},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T188*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE188*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":207},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.489355873964876,{"$f":"T189*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE189*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":208},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T190*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE190*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":209},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T191*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE191*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":210},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O192/$S$180*$S$52","v":0},0,0,0,0,{"$f":"T192*$X$52","v":0},0,0,0,0,{"$f":"Y192*$AD$52","v":0},0,0,0,0,0,{"$f":"AE192*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":211},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T193*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE193*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":212},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T194*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE194*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":213},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T195*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE195*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":214},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,4.899723546978497,{"$f":"T196*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE196*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T197*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE197*$AH$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":216},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O200:O215)","v":0},0,0,0,6.3890794209433732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AA2 Asset Adjustment(ICB), Redundant Assets(ICB) accelerated depreciation & Asset Disposal  (ICB)"]
[{"$f":"ROW()","v":218},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$199","v":"Actual 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$199","v":"Actual 3 [m$ 31/12/2023]"},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$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":219},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"-O143-O200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ162-AJ200","v":-16},-16,-16,-16,-16]
[{"$f":"ROW()","v":220},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"-O144-O201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":221},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-O145-O202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":222},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-O146-O203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":223},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-O147-O204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":224},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"-O148-O205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":225},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"-O149-O206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":226},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"-O150-O207","v":0},0,0,0,-1.489355873964876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":227},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"-O151-O208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":228},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-O152-O209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":229},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"-O153-O210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ172-AJ210","v":0},0,0,0,0]
[{"$f":"ROW()","v":230},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"-O154-O211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":231},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-T155-T212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":232},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"-O156-O213","v":0},0,0,0,0,{"$f":"-T156-T213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":233},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,-4.899723546978497,{"$f":"-T157-T214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":234},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-T158-T215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":235},null,null,"Total",null,"Asset disposals ICB",null,null,null,null,null,null,null,null,{"$f":"SUM(O219:O234)","v":0},0,0,0,-6.3890794209433732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16,-16,-16,-16,-16]
["Asset Correction (Data entry)"]
[{"$f":"ROW()","v":237},null,"Redundant Asset",null,null,null,null,null,null,"Actual [m$ 30/06/2004]",null,null,null,null,"Actual 2 [m$ 31/12/2004]"]
[{"$f":"ROW()","v":238},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":239},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":240},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":241},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":242},null,null,"Low Pressure Mains",null,null,null,null,null,-0.12245087770503686,-0.18294869230210498,-0.14068504963910114,-9.571572982893313E-2,-4.9323767602328386E-2]
[{"$f":"ROW()","v":243},null,null,"Regulators",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":244},null,null,"Secondary Gate Stations",null,null,null,null,null,-1.9835055502533762E-2,-2.2253724341673657E-2,-8.5331132056165604E-9,-5.5499923129476167E-9,-2.7073133249122532E-9]
[{"$f":"ROW()","v":245},null,null,"Buildings",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":246},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":247},null,null,"Equipment & Vehicles",null,null,null,null,null,-2.2390078278641226,-1.9711780968774983,-0.69320883248628684,-0.31875315948349398,-0.16225492059843866]
[{"$f":"ROW()","v":248},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":249},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":250},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":251},null,null,"FRC",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":252},null,null,"Land",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":253},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":254},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J238:J253)","v":-2.3812937610716931},-2.176380513521277,-0.83389389065850117,-0.41446889486241945,-0.21157869090808037,0,0,0,0,0]
["Asset Correction [m$ Real]"]
[{"$f":"ROW()","v":256},null,"Redundant Asset",null,null,null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$52&\"]\"","v":"Actual 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$52&\"]\"","v":"Actual 2 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":257},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J238*$N$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":258},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":259},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":260},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":261},null,null,"Low Pressure Mains",null,null,null,null,null,-0.20528212398639681,-0.30670336415861438,-0.23585070474230177,-0.16046212723376244,-8.2688568397259493E-2]
[{"$f":"ROW()","v":262},null,null,"Regulators",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":263},null,null,"Secondary Gate Stations",null,null,null,null,null,-3.325237351712923E-2,-3.7307138054745337E-2,-1.4305292341675758E-8,-9.3042551549077019E-9,-4.5386610537280026E-9]
[{"$f":"ROW()","v":264},null,null,"Buildings",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":265},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":266},null,null,"Equipment & Vehicles",null,null,null,null,null,-3.7535727888638042,-3.3045710579323324,-1.1621262678222668,-0.53437204234473823,-0.27201140042397237]
[{"$f":"ROW()","v":267},null,null,"Vehicle",null,null,null,null,null,{"$f":"J248*$N$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":268},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":269},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":270},null,null,"FRC",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":271},null,null,"Land",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":272},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":273},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J257:J272)","v":-3.9921072863673301},-3.6485815601456921,-1.3979769868698608,-0.69483417888275578,-0.35469997335989289,{"$f":"SUM(O257:O272)","v":0},0,0,0,0,"Reversal of over depreciation added back to asset value by year.  ICB reduced by same amount"]
["Redundant Asset   (Vines)"]
[{"$f":"ROW()","v":275},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]",null,null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":276},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":277},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":278},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":279},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":280},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":281},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":282},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":284},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":285},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":286},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":287},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":288},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":289},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":290},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":291},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":292},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U276:U291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset Disposal  (Vines)"]
[{"$f":"ROW()","v":294},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ OD]",null,null,null,null,null,"Actual 4 [m$ OD]",null,null,"Actual 4 [m$ OD]","Forecast [m$ OD]","Actual 4 [m$ OD]",null,null,null,"Forecast 5 [m$ OD]",null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":295},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":296},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":297},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":300},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":301},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":302},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":303},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":304},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":305},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":307},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":308},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":309},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T295:T310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Assets & Asset Disposal  (Vines)"]
[{"$f":"ROW()","v":313},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 3 [m$  \"&$G$52&\"]\"","v":"Actual 3 [m$  31/12/2023]"},{"$f":"\"Actual to 2016 [m$  \"&$G$52&\"]\"","v":"Actual to 2016 [m$  31/12/2023]"},"Actual to 2016 [m$  31/12/2023]","Actual to 2016 [m$  31/12/2023]","Actual to 2016 [m$  31/12/2023]",null,{"$f":"\"Actual 4 [m$  \"&$G$52&\"]\"","v":"Actual 4 [m$  31/12/2023]"},null,null,null,{"$f":"\"Forecast [m$  \"&$G$52&\"]\"","v":"Forecast [m$  31/12/2023]"},null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":314},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-T276-T295)*T$52","v":0},0,0,0,0,{"$f":"(-Y276-Y295)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":315},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":"(-Y277-Y296)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":316},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":"(-Y278-Y297)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":317},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":"(-Y279-Y298)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":318},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":"(-Y280-Y299)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":319},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y281-Y300)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":320},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":"(-Y282-Y301)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":321},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y283-Y302)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":322},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":"(-Y284-Y303)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":323},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":"(-Y285-Y304)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":324},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-T286-T305)*T$52","v":0},0,0,0,0,{"$f":"(-Y286-Y305)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":325},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":"(-Y287-Y306)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":326},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,{"$f":"(-Y288-Y307)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":327},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y289-Y308)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":328},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y290-Y309)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":329},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":"(-Y291-Y310)*Y$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":330},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T314:T329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Asset   (West Net)",null,null,null,"Redundant Asset   (West Net)"]
[{"$f":"ROW()","v":332},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,"Actual 4 [m$  31/12/2023]",null,null,null,null,null,"Actual [m$ 31/12/2023]",null,null,"Forecast 5 [m$ 31/12/2023]",null,null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":333},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":334},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":335},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":336},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":337},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":338},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":339},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":340},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":341},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":342},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":343},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":344},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":345},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":346},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":347},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":348},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":349},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T333:T348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset Disposal  (West Net)"]
[{"$f":"ROW()","v":351},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ OD]",null,null,null,null,"Actual 4 [m$  31/12/2023]",null,null,null,null,null,"Actual [m$ 31/12/2023]",null,null,"Forecast 5 [m$ 31/12/2023]",null,null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":352},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":353},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":354},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":355},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":356},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":361},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":362},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":363},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":364},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":365},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":366},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":367},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":368},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T352:T367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Assets & Asset Disposal  (West Net)"]
[{"$f":"ROW()","v":370},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$199","v":"Actual 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual  [m$  \"&$G$52&\"]\"","v":"Actual  [m$  31/12/2023]"},null,null,null,null,null,{"$f":"\"Actual  [m$  \"&$G$52&\"]\"","v":"Actual  [m$  31/12/2023]"},null,null,{"$f":"\"Forecast  [m$ \"&$G$52&\"]\"","v":"Forecast  [m$ 31/12/2023]"},null,null,null,{"$f":"\"Forecast  [m$ \"&$G$52&\"]\"","v":"Forecast  [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":371},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-T333-T352)*T$52","v":0},0,0,0,0,{"$f":"(-Y333-Y352)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},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,{"$f":"(-Y334-Y353)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":373},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,{"$f":"(-Y335-Y354)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":374},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,{"$f":"(-Y336-Y355)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":375},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,{"$f":"(-Y337-Y356)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":376},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y338-Y357)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":377},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,{"$f":"(-Y339-Y358)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":378},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y340-Y359)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":379},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,{"$f":"(-Y341-Y360)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y342-Y361)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-T343-T362)*T$52","v":0},0,0,0,0,{"$f":"(-Y343-Y362)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":382},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y344-Y363)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},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,{"$f":"(-Y345-Y364)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y346-Y365)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y347-Y366)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":386},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,{"$f":"(-Y348-Y367)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":387},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T371:T386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ICB Depreciation"]
[{"$f":"ROW()","v":389},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]",null,null,null,null,null,"Actual / Approved 4 [m$31/12/2019]"]
[{"$f":"ROW()","v":390},null,null,"High Pressure Mains - Steel",null,null,null,null,null,1.6376807234008968,1.637680723400897,1.6376807234008968,1.6376807234008968,1.6376807234008965,1.6776801272600417,1.6776801272600419,1.6776801272600419,1.6776801272600421,1.6776801272600421,0.97053509068456334,1.9410701813691267,1.9410701813691267,1.9410701813691267,1.9410701813691267,1.0895328282780705,2.179065656556141,2.179065656556141,2.179065656556141,2.1790656565561415,2.1790656565561415,2.3756814227929026,2.3756814227929026,2.3756814227929026,2.3756814227929031,2.3756814227929031]
[{"$f":"ROW()","v":391},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},null,null,"Medium Pressure Mains",null,null,null,null,null,4.0503795673489726,4.0503795673489726,4.0503795673489726,4.0503795673489718,4.0503795673489726,4.1931788697742096,4.1931788697742087,4.1931788697742087,4.1931788697742087,4.1931788697742087,2.4257468205690396,4.8514936411380791,4.8514936411380782,4.8514936411380782,4.8514936411380782,2.72316871328881,5.446337426577621,5.446337426577621,5.4463374265776201,5.4463374265776201,5.4463374265776201,5.9377571335004875,5.9377571335004875,5.9377571335004875,5.9377571335004866,5.9377571335004866]
[{"$f":"ROW()","v":393},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,2.8731381929864486,2.8731381929864486,2.8731381929864481,2.8731381929864481,2.8731381929864481,2.8328472654933998,2.8328472654933998,2.8328472654933998,2.8328472654933998,2.8328472654933998,1.6387973088775813,3.2775946177551627,3.2775946177551627,3.2775946177551631,3.2775946177551631,1.8397309732062019,3.6794619464124039,3.6794619464124039,3.6794619464124039,3.6794619464124039,3.6794619464124039,4.0114575555195762,4.0114575555195771,4.0114575555195762,4.0114575555195771,4.0114575555195771]
[{"$f":"ROW()","v":394},null,null,"Low Pressure Mains",null,null,null,null,null,1.0333199600620901,1.0333199600620904,1.0333199600620901,1.0333199600620901,1.0333199600620901,1.0018677213192324,1.0018677213192324,1.0018677213192324,1.0018677213192324,1.0018677213192324,0.57957876711129641,1.1591575342225928,1.1591575342225928,1.1591575342225928,1.1591575342225928,0.65064117660628085,1.3012823532125617,1.3012823532125617,1.3012823532125617,1.3012823532125619,1.3012823532125621,1.4186962669225414,1.4186962669225414,1.4186962669225411,1.4186962669225411,1.4186962669225411]
[{"$f":"ROW()","v":395},null,null,"Regulators",null,null,null,null,null,0.38694822664869594,0.38694822664869594,0.38694822664869594,0.38694822664869588,0.38694822664869588,0.43341011661791584,0.4334101166179159,0.4334101166179159,0.4334101166179159,0.4334101166179159,0.25072701285575671,0.50145402571151343,0.50145402571151343,0.50145402571151343,0.50145402571151343,0.28146876301995588,0.56293752603991176,0.56293752603991176,0.56293752603991176,0.56293752603991176,0.56293752603991176,0.61373103595217871,0.61373103595217871,0.61373103595217882,0.61373103595217882,0.61373103595217882]
[{"$f":"ROW()","v":396},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-2,0.12270708362349689,0.12270708362349689,0.12270708362349689,0.12270708362349687,0.12270708362349687,0.13377886899936364,0.13377886899936364,0.13377886899936364,0.13377886899936364,0]
[{"$f":"ROW()","v":397},null,null,"Buildings",null,null,null,null,null,9.0398241803276255E-2,9.0398241803276241E-2,9.0398241803276241E-2,9.0398241803276241E-2,9.0398241803276241E-2,8.8980907979628418E-2,8.8980907979628418E-2,8.8980907979628418E-2,8.8980907979628418E-2,8.8980907979628418E-2,1.1941556084732737E-2,2.3883112169465471E-2,2.3883112169465471E-2,2.3883112169465471E-2,2.3883112169465471E-2,1.3405715568576724E-2,2.6811431137153448E-2,2.6811431137153448E-2,2.6811431137153448E-2,2.6811431137153445E-2,2.6811431137153445E-2,2.9230610229382604E-2,2.9230610229382607E-2,2.9230610229382607E-2,0,0]
[{"$f":"ROW()","v":398},null,null,"Meter and Services Pipes",null,null,null,null,null,5.3208394722813939,5.3208394722813939,5.3208394722813921,5.3208394722813921,5.3208394722813921,7.1440912168080501,7.1440912168080501,7.1440912168080501,7.1440912168080501,7.1440912168080501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,null,"Equipment & Vehicles",null,null,null,null,null,3.0577483528943414,3.0577483528943419,3.0577483528943414,3.0577483528943401,3.0577483528943401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},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]
[{"$f":"ROW()","v":401},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":402},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]
[{"$f":"ROW()","v":403},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":404},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]
[{"$f":"ROW()","v":405},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":406},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J390:J405)","v":18.548663303345265},18.548663303345265,18.548663303345261,18.548663303345258,18.548663303345258,17.466529393167264,17.466529393167264,17.466529393167264,17.466529393167264,17.466529393167264,5.9319791226046661,11.863958245209332,11.863958245209332,11.863958245209332,11.863958245209332,6.6593017117796451,13.31860342355929,13.31860342355929,13.31860342355929,13.31860342355929,13.31860342355929,14.520332893916432,14.520332893916434,14.520332893916432,14.491102283687052,14.357323414687688,0,0,0,0,0]
[{"$f":"ROW()","v":407},null,"ICB Depreciation",null,null,null,null,null,null,{"$f":"\"Actual / Approved 1 (FA1) [m$ \"&$G$52&\"]\"","v":"Actual / Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual / Approved 2 [m$ \"&$G$52&\"]\"","v":"Actual / Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual / Approved 3 [m$ \"&$G$52&\"]\"","v":"Actual / Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual / Approved 4 [m$ \"&$G$52&\"]\"","v":"Actual / Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Actual / Approved 4 [m$ \"&$G$52&\"]\"","v":"Actual / Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":408},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J390*$N$52","v":2.7454811562978803},2.7454811562978807,2.7454811562978803,2.7454811562978803,2.7454811562978798,2.8125379445895429,2.8125379445895433,2.8125379445895433,2.8125379445895438,2.8125379445895438,{"$f":"T390*$S$52","v":1.4062689722947717},2.8125379445895433,2.8125379445895433,2.8125379445895433,2.8125379445895433,{"$f":"Y390*$X$52","v":1.4062689722947721},2.8125379445895442,2.8125379445895442,2.8125379445895442,2.8125379445895446,2.8125379445895446,{"$f":"AE390*$AD$52","v":2.7945128309455312},2.7945128309455312,2.7945128309455312,2.7945128309455316,2.7945128309455316,0,0,0,0,0]
[{"$f":"ROW()","v":409},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,{"$f":"Y391*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":410},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J392*$N$52","v":6.7902373271620791},6.7902373271620791,6.7902373271620791,6.7902373271620773,6.7902373271620791,7.0296324597657112,7.0296324597657094,7.0296324597657094,7.0296324597657094,7.0296324597657094,3.5148162298828569,7.0296324597657138,7.029632459765712,7.029632459765712,7.029632459765712,{"$f":"Y392*$X$52","v":3.5148162298828547},7.0296324597657103,7.0296324597657103,7.0296324597657094,7.0296324597657094,7.0296324597657094,6.984580650169085,6.984580650169085,6.984580650169085,6.9845806501690841,6.9845806501690841,0,0,0,0,0]
[{"$f":"ROW()","v":411},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J393*$N$52","v":4.8166572736492146},4.8166572736492146,4.8166572736492137,4.8166572736492137,4.8166572736492137,4.7491117621088366,4.7491117621088366,4.7491117621088366,4.7491117621088366,4.7491117621088366,2.3745558810544192,4.7491117621088383,4.7491117621088383,4.7491117621088392,4.7491117621088392,{"$f":"Y393*$X$52","v":2.3745558810544187},4.7491117621088375,4.7491117621088375,4.7491117621088375,4.7491117621088375,4.7491117621088375,4.7186754512370817,4.7186754512370825,4.7186754512370817,4.7186754512370825,4.7186754512370825,0,0,0,0,0]
[{"$f":"ROW()","v":412},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J394*$N$52","v":1.7323037624119799},1.7323037624119804,1.7323037624119799,1.7323037624119799,1.7323037624119799,1.6795758237130523,1.6795758237130523,1.6795758237130523,1.6795758237130523,1.6795758237130523,0.83978791185652613,1.6795758237130523,1.6795758237130523,1.6795758237130523,1.6795758237130523,{"$f":"Y394*$X$52","v":0.83978791185652601},1.679575823713052,1.679575823713052,1.679575823713052,1.6795758237130525,1.6795758237130527,1.6688116862355811,1.6688116862355811,1.6688116862355806,1.6688116862355806,1.6688116862355806,0,0,0,0,0]
[{"$f":"ROW()","v":413},null,null,"Regulators",null,null,null,null,null,{"$f":"J395*$N$52","v":0.64869730072948739},0.64869730072948739,0.64869730072948739,0.64869730072948728,0.64869730072948728,0.7265880895589365,0.72658808955893661,0.72658808955893661,0.72658808955893661,0.72658808955893661,0.36329404477946825,0.7265880895589365,0.7265880895589365,0.7265880895589365,0.7265880895589365,{"$f":"Y395*$X$52","v":0.36329404477946831},0.72658808955893661,0.72658808955893661,0.72658808955893661,0.72658808955893661,0.72658808955893661,0.72193150068984091,0.72193150068984091,0.72193150068984102,0.72193150068984102,0.72193150068984102,0,0,0,0,0]
[{"$f":"ROW()","v":414},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J396*$N$52","v":0.16464458195516221},0.16464458195516218,0.16464458195516218,0.16464458195516218,0.16464458195516218,0.15837904090803853,0.15837904090803853,0.15837904090803853,0.15837904090803853,0.15837904090803853,7.9189520454019266E-2,0.15837904090803853,0.15837904090803853,0.15837904090803853,0.15837904090803853,{"$f":"Y396*$X$52","v":7.9189520454019335E-2},0.15837904090803867,0.15837904090803867,0.15837904090803867,0.15837904090803867,0.15837904090803867,0.15736401452708279,0.15736401452708279,0.15736401452708279,0.15736401452708279,0,0,0,0,0,0]
[{"$f":"ROW()","v":415},null,null,"Buildings",null,null,null,null,null,{"$f":"J397*$N$52","v":0.15154765265720191},0.15154765265720188,0.15154765265720188,0.15154765265720188,0.15154765265720188,0.14917157089144237,0.14917157089144237,0.14917157089144237,0.14917157089144237,0.14917157089144237,1.7302867216302892E-2,3.4605734432605777E-2,3.4605734432605777E-2,3.4605734432605777E-2,3.4605734432605777E-2,{"$f":"Y397*$X$52","v":1.7302867216302909E-2},3.4605734432605818E-2,3.4605734432605818E-2,3.4605734432605818E-2,3.4605734432605818E-2,3.4605734432605818E-2,3.4383951719564466E-2,3.4383951719564473E-2,3.4383951719564473E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":416},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J398*$N$52","v":8.9200930914654766},8.9200930914654766,8.920093091465473,8.920093091465473,8.920093091465473,11.976673801159645,11.976673801159645,11.976673801159645,11.976673801159645,11.976673801159645,0,0,0,0,0,{"$f":"Y398*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":417},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J399*$N$52","v":5.1261459963568488},5.1261459963568496,5.1261459963568488,5.126145996356847,5.126145996356847,0,0,0,0,0,0,0,0,0,0,{"$f":"Y399*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":418},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T400*$S$52","v":0},0,0,0,0,{"$f":"Y400*$X$52","v":0},0,0,0,0,0,{"$f":"AE400*$AD$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":419},null,null,"Information Technology",null,null,null,null,null,{"$f":"J401*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y401*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":420},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J402*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y402*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":421},null,null,"FRC",null,null,null,null,null,{"$f":"J403*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y403*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":422},null,null,"Land",null,null,null,null,null,{"$f":"J404*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y404*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":423},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J405*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y405*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":424},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J408:J423)","v":31.095808142685328},31.095808142685332,31.095808142685321,31.095808142685321,31.095808142685321,29.281670492695206,29.281670492695206,29.281670492695206,29.281670492695206,29.281670492695206,8.5952154275383652,17.19043085507673,17.190430855076727,17.190430855076727,17.190430855076727,8.5952154275383634,17.190430855076727,17.190430855076727,17.190430855076727,17.190430855076727,17.190430855076727,17.080260085523769,17.080260085523769,17.080260085523769,17.045876133804203,16.88851211927712,0,0,0,0,0]
["Approved CAPEX"]
[{"$f":"ROW()","v":426},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]",null,null,null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":427},null,null,"High Pressure Mains - Steel",null,null,null,null,null,1.0290373602214755,1.7494031381448543,0,0,0,0.65650455825170007,0.82944090587402686,0.82944090587402686,0.74443631418865952,3.3177636234961074,9.577067205204326,4.16759412186068,7.0084045938967066,10.662729022362477,10.289208330585197,0.58055525526680207,5.4852193311881106,15.294605342097755,1.7691825060024662,1.0655084040549994,2.1492990042300364,2.7024286227951588,2.7814589251267341,4.2211000974327879,2.6182977698253453,0.54446437822544691]
[{"$f":"ROW()","v":428},null,null,"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]
[{"$f":"ROW()","v":429},null,null,"Medium Pressure Mains",null,null,null,null,null,4.6688840921821253,3.5989666285383115,4.2769515558128219,6.9427492517783982,9.0946398747960426,5.5667354674881668,5.1971421978038501,4.3816090555894869,4.9588113929880464,4.3450352486734882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":430},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]
[{"$f":"ROW()","v":431},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":432},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]
[{"$f":"ROW()","v":433},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,7.6222239089434743E-3,7.4818517027286134E-3,7.0142332553717861E-3,8.6431391852104661E-3,8.6431391852104661E-3,2.0058414526249675,0.42396168506926873,0,0,0,7.6928460760896733E-3,9.3468808057191669E-5,0.5484656788758141,7.9512076995208876,3.935315802694094,5.8469260527918356,6.5604387028210739E-2,6.7662043887137438E-2,6.7008215002728161E-2,6.8436746917257735E-2,6.8909432363161507E-2]
[{"$f":"ROW()","v":434},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]
[{"$f":"ROW()","v":435},null,null,"Meter and Services Pipes",null,null,null,null,null,10.628366228683991,9.3006155581645462,18.22112944732671,17.556306372663595,15.961757488502103,19.709623598456638,18.973686319196315,14.814952533727467,17.391588278790103,17.42099137540913,9.1150396508616041,21.524495837885034,24.440341682814335,24.321161033344396,25.139783791695798,16.436818291785269,30.957080576256189,30.644977397460263,31.422990885832913,32.014656831211958,31.943865657385306,28.054822987470533,28.675729912698653,30.91081388916859,31.821305359778354,32.33244101920274]
[{"$f":"ROW()","v":436},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]
[{"$f":"ROW()","v":437},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6500013416681922,2.5293690102585931,0.7628997883364439,1.3282763144708072,4.371402488551495,4.2658055917064068,3.3089121839368132,4.6814227996348325,1.867154274579494,2.9662154004893027,3.1059751397820619]
[{"$f":"ROW()","v":438},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]
[{"$f":"ROW()","v":439},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1942294318150735,1.9811060646174934,1.4443769588514226,1.4294105902922791,1.4942032367419731]
[{"$f":"ROW()","v":440},null,null,"FRC",null,null,null,null,null,1.2161843107387661E-4,4.4826403249630725E-3,1.7961666630824373,3.1375447443977587,7.0033200000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":441},null,null,"Land",null,null,null,null,null,0.26764424692683469,0.19855652548608707,0,0,0,9.4504980287580254E-2,9.2764560071677188E-2,8.6966741393363425E-2,0.1071629104679952,0.1071629104679952,0,0,0,0,0,0,4.8499999999999996,0.55000000000000004,0.35000000000000003,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":442},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.31857333085582779,0.74373446268109367,0,0,0,0,0]
[{"$f":"ROW()","v":443},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J427:J442)","v":22.325916384654775},16.983843145228171,24.756257811313766,27.984965549306843,33.084583955996344,31.532490020157077,30.236323679484748,24.72605262843501,29.231445118554102,29.99062371926777,30.306820609979219,45.207810457976954,53.938536598632787,52.311251211727424,50.550527990590247,38.872568561654468,96.145126018034759,85.045909651382075,76.476596120059611,73.847713720916417,76.126395267491816,87.133332290159444,81.888090069150692,80.489439651011281,79.63982843445207,81.038784303084768,0,0,0,0,0]
[{"$f":"ROW()","v":444},null,"CAPEX",null,null,null,null,null,null,{"$f":"\"Approved 1 [m$ \"&$G$52&\"]\"","v":"Approved 1 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 2 [m$ \"&$G$52&\"]\"","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 3 [m$  \"&$G$52&\"]\"","v":"Approved 3 [m$  31/12/2023]"},null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":445},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J427*$N$52","v":1.7251242206402757},2.932777605497487,0,0,0,1.1005935820998745,1.3905118041633886,1.3905118041633886,1.2480063076180516,5.5620472166535544,{"$f":"T427*$S$52","v":13.876811447137984},6.0386876877959006,10.154915592730806,15.449894731326907,14.908677247901377,{"$f":"Y427*$X$52","v":0.74932743740696994},7.0798176534728814,19.740872764777848,2.2834983948579142,1.375260450582263,2.7741178818903376,{"$f":"AE427*$AD$52","v":3.1788653935919031},3.27182869741715,4.9652778650404317,3.0799023146845714,0.64045316697180243,0,0,0,0,0]
[{"$f":"ROW()","v":446},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y428*$X$52","v":1.5316861942825857},1.4835025229146952,0,0,9.0038508065079181E-2,0.96470294248085409,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":447},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J429*$N$52","v":7.8271259549332131},6.0334685018931182,7.1700727346282287,11.639135132564363,15.246660745762171,9.332324127468242,8.7127214522254093,7.3455252446299264,8.313173039499226,7.2842112801512888,0,0,0,0,0,{"$f":"Y429*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":448},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J430*$N$52","v":3.606828043784966},2.1304118666136138,0.14131149199049808,0,5.9327870225396734E-2,2.9456741749805913,3.0972499858119011,3.0231685396025867,3.4550384316580915,3.4550384316580915,7.8621793601319547,16.726295228112804,17.552117059498503,17.47113096556668,18.350980997934723,{"$f":"Y430*$X$52","v":16.119264437606152},35.523619250152834,34.840046137447324,32.757629376811792,32.86338443796587,32.132227316848414,47.86872468289927,39.086557254492504,38.960042756952397,40.037138837323745,40.633883273357782,0,0,0,0,0]
[{"$f":"ROW()","v":449},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J431*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y431*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":450},null,null,"Regulators",null,null,null,null,null,{"$f":"J432*$N$52","v":2.8605680588063096E-2},0.23327464872568407,0,0,4.5105122265551596E-3,0.12635358682378464,0.12402663710969861,0.11627492726827331,0.14327729682503149,0.14327729682503146,0.96809336171388893,0.37820085407576548,0.3321150486203896,0.3866966317265601,0.29367798058331407,{"$f":"Y432*$X$52","v":1.8047358707153598},3.432002738097605,1.886707676803181,1.8488412656467441,1.8549547463379146,2.4227584431414861,1.2630884875710984,0.88440176148865901,1.1292376256041421,0.82133289674229526,0.44794284975409721,0,0,0,0,0]
[{"$f":"ROW()","v":451},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J433*$N$52","v":0},0,0,0,0,1.2778236815067356E-2,1.2542910575023117E-2,1.1758974110967196E-2,1.4489744811172364E-2,1.4489744811172364E-2,2.9063890891153226,0.61430459225764811,0,0,0,{"$f":"Y433*$X$52","v":9.929219629427697E-3},1.2064095843347782E-4,0.70790915753370665,10.262689099307952,5.0793444363271476,7.546675490575117,7.7170406586385659E-2,7.959082728706772E-2,7.8821728707942365E-2,8.0502110061379445E-2,8.10581297073244E-2,0,0,0,0,0]
[{"$f":"ROW()","v":452},null,null,"Buildings",null,null,null,null,null,{"$f":"J434*$N$52","v":0},8.6526683719721192E-2,0,0,0,2.1622431031231546E-2,2.1224228566459908E-2,1.9897706576592761E-2,2.4518524141788508E-2,2.4518524141788504E-2,0.65729206022598208,2.9803816623744162,9.6943223593722561,0,0,{"$f":"Y434*$X$52","v":0.24786728998726271},15.51894662860424,0.80429535173514488,0.54267556158953656,2.4842891599183882E-2,2.4842891599183878E-2,2.233878986739346,0.41172513209279488,0.35501376134942719,0.12112440515528131,0.12145647057874091,0,0,0,0,0]
[{"$f":"ROW()","v":453},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J435*$N$52","v":17.817868151056899},15.591967586871865,30.546715748240391,29.432176633455448,26.759003620116193,33.042093867303976,31.808335721680535,24.83644854067165,29.156035859268492,29.205328524530319,13.207350836951166,31.188187765323754,35.413139113374925,35.240450818993622,36.426604515169558,{"$f":"Y435*$X$52","v":21.215136402558652},39.956558221398993,39.553724084506648,40.557912485561452,41.321580581973919,41.230209832345309,33.000873794022354,33.731246289562208,36.360374416995683,37.431385063740656,38.032633675996095,0,0,0,0,0]
[{"$f":"ROW()","v":454},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J436*$N$52","v":0},0,0,0,0,0.59650607018162949,0.58552071025357699,0.54892545331682296,0.67640167108622551,0.67640167108622529,0,0.94037405702471744,0,0,0.92317064462478104,{"$f":"Y436*$X$52","v":0.15056209731685075},2.0586896176798004,1.7949556065049157,1.5870310020391118,1.2508007684025089,1.2508007684025084,0.92655144867110995,0.92655144867110995,1.0282437425633264,1.0303933201094932,1.0303933201094932,0,0,0,0,0]
[{"$f":"ROW()","v":455},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T437*$S$52","v":0},0,0,0,0,{"$f":"Y437*$X$52","v":2.1296702869429511},3.2646773610595474,0.9846810242545343,1.7144171512724906,5.642205104345134,5.5059103220772609,{"$f":"AE437*$AD$52","v":3.8922716934043655},5.5067552219525542,2.1963326090806605,3.4891576439869265,3.6535569531519014,0,0,0,0,0]
[{"$f":"ROW()","v":456},null,null,"Information Technology",null,null,null,null,null,{"$f":"J438*$N$52","v":5.9737173072810066},1.1236628691713189,0.63322296350083962,0.58401495774862322,1.6542937771114399,5.5260970775041685,4.7818762400002708,4.0135535661650872,5.7943074475808123,3.7326565682455164,4.4353310572875966,6.6379911900157165,5.0083088275042247,7.2488693159221746,2.3427091189923397,{"$f":"Y438*$X$52","v":6.2149643557946099},9.5174345337544484,8.7463729425066834,6.7025286777049642,5.402253639611776,3.4447737023898544,8.648697424032763,10.095887391507784,7.90732192348709,5.9079375342440503,8.9268717957783892,0,0,0,0,0]
[{"$f":"ROW()","v":457},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J439*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y439*$X$52","v":0},0,0,0,0,0,1.4047714640023679,2.3303740408632247,1.69901987089127,1.6814149392830506,1.7576304958460702,0,0,0,0,0]
[{"$f":"ROW()","v":458},null,null,"FRC",null,null,null,null,null,{"$f":"J440*$N$52","v":2.0388657325003107E-4},7.5148985799196114E-3,3.011174068668637,5.2599202333511315,11.740678641924315,0,0,0,0,0,0,0,0,0,0,{"$f":"Y440*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":459},null,null,"Land",null,null,null,null,null,{"$f":"J441*$N$52","v":0.4486907771639459},0.33286903325697004,0,0,0,0.15843237259155254,0.15551465435836795,0.14579493200864979,0.17965269245701165,0.17965269245701165,0,0,0,0,0,{"$f":"Y441*$X$52","v":0},6.2599348441926344,0.70988951841359782,0.45174787535410771,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":460},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J442*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y442*$X$52","v":0},0,0,0,0.41118521531028968,0.9599441809823227,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":461},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J445:J460)","v":37.428164022021626},28.4724736943297,41.502497007028595,46.915246957119564,55.464475167366075,52.862475526800125,50.689524344744633,41.451859688513949,49.004901014945908,50.277621950560004,43.913447212563895,65.504423036980725,78.154918001101109,75.797042463535945,73.245820505206083,50.17314359224082,124.09530401228614,109.76945426448358,98.708970890146048,95.315850780521089,98.256963772732647,102.49489378152096,96.324918065335055,94.679686300672387,93.680289065331465,95.325880131251708,0,0,0,0,0]
["Capex from Cost Pass Through"]
[{"$f":"ROW()","v":463},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,"Actual [m$ OD]",null,null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":464},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y482*Y$53","v":0},0,0,0,0,0,0,5.4897087259180466E-4,5.7637112241082662E-3,0,0]
[{"$f":"ROW()","v":465},null,null,"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":"Y483*Y$53","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":466},null,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":"Y484*Y$53","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":467},null,null,"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":"Y485*Y$53","v":0},0,0,0,0,0,0,6.5582227637856448E-3,4.5224948499061689E-2,0,0]
[{"$f":"ROW()","v":468},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":"Y486*Y$53","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":469},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y487*Y$53","v":0},0,0,0,0,0,0,1.4839126727796926E-4,1.3108228289106965E-3,0,0]
[{"$f":"ROW()","v":470},null,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":"Y488*Y$53","v":0},0,0,0,0,0,0,1.3354319540193955E-5,9.1496527446381865E-5,0,0]
[{"$f":"ROW()","v":471},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y489*Y$53","v":0},0,0,0,0,0,0,6.9082194068224476E-5,4.1210116666570983E-4,0,0]
[{"$f":"ROW()","v":472},null,null,"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":"Y490*Y$53","v":0},0,0,0,0,0,0,5.6596703011401912E-3,4.2207244757753469E-2,0,0]
[{"$f":"ROW()","v":473},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":"Y491*Y$53","v":0},0,0,0,0,0,0,1.5546344393877306E-4,1.1935887902384445E-3,0,0]
[{"$f":"ROW()","v":474},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y492*Y$53","v":0},0,0,0,0,0,0,9.2396286569991525E-4,2.5495102701025003E-3,0,0]
[{"$f":"ROW()","v":475},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":"Y493*Y$53","v":0},0,0,0,0,0,0,1.6939603577900864E-3,9.4908766252517804E-2,0,0]
[{"$f":"ROW()","v":476},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y494*Y$53","v":0},0,0,0,0,0,0,3.9100686160246922E-4,1.9722279731386695E-3,0,0]
[{"$f":"ROW()","v":477},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y495*Y$53","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":478},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y496*Y$53","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y497*Y$53","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":480},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y464:Y479)","v":0},0,0,0,0,0,0,1.6162085247435273E-2,0.19563441828994363,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},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,{"$f":"\"Actual  [m$ 2023]\"","v":"Actual  [m$ 2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":482},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AF464*AF$52","v":6.1860373199574127E-4},{"$f":"AG464*AG$52","v":6.0230782291931378E-3},0,0]
[{"$f":"ROW()","v":483},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AF465*AF$52","v":0},0,0,0]
[{"$f":"ROW()","v":484},null,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,{"$f":"AF466*AF$52","v":0},0,0,0]
[{"$f":"ROW()","v":485},null,null,"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,{"$f":"AF467*AF$52","v":7.3900843915152897E-3},4.726007118151946E-2,0,0]
[{"$f":"ROW()","v":486},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,{"$f":"AF468*AF$52","v":0},0,0,0]
[{"$f":"ROW()","v":487},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,{"$f":"AF469*AF$52","v":1.6721359240854498E-4},1.3698098562116778E-3,0,0]
[{"$f":"ROW()","v":488},null,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,{"$f":"AF470*AF$52","v":1.5048215339414271E-5},9.561387118146904E-5,0,0]
[{"$f":"ROW()","v":489},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,{"$f":"AF471*AF$52","v":7.784475497452045E-5},4.3064571916566675E-4,0,0]
[{"$f":"ROW()","v":490},null,null,"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,{"$f":"AF472*AF$52","v":6.3775572529402164E-3},4.4106570771852371E-2,0,0]
[{"$f":"ROW()","v":491},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,{"$f":"AF473*AF$52","v":1.7518282191438694E-4},1.2473002857991745E-3,0,0]
[{"$f":"ROW()","v":492},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,{"$f":"AF474*AF$52","v":1.04116066167402E-3},2.6642382322571126E-3,0,0]
[{"$f":"ROW()","v":493},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,{"$f":"AF475*AF$52","v":1.9088265908070549E-3},9.9179660733881098E-2,0,0]
[{"$f":"ROW()","v":494},null,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,{"$f":"AF476*AF$52","v":4.4060316475676099E-4},2.0609782319299095E-3,0,0]
[{"$f":"ROW()","v":495},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,{"$f":"AF477*AF$52","v":0},0,0,0]
[{"$f":"ROW()","v":496},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,{"$f":"AF478*AF$52","v":0},0,0,0]
[{"$f":"ROW()","v":497},null,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":"AF479*AF$52","v":0},0]
[{"$f":"ROW()","v":498},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y482:Y497)","v":0},0,0,0,0,0,0,1.821212517832595E-2,0.20443796711299106,0,0,0,0,0,0,0]
["Actual & Forecast CAPEX -- by asset class"]
[{"$f":"ROW()","v":500},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,"Actual 4 [m$ OD]",null,null,null,null,null,"Actual [m$ OD]",null,null,"Forecast 5 [m$ OD]",null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":501},null,null,"High Pressure Mains - Steel",null,null,null,null,0,1.3638219886880445,1.8747685196448776,0,0,0,0.46164500000000003,1.4195660000000001,1.5187996237516901,3.2418079689817438,10.367466490819968,8.0041545077676357,3.3676857004150254,2.7578211230512757,20.075667459256032,4.7480000000000002,0.68895320595017884,0.49753809494620854,2.2648414779017747,6.2386383228715898,5.3138128204214246,2.3652408000000005,3.7862822399999989,4.21170928,4.4693403700000003,2.3386702216374227,{"$f":"AI519*AI$53","v":4.766730780358869},6.3774999499398835,6.1838785614570728,9.2478764923065508,8.2019312485381874,8.8489608608190107]
[{"$f":"ROW()","v":502},null,null,"High Pressure Mains - PE",null,null,null,null,0,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,-4.9090219999999983E-2,0.59265161999999993,-0.16026643999999998,1.0415300000000001E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":503},null,null,"Medium Pressure Mains",null,null,null,null,0,5.6234577303884228,3.9059453471196455,4.4632616487455197,7.0172268907563016,9.1199999999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":504},null,null,"Medium / Low Pressure Mains",null,null,null,null,0,2.15744536435805,1.2758079510514875,8.4531740607495007E-2,0,3.5487990434485445E-2,7.0107348509999996,8.1942672999999928,12.43407671443026,11.372097809667231,8.6230471933959656,4.6628688106693099,9.6934646070705082,10.682714689171014,22.052202089397014,16.87749797,12.574373276712516,30.087595650581054,29.551847258868218,29.845294805110335,32.462191920961601,27.786149025586464,27.052491590000006,33.350489699999997,37.360000094827583,36.539356924686892,37.709416540506837,40.853647307858814,42.775774532075381,44.43775490017179,44.148399058481822,44.817162682280674]
[{"$f":"ROW()","v":505},null,null,"Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":506},null,null,"Regulators",null,null,null,null,0,0.18269629029353499,0.16784059889155428,1.4980308462087725E-2,0,6.2890109630733713E-3,9.9750000000000005E-2,0.73165236,0.6170666760655118,0.18119296158620002,0.72645847183105106,0.24880704671948767,0.22851549246955394,0.43642174045674492,1.2022835869308026,0.66340935999999984,1.3935735522104944,2.4371088517792305,3.8374084694600756,4.6140715344748049,1.4400897237715853,0.48697699000000044,1.4079009100000002,1.0853371699999999,1.61136659,2.4208752294773648,3.1428999781806159,5.1752546252326086,2.4262788370411954,2.4825953819519953,2.5712160925360088,2.6490432321209347]
[{"$f":"ROW()","v":507},null,null,"Secondary Gate Stations",null,null,null,null,0,2.4437083415058822E-2,1.316396854051406E-2,0,0,0,0,0,0,1.23033631628E-2,1.6574945431679016,1.685651068716699,0.17932409334793159,0.23227413662935997,3.9022498108794903E-3,6.0650000000000005E-4,7.7297801010923562E-3,2.0879939800990382E-2,0,0.18527313850675645,0.65543835288632757,0.15572516000000003,7.1696670000000004E-2,0,3.5421589999999996E-2,0.24560726999999999,1.3379194930399247,4.0174661585569895,2.8298484161062221,2.9093740459991388,3.0396789700151507,3.1538777806027269]
[{"$f":"ROW()","v":508},null,null,"Buildings",null,null,null,null,0,0,6.3625847945817965E-2,0,0,0,0,0,3.9453480900000004E-2,0.11438888348119998,0.15046118807683451,0.10582859412606954,1.0991493756209922,0.74024732445122077,4.3068220565307636,9.5596913996734987,0.15234791913466125,0.42069134150910648,0.64439027253594539,1.3894240799386555,9.3168036858660273,3.5066378783120449,0.39580042000000004,0.36169762999999999,0.84198776000000042,0.97306601333333365,1.4818130486199752,1.7254922900409519,4.0008181754043282,0.51629008768723761,0.50937059527546813,0.55892363791120281]
[{"$f":"ROW()","v":509},null,null,"Meter and Services Pipes",null,null,null,null,0,13.61233815689261,10.787333825701625,19.281290322580645,18.240686274509802,16.29,16.516205743799993,20.081629629999998,18.3162034282437,17.304209460663788,19.025756157232873,8.6292181532674821,19.510816827534729,17.6194127269296,20.294685702036663,30.096388690000005,16.512600061659338,27.932809374461968,28.581959076673744,27.365430684485009,26.058230089003729,29.103235515615754,21.43821124866972,24.491809725370565,26.367506635172433,29.457901678018018,29.925292175545103,32.169587472680711,34.421212968395054,36.421124244779968,38.730185264732164,40.039615992270726]
[{"$f":"ROW()","v":510},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-15,0.6868972268388005,1.1409417693198476,3.9822222006685863,5.1096908558681582,0.37228221552655355,1.154019142690663,1.008994035084988,1.0163246574372213,1.5608980553243521,0.58101801506665962,0.92553384097709768,0.71369012323873637,0.84836327870630224,1.064218486175047,1.1396885567277519,0.98090381006956262,1.0070311810762498,1.0338544811931234,1.0613922472001116,1.0896635096231335]
[{"$f":"ROW()","v":511},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.4170479298747354,1.2545469059237506,2.0496487623415423,1.9871543237423408,3.3185007952564409,3.2103163498671239,2.823841087520107,2.2861662761861719,1.5848116227118563,1.4825003258272333,{"$f":"AI529*AI$53","v":3.5929285378893532},3.9929451836786298,2.4637838228106084,1.5515020233372834,2.7363669764598684,3.3019931787101253]
[{"$f":"ROW()","v":512},null,null,"Information Technology",null,null,null,null,0,3.5633250145385342,0.67026539818784092,0.37771777765121184,0.34836518046709125,0.9867869693451724,0.37043155239999997,1.0571946E-3,0,2.5485882842000001,1.882975681911119,1.7087311042090618,4.043324311658858,3.0939233638434471,5.0533368029508443,3.2356692511648499,4.8749155414540528,3.1023990349776254,9.2413370270503883,8.1749526575276157,2.6502581480306873,1.2029813953840458,2.4524374809534475,7.2904017115771707,7.2991429260784821,9.4834749762428849,6.6568222431995361,4.2510400867295006,4.0096112116237164,2.9695072210007889,2.1579813549624918,0.86829343839517492]
[{"$f":"ROW()","v":513},null,null,"Telemetry and Monitoring",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.79602166719864331,0.88771814000000038,0.7001811,0.94632829000000029,0.87350395999999986,0.72710039868591203,1.1493509517419125,2.0351758300061595,1.9785903158807485,2.2867735851783757,2.2728544772612786,2.1794563779890304]
[{"$f":"ROW()","v":514},null,null,"FRC",null,null,null,null,0,1.2161843107387661E-4,4.4826403249630725E-3,1.7961666630824373,3.1375447443977587,7.0033200000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":515},null,null,"Land",null,null,null,null,0,0.26764424692683469,0.19855652548608707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82000000000000006,2.2513430799999998,0.40910358000000008,6.7073899999999988E-3,2.0448427800000002,-9.7590000000000602E-5,-4.6771000000000009E-4,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":516},null,null,"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28029289557923348,0.67917041414947044,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J501:J516)","v":28.023541853198573},19.22506999370469,26.023298571294433,28.924226487158553,33.51986673365581,24.458767147199993,30.42817248459999,32.925599923391161,34.774588731742966,42.433659726435714,25.045259285475751,38.809177634956399,36.703756873852505,76.971122147581582,70.290954026706515,39.073846875386899,69.041230983596378,80.119675565371622,81.653024206806251,84.408831134649205,71.960922243981557,61.646930618120379,74.57689575637265,81.292486357496657,84.7327715240841,90.902862305809876,101.57901271479382,102.09682802187058,103.85665246360624,105.42937628546255,107.50699069072272]
[{"$f":"ROW()","v":518},null,"CAPEX",null,null,null,null,null,null,{"$f":"\"Actual 1 (FA1) [m$ \"&$G$52&\"]\"","v":"Actual 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$52&\"]\"","v":"Actual 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$52&\"]\"","v":"Actual 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 4 [m$ \"&$G$52&\"]\"","v":"Actual 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Actual [m$ \"&$G$52&\"]\"","v":"Actual [m$ 31/12/2023]"},null,null,{"$f":"\"Forecast [m$ \"&$G$52&\"]\"","v":"Forecast [m$ 31/12/2023]"},null,null,null,{"$f":"AL481","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":519},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J501*$N$52","v":2.2863721340701937},{"$f":"K501*$N$52","v":3.1429457339014464},{"$f":"L501*$N$52","v":0},{"$f":"M501*$N$52","v":0},{"$f":"N501*$N$52","v":0},{"$f":"O501*O$52","v":0.75285271186092284},{"$f":"P501*P$52","v":2.2420848829114668},2.329893146037405,4.7962968268073647,15.022070389090539,11.422507395982045,4.6388151248905576,3.7545372313285523,26.69321675423998,6.128282606232295,0.88339829182463558,0.62736616278429391,2.8142920204407456,7.6069091685996995,6.3656776439274569,2.7822315317452677,{"$f":"AE501*AE$52","v":4.4158001216436853},4.7459331792751858,4.6704606866500002,2.3386702216374227,4.6166884071272341,6.0164998056171068,5.6824797786800767,8.2775625470736305,7.1508896806665181,7.5148398757967394]
[{"$f":"ROW()","v":520},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T502*T$52","v":0},0,0,0,0,1.384841252000395,1.6564258195359631,0.85479212663831838,0.52108510254059204,0.65837560037216381,-5.7744800438209967E-2,{"$f":"AE502*AE$52","v":0.69118753695665525},-0.18059504219159109,1.08839885E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":521},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J503*$N$52","v":9.4274158640381334},6.5481013452835617,7.4824113010324282,11.763992775118012,15.2891755930544,{"$f":"O503*O$52","v":0},0,0,0,0,{"$f":"T503*T$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE503*AE$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,3.6168378298345898,2.1388214678334592,0.14171278786562699,0,5.949365320147839E-2,11.43313746431399,12.942154742974784,19.074320049338318,16.825165821213727,12.494472205176015,{"$f":"T504*T$52","v":6.6542510423401247},13.352252624503663,14.543600996056067,29.321277186685993,21.783925283545045,16.123271910888622,37.938681725971605,36.72112540386965,36.391025564061657,38.888055783598226,32.684832751388228,{"$f":"AE504*AE$52","v":31.550314551798134},37.580750495747729,39.041200099094823,36.539356924686892,36.522437327367399,38.541115329808719,39.307446189341526,39.775217147818566,38.490975073890269,38.060265667589427]
[{"$f":"ROW()","v":523},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"T505*T$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE505*AE$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":524},null,null,"Regulators",null,null,null,null,null,0.30628022615104133,0.28137548115091943,2.511365860909846E-2,0,1.0543179048363261E-2,0.16267274205964985,1.1555832528410079,0.94660243308578162,0.26807733061643724,1.0526110991783961,{"$f":"T506*T$52","v":0.35506565104006643},0.31476842468076643,0.59415081689313376,1.5985927467239658,0.85626791105722366,1.7868855024150436,3.0730503737481172,4.7683637641510908,5.6260390879680937,1.7251542855691753,0.57283078188588699,{"$f":"AE506*AE$52","v":1.6419824554970994},1.2230040924865622,1.6838780865499998,2.4208752294773648,3.0439709231773522,4.8823079092340143,2.2295522610776151,2.2221142951335384,2.2417260113167146,2.2496580136991797]
[{"$f":"ROW()","v":525},null,null,"Secondary Gate Stations",null,null,null,null,null,4.0967418784534193E-2,2.2068665188307406E-2,0,0,0,0,0,0,1.820298495821502E-2,2.4016474727985746,{"$f":"T507*T$52","v":2.405545992493789},0.24700978371501711,0.31622134102909061,5.1885497825863228E-3,7.8281453257790382E-4,9.9113763874100359E-3,2.6328371325075383E-2,0,0.22590762007078069,0.78518182912025036,0.18317942529913947,{"$f":"AE507*AE$52","v":8.3617159006996594E-2},0,3.7015561549999992E-2,0.24560726999999999,1.2958058043970215,3.7900563781673218,2.6003997719943062,2.6041141075602781,2.6501574227526481,2.6783807592600279]
[{"$f":"ROW()","v":526},null,null,"Buildings",null,null,null,null,null,0,0.10666521507681914,0,0,0,0,0,6.0523056036295243E-2,0.16923983286870825,0.21801262247799508,{"$f":"T508*T$52","v":0.15102505804183361},1.5140221510327743,1.0077833246009915,5.7264813192506221,12.338772225266968,0.19534547537373648,0.5304669437778019,0.80071935265316585,1.694155395098083,11.161057218284697,4.1248563256020674,{"$f":"AE508*AE$52","v":0.46160730553003421},0.40757627579703215,0.87987720920000034,0.97306601333333365,1.4351700228764894,1.6278203228716706,3.6764254268528185,0.46211943864307997,0.44409698435834771,0.47465704818494764]
[{"$f":"ROW()","v":527},null,null,"Meter and Services Pipes",null,null,null,null,null,22.820332051838335,18.084368535312219,32.324016820460088,30.579501687368165,27.30928403627809,26.934701521456475,31.71724190185591,28.097713590077078,25.601801747887276,27.567607616836426,{"$f":"T509*T$52","v":12.314518426847664},26.87515411173419,23.98732119515039,26.984430057087387,38.84565613296828,21.172994859549423,35.221623451639381,35.515942348674798,33.367272600709356,31.216435038961997,34.234120909530596,{"$f":"AE509*AE$52","v":25.002588248597863},27.598413059538345,27.554044433755191,29.457901678018018,28.983333826193803,30.34861909767486,31.630285864549329,32.599714563847201,33.767081647902963,34.003009800006737]
[{"$f":"ROW()","v":528},null,null,"Equipment & Vehicles",null,null,null,null,null,2.059100501289326,0.4413733037661482,8.9691637889637368E-3,0.30243631740553695,0.1307337889703519,0,0,0,0,0,{"$f":"T510*T$52","v":5.1499262391485772E-15},0.94616586242371881,1.5532944888570985,5.2948834992274945,6.5951199652992925,0.47735241005124301,1.4551500049614019,1.2537759879966062,1.2392270484073511,1.8698765257674355,0.68345119111360964,{"$f":"AE510*AE$52","v":1.0794156876091774},0.80421639064311568,0.8865396262480858,1.064218486175047,1.103814582787169,0.9253794792531882,0.92537947925318875,0.92537947925318831,0.92537947925318875,0.92537947925318909]
[{"$f":"ROW()","v":529},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T511*T$52","v":0},0,0,0,0,1.8169851157866612,1.5819095791798319,2.5468935520856006,2.4229810516953223,3.9753952646838027,3.7762934646982593,{"$f":"AE511*AE$52","v":3.293340809631172},2.5761494115975525,1.6561281457338897,1.4825003258272333,3.4798339350017948,3.7669234198376893,2.2640162825030545,1.3887139443059882,2.385713532769612,2.8041654154952425]
[{"$f":"ROW()","v":530},null,null,"Information Technology",null,null,null,null,null,{"$f":"J512*$N$52","v":5.9737173072810066},1.1236628691713189,0.63322296350083962,0.58401495774862322,1.6542937771114399,{"$f":"O512*O$52","v":0.60410141728642464},1.669749790397653E-3,0,3.7706693355394503,2.7283611921640674,{"$f":"T512*T$52","v":2.4384828724422212},5.5694728191081904,4.2121116425329221,6.7190699829585521,4.1763048844638213,6.2507758508366669,3.911942015636086,11.483285389812814,9.967899901398928,3.1748745418205306,1.4150663942294639,{"$f":"AE512*AE$52","v":2.8601866000136771},8.2151347761635378,7.6276043577520136,9.4834749762428849,6.4472854655685579,4.010408789688765,3.6845055096056245,2.6579379359434072,1.8814454955376947,0.73738445195708491]
[{"$f":"ROW()","v":531},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"T513*T$52","v":0},0,0,0,0,0,0,0,0,0.95359349345060263,1.0442223897077458,{"$f":"AE513*AE$52","v":0.81659516923720143},1.0663629731816986,0.91281163819999978,0.72710039868591203,1.1131728346168643,1.9199741406103994,1.8181630425865578,2.0468386875686613,1.9815981303185266,1.8508688143700993]
[{"$f":"ROW()","v":532},null,null,"FRC",null,null,null,null,null,2.0388657325003107E-4,7.5148985799196114E-3,3.011174068668637,5.2599202333511315,11.740678641924315,0,0,0,0,0,{"$f":"T514*T$52","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE514*AE$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":533},null,null,"Land",null,null,null,null,null,0.4486907771639459,0.33286903325697004,0,0,0,0,0,0,0,0,{"$f":"T515*T$52","v":0},0,0,0,0,0,1.0339715867158672,2.7975189112080003,0.49882900924067813,8.0351122659070972E-3,2.4053475062571432,{"$f":"AE515*AE$52","v":-1.1381558651877205E-4},-5.270355239901073E-4,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":534},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"T516*T$52","v":0},0,0,0,0,0,0,0,0,0.33577664088644266,0.798907807473619,{"$f":"AE516*AE$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":535},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J519:J534)","v":46.979917997024366},32.229766548521091,43.626620763925679,48.489865970991467,56.194202669588449,39.887465856977464,48.058734530373563,50.509052274574884,51.44945387989118,61.48478259772201,35.741396439187753,53.457660902088875,49.969021036448254,102.34314009595658,90.725111823365509,50.101762045113844,87.056916035275435,99.556708857530808,99.561331549790538,101.11748897870866,84.64759567849282,71.896521829935182,84.036418576715178,84.950648243584013,84.7327715240841,88.041513129113682,95.829104672763748,93.818653606444101,92.959712147147542,91.919063458766487,91.298609325612688]
[{"$f":"ROW()","v":536}]
["Redundant Assets  (New Facility Investment)"]
[{"$f":"ROW()","v":538},null,"Redundant Asset",null,null,null,null,null,null,"Actual 1 (FA1) [m$ 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]",null,null,null,null,"Forecast 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":539},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":540},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":541},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":542},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":543},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":544},null,null,"Regulators",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":545},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":546},null,null,"Buildings",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":547},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":548},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":549},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":550},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":551},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":552},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":553},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":554},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":555},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J539:J554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset Disposal  (New Facility Investment)"]
[{"$f":"ROW()","v":557},null,"Redundant Asset",null,null,null,null,null,null,"Actual 1 (FA1) [m$ 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,"Actual 4 [m$ OD]",null,null,null,null,null,"Actual 5 [m$ OD]",null,null,"Forecast 5 [m$ OD]",null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":558},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":559},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":560},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":561},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":562},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":563},null,null,"Regulators",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},null,null,"Buildings",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":566},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":567},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.5527312064289183E-2,-1.452147058496381E-2,-0.19328173536334284,-6.1363699999999995E-3,0,-7.5885500000000003E-3,-1.4749999999999999E-2,0,-1.1468000000000001E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":568},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.20004546000000006,-0.50957720786019456,-0.87425059999999999,-0.57602609999999987,-0.50422699000000004,-0.39820243,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.4623194234829962E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":570},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":573},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":574},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J558:J573)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8989631487772181E-2,-1.452147058496381E-2,-0.19328173536334284,-0.20618183000000007,-0.50957720786019456,-0.88183915000000002,-0.59077609999999992,-0.50422699000000004,-0.40967042999999997,0,0,0,0,0,0,0]
["Addition To Capital Base (NGR 82, 84 & 86)"]
[{"$f":"ROW()","v":576},null,"Additions",null,null,null,null,null,null,"Actual 1 (FA1) [m$ 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$ 31/12/2023]",null,null,null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":577},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":578},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":579},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":580},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":581},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":582},null,null,"Regulators",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":583},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":584},null,null,"Buildings",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":585},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":586},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":587},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":588},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":589},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":590},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":591},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":592},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":593},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J577:J592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Assets, Asset Disposal & Addition To Capital Base  (New Facility Investment)"]
[{"$f":"ROW()","v":595},null,"Redundant Asset",null,null,null,null,null,null,{"$f":"\"Actual 1 (FA1) [m$ \"&$G$52&\"]\"","v":"Actual 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$52&\"]\"","v":"Actual 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$52&\"]\"","v":"Actual 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 4 [m$ \"&$G$52&\"]\"","v":"Actual 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Actual [m$ \"&$G$52&\"]\"","v":"Actual [m$ 31/12/2023]"},null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":596},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"(J539+J558+J577)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y558*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":597},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"(J540+J559+J578)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y559*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":598},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"(J541+J560+J579)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y560*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":599},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"(J542+J561+J580)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y561*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":600},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"(J543+J562+J581)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y562*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":601},null,null,"Regulators",null,null,null,null,null,{"$f":"(J544+J563+J582)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y563*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":602},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"(J545+J564+J583)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y564*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":603},null,null,"Buildings",null,null,null,null,null,{"$f":"(J546+J565+J584)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y565*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":604},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"(J547+J566+J585)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y566*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":605},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"(J548+J567+J586)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y567*Y$52","v":-4.5554279332264837E-2},-1.8310717051442466E-2,-0.24017188436248985,-7.4822111491525426E-3,0,-8.9264074466437193E-3,-1.7202376279863481E-2,0,-1.198406E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":606},null,null,"Vehicle",null,null,null,null,null,{"$f":"(J549+J568+J587)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y568*Y$52","v":0},0,0,-0.24391983715932214,-0.61044759188061837,-1.0283805293597248,-0.67179781147269613,-0.56818442172415506,-0.41612153934999996,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":607},null,null,"Information Technology",null,null,null,null,null,{"$f":"(J550+J569+J588)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y569*Y$52","v":-4.4394989936040984E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":608},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"(J551+J570+J589)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y570*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":609},null,null,"FRC",null,null,null,null,null,{"$f":"(J552+J571+J590)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y571*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,null,"Land",null,null,null,null,null,{"$f":"(J553+J572+J591)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y572*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":611},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"(J554+J573+J592)*$X$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y573*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J596:J611)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.9993778325868932E-2,-1.8310717051442466E-2,-0.24017188436248985,-0.25140204830847468,-0.61044759188061837,-1.0373069368063685,-0.68900018775255956,-0.56818442172415506,-0.42810559934999998,0,0,0,0,0,0,0]
["Capex Depreciation of Vines and West Net Energy"]
[{"$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]",null,null,null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":615},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":617},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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-3,1.0381317498818116E-2,1.0381317498818116E-2,1.0381317498818116E-2,1.0381317498818116E-2,1.0381317498818118E-2]
[{"$f":"ROW()","v":619},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":620},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":621},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":622},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":623},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9814863102998694E-3,9.9629726205997388E-3,9.9629726205997388E-3,9.9629726205997388E-3,9.9629726205997388E-3,5.5922685545158838E-3,1.1184537109031766E-2,1.1184537109031768E-2,1.1184537109031768E-2,1.1184537109031768E-2,1.1184537109031768E-2,1.2193711076360155E-2,1.2193711076360154E-2,1.2193711076360154E-2,1.2193711076360154E-2,1.2193711076360154E-2]
[{"$f":"ROW()","v":624},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":625},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":626},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":627},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":628},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]
[{"$f":"ROW()","v":629},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":630},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]
[{"$f":"ROW()","v":631},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T615:T630)","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-2,2.257502857517827E-2,2.257502857517827E-2,2.257502857517827E-2,2.257502857517827E-2,2.257502857517827E-2,0,0,0,0,0]
[{"$f":"ROW()","v":632},null,"Vines (2009 Capex Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$52&\"]\"","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":633},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T615*$S$52","v":0},0,0,0,0,{"$f":"Y615*$X$52","v":0},0,0,0,0,0,{"$f":"AE615*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":634},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$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":635},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$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":636},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.145152523424572E-3,1.2290305046849144E-2,1.2290305046849144E-2,1.2290305046849142E-2,1.2290305046849142E-2,{"$f":"Y618*$X$52","v":6.1451525234245737E-3},1.2290305046849147E-2,1.2290305046849147E-2,1.2290305046849147E-2,1.2290305046849147E-2,1.2290305046849147E-2,1.2211538413454848E-2,1.2211538413454848E-2,1.2211538413454848E-2,1.2211538413454848E-2,1.2211538413454849E-2]
[{"$f":"ROW()","v":637},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$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":638},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$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":639},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$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":640},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$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":641},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2179869654632502E-3,1.44359739309265E-2,1.44359739309265E-2,1.44359739309265E-2,1.44359739309265E-2,{"$f":"Y623*$X$52","v":7.2179869654632493E-3},1.4435973930926497E-2,1.4435973930926499E-2,1.4435973930926499E-2,1.4435973930926499E-2,1.4435973930926499E-2,1.4343456042886097E-2,1.4343456042886095E-2,1.4343456042886095E-2,1.4343456042886095E-2,1.4343456042886095E-2]
[{"$f":"ROW()","v":642},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$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":643},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T625*$S$52","v":0},0,0,0,0,{"$f":"Y625*$X$52","v":0},0,0,0,0,0,{"$f":"AE625*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":644},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$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":645},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,{"$f":"Y627*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":646},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y628*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":647},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y629*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":648},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,{"$f":"Y630*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":649},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T633:T648)","v":1.3363139488887822E-2},2.6726278977775644E-2,2.6726278977775644E-2,2.6726278977775644E-2,2.6726278977775644E-2,1.3363139488887822E-2,2.6726278977775644E-2,2.6726278977775644E-2,2.6726278977775644E-2,2.6726278977775644E-2,2.6726278977775644E-2,2.6554994456340943E-2,2.6554994456340943E-2,2.6554994456340943E-2,2.6554994456340943E-2,2.6554994456340943E-2,0,0,0,0,0]
[{"$f":"ROW()","v":650},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]",null,null,null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":651},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":652},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]
[{"$f":"ROW()","v":653},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":654},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]
[{"$f":"ROW()","v":655},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":656},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]
[{"$f":"ROW()","v":657},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},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-2,0,0,0,0,0,2.7106311382799628E-19,2.7106311382799628E-19,2.7106311382799633E-19,2.7106311382799633E-19,2.7106311382799633E-19]
[{"$f":"ROW()","v":659},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":660},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-3,0,0,5.0480453150925086E-16,0,0,0,0]
[{"$f":"ROW()","v":661},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":662},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-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":663},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":664},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]
[{"$f":"ROW()","v":665},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":666},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]
[{"$f":"ROW()","v":667},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T651:T666)","v":0},0.60228942131752283,0.60228942131752283,0.60228942131752283,0.60228942131752283,0.16208448496051081,0.2220612553482183,0.2220612553482183,8.1410884757676105E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":668},null,"West Net Energy (2010 Capex Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$741","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":669},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T651*$S$52","v":0},0,0,0,0,{"$f":"Y651*$X$52","v":0},0,0,0,0,0,{"$f":"AE651*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":670},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,{"$f":"Y652*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":671},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,{"$f":"Y653*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":672},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,{"$f":"Y654*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":673},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,{"$f":"Y655*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":674},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y656*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":675},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,{"$f":"Y657*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":676},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0261641348960007E-2,1.0261641348960007E-2,1.0261641348960005E-2,1.0261641348960005E-2,{"$f":"Y658*$X$52","v":-2.2420113059689557E-2},0,0,0,0,0,3.1885140083213001E-19,3.1885140083213001E-19,3.1885140083213005E-19,3.1885140083213005E-19,3.1885140083213005E-19]
[{"$f":"ROW()","v":677},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,{"$f":"Y659*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":678},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.84737920034206038,0.84737920034206038,0.84737920034206038,0.84737920034206038,{"$f":"Y660*$X$52","v":0.14330814328860514},0.28661628657721028,0.28661628657721028,1.0507769777136654E-2,0,0,5.9380130975794727E-16,0,0,0,0]
[{"$f":"ROW()","v":679},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y661*$X$52","v":0},0,0,0,0,0,{"$f":"AE661*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":680},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.5053956951232534E-2,1.5053956951232537E-2,1.5053956951232537E-2,1.5053956951232534E-2,{"$f":"Y662*$X$52","v":8.8315746081871788E-2},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":681},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":682},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T664*$S$52","v":0},0,0,0,0,{"$f":"Y664*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":683},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y665*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":684},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,{"$f":"Y666*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":685},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T669:T684)","v":0},0.87269479864225297,0.87269479864225297,0.87269479864225297,0.87269479864225297,0.20920377631078738,0.28661628657721028,0.28661628657721028,1.0507769777136654E-2,0,0,5.9412016115877943E-16,3.1885140083213001E-19,3.1885140083213005E-19,3.1885140083213005E-19,3.1885140083213005E-19,0,0,0,0,0]
["Capex Depreciation"]
[{"$f":"ROW()","v":687},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]",null,null,null,null,"Approved 4 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":688},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":689},null,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]
[{"$f":"ROW()","v":690},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":691},null,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]
[{"$f":"ROW()","v":692},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":693},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]
[{"$f":"ROW()","v":694},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":695},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":696},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":697},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":698},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":699},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":700},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":701},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":702},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":703},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]
[{"$f":"ROW()","v":704},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X688:X703)","v":1.46282101167315E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":705},null,"Depreciation per Tariff Variation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$52&\"]\"","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":706},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X688*$X$52","v":0}]
[{"$f":"ROW()","v":707},null,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]
[{"$f":"ROW()","v":708},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":709},null,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]
[{"$f":"ROW()","v":710},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":711},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8880750972762626E-2]
[{"$f":"ROW()","v":712},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":713},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":714},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":715},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":716},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":717},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":718},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":719},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":720},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":721},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]
[{"$f":"ROW()","v":722},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X706:X721)","v":1.8880750972762626E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":723},null,"2000 Capex Depreciation",null,null,null,null,null,null,"Approved 1 (FA1) [m$ 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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":724},null,null,"High Pressure Mains - Steel",null,null,null,null,null,6.6956925693313768E-2,6.6956925693313768E-2,6.6956925693313768E-2,6.6956925693313768E-2,6.6956925693313768E-2,1.1365183239067038E-2,1.1365183239067038E-2,1.1365183239067038E-2,1.1365183239067038E-2,1.1365183239067038E-2,5.0668708225695917E-3,1.0133741645139183E-2,1.0133741645139182E-2,1.0133741645139182E-2,1.0133741645139182E-2,9.1095489265487165E-3,1.8219097853097437E-2,1.8219097853097437E-2,1.8219097853097437E-2,1.8219097853097437E-2,1.8219097853097437E-2,1.9862995949399255E-2,1.9862995949399258E-2,1.9862995949399258E-2,1.9862995949399258E-2,1.9862995949399258E-2]
[{"$f":"ROW()","v":725},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]
[{"$f":"ROW()","v":726},null,null,"Medium Pressure Mains",null,null,null,null,null,0.19091472764125927,0.19091472764125927,0.19091472764125927,0.19091472764125927,0.19091472764125927,9.3724295506473709E-2,9.3724295506473709E-2,9.3724295506473709E-2,9.3724295506473709E-2,9.3724295506473709E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},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-2,0.15718582559423144,0.15718582559423144,0.15718582559423144,0.15718582559423144,0.15718582559423147,0.17172375017270677,0.17175334544990975,0.17178294072711273,0.17181253600431573,0.17184213128151871]
[{"$f":"ROW()","v":728},null,null,"Low Pressure Mains",null,null,null,null,null,2.4490175541007367E-2,2.4490175541007367E-2,2.4490175541007367E-2,2.4490175541007367E-2,2.4490175541007367E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},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-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":730},null,null,"Secondary Gate Stations",null,null,null,null,null,8.8544277835185155E-3,8.8544277835185155E-3,8.8544277835185155E-3,8.8544277835185155E-3,8.8544277835185155E-3,0,3.4694469519536142E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.3596259264187176E-6,9.3596259264187176E-6,9.3596259264187176E-6,9.3596259264187159E-6,9.3596259264187176E-6]
[{"$f":"ROW()","v":731},null,null,"Buildings",null,null,null,null,null,1.505254717539688E-3,1.505254717539688E-3,1.505254717539688E-3,1.505254717539688E-3,1.505254717539688E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":732},null,null,"Meter and Services Pipes",null,null,null,null,null,0.59679438564172449,0.59679438564172449,0.59679438564172449,0.59679438564172449,0.59679438564172449,0.54449352627570446,0.54449352627570446,0.54449352627570446,0.54449352627570446,0.54449352627570446,0.28584680295291731,0.57169360590583462,0.57169360590583451,0.57169360590583451,0.57169360590583451,0.3208946061454242,0.6417892122908484,0.6417892122908484,0.64178921229084851,0.64178921229084851,0.64178921229084851,0.69969746180017189,0.69969746180017189,0.69969746180017189,0.69969746180017189,0.69969746180017189]
[{"$f":"ROW()","v":733},null,null,"Equipment & Vehicles",null,null,null,null,null,0.69345243742610618,0.69345243742610618,0.69345243742610618,0.69345243742610618,0.69345243742610618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2187071266907221E-2,0,0,0,0]
[{"$f":"ROW()","v":734},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":735},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,0.71266500290770685,0.71266500290770685,0.71266500290770685,0.71266500290770685,0.71266500290770685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":736},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},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-5,0,0,0,0,0,0,0,0,0,0,0,1.3552527156068805E-20,0,0,0,0]
[{"$f":"ROW()","v":738},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":739},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]
[{"$f":"ROW()","v":740},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J724:J739)","v":1.6172891006406376},1.6172891006406376,1.6172891006406376,1.6172891006406376,1.6172891006406376,1.4028773319620957,1.4028773319620957,1.4028773319620957,1.4028773319620957,1.4028773319620957,0.3609227435061011,0.72184548701220219,0.72184548701220208,0.72184548701220208,0.72184548701220208,0.40859706786908867,0.81719413573817734,0.81719413573817734,0.81719413573817734,0.81719413573817734,0.81719413573817745,0.91348063881511155,0.89132316282540724,0.89135275810261028,0.89138235337981331,0.89141194865701623]
[{"$f":"ROW()","v":741},null,"2000 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 1 (FA1) [m$ \"&$G$52&\"]\"","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 2 [m$ \"&$G$52&\"]\"","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$52&\"]\"","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":742},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J724*$N$52","v":0.11224958268598355},0.11224958268598355,0.11224958268598355,0.11224958268598355,0.11224958268598355,1.9053101117251614E-2,1.9053101117251614E-2,1.9053101117251614E-2,1.9053101117251614E-2,1.9053101117251614E-2,{"$f":"T724*$S$52","v":7.3417059236667494E-3},1.4683411847333499E-2,1.4683411847333495E-2,1.4683411847333495E-2,1.4683411847333495E-2,{"$f":"Y724*$X$52","v":1.17577696371505E-2},2.3515539274301004E-2,2.3515539274301004E-2,2.3515539274301004E-2,2.3515539274301004E-2,2.3515539274301004E-2,{"$f":"AE724*$AD$52","v":2.3364831878998165E-2},2.3364831878998168E-2,2.3364831878998168E-2,2.3364831878998168E-2,2.3364831878998168E-2]
[{"$f":"ROW()","v":743},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J725*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y725*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":744},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J726*$N$52","v":0.32005798182098355},0.32005798182098355,0.32005798182098355,0.32005798182098355,0.32005798182098355,0.15712359773396886,0.15712359773396886,0.15712359773396886,0.15712359773396886,0.15712359773396886,0,0,0,0,0,{"$f":"Y726*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":745},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J727*$N$52","v":2.0019572099243981E-3},2.0019572099243981E-3,2.0019572099243981E-3,2.0019572099243981E-3,2.0019572099243981E-3,6.0280630497243158E-2,6.0280630497243158E-2,6.0280630497243158E-2,6.0280630497243158E-2,6.0280630497243158E-2,0.10144051821139344,0.20288103642278688,0.20288103642278682,0.20288103642278682,0.20288103642278682,{"$f":"Y727*$X$52","v":0.1014405182113934},0.20288103642278679,0.20288103642278679,0.20288103642278679,0.20288103642278679,0.20288103642278682,0.20199855865840449,0.2020333715676968,0.2020681844769891,0.20210299738628143,0.20213781029557373]
[{"$f":"ROW()","v":746},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J728*$N$52","v":4.1056424797279355E-2},4.1056424797279355E-2,4.1056424797279355E-2,4.1056424797279355E-2,4.1056424797279355E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Y728*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":747},null,null,"Regulators",null,null,null,null,null,{"$f":"J729*$N$52","v":5.5534909112595642E-2},5.5534909112595642E-2,5.5534909112595642E-2,5.5534909112595642E-2,5.5534909112595642E-2,7.7914068119927819E-3,7.7914068119927819E-3,7.7914068119927819E-3,7.7914068119927819E-3,7.7914068119927819E-3,0,0,0,0,0,{"$f":"Y729*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":748},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J730*$N$52","v":1.4843958460332683E-2},1.4843958460332683E-2,1.4843958460332683E-2,1.4843958460332683E-2,1.4843958460332683E-2,0,5.8163359275445377E-18,0,0,0,0,0,0,0,0,{"$f":"Y730*$X$52","v":0},0,0,0,0,0,1.1009723144393021E-5,1.1009723144393021E-5,1.1009723144393021E-5,1.1009723144393019E-5,1.1009723144393021E-5]
[{"$f":"ROW()","v":749},null,null,"Buildings",null,null,null,null,null,{"$f":"J731*$N$52","v":2.5234762816598458E-3},2.5234762816598458E-3,2.5234762816598458E-3,2.5234762816598458E-3,2.5234762816598458E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"Y731*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":750},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J732*$N$52","v":1.0004927801562884},1.0004927801562884,1.0004927801562884,1.0004927801562884,1.0004927801562884,0.91281328207353352,0.91281328207353352,0.91281328207353352,0.91281328207353352,0.91281328207353352,0.41418130439653844,0.82836260879307688,0.82836260879307666,0.82836260879307666,0.82836260879307666,{"$f":"Y732*$X$52","v":0.41418130439653877},0.82836260879307755,0.82836260879307755,0.82836260879307766,0.82836260879307766,0.82836260879307766,0.8230537630259751,0.8230537630259751,0.8230537630259751,0.8230537630259751,0.8230537630259751]
[{"$f":"ROW()","v":751},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J733*$N$52","v":1.1625346580306257},1.1625346580306257,1.1625346580306257,1.1625346580306257,1.1625346580306257,0,0,0,0,0,0,0,0,0,0,{"$f":"Y733*$X$52","v":0},0,0,0,0,0,2.6098640474943896E-2,0,0,0,0]
[{"$f":"ROW()","v":752},null,null,"Vehicle",null,null,null,null,null,{"$f":"J734*$N$52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T734*$S$52","v":0},0,0,0,0,{"$f":"Y734*$X$52","v":0},0,0,0,0,0,{"$f":"AE734*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":753},null,null,"Information Technology",null,null,null,null,null,{"$f":"J735*$N$52","v":0},0,0,0,0,1.1947434614562014,1.1947434614562014,1.1947434614562014,1.1947434614562014,1.1947434614562014,0,0,0,0,0,{"$f":"Y735*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":754},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J736*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y736*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":755},null,null,"FRC",null,null,null,null,null,{"$f":"J737*$N$52","v":0},0,0,0,0,4.0777314650006211E-5,4.0777314650006211E-5,4.0777314650006211E-5,4.0777314650006211E-5,4.0777314650006211E-5,0,0,0,0,0,{"$f":"Y737*$X$52","v":0},0,0,0,0,0,1.5941830695821179E-20,0,0,0,0]
[{"$f":"ROW()","v":756},null,null,"Land",null,null,null,null,null,{"$f":"J738*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y738*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":757},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J739*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y739*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":758},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J742:J757)","v":2.7112957285556734},2.7112957285556734,2.7112957285556734,2.7112957285556734,2.7112957285556734,2.3518462570048411,2.3518462570048411,2.3518462570048411,2.3518462570048411,2.3518462570048411,0.52296352853159866,1.0459270570631973,1.0459270570631969,1.0459270570631969,1.0459270570631969,0.52737959224508268,1.0547591844901654,1.0547591844901654,1.0547591844901654,1.0547591844901654,1.0547591844901656,1.0745268037614661,1.0484629761958144,1.0484977891051068,1.048532602014399,1.0485674149236914,0,0,0,0,0]
[{"$f":"ROW()","v":759},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":760},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,3.134134537500588E-2,3.134134537500588E-2,3.134134537500588E-2,3.134134537500588E-2,1.5623070997040646E-2,1.5623070997040646E-2,1.5623070997040646E-2,1.5623070997040646E-2,1.5623070997040646E-2,8.632474379740393E-3,1.7264948759480786E-2,1.7264948759480786E-2,1.7264948759480789E-2,1.7264948759480789E-2,1.5433664934662096E-2,3.0867329869324188E-2,3.0867329869324191E-2,3.0867329869324191E-2,3.0867329869324191E-2,3.0867329869324191E-2,3.3652470232433611E-2,3.3652470232433611E-2,3.3652470232433611E-2,3.3652470232433611E-2,3.3652470232433611E-2]
[{"$f":"ROW()","v":761},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]
[{"$f":"ROW()","v":762},null,null,"Medium Pressure Mains",null,null,null,null,null,null,7.674467964533338E-2,7.674467964533338E-2,7.674467964533338E-2,7.674467964533338E-2,6.5099089118660761E-2,6.5099089118660761E-2,6.5099089118660761E-2,6.5099089118660761E-2,6.5099089118660761E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":763},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-2,0.11085104056561777,0.11085104056561777,0.11085104056561777,0.11085104056561777,0.11085104056561777,0.12089622667013816,0.12089622667013816,0.12089622667013818,0.12089622667013818,0.12089622667013819]
[{"$f":"ROW()","v":764},null,null,"Low Pressure Mains",null,null,null,null,null,null,4.573717307552623E-2,4.573717307552623E-2,4.573717307552623E-2,4.573717307552623E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":765},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-3,5.1292279915150559E-3,5.1292279915150559E-3,5.1292279915150559E-3,5.1292279915150568E-3,5.1292279915150568E-3]
[{"$f":"ROW()","v":766},null,null,"Secondary Gate Stations",null,null,null,null,null,null,8.8544232205469281E-3,8.8544232205469281E-3,8.8544232205469281E-3,8.8544232205469281E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0023615285351181E-5,1.0023615285351179E-5,1.0023615285351179E-5,1.0023615285351179E-5,1.0023615285351179E-5]
[{"$f":"ROW()","v":767},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-3,1.9320240881526688E-3,1.9320240881526688E-3,1.9320240881526688E-3,1.9320240881526686E-3,1.9320240881526686E-3]
[{"$f":"ROW()","v":768},null,null,"Meter and Services Pipes",null,null,null,null,null,null,0.37167956688426962,0.37167956688426962,0.37167956688426962,0.37167956688426962,0.43149335302806496,0.43149335302806496,0.43149335302806496,0.43149335302806496,0.43149335302806496,0.24307643453475294,0.48615286906950583,0.48615286906950589,0.48615286906950589,0.48615286906950589,0.2728801439004076,0.5457602878008152,0.5457602878008152,0.54576028780081509,0.5457602878008152,0.5457602878008152,0.59500390597482689,0.59500390597482689,0.59500390597482689,0.59500390597482689,0.59500390597482689]
[{"$f":"ROW()","v":769},null,null,"Equipment & Vehicles",null,null,null,null,null,null,0.55861436692194477,0.55861436692194477,0.55861436692194477,0.55861436692194477,0,2.7755575615628914E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9533057620841506E-2,0,0,0,0]
[{"$f":"ROW()","v":770},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":771},null,null,"Information Technology",null,null,null,null,null,null,0,0,0,0,0.13405307963756818,0.13405307963756818,0.13405307963756818,0.13405307963756818,0.13405307963756818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":772},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":773},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-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":774},null,null,"Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":775},null,null,"Equity Raising Cost",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":776},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J760:J775)","v":0},1.1044018404994498,1.1044018404994498,1.1044018404994498,1.1044018404994498,0.67466681050345889,0.67466681050345911,0.67466681050345889,0.67466681050345889,0.67466681050345889,0.30396563391720849,0.60793126783441687,0.60793126783441687,0.60793126783441687,0.60793126783441687,0.34697775404966097,0.69395550809932194,0.69395550809932194,0.69395550809932183,0.69395550809932194,0.69395550809932194,0.77615693619319315,0.75662387857235169,0.75662387857235169,0.75662387857235169,0.7566238785723518,0,0,0,0,0]
[{"$f":"ROW()","v":777},null,"2001 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$741","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$741","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$741","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":778},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J760*$N$52","v":0},5.2542032100989948E-2,5.2542032100989948E-2,5.2542032100989948E-2,5.2542032100989948E-2,2.6191214449178719E-2,2.6191214449178719E-2,2.6191214449178719E-2,2.6191214449178719E-2,2.6191214449178719E-2,{"$f":"T760*$S$52","v":1.2508131844873184E-2},2.5016263689746368E-2,2.5016263689746368E-2,2.5016263689746372E-2,2.5016263689746372E-2,{"$f":"Y760*$X$52","v":1.9920358123316557E-2},3.9840716246633108E-2,3.9840716246633115E-2,3.9840716246633115E-2,3.9840716246633115E-2,3.9840716246633115E-2,{"$f":"AE760*$AD$52","v":3.9585383357921007E-2},3.9585383357921007E-2,3.9585383357921007E-2,3.9585383357921007E-2,3.9585383357921007E-2]
[{"$f":"ROW()","v":779},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J761*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y761*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":780},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J762*$N$52","v":0},0.12865821084761075,0.12865821084761075,0.12865821084761075,0.12865821084761075,0.1091350224213927,0.1091350224213927,0.1091350224213927,0.1091350224213927,0.1091350224213927,0,0,0,0,0,{"$f":"Y762*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":781},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J763*$N$52","v":0},2.1024003049612571E-3,2.1024003049612571E-3,2.1024003049612571E-3,2.1024003049612571E-3,3.5647024463890988E-2,3.5647024463890988E-2,3.5647024463890988E-2,3.5647024463890988E-2,3.5647024463890988E-2,7.1538174366156865E-2,0.14307634873231373,0.14307634873231373,0.14307634873231373,0.14307634873231373,{"$f":"Y763*$X$52","v":7.1538174366156893E-2},0.14307634873231381,0.14307634873231381,0.14307634873231381,0.14307634873231381,0.14307634873231381,0.14221016900718164,0.14221016900718164,0.14221016900718167,0.14221016900718167,0.14221016900718167]
[{"$f":"ROW()","v":782},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J764*$N$52","v":0},7.6675841039653567E-2,7.6675841039653567E-2,7.6675841039653567E-2,7.6675841039653567E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Y764*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":783},null,null,"Regulators",null,null,null,null,null,{"$f":"J765*$N$52","v":0},1.2025208106308865E-2,1.2025208106308865E-2,1.2025208106308865E-2,1.2025208106308865E-2,7.7914068119927819E-3,7.7914068119927819E-3,7.7914068119927819E-3,7.7914068119927819E-3,7.7914068119927819E-3,3.0362127291518755E-3,6.0724254583037511E-3,6.0724254583037511E-3,6.0724254583037511E-3,6.0724254583037511E-3,{"$f":"Y765*$X$52","v":3.0362127291518786E-3},6.0724254583037571E-3,6.0724254583037571E-3,6.0724254583037571E-3,6.0724254583037571E-3,6.0724254583037571E-3,6.0335082379365489E-3,6.0335082379365489E-3,6.0335082379365489E-3,6.0335082379365506E-3,6.0335082379365506E-3]
[{"$f":"ROW()","v":784},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J766*$N$52","v":0},1.4843950810763184E-2,1.4843950810763184E-2,1.4843950810763184E-2,1.4843950810763184E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Y766*$X$52","v":0},0,0,0,0,0,1.1790773484453628E-5,1.1790773484453627E-5,1.1790773484453627E-5,1.1790773484453627E-5,1.1790773484453627E-5]
[{"$f":"ROW()","v":785},null,null,"Buildings",null,null,null,null,null,{"$f":"J767*$N$52","v":0},5.0346328392744891E-3,5.0346328392744891E-3,5.0346328392744891E-3,5.0346328392744891E-3,2.6666303769204785E-3,2.6666303769204785E-3,2.6666303769204785E-3,2.6666303769204785E-3,2.6666303769204785E-3,1.1436489349237315E-3,2.2872978698474629E-3,2.2872978698474629E-3,2.2872978698474629E-3,2.2872978698474629E-3,{"$f":"Y767*$X$52","v":1.143648934923731E-3},2.2872978698474621E-3,2.2872978698474621E-3,2.2872978698474625E-3,2.2872978698474625E-3,2.2872978698474625E-3,2.2726389372911852E-3,2.2726389372911852E-3,2.2726389372911852E-3,2.2726389372911848E-3,2.2726389372911848E-3]
[{"$f":"ROW()","v":786},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J768*$N$52","v":0},0.62310023711008833,0.62310023711008833,0.62310023711008833,0.62310023711008833,0.7233747414124887,0.7233747414124887,0.7233747414124887,0.7233747414124887,0.7233747414124887,0.35220864352380632,0.70441728704761253,0.70441728704761264,0.70441728704761264,0.70441728704761264,{"$f":"Y768*$X$52","v":0.35220864352380654},0.70441728704761308,0.70441728704761308,0.70441728704761297,0.70441728704761308,0.70441728704761308,0.69990278736725642,0.69990278736725642,0.69990278736725642,0.69990278736725642,0.69990278736725642]
[{"$f":"ROW()","v":787},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J769*$N$52","v":0},0.93648609042461994,0.93648609042461994,0.93648609042461994,0.93648609042461994,0,4.6530687420356301E-16,0,0,0,0,0,0,0,0,{"$f":"Y769*$X$52","v":0},0,0,0,0,0,2.297672559347971E-2,0,0,0,0]
[{"$f":"ROW()","v":788},null,null,"Vehicle",null,null,null,null,null,{"$f":"J770*$N$52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T770*$S$52","v":0},0,0,0,0,{"$f":"Y770*$X$52","v":0},0,0,0,0,0,{"$f":"AE770*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":789},null,null,"Information Technology",null,null,null,null,null,{"$f":"J771*$N$52","v":0},0,0,0,0,0.22473257383426376,0.22473257383426376,0.22473257383426376,0.22473257383426376,0.22473257383426376,0,0,0,0,0,{"$f":"Y771*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J772*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y772*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},null,null,"FRC",null,null,null,null,null,{"$f":"J773*$N$52","v":0},0,0,0,0,1.5029797159839223E-3,1.5029797159839223E-3,1.5029797159839223E-3,1.5029797159839223E-3,1.5029797159839221E-3,0,0,0,0,0,{"$f":"Y773*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":792},null,null,"Land",null,null,null,null,null,{"$f":"J774*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y774*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":793},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J775*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y775*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":794},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J778:J793)","v":0},1.8514686035842702,1.8514686035842702,1.8514686035842702,1.8514686035842702,1.1310415934861122,1.1310415934861127,1.1310415934861122,1.1310415934861122,1.1310415934861122,0.44043481139891194,0.88086962279782388,0.88086962279782388,0.88086962279782399,0.88086962279782399,0.44784703767735556,0.89569407535471124,0.89569407535471124,0.89569407535471113,0.89569407535471124,0.89569407535471124,0.91299300327455102,0.89001627768107128,0.89001627768107128,0.89001627768107128,0.89001627768107128]
[{"$f":"ROW()","v":795},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":796},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,2.9492298171944042E-2,2.9492298171944042E-2,2.9492298171944042E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":797},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]
[{"$f":"ROW()","v":798},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,6.2103364310899634E-2,6.2103364310899634E-2,6.2103364310899634E-2,7.4387694145758659E-2,7.4387694145758659E-2,7.4387694145758659E-2,7.4387694145758659E-2,7.4387694145758659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":799},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-2,0.10643028442851553,0.10643028442851551,0.1064302844285155,0.1064302844285155,0.10643028442851549]
[{"$f":"ROW()","v":800},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,4.6895016546367047E-2,4.6895016546367047E-2,4.6895016546367047E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.242080984810659E-5,3.2420809848106596E-5,3.2420809848106596E-5,3.2420809848106596E-5,3.2420809848106596E-5]
[{"$f":"ROW()","v":801},null,null,"Regulators",null,null,null,null,null,null,null,8.5013998506406202E-3,8.5013998506406202E-3,8.5013998506406202E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":802},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,2.8443710685388535E-9,2.8443710685388535E-9,2.8443710685388535E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.676410837861865E-12,3.676410837861865E-12,3.676410837861865E-12,3.6764108378618642E-12,3.6764108378618642E-12]
[{"$f":"ROW()","v":803},null,null,"Buildings",null,null,null,null,null,null,null,2.9885111497806394E-3,2.9885111497806394E-3,2.9885111497806394E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":804},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,0.35338695841797818,0.35338695841797818,0.35338695841797818,0.77125161290322586,0.77125161290322586,0.77125161290322586,0.77125161290322586,0.77125161290322586,0.46166964341797345,0.9233392868359469,0.9233392868359469,0.9233392868359469,0.9233392868359469,0.51827516300159859,1.0365503260031972,1.0365503260031972,1.036550326003197,1.0365503260031972,1.036550326003197,1.1300776302296236,1.1300776302296236,1.1300776302296238,1.1300776302296236,1.1300776302296236]
[{"$f":"ROW()","v":805},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,0.23285298088377271,0.23285298088377271,0.23285298088377271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8692362651960881E-3,0,0,0,0]
[{"$f":"ROW()","v":806},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":807},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,{"$f":"2.46770877424465E-17*0","v":0},0,0,0,0,0,0,0,0,0,0,5.5511151231257827E-17,0,0,0,0]
[{"$f":"ROW()","v":808},null,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]
[{"$f":"ROW()","v":809},null,null,"FRC",null,null,null,null,null,null,null,0,0,0,0.35923333261648749,0.35923333261648749,0.35923333261648749,0.35923333261648749,0.35923333261648749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":810},null,null,"Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":811},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":812},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J796:J811)","v":0},0,0.73630032323139116,0.73630032323139116,0.73630032323139116,1.2818250575391725,1.2818250575391725,1.2818250575391725,1.2818250575391725,1.2818250575391725,0.50513627123475757,1.0102725424695151,1.0102725424695151,1.0102725424695151,1.0102725424695151,0.56707125331867003,1.1341425066373401,1.1341425066373401,1.1341425066373398,1.1341425066373401,1.1341425066373398,1.2434095717368596,1.2365403354716635,1.2365403354716638,1.2365403354716635,1.2365403354716635]
[{"$f":"ROW()","v":813},null,"2002 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$741","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$741","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$741","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":814},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J796*$N$52","v":0},0,4.9442206731751072E-2,4.9442206731751072E-2,4.9442206731751072E-2,0,0,0,0,0,{"$f":"T796*$S$52","v":0},0,0,0,0,{"$f":"Y796*$X$52","v":0},0,0,0,0,0,{"$f":"AE796*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":815},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J797*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y797*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":816},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J798*$N$52","v":0},0,0.10411285546806716,0.10411285546806716,0.10411285546806716,0.12470685501720713,0.12470685501720713,0.12470685501720713,0.12470685501720713,0.12470685501720713,0,0,0,0,0,{"$f":"Y798*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":817},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J799*$N$52","v":0},0,1.3376529170964284E-4,1.3376529170964284E-4,1.3376529170964284E-4,2.36187979776045E-3,2.36187979776045E-3,2.36187979776045E-3,2.36187979776045E-3,2.36187979776045E-3,6.298151464664048E-2,0.12596302929328096,0.12596302929328096,0.12596302929328093,0.12596302929328093,{"$f":"Y799*$X$52","v":6.2981514646640438E-2},0.12596302929328088,0.12596302929328088,0.12596302929328085,0.12596302929328085,0.12596302929328085,0.1251938886178664,0.12519388861786637,0.12519388861786637,0.12519388861786637,0.12519388861786634]
[{"$f":"ROW()","v":818},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J800*$N$52","v":0},0,7.8616901580767257E-2,7.8616901580767257E-2,7.8616901580767257E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Y800*$X$52","v":0},0,0,0,0,0,3.8136581883806352E-5,3.8136581883806359E-5,3.8136581883806359E-5,3.8136581883806359E-5,3.8136581883806359E-5]
[{"$f":"ROW()","v":819},null,null,"Regulators",null,null,null,null,null,{"$f":"J801*$N$52","v":0},0,1.4252126656053826E-2,1.4252126656053826E-2,1.4252126656053826E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Y801*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":820},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J802*$N$52","v":0},0,4.7684307805585864E-9,4.7684307805585864E-9,4.7684307805585864E-9,0,0,0,0,0,0,0,0,0,0,{"$f":"Y802*$X$52","v":0},0,0,0,0,0,4.3245601702580635E-12,4.3245601702580635E-12,4.3245601702580635E-12,4.3245601702580619E-12,4.3245601702580619E-12]
[{"$f":"ROW()","v":821},null,null,"Buildings",null,null,null,null,null,{"$f":"J803*$N$52","v":0},0,5.0100736546926641E-3,5.0100736546926641E-3,5.0100736546926641E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"Y803*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":822},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J804*$N$52","v":0},0,0.59243369073989938,0.59243369073989938,0.59243369073989938,1.2929606728184038,1.2929606728184038,1.2929606728184038,1.2929606728184038,1.2929606728184038,0.66894201067078785,1.3378840213415757,1.3378840213415757,1.3378840213415757,1.3378840213415757,{"$f":"Y804*$X$52","v":0.66894201067078862},1.3378840213415772,1.3378840213415772,1.3378840213415768,1.3378840213415772,1.3378840213415768,1.3293097329222576,1.3293097329222576,1.3293097329222581,1.3293097329222576,1.3293097329222576]
[{"$f":"ROW()","v":823},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J805*$N$52","v":0},0,0.39036514387041016,0.39036514387041016,0.39036514387041016,0,0,0,0,0,0,0,0,0,0,{"$f":"Y805*$X$52","v":0},0,0,0,0,0,8.0802790718123296E-3,0,0,0,0]
[{"$f":"ROW()","v":824},null,null,"Vehicle",null,null,null,null,null,{"$f":"J806*$N$52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T806*$S$52","v":0},0,0,0,0,{"$f":"Y806*$X$52","v":0},0,0,0,0,0,{"$f":"AE806*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":825},null,null,"Information Technology",null,null,null,null,null,{"$f":"J807*$N$52","v":0},0,0,0,0,0.12664459270016792,0.12664459270016792,0.12664459270016792,0.12664459270016792,0.12664459270016792,0,0,0,0,0,{"$f":"Y807*$X$52","v":0},0,0,0,0,0,6.5297738530083547E-17,0,0,0,0]
[{"$f":"ROW()","v":826},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J808*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y808*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":827},null,null,"FRC",null,null,null,null,null,{"$f":"J809*$N$52","v":0},0,0,0,0,0.60223481373372745,0.60223481373372745,0.60223481373372745,0.60223481373372745,0.60223481373372745,0,0,0,0,0,{"$f":"Y809*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":828},null,null,"Land",null,null,null,null,null,{"$f":"J810*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y810*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":829},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J811*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y811*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":830},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J814:J829)","v":0},0,1.2343667687617819,1.2343667687617819,1.2343667687617819,2.1489088140672665,2.1489088140672665,2.1489088140672665,2.1489088140672665,2.1489088140672665,0.73192352531742833,1.4638470506348567,1.4638470506348567,1.4638470506348567,1.4638470506348567,0.7319235253174291,1.4638470506348582,1.4638470506348582,1.4638470506348575,1.463847050634858,1.4638470506348575,1.4626220371981449,1.4545417581263325,1.4545417581263329,1.4545417581263325,1.4545417581263322]
[{"$f":"ROW()","v":831},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":832},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,2.5357273176256023E-2,2.5357273176256023E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":833},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]
[{"$f":"ROW()","v":834},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,3.7238819488951858E-2,3.7238819488951858E-2,0.11695378151260502,0.11695378151260502,0.11695378151260502,0.11695378151260502,0.11695378151260502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":835},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-2,0.15292784791665637,0.1529278479166564,0.1529278479166564,0.1529278479166564,0.15292784791665642,0.16674799077673805,0.16674799077673805,0.16674799077673805,0.16674799077673805,0.16674799077673805]
[{"$f":"ROW()","v":836},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,4.7857864914466558E-2,4.7857864914466558E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1556339016144298E-5,2.1556339016144298E-5,2.1556339016144298E-5,2.1556339016144298E-5,2.1556339016144298E-5]
[{"$f":"ROW()","v":837},null,null,"Regulators",null,null,null,null,null,null,null,null,7.3435110311349805E-3,7.3435110311349805E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":838},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,2.7749961564738079E-9,2.7749961564738079E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2915297839686766E-12,2.291529783968677E-12,2.291529783968677E-12,2.291529783968677E-12,2.291529783968677E-12]
[{"$f":"ROW()","v":839},null,null,"Buildings",null,null,null,null,null,null,null,null,2.9739330466109744E-3,2.9739330466109744E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":840},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,0.34218995092310389,0.34218995092310389,0.72962745098039206,0.72962745098039206,0.72962745098039206,0.72962745098039206,0.72962745098039206,0.4234659000288481,0.84693180005769619,0.84693180005769619,0.84693180005769619,0.84693180005769619,0.47538724170428154,0.95077448340856308,0.95077448340856308,0.95077448340856296,0.95077448340856308,0.95077448340856296,1.0365622856307202,1.0365622856307202,1.0365622856307202,1.0365622856307202,1.0365622856307204]
[{"$f":"ROW()","v":841},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,0.24957827825554735,0.24957827825554735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1586307908348932E-3,0,0,0,0]
[{"$f":"ROW()","v":842},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":843},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-2,0,0,0,0,0,0,0,0,0,0,0,2.7755575615628914E-17,0,0,0,0]
[{"$f":"ROW()","v":844},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":845},null,null,"FRC",null,null,null,null,null,null,null,null,0,0,0.62750894887955178,0.62750894887955178,0.62750894887955178,0.62750894887955178,0.62750894887955155,0,0,0,0,0,0,0,0,0,0,0,5.5511151231257827E-16,0,0,0,0]
[{"$f":"ROW()","v":846},null,null,"Land",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":847},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":848},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J832:J847)","v":0},0,0,0.71265839703346712,0.71265839703346712,1.5437632174659672,1.5437632174659672,1.5437632174659672,1.5437632174659672,1.5437632174659668,0.49157850705352929,0.98315701410705858,0.98315701410705858,0.98315701410705858,0.98315701410705858,0.55185116566260972,1.1037023313252194,1.1037023313252194,1.1037023313252194,1.1037023313252194,1.1037023313252194,1.2064904635396014,1.2033318327487659,1.2033318327487659,1.2033318327487659,1.2033318327487661]
[{"$f":"ROW()","v":849},null,"2003 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$741","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$741","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$741","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":850},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J832*$N$52","v":0},0,0,4.2510066025529238E-2,4.2510066025529238E-2,0,0,0,0,0,{"$f":"T832*$S$52","v":0},0,0,0,0,{"$f":"Y832*$X$52","v":0},0,0,0,0,0,{"$f":"AE832*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":851},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J833*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y833*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":852},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J834*$N$52","v":0},0,0,6.2428821276824704E-2,6.2428821276824704E-2,0.19606654625196684,0.19606654625196684,0.19606654625196684,0.19606654625196684,0.19606654625196684,0,0,0,0,0,{"$f":"Y834*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":853},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J835*$N$52","v":0},0,0,1.9910030911128823E-4,1.9910030911128823E-4,0,0,0,0,0,9.8692614826893815E-2,0.19738522965378763,0.19738522965378763,0.19738522965378763,0.1973852296537876,{"$f":"Y835*$X$52","v":9.8692614826893732E-2},0.19738522965378746,0.19738522965378752,0.19738522965378752,0.19738522965378752,0.19738522965378755,0.19614557545016539,0.19614557545016539,0.19614557545016539,0.19614557545016539,0.19614557545016539]
[{"$f":"ROW()","v":854},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J836*$N$52","v":0},0,0,8.0231063616881218E-2,8.0231063616881218E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Y836*$X$52","v":0},0,0,0,0,0,2.5356710454050773E-5,2.5356710454050773E-5,2.5356710454050773E-5,2.5356710454050773E-5,2.5356710454050773E-5]
[{"$f":"ROW()","v":855},null,null,"Regulators",null,null,null,null,null,{"$f":"J837*$N$52","v":0},0,0,1.23109900904117E-2,1.23109900904117E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Y837*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":856},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J838*$N$52","v":0},0,0,4.6521275774538501E-9,4.6521275774538501E-9,0,0,0,0,0,0,0,0,0,0,{"$f":"Y838*$X$52","v":0},0,0,0,0,0,2.6955253016483868E-12,2.6955253016483876E-12,2.6955253016483876E-12,2.6955253016483876E-12,2.6955253016483876E-12]
[{"$f":"ROW()","v":857},null,null,"Buildings",null,null,null,null,null,{"$f":"J839*$N$52","v":0},0,0,4.9856342710112309E-3,4.9856342710112309E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"Y839*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":858},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J840*$N$52","v":0},0,0,0.57366252695636,0.57366252695636,1.2231800674947266,1.2231800674947266,1.2231800674947266,1.2231800674947266,1.2231800674947266,0.61358621831531113,1.2271724366306223,1.2271724366306223,1.2271724366306223,1.2271724366306223,{"$f":"Y840*$X$52","v":0.61358621831531091},1.2271724366306218,1.2271724366306218,1.2271724366306218,1.2271724366306218,1.2271724366306218,1.2193076813573205,1.2193076813573205,1.2193076813573205,1.2193076813573205,1.2193076813573207]
[{"$f":"ROW()","v":859},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J841*$N$52","v":0},0,0,0.41840417987513756,0.41840417987513756,0,0,0,0,0,0,0,0,0,0,{"$f":"Y841*$X$52","v":0},0,0,0,0,0,3.7154957682965428E-3,0,0,0,0]
[{"$f":"ROW()","v":860},null,null,"Vehicle",null,null,null,null,null,{"$f":"J842*$N$52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T842*$S$52","v":0},0,0,0,0,{"$f":"Y842*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":861},null,null,"Information Technology",null,null,null,null,null,{"$f":"J843*$N$52","v":0},0,0,0,0,0.11680299154972464,0.11680299154972464,0.11680299154972464,0.11680299154972464,0.11680299154972462,0,0,0,0,0,{"$f":"Y843*$X$52","v":0},0,0,0,0,0,3.2648869265041774E-17,0,0,0,0]
[{"$f":"ROW()","v":862},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J844*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y844*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":863},null,null,"FRC",null,null,null,null,null,{"$f":"J845*$N$52","v":0},0,0,0,0,1.0519840466702264,1.0519840466702264,1.0519840466702264,1.0519840466702264,1.0519840466702262,0,0,0,0,0,{"$f":"Y845*$X$52","v":0},0,0,0,0,0,6.5297738530083545E-16,0,0,0,0]
[{"$f":"ROW()","v":864},null,null,"Land",null,null,null,null,null,{"$f":"J846*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y846*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":865},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J847*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y847*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":866},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J850:J865)","v":0},0,0,1.1947323870733944,1.1947323870733944,2.5880336519666445,2.5880336519666445,2.5880336519666445,2.5880336519666445,2.5880336519666445,0.71227883314220497,1.4245576662844099,1.4245576662844099,1.4245576662844099,1.4245576662844099,0.71227883314220464,1.4245576662844093,1.4245576662844093,1.4245576662844093,1.4245576662844093,1.4245576662844093,1.4191941092889326,1.4154786135206354,1.4154786135206354,1.4154786135206354,1.4154786135206356]
[{"$f":"ROW()","v":867},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":868},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,2.0971094149552755E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":869},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]
[{"$f":"ROW()","v":870},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,2.5360125203957085E-2,0.152,0.152,0.152,0.152,0.152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":871},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-2,0.19759318149692454,0.19759318149692454,0.19759318149692451,0.19759318149692454,0.19759318149692451,0.21543275530444156,0.21543275530444159,0.21543275530444159,0.21543275530444161,0.21543275530444161]
[{"$f":"ROW()","v":872},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,4.9323767602328372E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0861457207629444E-5,1.0861457207629446E-5,1.0861457207629446E-5,1.0861457207629446E-5,1.0861457207629446E-5]
[{"$f":"ROW()","v":873},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-5,1.0885481181579122E-4,1.0885481181579122E-4,1.0885481181579124E-4,1.0885481181579125E-4,1.0885481181579125E-4]
[{"$f":"ROW()","v":874},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,2.7073133249122527E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0731066311451798E-12,1.0731066311451798E-12,1.0731066311451798E-12,1.07310663114518E-12,1.0731066311451798E-12]
[{"$f":"ROW()","v":875},null,null,"Buildings",null,null,null,null,null,null,null,null,null,2.9594260561397034E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":876},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,0.32824251149789596,0.65159999999999996,0.65159999999999996,0.65159999999999996,0.65159999999999996,0.65159999999999996,0.36745510141657106,0.73491020283314212,0.73491020283314212,0.73491020283314212,0.73491020283314223,0.41250893425111868,0.82501786850223746,0.82501786850223735,0.82501786850223735,0.82501786850223724,0.82501786850223724,0.89945872799930604,0.89945872799930604,0.89945872799930604,0.89945872799930604,0.89945872799930593]
[{"$f":"ROW()","v":877},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0.24023768351151853,0,9.7144514654701197E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6078378297398345E-3,0,0,0,0]
[{"$f":"ROW()","v":878},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":879},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,0,0.19735739386903448,0.19735739386903448,0.19735739386903448,0.19735739386903448,0.19735739386903448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":880},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":881},null,null,"FRC",null,null,null,null,null,null,null,null,null,0,1.4006640000000001,1.4006640000000001,1.4006640000000001,1.4006640000000001,1.4006639999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":882},null,null,"Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":883},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":884},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J868:J883)","v":0},0,0,0,0.67079198877323776,2.402212860376276,2.402212860376276,2.402212860376276,2.402212860376276,2.4022128603762756,0.45550569300187121,0.91101138600374243,0.91101138600374243,0.91101138600374243,0.91101138600374254,0.51135544789321952,1.0227108957864393,1.022710895786439,1.022710895786439,1.022710895786439,1.022710895786439,1.116619037403584,1.1150111995738441,1.1150111995738441,1.1150111995738441,1.1150111995738441]
[{"$f":"ROW()","v":885},null,"2004 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$741","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$741","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$741","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":886},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J868*$N$52","v":0},0,0,0,3.5156879477082008E-2,0,0,0,0,0,{"$f":"T868*$S$52","v":0},0,0,0,0,{"$f":"Y868*$X$52","v":0},0,0,0,0,0,{"$f":"AE868*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":887},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J869*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y869*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":888},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J870*$N$52","v":0},0,0,0,4.2514847292230748E-2,0.25481959321757336,0.25481959321757336,0.25481959321757336,0.25481959321757336,0.25481959321757336,0,0,0,0,0,{"$f":"Y870*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":889},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J871*$N$52","v":0},0,0,0,1.6578297608165941E-4,9.9156088669130659E-4,9.9156088669130659E-4,9.9156088669130659E-4,9.9156088669130659E-4,9.9156088669130659E-4,0.12751757132242039,0.25503514264484078,0.25503514264484078,0.25503514264484073,0.25503514264484073,{"$f":"Y871*$X$52","v":0.12751757132242034},0.25503514264484067,0.25503514264484067,0.25503514264484067,0.25503514264484067,0.25503514264484067,0.25341343882567041,0.25341343882567047,0.25341343882567047,0.25341343882567047,0.25341343882567047]
[{"$f":"ROW()","v":890},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J872*$N$52","v":0},0,0,0,8.2688568397259465E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Y872*$X$52","v":0},0,0,0,0,0,1.2776326505008935E-5,1.2776326505008939E-5,1.2776326505008939E-5,1.2776326505008939E-5,1.2776326505008939E-5]
[{"$f":"ROW()","v":891},null,null,"Regulators",null,null,null,null,null,{"$f":"J873*$N$52","v":0},0,0,0,6.0326668218081015E-3,0,0,0,0,0,6.443588895078801E-5,1.2887177790157602E-4,1.2887177790157602E-4,1.2887177790157602E-4,1.2887177790157602E-4,{"$f":"Y873*$X$52","v":6.443588895078801E-5},1.2887177790157602E-4,1.2887177790157602E-4,1.2887177790157602E-4,1.2887177790157599E-4,1.2887177790157599E-4,1.2804585893161138E-4,1.2804585893161138E-4,1.2804585893161138E-4,1.2804585893161141E-4,1.2804585893161141E-4]
[{"$f":"ROW()","v":892},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J874*$N$52","v":0},0,0,0,4.5386610537280017E-9,0,0,0,0,0,0,0,0,0,0,{"$f":"Y874*$X$52","v":0},0,0,0,0,0,1.2622947761162657E-12,1.2622947761162657E-12,1.2622947761162657E-12,1.2622947761162659E-12,1.2622947761162657E-12]
[{"$f":"ROW()","v":893},null,null,"Buildings",null,null,null,null,null,{"$f":"J875*$N$52","v":0},0,0,0,4.96131410383557E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"Y875*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":894},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J876*$N$52","v":0},0,0,0,0.55028041616189793,1.0923713614511237,1.0923713614511237,1.0923713614511237,1.0923713614511237,1.0923713614511237,0.53242867032151442,1.0648573406430288,1.0648573406430288,1.0648573406430288,1.0648573406430291,{"$f":"Y876*$X$52","v":0.53242867032151475},1.0648573406430297,1.0648573406430295,1.0648573406430295,1.0648573406430293,1.0648573406430293,1.0580328373090633,1.0580328373090633,1.0580328373090633,1.0580328373090633,1.0580328373090633]
[{"$f":"ROW()","v":895},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J877*$N$52","v":0},0,0,0,0.40274518939432424,0,1.6285740597124705E-16,0,0,0,0,0,0,0,0,{"$f":"Y877*$X$52","v":0},0,0,0,0,0,1.8912988089141054E-3,0,0,0,0]
[{"$f":"ROW()","v":896},null,null,"Vehicle",null,null,null,null,null,{"$f":"J878*$N$52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T878*$S$52","v":0},0,0,0,0,{"$f":"Y878*$X$52","v":0},0,0,0,0,0,{"$f":"AE878*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":897},null,null,"Information Technology",null,null,null,null,null,{"$f":"J879*$N$52","v":0},0,0,0,0,0.33085875542228799,0.33085875542228799,0.33085875542228799,0.33085875542228799,0.33085875542228799,0,0,0,0,0,{"$f":"Y879*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":898},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J880*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y880*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,null,"FRC",null,null,null,null,null,{"$f":"J881*$N$52","v":0},0,0,0,0,2.3481357283848632,2.3481357283848632,2.3481357283848632,2.3481357283848632,2.3481357283848627,0,0,0,0,0,{"$f":"Y881*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":900},null,null,"Land",null,null,null,null,null,{"$f":"J882*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y882*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J883*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y883*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":902},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J886:J901)","v":0},0,0,0,1.1245456691631808,4.0271769993625393,4.0271769993625401,4.0271769993625393,4.0271769993625393,4.0271769993625393,0.66001067753288556,1.3200213550657711,1.3200213550657711,1.3200213550657711,1.3200213550657713,0.66001067753288589,1.320021355065772,1.3200213550657718,1.3200213550657718,1.3200213550657716,1.3200213550657716,1.3134783971303468,1.3115870983214326,1.3115870983214326,1.3115870983214326,1.3115870983214326]
[{"$f":"ROW()","v":903},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":904},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,5.4708713187641674E-3,5.4708713187641674E-3,5.4708713187641674E-3,5.4708713187641674E-3,2.1304371125554695E-3,4.260874225110939E-3,4.260874225110939E-3,4.260874225110939E-3,4.2608742251109381E-3,3.7296374971690686E-3,7.459274994338138E-3,7.4592749943381371E-3,7.4592749943381362E-3,7.4592749943381354E-3,7.4592749943381362E-3,8.1323208312866178E-3,8.1323208312866196E-3,8.1323208312866196E-3,8.1323208312866196E-3,8.1323208312866213E-3]
[{"$f":"ROW()","v":905},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]
[{"$f":"ROW()","v":906},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,9.2778924458136111E-2,9.2778924458136111E-2,9.2778924458136111E-2,9.2778924458136111E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":907},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-2,0.15546225836111979,0.15546225836111977,0.15546225836111977,0.15546225836111977,0.15546225836111977,0.16948952319208252,0.16948952319208255,0.16948952319208255,0.16948952319208255,0.16948952319208258]
[{"$f":"ROW()","v":908},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},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-3,3.5203576848084331E-3,3.5203576848084326E-3,3.5203576848084326E-3,3.5203576848084326E-3,3.5203576848084326E-3]
[{"$f":"ROW()","v":910},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,1.9055559772358685E-4,1.9055559772358685E-4,1.9055559772358685E-4,1.9055559772358685E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},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-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,0.78838494393826553,0.78838494393826553,0.78838494393826553,0.78838494393826553,0.35572195014825569,0.71144390029651139,0.71144390029651128,0.71144390029651128,0.71144390029651128,0.39933717610586122,0.79867435221172245,0.79867435221172245,0.79867435221172234,0.79867435221172234,0.79867435221172223,0.87073825228802282,0.87073825228802293,0.87073825228802293,0.87073825228802293,0.87073825228802293]
[{"$f":"ROW()","v":913},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,0.65926386992027131,0.65926386992027131,0.65926386992027131,0.65926386992027131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":916},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":917},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":918},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":919},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":920},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J904:J919)","v":0},0,0,0,0,0,1.5775807916938263,1.5775807916938263,1.5775807916938263,1.5775807916938263,0.42853196526112142,0.85706393052224283,0.85706393052224272,0.85706393052224272,0.85706393052224272,0.4824124459859474,0.96482489197189492,0.96482489197189492,0.96482489197189469,0.96482489197189469,0.96482489197189469,1.0518804539962003,1.0518804539962006,1.0518804539962006,1.0518804539962006,1.0518804539962006]
[{"$f":"ROW()","v":921},null,"2005 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$741","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$741","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$741","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":922},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J904*$N$52","v":0},0,0,0,0,0,9.1716131841656206E-3,9.1716131841656206E-3,9.1716131841656206E-3,9.1716131841656206E-3,{"$f":"T904*$S$52","v":3.0869235307080206E-3},6.1738470614160412E-3,6.1738470614160412E-3,6.1738470614160412E-3,6.1738470614160395E-3,{"$f":"Y904*$X$52","v":4.8138737576775385E-3},9.6277475153550788E-3,9.6277475153550771E-3,9.6277475153550753E-3,9.6277475153550753E-3,9.6277475153550753E-3,{"$f":"AE904*$AD$52","v":9.5660447947094902E-3},9.5660447947094919E-3,9.5660447947094919E-3,9.5660447947094919E-3,9.5660447947094936E-3]
[{"$f":"ROW()","v":923},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J905*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y905*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":924},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J906*$N$52","v":0},0,0,0,0,0,0.15553873545780403,0.15553873545780403,0.15553873545780403,0.15553873545780403,0,0,0,0,0,{"$f":"Y906*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":925},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J907*$N$52","v":0},0,0,0,0,0,4.9094569583009853E-2,4.9094569583009853E-2,4.9094569583009853E-2,4.9094569583009853E-2,0.10032820701769604,0.20065641403539208,0.20065641403539208,0.20065641403539208,0.20065641403539208,{"$f":"Y907*$X$52","v":0.10032820701769603},0.20065641403539208,0.20065641403539206,0.20065641403539206,0.20065641403539206,0.20065641403539206,0.19937043861474177,0.1993704386147418,0.1993704386147418,0.1993704386147418,0.19937043861474182]
[{"$f":"ROW()","v":926},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J908*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y908*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":927},null,null,"Regulators",null,null,null,null,null,{"$f":"J909*$N$52","v":0},0,0,0,0,0,3.158839670594616E-3,3.158839670594616E-3,3.158839670594616E-3,3.158839670594616E-3,2.0838525469065476E-3,4.1677050938130952E-3,4.1677050938130952E-3,4.1677050938130952E-3,4.167705093813096E-3,{"$f":"Y909*$X$52","v":2.0838525469065471E-3},4.1677050938130952E-3,4.1677050938130952E-3,4.1677050938130952E-3,4.1677050938130952E-3,4.1677050938130952E-3,4.1409949268995314E-3,4.1409949268995305E-3,4.1409949268995305E-3,4.1409949268995305E-3,4.1409949268995305E-3]
[{"$f":"ROW()","v":928},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J910*$N$52","v":0},0,0,0,0,0,3.1945592037668384E-4,3.1945592037668384E-4,3.1945592037668384E-4,3.1945592037668384E-4,0,0,0,0,0,{"$f":"Y910*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":929},null,null,"Buildings",null,null,null,null,null,{"$f":"J911*$N$52","v":0},0,0,0,0,0,5.4056077578078861E-4,5.4056077578078861E-4,5.4056077578078861E-4,5.4056077578078861E-4,0,0,0,0,0,{"$f":"Y911*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":930},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J912*$N$52","v":0},0,0,0,0,0,1.3216837546921592,1.3216837546921592,1.3216837546921592,1.3216837546921592,0.51542777387352023,1.0308555477470405,1.0308555477470402,1.0308555477470402,1.0308555477470402,{"$f":"Y912*$X$52","v":0.51542777387351979},1.0308555477470396,1.0308555477470396,1.0308555477470396,1.0308555477470396,1.0308555477470394,1.0242489565597306,1.0242489565597308,1.0242489565597308,1.0242489565597308,1.0242489565597308]
[{"$f":"ROW()","v":931},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J913*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y913*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":932},null,null,"Vehicle",null,null,null,null,null,{"$f":"J914*$N$52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T914*$S$52","v":0},0,0,0,0,{"$f":"Y914*$X$52","v":0},0,0,0,0,0,{"$f":"AE914*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":933},null,null,"Information Technology",null,null,null,null,null,{"$f":"J915*$N$52","v":0},0,0,0,0,0,1.1052194155008337,1.1052194155008337,1.1052194155008337,1.1052194155008337,0,0,0,0,0,{"$f":"Y915*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":934},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J916*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y916*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":935},null,null,"FRC",null,null,null,null,null,{"$f":"J917*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y917*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":936},null,null,"Land",null,null,null,null,null,{"$f":"J918*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y918*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":937},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J919*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y919*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":938},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J922:J937)","v":0},0,0,0,0,0,2.6447269447847246,2.6447269447847246,2.6447269447847246,2.6447269447847246,0.62092675696883082,1.2418535139376616,1.2418535139376614,1.2418535139376614,1.2418535139376614,0.62265370719579993,1.2453074143915999,1.2453074143915999,1.2453074143915999,1.2453074143915999,1.2453074143915996,1.2373264348960813,1.2373264348960817,1.2373264348960817,1.2373264348960817,1.2373264348960817]
[{"$f":"ROW()","v":939},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":940},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,6.9120075489502242E-3,6.9120075489502242E-3,6.9120075489502242E-3,6.5101755460598518E-3,1.3020351092119702E-2,1.3020351092119704E-2,1.3020351092119704E-2,1.3020351092119704E-2,1.1340606809423033E-2,2.2681213618846067E-2,2.2681213618846067E-2,2.2681213618846063E-2,2.2681213618846063E-2,2.2681213618846063E-2,2.4727725701413135E-2,2.4727725701413135E-2,2.4727725701413135E-2,2.4727725701413135E-2,2.4727725701413135E-2]
[{"$f":"ROW()","v":941},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]
[{"$f":"ROW()","v":942},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,8.6619036630064164E-2,8.6619036630064164E-2,8.6619036630064164E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":943},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-2,0.17381036066607211,0.17381036066607208,0.17381036066607208,0.17381036066607208,0.17381036066607206,0.18949316358641044,0.18949316358641041,0.18949316358641041,0.18949316358641041,0.18949316358641041]
[{"$f":"ROW()","v":944},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":945},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-2,2.6168527025949545E-2,2.6168527025949549E-2,2.6168527025949549E-2,2.6168527025949549E-2,2.6168527025949552E-2]
[{"$f":"ROW()","v":946},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,1.8704629256821533E-4,1.8704629256821533E-4,1.8704629256821533E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":947},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,3.1650654305724542E-4,3.1650654305724542E-4,3.1650654305724542E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":948},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,0.75894745276785258,0.75894745276785258,0.75894745276785258,0.43762098114771536,0.87524196229543072,0.87524196229543072,0.87524196229543072,0.87524196229543083,0.49127788359242519,0.98255576718485049,0.98255576718485049,0.98255576718485049,0.98255576718485049,0.98255576718485049,1.0712111752741662,1.0712111752741662,1.0712111752741662,1.071211175274166,1.071211175274166]
[{"$f":"ROW()","v":949},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":950},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":951},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,0.57047825820790543,0.57047825820790543,0.57047825820790543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":952},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":953},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":954},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":955},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,null,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J940:J955)","v":0},0,0,0,0,0,0,1.4561017063487982,1.4561017063487982,1.4561017063487982,0.53223524188276783,1.0644704837655357,1.0644704837655357,1.0644704837655357,1.0644704837655359,0.60152505652209776,1.2030501130441957,1.2030501130441957,1.2030501130441957,1.2030501130441957,1.2030501130441957,1.3116005915879394,1.3116005915879394,1.3116005915879394,1.311600591587939,1.311600591587939]
[{"$f":"ROW()","v":957},null,"2006 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$741","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$741","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$741","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":958},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J940*$N$52","v":0},0,0,0,0,0,0,1.1587598368028239E-2,1.1587598368028239E-2,1.1587598368028239E-2,{"$f":"T940*$S$52","v":9.4330003752452225E-3},1.8866000750490441E-2,1.8866000750490445E-2,1.8866000750490445E-2,1.8866000750490445E-2,{"$f":"Y940*$X$52","v":1.4637414375380518E-2},2.9274828750761036E-2,2.9274828750761036E-2,2.9274828750761032E-2,2.9274828750761032E-2,2.9274828750761032E-2,{"$f":"AE940*$AD$52","v":2.9087210974383444E-2},2.9087210974383444E-2,2.9087210974383444E-2,2.9087210974383444E-2,2.9087210974383444E-2]
[{"$f":"ROW()","v":959},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J941*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y941*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":960},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J942*$N$52","v":0},0,0,0,0,0,0,0.14521202420375681,0.14521202420375681,0.14521202420375681,0,0,0,0,0,{"$f":"Y942*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J943*$N$52","v":0},0,0,0,0,0,0,5.1620833096865021E-2,5.1620833096865021E-2,5.1620833096865021E-2,0.11216923020775607,0.22433846041551214,0.22433846041551214,0.22433846041551214,0.22433846041551217,{"$f":"Y943*$X$52","v":0.11216923020775604},0.22433846041551211,0.22433846041551209,0.22433846041551209,0.22433846041551209,0.22433846041551206,0.22290071048168761,0.22290071048168758,0.22290071048168758,0.22290071048168758,0.22290071048168758]
[{"$f":"ROW()","v":962},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J944*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y944*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":963},null,null,"Regulators",null,null,null,null,null,{"$f":"J945*$N$52","v":0},0,0,0,0,0,0,3.1006659277424652E-3,3.1006659277424652E-3,3.1006659277424652E-3,1.5490287230510547E-2,3.0980574461021097E-2,3.0980574461021097E-2,3.0980574461021097E-2,3.0980574461021097E-2,{"$f":"Y945*$X$52","v":1.5490287230510555E-2},3.098057446102111E-2,3.098057446102111E-2,3.0980574461021104E-2,3.0980574461021104E-2,3.09805744610211E-2,3.0782024828476248E-2,3.0782024828476251E-2,3.0782024828476251E-2,3.0782024828476251E-2,3.0782024828476254E-2]
[{"$f":"ROW()","v":964},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J946*$N$52","v":0},0,0,0,0,0,0,3.1357276437557794E-4,3.1357276437557794E-4,3.1357276437557794E-4,0,0,0,0,0,{"$f":"Y946*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":965},null,null,"Buildings",null,null,null,null,null,{"$f":"J947*$N$52","v":0},0,0,0,0,0,0,5.306057141614977E-4,5.306057141614977E-4,5.306057141614977E-4,0,0,0,0,0,{"$f":"Y947*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":966},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J948*$N$52","v":0},0,0,0,0,0,0,1.2723334288672214,1.2723334288672214,1.2723334288672214,0.63409640034668735,1.2681928006933747,1.2681928006933747,1.2681928006933747,1.2681928006933747,{"$f":"Y948*$X$52","v":0.63409640034668779},1.2681928006933756,1.2681928006933756,1.2681928006933756,1.2681928006933756,1.2681928006933756,1.260065152353913,1.260065152353913,1.260065152353913,1.2600651523539128,1.2600651523539128]
[{"$f":"ROW()","v":967},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J949*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y949*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":968},null,null,"Vehicle",null,null,null,null,null,{"$f":"J950*$N$52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T950*$S$52","v":0},0,0,0,0,{"$f":"Y950*$X$52","v":0},0,0,0,0,0,{"$f":"AE950*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":969},null,null,"Information Technology",null,null,null,null,null,{"$f":"J951*$N$52","v":0},0,0,0,0,0,0,0.95637524800005425,0.95637524800005425,0.95637524800005425,0,0,0,0,0,{"$f":"Y951*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":970},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J952*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y952*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":971},null,null,"FRC",null,null,null,null,null,{"$f":"J953*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y953*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":972},null,null,"Land",null,null,null,null,null,{"$f":"J954*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y954*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":973},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J955*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y955*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":974},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J958:J973)","v":0},0,0,0,0,0,0,2.4410739769422056,2.4410739769422056,2.4410739769422056,0.77118891816019919,1.5423778363203984,1.5423778363203984,1.5423778363203984,1.5423778363203984,0.7763933321603349,1.5527866643206698,1.5527866643206698,1.5527866643206698,1.5527866643206698,1.5527866643206698,1.5428350986384602,1.5428350986384602,1.5428350986384602,1.54283509863846,1.54283509863846]
[{"$f":"ROW()","v":975},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":976},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,6.9120075489502242E-3,6.9120075489502242E-3,6.7456738549558437E-3,1.3491347709911687E-2,1.3491347709911687E-2,1.3491347709911687E-2,1.3491347709911687E-2,1.1693995978944086E-2,2.3387991957888172E-2,2.3387991957888172E-2,2.3387991957888175E-2,2.3387991957888175E-2,2.3387991957888175E-2,2.5498276219266029E-2,2.5498276219266033E-2,2.5498276219266033E-2,2.5498276219266036E-2,2.5498276219266036E-2]
[{"$f":"ROW()","v":977},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]
[{"$f":"ROW()","v":978},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,7.3026817593158114E-2,7.3026817593158114E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":979},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,3.0055356171613701E-2,3.0055356171613701E-2,0.1128842633948077,0.2257685267896154,0.22576852678961543,0.22576852678961543,0.22576852678961543,0.12672505295803388,0.25345010591606776,0.25345010591606776,0.25345010591606776,0.25345010591606776,0.25345010591606776,0.27631875451669424,0.27631875451669424,0.27631875451669424,0.27631875451669424,0.27631875451669424]
[{"$f":"ROW()","v":980},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":981},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-2,2.0912131487576348E-2,2.0912131487576351E-2,2.0912131487576351E-2,2.0912131487576355E-2,2.0912131487576355E-2]
[{"$f":"ROW()","v":982},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,1.7535583138429466E-4,1.7535583138429466E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":983},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-3,1.3232099307937107E-3,1.3232099307937107E-3,1.3232099307937107E-3,1.3232099307937107E-3,1.3232099307937107E-3]
[{"$f":"ROW()","v":984},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,0.59259810134909874,0.59259810134909874,0.39174652804684379,0.78349305609368747,0.78349305609368758,0.78349305609368758,0.78349305609368758,0.43977874346607693,0.87955748693215385,0.87955748693215396,0.87955748693215396,0.87955748693215396,0.87955748693215408,0.95891942296291843,0.95891942296291843,0.95891942296291854,0.95891942296291854,0.95891942296291865]
[{"$f":"ROW()","v":985},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":986},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,0.47881729529032235,0.47881729529032235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":988},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":989},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":990},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":991},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]
[{"$f":"ROW()","v":992},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J976:J991)","v":0},0,0,0,0,0,0,0,1.1836156096916532,1.1836156096916532,0.5204602502236747,1.0409205004473492,1.0409205004473494,1.0409205004473494,1.0409205004473494,0.58839534422580919,1.1767906884516184,1.1767906884516184,1.1767906884516184,1.1767906884516184,1.1767906884516186,1.2829717951172488,1.2829717951172488,1.2829717951172488,1.2829717951172488,1.282971795117249]
[{"$f":"ROW()","v":993},null,"2007 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$741","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$741","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$741","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":994},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J976*$N$52","v":0},0,0,0,0,0,0,0,1.1587598368028239E-2,1.1587598368028239E-2,{"$f":"T976*$S$52","v":9.7742285987345266E-3},1.9548457197469053E-2,1.9548457197469053E-2,1.9548457197469053E-2,1.9548457197469053E-2,{"$f":"Y976*$X$52","v":1.5093536679678483E-2},3.0187073359356966E-2,3.0187073359356966E-2,3.0187073359356973E-2,3.0187073359356973E-2,3.0187073359356973E-2,{"$f":"AE976*$AD$52","v":2.9993609150659181E-2},2.9993609150659184E-2,2.9993609150659184E-2,2.9993609150659191E-2,2.9993609150659191E-2]
[{"$f":"ROW()","v":995},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J977*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y977*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":996},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J978*$N$52","v":0},0,0,0,0,0,0,0,0.1224254207438321,0.1224254207438321,0,0,0,0,0,{"$f":"Y978*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":997},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J979*$N$52","v":0},0,0,0,0,0,0,0,5.0386142326709779E-2,5.0386142326709779E-2,0.16356506693693879,0.32713013387387757,0.32713013387387757,0.32713013387387757,0.32713013387387757,{"$f":"Y979*$X$52","v":0.16356506693693881},0.32713013387387763,0.32713013387387763,0.32713013387387763,0.32713013387387763,0.32713013387387763,0.32503360826048944,0.32503360826048944,0.32503360826048944,0.32503360826048944,0.32503360826048944]
[{"$f":"ROW()","v":998},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J980*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y980*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,null,"Regulators",null,null,null,null,null,{"$f":"J981*$N$52","v":0},0,0,0,0,0,0,0,2.9068731817068327E-3,2.9068731817068327E-3,1.2378798509504839E-2,2.4757597019009678E-2,2.4757597019009678E-2,2.4757597019009678E-2,2.4757597019009678E-2,{"$f":"Y981*$X$52","v":1.2378798509504839E-2},2.4757597019009675E-2,2.4757597019009675E-2,2.4757597019009675E-2,2.4757597019009672E-2,2.4757597019009672E-2,2.4598929470833572E-2,2.4598929470833576E-2,2.4598929470833576E-2,2.4598929470833579E-2,2.4598929470833579E-2]
[{"$f":"ROW()","v":1000},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J982*$N$52","v":0},0,0,0,0,0,0,0,2.9397435277417995E-4,2.9397435277417995E-4,0,0,0,0,0,{"$f":"Y982*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,null,"Buildings",null,null,null,null,null,{"$f":"J983*$N$52","v":0},0,0,0,0,0,0,0,4.9744266441481902E-4,4.9744266441481902E-4,7.8326540404560004E-4,1.5665308080912001E-3,1.5665308080912001E-3,1.5665308080912001E-3,1.5665308080912001E-3,{"$f":"Y983*$X$52","v":7.8326540404559993E-4},1.5665308080911999E-3,1.5665308080911999E-3,1.5665308080911999E-3,1.5665308080911994E-3,1.5665308080911994E-3,1.5564911583517138E-3,1.5564911583517138E-3,1.5564911583517138E-3,1.5564911583517138E-3,1.5564911583517138E-3]
[{"$f":"ROW()","v":1002},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J984*$N$52","v":0},0,0,0,0,0,0,0,0.99345794162686607,0.99345794162686607,0.56762603710485526,1.1352520742097103,1.1352520742097105,1.1352520742097105,1.1352520742097105,{"$f":"Y984*$X$52","v":0.56762603710485549},1.135252074209711,1.1352520742097112,1.1352520742097112,1.1352520742097112,1.1352520742097112,1.1279764220921642,1.1279764220921642,1.1279764220921644,1.1279764220921644,1.1279764220921644]
[{"$f":"ROW()","v":1003},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J985*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y985*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1004},null,null,"Vehicle",null,null,null,null,null,{"$f":"J986*$N$52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T986*$S$52","v":0},0,0,0,0,{"$f":"Y986*$X$52","v":0},0,0,0,0,0,{"$f":"AE986*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1005},null,null,"Information Technology",null,null,null,null,null,{"$f":"J987*$N$52","v":0},0,0,0,0,0,0,0,0.80271071323301735,0.80271071323301735,0,0,0,0,0,{"$f":"Y987*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1006},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J988*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y988*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1007},null,null,"FRC",null,null,null,null,null,{"$f":"J989*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y989*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1008},null,null,"Land",null,null,null,null,null,{"$f":"J990*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y990*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1009},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J991*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y991*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1010},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J994:J1009)","v":0},0,0,0,0,0,0,0,1.9842661064973492,1.9842661064973492,0.75412739655407901,1.5082547931081578,1.508254793108158,1.508254793108158,1.508254793108158,0.75944670463502328,1.5188934092700466,1.5188934092700466,1.5188934092700466,1.5188934092700466,1.5188934092700466,1.509159060132498,1.509159060132498,1.5091590601324985,1.5091590601324985,1.5091590601324985]
[{"$f":"ROW()","v":1011},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1012},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.203635951572163E-3,1.3878074605876346E-2,2.7756149211752693E-2,2.7756149211752693E-2,2.7756149211752693E-2,2.7756149211752689E-2,2.3944595770449925E-2,4.788919154089985E-2,4.788919154089985E-2,4.788919154089985E-2,4.7889191540899857E-2,4.7889191540899857E-2,5.2210204109265516E-2,5.2210204109265516E-2,5.2210204109265509E-2,5.2210204109265509E-2,5.2210204109265509E-2]
[{"$f":"ROW()","v":1013},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]
[{"$f":"ROW()","v":1014},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2646856549800779E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1015},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-2,0.19613778704549067,0.19613778704549067,0.19613778704549067,0.1961377870454907,0.11009316402003758,0.22018632804007515,0.22018632804007515,0.22018632804007515,0.22018632804007518,0.22018632804007518,0.24005360623438077,0.24005360623438077,0.24005360623438074,0.24005360623438074,0.24005360623438071]
[{"$f":"ROW()","v":1016},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1017},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-3,5.7285317525091308E-3,5.7285317525091316E-3,5.7285317525091316E-3,5.7285317525091325E-3,5.7285317525091325E-3]
[{"$f":"ROW()","v":1018},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1607847963026164E-4,1.5785601742043112E-4,3.1571203484086224E-4,3.1571203484086224E-4,3.1571203484086229E-4,3.1571203484086229E-4,1.7721081367545676E-4,3.5442162735091351E-4,3.5442162735091351E-4,3.5442162735091351E-4,3.5442162735091351E-4,3.5442162735091351E-4,3.864008747970928E-4,3.864008747970928E-4,3.864008747970928E-4,3.864008747970928E-4,3.8640087479709285E-4]
[{"$f":"ROW()","v":1019},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-3,3.652178390872503E-3,3.652178390872503E-3,3.652178390872503E-3,3.6521783908725026E-3,3.6521783908725026E-3]
[{"$f":"ROW()","v":1020},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69566353115160406,0.35133701915068577,0.70267403830137154,0.70267403830137154,0.70267403830137154,0.70267403830137154,0.39441460677535262,0.78882921355070523,0.78882921355070523,0.78882921355070512,0.78882921355070512,0.78882921355070512,0.86000479276539132,0.86000479276539132,0.86000479276539143,0.86000479276539143,0.86000479276539143]
[{"$f":"ROW()","v":1021},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1022},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1023},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,-5.5511151231257827E-17,0,0,0,0]
[{"$f":"ROW()","v":1024},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1025},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1026},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1027},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1028},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1012:J1027)","v":0},0,0,0,0,0,0,0,0,1.5128426158143158,0.69259120043582956,1.3851824008716591,1.3851824008716591,1.3851824008716591,1.1598653371883818,0.53293175003436577,1.0658635000687315,1.0658635000687315,1.0658635000687315,1.0658635000687315,1.0658635000687315,1.1620357141272164,1.1620357141272164,1.1620357141272164,1.1620357141272164,1.1620357141272164]
[{"$f":"ROW()","v":1029},null,"2008 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$741","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$741","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$741","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1030},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1012*$N$52","v":0},0,0,0,0,0,0,0,0,1.0400052563483765E-2,{"$f":"T1012*$S$52","v":2.0108809975814625E-2},4.0217619951629251E-2,4.0217619951629251E-2,4.0217619951629251E-2,4.0217619951629244E-2,{"$f":"Y1012*$X$52","v":3.0905486472896305E-2},6.181097294579261E-2,6.181097294579261E-2,6.181097294579261E-2,6.1810972945792617E-2,6.1810972945792617E-2,{"$f":"AE1012*$AD$52","v":6.1414836134931733E-2},6.1414836134931733E-2,6.1414836134931726E-2,6.1414836134931726E-2,6.1414836134931726E-2]
[{"$f":"ROW()","v":1031},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1013*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1013*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1032},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1014*$N$52","v":0},0,0,0,0,0,0,0,0,0.13855288399165377,0,0,0,0,0,{"$f":"Y1014*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1033},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1015*$N$52","v":0},0,0,0,0,0,0,0,0,5.7583973860968196E-2,0.14209815124875216,0.28419630249750433,0.28419630249750433,0.28419630249750433,0.28419630249750438,{"$f":"Y1015*$X$52","v":0.14209815124875219},0.28419630249750438,0.28419630249750438,0.28419630249750438,0.28419630249750444,0.28419630249750444,0.28237493306155398,0.28237493306155398,0.28237493306155398,0.28237493306155398,0.28237493306155392]
[{"$f":"ROW()","v":1034},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1016*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1016*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1035},null,null,"Regulators",null,null,null,null,null,{"$f":"J1017*$N$52","v":0},0,0,0,0,0,0,0,0,3.5819324206257872E-3,3.3909666435360439E-3,6.7819332870720896E-3,6.7819332870720879E-3,6.7819332870720896E-3,6.7819332870720879E-3,{"$f":"Y1017*$X$52","v":3.3909666435360439E-3},6.7819332870720879E-3,6.781933287072087E-3,6.781933287072087E-3,6.781933287072087E-3,6.7819332870720853E-3,6.7384689425427123E-3,6.7384689425427132E-3,6.7384689425427132E-3,6.7384689425427141E-3,6.7384689425427141E-3]
[{"$f":"ROW()","v":1036},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1018*$N$52","v":0},0,0,0,0,0,0,0,0,3.6224362027930908E-4,2.2872745305045779E-4,4.5745490610091559E-4,4.5745490610091559E-4,4.5745490610091564E-4,4.5745490610091564E-4,{"$f":"Y1018*$X$52","v":2.2872745305045782E-4},4.5745490610091564E-4,4.5745490610091564E-4,4.5745490610091564E-4,4.5745490610091564E-4,4.5745490610091564E-4,4.545231495052963E-4,4.545231495052963E-4,4.545231495052963E-4,4.545231495052963E-4,4.5452314950529641E-4]
[{"$f":"ROW()","v":1037},null,null,"Buildings",null,null,null,null,null,{"$f":"J1019*$N$52","v":0},0,0,0,0,0,0,0,0,6.1296310354471274E-4,2.1618829457072247E-3,4.3237658914144494E-3,4.3237658914144494E-3,4.3237658914144494E-3,4.3237658914144494E-3,{"$f":"Y1019*$X$52","v":2.1618829457072247E-3},4.3237658914144494E-3,4.3237658914144503E-3,4.3237658914144503E-3,4.3237658914144503E-3,4.3237658914144503E-3,4.2960555553769276E-3,4.2960555553769276E-3,4.2960555553769276E-3,4.2960555553769276E-3,4.2960555553769276E-3]
[{"$f":"ROW()","v":1038},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1020*$N$52","v":0},0,0,0,0,0,0,0,0,1.1662414343707397,0.50907417319826109,1.0181483463965222,1.0181483463965222,1.0181483463965222,1.0181483463965222,{"$f":"Y1020*$X$52","v":0.50907417319826109},1.0181483463965222,1.0181483463965222,1.018148346396522,1.018148346396522,1.018148346396522,1.0116231936654931,1.0116231936654931,1.0116231936654931,1.0116231936654931,1.0116231936654931]
[{"$f":"ROW()","v":1039},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1021*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1021*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1040},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1022*$N$52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1022*$S$52","v":0},0,0,0,0,{"$f":"Y1022*$X$52","v":0},0,0,0,0,0,{"$f":"AE1022*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1041},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1023*$N$52","v":0},0,0,0,0,0,0,0,0,1.1588614895161624,0.32647598075291095,0.65295196150582191,0.65295196150582191,0.65295196150582191,0.32647598075291101,{"$f":"Y1023*$X$52","v":0},0,0,0,0,0,-6.5297738530083547E-17,0,0,0,0]
[{"$f":"ROW()","v":1042},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J1024*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1024*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1043},null,null,"FRC",null,null,null,null,null,{"$f":"J1025*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1025*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1044},null,null,"Land",null,null,null,null,null,{"$f":"J1026*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1026*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1045},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1027*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1027*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1046},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1030:J1045)","v":0},0,0,0,0,0,0,0,0,2.5361969734474576,1.0035386922180325,2.007077384436065,2.007077384436065,2.007077384436065,1.6806014036831542,0.68785938796220336,1.3757187759244067,1.3757187759244067,1.3757187759244065,1.3757187759244065,1.3757187759244065,1.3669020105094039,1.3669020105094039,1.3669020105094036,1.3669020105094036,1.3669020105094036]
[{"$f":"ROW()","v":1047},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1048},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3197777045083201E-2,8.6395554090166402E-2,8.6395554090166388E-2,8.6395554090166388E-2,8.6395554090166374E-2,7.4186607094348336E-2,0.14837321418869667,0.14837321418869667,0.14837321418869667,0.14837321418869667,0.14837321418869667,0.16176083888414827,0.16176083888414827,0.16176083888414827,0.16176083888414824,0.16176083888414824]
[{"$f":"ROW()","v":1049},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]
[{"$f":"ROW()","v":1050},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1051},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-2,0.16133871385610571,0.16133871385610571,0.16133871385610571,0.16133871385610571,0.16133871385610571,0.17589620768518355,0.17589620768518358,0.17589620768518355,0.17589620768518352,0.17589620768518355]
[{"$f":"ROW()","v":1052},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1053},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-2,2.2227865748035938E-2,2.2227865748035938E-2,2.2227865748035942E-2,2.2227865748035942E-2,2.2227865748035942E-2]
[{"$f":"ROW()","v":1054},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0718681789598771E-2,4.1437363579197542E-2,4.1437363579197535E-2,4.1437363579197535E-2,4.1437363579197535E-2,2.3259008545989449E-2,4.6518017091978899E-2,4.6518017091978899E-2,4.6518017091978892E-2,4.6518017091978892E-2,4.6518017091978899E-2,5.0715309425432058E-2,5.0715309425432065E-2,5.0715309425432065E-2,5.0715309425432065E-2,5.0715309425432072E-2]
[{"$f":"ROW()","v":1055},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-3,4.6037471081205317E-3,4.6037471081205317E-3,4.6037471081205317E-3,4.6037471081205317E-3,4.6037471081205317E-3]
[{"$f":"ROW()","v":1056},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38051512314465746,0.76103024628931493,0.76103024628931482,0.76103024628931482,0.76103024628931482,0.42717025103126532,0.85434050206253076,0.85434050206253076,0.85434050206253076,0.85434050206253076,0.85434050206253076,0.93142712491610768,0.9314271249161078,0.9314271249161078,0.93142712491610791,0.9314271249161078]
[{"$f":"ROW()","v":1057},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]
[{"$f":"ROW()","v":1058},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1059},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1882975681911119,0.37659513638222381,0.37659513638222381,0.37659513638222386,0.37659513638222381,0.21138481647730872,0,0,0,0,0,3.0531133177191805E-16,0,0,0,0]
[{"$f":"ROW()","v":1060},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1061},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]
[{"$f":"ROW()","v":1062},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1063},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]
[{"$f":"ROW()","v":1064},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1048:J1063)","v":0},0,0,0,0,0,0,0,0,0,0.71554937253093287,1.4310987450618657,1.4310987450618657,1.431098745061866,1.4310987450618657,0.8289755296775283,1.2351814264004395,1.2351814264004395,1.2351814264004395,1.2351814264004395,1.2351814264004395,1.3466310937670283,1.3466310937670283,1.3466310937670283,1.3466310937670283,1.3466310937670283]
[{"$f":"ROW()","v":1065},null,"2009 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$741","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$741","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$741","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1066},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1048*$N$52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1048*$S$52","v":6.2591959954543919E-2},0.12518391990908784,0.12518391990908781,0.12518391990908781,0.12518391990908778,{"$f":"Y1048*$X$52","v":9.5753263241719525E-2},0.19150652648343905,0.19150652648343905,0.19150652648343905,0.19150652648343905,0.19150652648343905,{"$f":"AE1048*$AD$52","v":0.1902791912540335},0.1902791912540335,0.1902791912540335,0.19027919125403348,0.19027919125403348]
[{"$f":"ROW()","v":1067},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1049*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1049*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1068},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1050*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1050*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1051*$N$52","v":0},0,0,0,0,0,0,0,0,0,0.10412060170980013,0.20824120341960026,0.20824120341960026,0.20824120341960026,0.20824120341960026,{"$f":"Y1051*$X$52","v":0.10412060170980013},0.20824120341960026,0.20824120341960026,0.20824120341960026,0.20824120341960026,0.20824120341960026,0.20690661827587781,0.20690661827587783,0.20690661827587781,0.20690661827587778,0.20690661827587781]
[{"$f":"ROW()","v":1070},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1052*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1052*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1071},null,null,"Regulators",null,null,null,null,null,{"$f":"J1053*$N$52","v":0},0,0,0,0,0,0,0,0,0,1.315763873972995E-2,2.63152774794599E-2,2.63152774794599E-2,2.63152774794599E-2,2.63152774794599E-2,{"$f":"Y1053*$X$52","v":1.3157638739729948E-2},2.6315277479459897E-2,2.6315277479459897E-2,2.6315277479459904E-2,2.6315277479459904E-2,2.6315277479459897E-2,2.6146627002031329E-2,2.6146627002031329E-2,2.6146627002031336E-2,2.6146627002031336E-2,2.6146627002031336E-2]
[{"$f":"ROW()","v":1072},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1054*$N$52","v":0},0,0,0,0,0,0,0,0,0,3.0020593409982185E-2,6.0041186819964371E-2,6.0041186819964364E-2,6.0041186819964364E-2,6.0041186819964364E-2,{"$f":"Y1054*$X$52","v":3.0020593409982192E-2},6.0041186819964384E-2,6.0041186819964384E-2,6.0041186819964371E-2,6.0041186819964371E-2,6.0041186819964384E-2,5.9656392290228975E-2,5.9656392290228982E-2,5.9656392290228982E-2,5.9656392290228982E-2,5.9656392290228989E-2]
[{"$f":"ROW()","v":1073},null,null,"Buildings",null,null,null,null,null,{"$f":"J1055*$N$52","v":0},0,0,0,0,0,0,0,0,0,2.7251577809749386E-3,5.4503155619498771E-3,5.4503155619498771E-3,5.4503155619498771E-3,5.4503155619498771E-3,{"$f":"Y1055*$X$52","v":2.7251577809749381E-3},5.4503155619498762E-3,5.4503155619498762E-3,5.4503155619498762E-3,5.4503155619498762E-3,5.4503155619498762E-3,5.4153853461322123E-3,5.4153853461322123E-3,5.4153853461322123E-3,5.4153853461322123E-3,5.4153853461322123E-3]
[{"$f":"ROW()","v":1074},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1056*$N$52","v":0},0,0,0,0,0,0,0,0,0,0.55135215233672852,1.102704304673457,1.1027043046734568,1.1027043046734568,1.1027043046734568,{"$f":"Y1056*$X$52","v":0.55135215233672841},1.1027043046734568,1.1027043046734568,1.1027043046734568,1.1027043046734568,1.1027043046734568,1.0956372460953796,1.0956372460953798,1.0956372460953798,1.0956372460953798,1.0956372460953798]
[{"$f":"ROW()","v":1075},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1057*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1057*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1076},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1058*$N$52","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1058*$S$52","v":0},0,0,0,0,{"$f":"Y1058*$X$52","v":0},0,0,0,0,0,{"$f":"AE1058*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1077},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1059*$N$52","v":0},0,0,0,0,0,0,0,0,0,0.27283611921640671,0.54567223843281343,0.54567223843281343,0.54567223843281354,0.54567223843281343,{"$f":"Y1059*$X$52","v":0.27283611921640627},0,0,0,0,0,3.5913756191545949E-16,0,0,0,0]
[{"$f":"ROW()","v":1078},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J1060*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1060*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,null,"FRC",null,null,null,null,null,{"$f":"J1061*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1061*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1080},null,null,"Land",null,null,null,null,null,{"$f":"J1062*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1062*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1063*$N$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y1063*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1082},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1066:J1081)","v":0},0,0,0,0,0,0,0,0,0,1.0368042231481662,2.0736084462963325,2.0736084462963325,2.0736084462963325,2.0736084462963325,1.0699655264353414,1.5942588144378702,1.5942588144378702,1.5942588144378702,1.5942588144378702,1.5942588144378702,1.5840414602636839,1.5840414602636836,1.5840414602636836,1.5840414602636836,1.5840414602636836]
[{"$f":"ROW()","v":1083},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1084},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9808893376702716E-2,7.9808893376702716E-2,7.980889337670273E-2,7.980889337670273E-2,5.5864612709445739E-2,0.11172922541889148,0.11172922541889148,0.11172922541889149,0.11172922541889149,0.11172922541889149,0.12181048533902324,0.12181048533902322,0.12181048533902321,0.12181048533902319,0.12181048533902318]
[{"$f":"ROW()","v":1085},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1086},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1087},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-2,9.2463377008456513E-2,9.2463377008456499E-2,9.2463377008456499E-2,9.2463377008456485E-2,9.2463377008456471E-2]
[{"$f":"ROW()","v":1088},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1089},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-3,6.0595205157115556E-3,6.0595205157115565E-3,6.0595205157115556E-3,6.0595205157115556E-3,6.0595205157115547E-3]
[{"$f":"ROW()","v":1090},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0146036315624185E-2,5.0146036315624191E-2,5.0146036315624191E-2,5.0146036315624198E-2,2.2757823298915535E-2,4.5515646597831069E-2,4.5515646597831069E-2,4.5515646597831069E-2,4.5515646597831069E-2,4.5515646597831076E-2,4.9622495652456439E-2,4.9622495652456439E-2,4.9622495652456439E-2,4.9622495652456439E-2,4.9622495652456439E-2]
[{"$f":"ROW()","v":1091},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-3,2.0013139484255059E-3,2.0013139484255055E-3,2.0013139484255059E-3,2.0013139484255059E-3,2.0013139484255059E-3]
[{"$f":"ROW()","v":1092},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36460158603446419,0.36460158603446419,0.36460158603446419,0.36460158603446419,0.18818281260941264,0.37636562521882522,0.37636562521882527,0.37636562521882527,0.37636562521882527,0.37636562521882527,0.41032486621963432,0.41032486621963438,0.41032486621963438,0.41032486621963443,0.41032486621963438]
[{"$f":"ROW()","v":1093},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-16,3.6250130475675221E-16,0,0,0,0]
[{"$f":"ROW()","v":1094},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1095},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,-1.1102230246251565E-16,0,0,0,0]
[{"$f":"ROW()","v":1096},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1097},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1098},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1099},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1100},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1084:T1099)","v":0},1.2252428888356075,1.2252428888356075,1.2252428888356075,1.2252428888356077,-0.54691648647162139,0.62581513998381599,0.62581513998381599,0.62581513998381599,0.62581513998381599,0.6258151399838161,0.68228205868370773,0.68228205868370762,0.68228205868370762,0.68228205868370773,0.6822820586837075]
[{"$f":"ROW()","v":1101},null,"Jan-Jun 2010 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$741","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1102},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1084*$S$52","v":0},0.11564009539281653,0.11564009539281653,0.11564009539281656,0.11564009539281656,{"$f":"Y1084*$X$52","v":7.2104914568491982E-2},0.14420982913698396,0.14420982913698396,0.14420982913698399,0.14420982913698399,0.14420982913698399,{"$f":"AE1084*$AD$52","v":0.14328561100731266},0.14328561100731266,0.14328561100731263,0.14328561100731263,0.1432856110073126]
[{"$f":"ROW()","v":1103},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,{"$f":"Y1085*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1104},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,{"$f":"Y1086*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1105},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.13103632266886592,0.13103632266886592,0.13103632266886592,0.13103632266886592,{"$f":"Y1087*$X$52","v":5.473308706843448E-2},0.10946617413686897,0.10946617413686896,0.10946617413686896,0.10946617413686893,0.10946617413686893,0.10876462263147925,0.10876462263147924,0.10876462263147924,0.10876462263147921,0.10876462263147919]
[{"$f":"ROW()","v":1106},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,{"$f":"Y1088*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1107},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4202334042847221E-2,2.4202334042847221E-2,2.4202334042847221E-2,2.4202334042847221E-2,{"$f":"Y1089*$X$52","v":3.5868932620649664E-3},7.1737865241299327E-3,7.1737865241299327E-3,7.1737865241299327E-3,7.1737865241299327E-3,7.1737865241299345E-3,7.1278108537913059E-3,7.1278108537913068E-3,7.1278108537913059E-3,7.1278108537913059E-3,7.1278108537913051E-3]
[{"$f":"ROW()","v":1108},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.2659727227883067E-2,7.2659727227883067E-2,7.2659727227883067E-2,7.2659727227883081E-2,{"$f":"Y1090*$X$52","v":2.9373709494198007E-2},5.8747418988396014E-2,5.8747418988396014E-2,5.8747418988396014E-2,5.8747418988396014E-2,5.874741898839602E-2,5.8370916013353369E-2,5.8370916013353369E-2,5.8370916013353369E-2,5.8370916013353369E-2,5.8370916013353369E-2]
[{"$f":"ROW()","v":1109},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6432301505649553E-2,1.643230150564955E-2,1.6432301505649553E-2,1.643230150564955E-2,{"$f":"Y1091*$X$52","v":1.1846646113782696E-3},2.3693292227565397E-3,2.3693292227565397E-3,2.3693292227565397E-3,2.3693292227565397E-3,2.3693292227565392E-3,2.3541445641522265E-3,2.3541445641522261E-3,2.3541445641522265E-3,2.3541445641522265E-3,2.3541445641522265E-3]
[{"$f":"ROW()","v":1110},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.52829403347804671,0.52829403347804671,0.52829403347804671,0.52829403347804671,{"$f":"Y1092*$X$52","v":0.24288910221274954},0.48577820442549902,0.48577820442549907,0.48577820442549907,0.48577820442549907,0.48577820442549907,0.48266492826245216,0.48266492826245222,0.48266492826245222,0.48266492826245233,0.48266492826245222]
[{"$f":"ROW()","v":1111},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y1093*$X$52","v":4.2916051992904809E-16},8.5832103985809617E-16,8.5832103985809627E-16,8.5832103985809627E-16,8.5832103985809627E-16,8.5832103985809647E-16,4.2641009760741341E-16,0,0,0,0]
[{"$f":"ROW()","v":1112},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1094*$S$52","v":0},0,0,0,0,{"$f":"Y1094*$X$52","v":0},0,0,0,0,0,{"$f":"AE1094*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1113},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.88706621145751929,0.88706621145751929,0.88706621145751929,0.88706621145751952,{"$f":"Y1095*$X$52","v":-1.1097819733878562},0,0,0,0,0,-1.3059547706016709E-16,0,0,0,0]
[{"$f":"ROW()","v":1114},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,{"$f":"Y1096*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1115},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y1097*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1116},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y1098*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1117},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,{"$f":"Y1099*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1118},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1102:T1117)","v":0},1.7753310257736281,1.7753310257736281,1.7753310257736283,1.7753310257736286,-0.70590960217053855,0.80774474243463534,0.80774474243463534,0.80774474243463545,0.80774474243463534,0.80774474243463534,0.80256803333254134,0.80256803333254101,0.80256803333254101,0.80256803333254112,0.8025680333325409]
[{"$f":"ROW()","v":1119},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1120},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4729951015505668E-2,3.4729951015505668E-2,3.4729951015505661E-2,2.257820113596555E-2,4.5156402271931101E-2,4.5156402271931101E-2,4.5156402271931094E-2,4.5156402271931094E-2,4.5156402271931087E-2,4.9230836929959221E-2,4.9230836929959221E-2,4.9230836929959221E-2,4.9230836929959221E-2,4.9230836929959221E-2]
[{"$f":"ROW()","v":1121},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1122},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1123},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-2,0.17012199554082089,0.17012199554082089,0.17012199554082089,0.17012199554082086,0.17012199554082086,0.18547199952365115,0.18547199952365115,0.18547199952365115,0.18547199952365115,0.18547199952365115]
[{"$f":"ROW()","v":1124},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1125},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-3,6.5383203727452516E-3,6.5383203727452507E-3,6.5383203727452516E-3,6.5383203727452516E-3,6.5383203727452516E-3]
[{"$f":"ROW()","v":1126},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0599042126731718E-2,1.0599042126731718E-2,1.0599042126731717E-2,2.1037783848850988E-3,4.2075567697701976E-3,4.2075567697701976E-3,4.2075567697701984E-3,4.2075567697701984E-3,4.2075567697701984E-3,4.5872020529602797E-3,4.5872020529602797E-3,4.5872020529602797E-3,4.5872020529602788E-3,4.5872020529602788E-3]
[{"$f":"ROW()","v":1127},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-2,2.9460758057605556E-2,2.9460758057605556E-2,2.9460758057605559E-2,2.9460758057605559E-2,2.9460758057605563E-2]
[{"$f":"ROW()","v":1128},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86097983351540142,0.86097983351540142,0.86097983351540142,0.40732696743413838,0.81465393486827675,0.81465393486827686,0.81465393486827686,0.81465393486827686,0.81465393486827686,0.88815966294948645,0.88815966294948645,0.88815966294948634,0.88815966294948634,0.88815966294948623]
[{"$f":"ROW()","v":1129},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-2,8.0129961926412155E-2,4.006498096320607E-2,0,0,0]
[{"$f":"ROW()","v":1130},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1131},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,-7.2164496600635175E-16,0,0,0,0]
[{"$f":"ROW()","v":1132},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1133},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1134},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1135},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1136},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1120:T1135)","v":0},0,2.1377911922524535,2.1377911922524535,2.1377911922524535,0.87765597136344264,1.7553119427268853,1.4479849097279704,1.1406578767290554,1.1406578767290554,1.1406578767290554]
[{"$f":"ROW()","v":1137},null,"2010/2011 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$741","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1138},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1120*$S$52","v":5.0322397398299169E-2},5.0322397398299169E-2,5.0322397398299162E-2,{"$f":"Y1120*$X$52","v":2.9141869692828965E-2},5.828373938565793E-2,5.828373938565793E-2,5.8283739385657923E-2,5.8283739385657923E-2,5.8283739385657909E-2,{"$f":"AE1120*$AD$52","v":5.7910208060313315E-2},5.7910208060313315E-2,5.7910208060313315E-2,5.7910208060313315E-2,5.7910208060313315E-2]
[{"$f":"ROW()","v":1139},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"Y1121*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1140},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"Y1122*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1141},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27877158713521338,0.27877158713521338,0.27877158713521338,{"$f":"Y1123*$X$52","v":0.10978892862366688},0.21957785724733375,0.21957785724733375,0.21957785724733375,0.21957785724733372,0.21957785724733372,0.21817061727099643,0.21817061727099643,0.21817061727099643,0.21817061727099643,0.21817061727099643]
[{"$f":"ROW()","v":1142},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,{"$f":"Y1124*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1143},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.455021351894138E-3,9.455021351894138E-3,9.455021351894138E-3,{"$f":"Y1125*$X$52","v":3.8703156841227576E-3},7.7406313682455161E-3,7.7406313682455161E-3,7.7406313682455161E-3,7.7406313682455161E-3,7.7406313682455161E-3,7.6910228783912014E-3,7.6910228783911997E-3,7.6910228783912014E-3,7.6910228783912014E-3,7.6910228783912014E-3]
[{"$f":"ROW()","v":1144},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5357614806441202E-2,1.5357614806441202E-2,1.5357614806441201E-2,{"$f":"Y1126*$X$52","v":2.7153640445363989E-3},5.4307280890727979E-3,5.4307280890727979E-3,5.4307280890727987E-3,5.4307280890727987E-3,5.4307280890727987E-3,5.3959234062902657E-3,5.3959234062902657E-3,5.3959234062902657E-3,5.3959234062902648E-3,5.3959234062902648E-3]
[{"$f":"ROW()","v":1145},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4509541559360404E-2,7.4509541559360404E-2,7.4509541559360404E-2,{"$f":"Y1127*$X$52","v":1.7439101707495852E-2},3.4878203414991704E-2,3.4878203414991704E-2,3.4878203414991704E-2,3.4878203414991704E-2,3.4878203414991704E-2,3.4654674491066038E-2,3.4654674491066038E-2,3.4654674491066038E-2,3.4654674491066038E-2,3.4654674491066045E-2]
[{"$f":"ROW()","v":1146},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2475275106129502,1.2475275106129502,1.2475275106129502,{"$f":"Y1128*$X$52","v":0.52574026317943945},1.0514805263588789,1.0514805263588791,1.0514805263588791,1.0514805263588791,1.0514805263588791,1.0447417529252454,1.0447417529252454,1.0447417529252454,1.0447417529252454,1.0447417529252452]
[{"$f":"ROW()","v":1147},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4037405702471738E-2,9.4037405702471738E-2,9.4037405702471738E-2,{"$f":"Y1129*$X$52","v":4.7432403236878841E-2},9.4864806473757668E-2,9.4864806473757668E-2,9.4864806473757668E-2,9.4864806473757682E-2,9.4864806473757682E-2,9.4256832838843146E-2,4.7128416419421559E-2,0,0,0]
[{"$f":"ROW()","v":1148},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"Y1130*$X$52","v":0},0,0,0,0,0,{"$f":"AE1130*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1149},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3275982380031432,1.3275982380031432,1.3275982380031432,{"$f":"Y1131*$X$52","v":0.39666952627469032},0.79333905254938064,0.39666952627469032,0,0,0,-8.4887060089108615E-16,0,0,0,0]
[{"$f":"ROW()","v":1150},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,{"$f":"Y1132*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1151},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"Y1133*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1152},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"Y1134*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1153},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,{"$f":"Y1135*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1154},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1138:T1153)","v":0},0,3.0975793165697736,3.0975793165697736,3.0975793165697736,1.1327977724436593,2.2655955448873186,1.8689260186126289,1.4722564923379384,1.4722564923379384,1.4722564923379384,1.4628210318711448,1.4156926154517242,1.3685641990323025,1.3685641990323025,1.3685641990323023]
[{"$f":"ROW()","v":1155},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1156},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8403371615805888E-2,5.8403371615805888E-2,1.7806208407690722E-2,3.5612416815381444E-2,3.5612416815381444E-2,3.5612416815381451E-2,3.5612416815381451E-2,3.5612416815381451E-2,3.8825703481908613E-2,3.8825703481908613E-2,3.882570348190862E-2,3.8825703481908613E-2,3.8825703481908613E-2]
[{"$f":"ROW()","v":1157},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1158},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1159},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-2,0.18645911977745974,0.18645911977745971,0.18645911977745971,0.18645911977745971,0.18645911977745971,0.20328321252408077,0.20328321252408077,0.20328321252408077,0.20328321252408077,0.20328321252408077]
[{"$f":"ROW()","v":1160},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1161},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-2,1.2837843926578468E-2,1.283784392657847E-2,1.2837843926578468E-2,1.2837843926578468E-2,1.2837843926578467E-2]
[{"$f":"ROW()","v":1162},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,3.2236620713264339E-3,6.4473241426528678E-3,6.4473241426528678E-3,6.4473241426528678E-3,6.4473241426528678E-3,6.4473241426528678E-3,7.0290622709513455E-3,7.0290622709513455E-3,7.0290622709513455E-3,7.0290622709513455E-3,7.0290622709513455E-3]
[{"$f":"ROW()","v":1163},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-2,1.1626893856519743E-2,1.1626893856519742E-2,1.1626893856519743E-2,1.1626893856519743E-2,1.1626893856519745E-2]
[{"$f":"ROW()","v":1164},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97761366731257338,0.97761366731257338,0.35629697771247104,0.71259395542494208,0.71259395542494208,0.71259395542494208,0.71259395542494197,0.71259395542494197,0.77689087375781563,0.77689087375781563,0.77689087375781551,0.77689087375781551,0.7768908737578154]
[{"$f":"ROW()","v":1165},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-2,0.15043044493397889,0.15043044493397889,0.15043044493397889,0.15043044493397892,0.15043044493397889,0.16400369230587106,0.16400369230587106,8.2001846152935542E-2,0,0]
[{"$f":"ROW()","v":1166},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1167},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,-1.6653345369377348E-16,0,0,0,0]
[{"$f":"ROW()","v":1168},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1170},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1171},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1172},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1156:T1171)","v":0},0,0,2.1021991947822363,2.1021991947822363,0.84220818204373227,1.6844163640874645,1.6844163640874643,1.399199808123238,1.1139832521590114,1.1139832521590114,1.2144972821237252,1.2144972821237254,1.1324954359707899,1.0504935898178545,1.0504935898178545]
[{"$f":"ROW()","v":1173},null,"2011/2012 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$741","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1174},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1156*$S$52","v":8.4624296606090041E-2},8.4624296606090041E-2,{"$f":"Y1156*$X$52","v":2.2982619475104951E-2},4.5965238950209902E-2,4.5965238950209902E-2,4.5965238950209909E-2,4.5965238950209909E-2,4.5965238950209909E-2,{"$f":"AE1156*$AD$52","v":4.5670654958073674E-2},4.5670654958073674E-2,4.5670654958073688E-2,4.5670654958073674E-2,4.5670654958073674E-2]
[{"$f":"ROW()","v":1175},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,{"$f":"Y1157*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1176},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,{"$f":"Y1158*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1177},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29253528432497505,0.29253528432497505,{"$f":"Y1159*$X$52","v":0.12033215885694931},0.24066431771389862,0.2406643177138986,0.2406643177138986,0.2406643177138986,0.2406643177138986,0.23912193792656203,0.23912193792656203,0.23912193792656203,0.23912193792656203,0.23912193792656203]
[{"$f":"ROW()","v":1178},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,{"$f":"Y1160*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1179},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3028762155097392E-3,8.302876215509741E-3,{"$f":"Y1161*$X$52","v":7.5992771639751891E-3},1.5198554327950378E-2,1.5198554327950378E-2,1.5198554327950376E-2,1.5198554327950376E-2,1.5198554327950376E-2,1.5101149181999181E-2,1.5101149181999183E-2,1.5101149181999181E-2,1.5101149181999181E-2,1.5101149181999177E-2]
[{"$f":"ROW()","v":1180},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,{"$f":"Y1162*$X$52","v":4.1608071188038243E-3},8.3216142376076486E-3,8.3216142376076486E-3,8.3216142376076486E-3,8.3216142376076486E-3,8.3216142376076486E-3,8.2682823198559005E-3,8.2682823198559005E-3,8.2682823198559005E-3,8.2682823198559005E-3,8.2682823198559005E-3]
[{"$f":"ROW()","v":1181},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24235805898430637,0.24235805898430637,{"$f":"Y1163*$X$52","v":6.8824632451628797E-3},1.3764926490325759E-2,1.3764926490325759E-2,1.3764926490325759E-2,1.3764926490325763E-2,1.3764926490325763E-2,1.3676709239864525E-2,1.3676709239864523E-2,1.3676709239864525E-2,1.3676709239864525E-2,1.3676709239864526E-2]
[{"$f":"ROW()","v":1182},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4165255645349968,1.4165255645349968,{"$f":"Y1164*$X$52","v":0.45987543621913901},0.91975087243827802,0.91975087243827802,0.91975087243827802,0.9197508724382778,0.9197508724382778,0.9138563336528468,0.9138563336528468,0.91385633365284669,0.91385633365284669,0.91385633365284658]
[{"$f":"ROW()","v":1183},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Y1165*$X$52","v":9.7080905553568644E-2},0.19416181110713729,0.19416181110713729,0.19416181110713729,0.19416181110713734,0.19416181110713729,0.19291745857590614,0.19291745857590614,9.6458729287953085E-2,0,0]
[{"$f":"ROW()","v":1184},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Y1166*$X$52","v":0},0,0,0,0,0,{"$f":"AE1166*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1185},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0016617655008448,1.0016617655008448,{"$f":"Y1167*$X$52","v":0.36813135192187213},0.73626270384374426,0.73626270384374415,0.36813135192187213,0,0,-1.9589321559025065E-16,0,0,0,0]
[{"$f":"ROW()","v":1186},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,{"$f":"Y1168*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1187},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Y1169*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1188},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Y1170*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1189},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,{"$f":"Y1171*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1190},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1174:T1189)","v":0},0,0,3.0460078461667228,3.0460078461667228,1.0870450195545758,2.1740900391091516,2.1740900391091516,1.8059586871872795,1.4378273352654074,1.4378273352654074,1.4286125258551079,1.4286125258551081,1.332153796567155,1.235695067279202,1.235695067279202]
[{"$f":"ROW()","v":1191},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1192},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.885607518635398E-2,0.13026146419362433,0.26052292838724866,0.26052292838724866,0.26052292838724866,0.26052292838724866,0.26052292838724866,0.28402975344916909,0.28402975344916909,0.28402975344916909,0.28402975344916909,0.28402975344916914]
[{"$f":"ROW()","v":1193},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1194},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1195},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20096138564870356,0.19060677162055592,0.38121354324111184,0.38121354324111184,0.38121354324111184,0.38121354324111179,0.38121354324111179,0.41561020893068046,0.41561020893068046,0.41561020893068046,0.41561020893068046,0.41561020893068046]
[{"$f":"ROW()","v":1196},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1197},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-2,3.4413487995222605E-2,3.4413487995222598E-2,3.4413487995222598E-2,3.4413487995222591E-2,3.4413487995222598E-2]
[{"$f":"ROW()","v":1198},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.1537495631564664E-5,1.0307499126312933E-4,1.0307499126312934E-4,1.0307499126312934E-4,1.0307499126312934E-4,1.0307499126312936E-4,1.123753849094029E-4,1.123753849094029E-4,1.1237538490940289E-4,1.1237538490940289E-4,1.1237538490940289E-4]
[{"$f":"ROW()","v":1199},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-2,0.11376146258271173,0.11376146258271172,0.11376146258271172,0.11376146258271172,0.11376146258271171,0.12402609002366016,0.12402609002366016,0.12402609002366016,0.12402609002366016,0.12402609002366015]
[{"$f":"ROW()","v":1200},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97284644133377585,0.41280327925810151,0.8256065585162029,0.8256065585162029,0.8256065585162029,0.8256065585162029,0.8256065585162029,0.90010053515447774,0.90010053515447774,0.90010053515447774,0.90010053515447785,0.90010053515447785]
[{"$f":"ROW()","v":1201},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.22790603710052063,0.4558120742010412,0.45581207420104125,0.45581207420104125,0.45581207420104125,0.45581207420104125,0.49693971987769486,0.49693971987769486,0.49693971987769486,0.24846985993884746,0]
[{"$f":"ROW()","v":1202},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1203},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,-1.1102230246251565E-16,0,0,0,0]
[{"$f":"ROW()","v":1204},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1205},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1206},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1207},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1208},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1192:T1207)","v":0},0,0,0,2.269895805842248,1.5446030498553027,3.0892060997106054,3.0892060997106054,3.089206099710605,2.5788955530159194,2.068585006321233,2.2552321708158143,2.2552321708158143,2.2552321708158143,2.006762310876967,1.7582924509381197]
[{"$f":"ROW()","v":1209},null,"2012/2013 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$741","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1210},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1192*$S$52","v":0.12874912276105757},{"$f":"Y1192*$X$52","v":0.1681295419713856},0.33625908394277121,0.33625908394277121,0.33625908394277121,0.33625908394277121,0.33625908394277121,{"$f":"AE1192*$AD$52","v":0.33410405232317669},0.33410405232317669,0.33410405232317669,0.33410405232317669,0.33410405232317675]
[{"$f":"ROW()","v":1211},null,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,{"$f":"Y1193*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1212},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,{"$f":"Y1194*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1213},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29118551609277799,{"$f":"Y1195*$X$52","v":0.24601772602197647},0.49203545204395294,0.49203545204395294,0.49203545204395294,0.49203545204395288,0.49203545204395288,0.48888207416436313,0.48888207416436313,0.48888207416436313,0.48888207416436313,0.48888207416436313]
[{"$f":"ROW()","v":1214},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,{"$f":"Y1196*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1215},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6674157931640036E-3,{"$f":"Y1197*$X$52","v":2.0370837576035923E-2},4.0741675152071846E-2,4.0741675152071846E-2,4.0741675152071846E-2,4.0741675152071839E-2,4.0741675152071839E-2,4.048056815933733E-2,4.0480568159337323E-2,4.0480568159337323E-2,4.0480568159337309E-2,4.0480568159337323E-2]
[{"$f":"ROW()","v":1216},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,{"$f":"Y1198*$X$52","v":6.6519869007516979E-5},1.3303973801503396E-4,1.3303973801503398E-4,1.3303973801503398E-4,1.3303973801503398E-4,1.3303973801503398E-4,1.3218710724377492E-4,1.3218710724377492E-4,1.3218710724377492E-4,1.3218710724377492E-4,1.3218710724377492E-4]
[{"$f":"ROW()","v":1217},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y1199*$X$52","v":7.3416427169879783E-2},0.14683285433975957,0.14683285433975954,0.14683285433975954,0.14683285433975954,0.14683285433975951,0.14589182565382114,0.14589182565382114,0.14589182565382114,0.14589182565382114,0.14589182565382111]
[{"$f":"ROW()","v":1218},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.409618032759745,{"$f":"Y1200*$X$52","v":0.53280858384015928},1.0656171676803183,1.0656171676803183,1.0656171676803183,1.0656171676803183,1.0656171676803183,1.0587877947342941,1.0587877947342941,1.0587877947342941,1.0587877947342941,1.0587877947342941]
[{"$f":"ROW()","v":1219},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y1201*$X$52","v":0.29416019440152752},0.58832038880305493,0.58832038880305504,0.58832038880305504,0.58832038880305504,0.58832038880305504,0.58454993589675219,0.58454993589675219,0.58454993589675219,0.29227496794837615,0]
[{"$f":"ROW()","v":1220},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y1202*$X$52","v":0},0,0,0,0,0,{"$f":"AE1202*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1221},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.449773863184435,{"$f":"Y1203*$X$52","v":0.65866201497176469},1.3173240299435294,1.3173240299435294,1.3173240299435292,0.65866201497176469,0,-1.3059547706016709E-16,0,0,0,0]
[{"$f":"ROW()","v":1222},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y1204*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1223},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y1205*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1224},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y1206*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1225},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,{"$f":"Y1207*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1226},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1210:T1225)","v":0},0,0,0,3.2889939505911796,1.9936318458217368,3.9872636916434736,3.9872636916434736,3.9872636916434732,3.3286016766717088,2.669939661699944,2.6528284380389882,2.6528284380389882,2.6528284380389882,2.3605534700906121,2.0682785021422361]
[{"$f":"ROW()","v":1227},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1228},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9675E-2,5.935E-2,5.935E-2,5.9349999999999993E-2,5.9349999999999993E-2,5.9349999999999986E-2,6.4705114331246941E-2,6.4705114331246941E-2,6.4705114331246955E-2,6.4705114331246955E-2,6.4705114331246955E-2]
[{"$f":"ROW()","v":1229},null,null,"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]
[{"$f":"ROW()","v":1230},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1231},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14064581641666668,0.28129163283333336,0.28129163283333336,0.28129163283333336,0.28129163283333336,0.28129163283333336,0.30667240544067353,0.30667240544067359,0.30667240544067359,0.30667240544067359,0.30667240544067359]
[{"$f":"ROW()","v":1232},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1233},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-2,1.7683006941514201E-2,1.7683006941514201E-2,1.7683006941514205E-2,1.7683006941514201E-2,1.7683006941514201E-2]
[{"$f":"ROW()","v":1234},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5812500000000005E-6,1.5162500000000003E-5,1.5162500000000001E-5,1.5162499999999999E-5,1.5162499999999998E-5,1.5162499999999996E-5,1.6530603134751997E-5,1.6530603134752E-5,1.6530603134752E-5,1.6530603134752E-5,1.6530603134751997E-5]
[{"$f":"ROW()","v":1235},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11949614249591874,0.23899228499183747,0.23899228499183744,0.23899228499183744,0.23899228499183744,0.23899228499183742,0.26055641322127704,0.26055641322127704,0.26055641322127704,0.26055641322127704,0.26055641322127704]
[{"$f":"ROW()","v":1236},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60192777380000007,1.2038555476000001,1.2038555476000001,1.2038555476000001,1.2038555476000001,1.2038555476000004,1.3124787000128706,1.3124787000128706,1.3124787000128706,1.3124787000128706,1.3124787000128704]
[{"$f":"ROW()","v":1237},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25548454279340793,0.51096908558681586,0.51096908558681586,0.51096908558681575,0.51096908558681586,0.51096908558681586,0.5570735147873227,0.5570735147873227,0.5570735147873227,0.55707351478732281,0.27853675739366135]
[{"$f":"ROW()","v":1238},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1239},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,-6.106226635438361E-16,0,0,0,0]
[{"$f":"ROW()","v":1240},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1241},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]
[{"$f":"ROW()","v":1242},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1244},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1228:Y1243)","v":1.4789135462460192},2.9578270924920385,2.9578270924920385,2.9578270924920385,2.9578270924920385,2.6342601673755537,2.5191856853380394,2.5191856853380399,2.5191856853380399,2.5191856853380399,2.2406489279443784]
[{"$f":"ROW()","v":1245},null,"2013/2014 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1246},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1228*$X$52","v":3.8301766288951843E-2},7.6603532577903685E-2,7.6603532577903685E-2,7.6603532577903671E-2,7.6603532577903671E-2,7.6603532577903671E-2,{"$f":"AE1228*$AD$52","v":7.6112592577287613E-2},7.6112592577287613E-2,7.6112592577287627E-2,7.6112592577287627E-2,7.6112592577287627E-2]
[{"$f":"ROW()","v":1247},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1229*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1248},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1230*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1249},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1231*$X$52","v":0.18153271069620872},0.36306542139241743,0.36306542139241743,0.36306542139241743,0.36306542139241743,0.36306542139241743,0.36073859216922466,0.36073859216922477,0.36073859216922477,0.36073859216922477,0.36073859216922477]
[{"$f":"ROW()","v":1250},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,{"$f":"Y1232*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1251},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1233*$X$52","v":1.046733950105576E-2},2.0934679002111527E-2,2.0934679002111527E-2,2.0934679002111527E-2,2.0934679002111531E-2,2.0934679002111531E-2,2.080051193466274E-2,2.080051193466274E-2,2.0800511934662744E-2,2.080051193466274E-2,2.080051193466274E-2]
[{"$f":"ROW()","v":1252},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1234*$X$52","v":9.7851816572237977E-6},1.9570363314447595E-5,1.9570363314447595E-5,1.9570363314447592E-5,1.9570363314447589E-5,1.9570363314447589E-5,1.9444939931813353E-5,1.9444939931813357E-5,1.9444939931813357E-5,1.9444939931813357E-5,1.9444939931813353E-5]
[{"$f":"ROW()","v":1253},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1235*$X$52","v":0.15423465281583709},0.30846930563167418,0.30846930563167418,0.30846930563167418,0.30846930563167418,0.30846930563167413,0.30649237433359272,0.30649237433359272,0.30649237433359272,0.30649237433359272,0.30649237433359272]
[{"$f":"ROW()","v":1254},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1236*$X$52","v":0.77691312265936552},1.553826245318731,1.553826245318731,1.553826245318731,1.553826245318731,1.5538262453187315,1.5438680171252948,1.5438680171252948,1.5438680171252948,1.5438680171252948,1.5438680171252945]
[{"$f":"ROW()","v":1255},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1237*$X$52","v":0.32975599826496466},0.65951199652992931,0.65951199652992931,0.6595119965299292,0.65951199652992931,0.65951199652992931,0.65528528779879514,0.65528528779879514,0.65528528779879514,0.65528528779879536,0.32764264389939757]
[{"$f":"ROW()","v":1256},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1238*$X$52","v":0},0,0,0,0,0,{"$f":"AE1238*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1257},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1239*$X$52","v":0.41763048844638218},0.83526097689276435,0.83526097689276446,0.83526097689276446,0.83526097689276446,0.41763048844638218,-7.1827512383091898E-16,0,0,0,0]
[{"$f":"ROW()","v":1258},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1240*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1259},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1241*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1260},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1242*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1261},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1243*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1262},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1246:Y1261)","v":1.908845863854423},3.817691727708846,3.817691727708846,3.8176917277088456,3.817691727708846,3.4000612392624641,2.9633168208787883,2.9633168208787897,2.9633168208787897,2.9633168208787897,2.6356741769793919]
[{"$f":"ROW()","v":1263},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1264},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2569406908350263E-3,7.2569406908350254E-3,7.2569406908350254E-3,7.2569406908350254E-3,7.2569406908350245E-3,9.4216812735422491E-3,9.4216812735422491E-3,9.4216812735422491E-3,9.4216812735422491E-3,9.4216812735422491E-3]
[{"$f":"ROW()","v":1265},null,null,"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-2,1.9307753622125695E-2,1.9307753622125692E-2,1.9307753622125692E-2,1.9307753622125688E-2,1.9307753622125688E-2]
[{"$f":"ROW()","v":1266},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1267},null,null,"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,0.20814495802331517,0.20814495802331517,0.20814495802331517,0.2081449580233152,0.2081449580233152,0.22698729644512777,0.22698729644512777,0.22698729644512777,0.2269872964451278,0.2269872964451278]
[{"$f":"ROW()","v":1268},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1269},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-2,3.7679603472345349E-2,3.7679603472345349E-2,3.7679603472345342E-2,3.7679603472345342E-2,3.7679603472345342E-2]
[{"$f":"ROW()","v":1270},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9232115190224183E-4,1.9232115190224183E-4,1.9232115190224181E-4,1.9232115190224181E-4,1.9232115190224181E-4,2.0924355090994395E-4,2.0924355090994395E-4,2.0924355090994395E-4,2.0924355090994395E-4,2.0924355090994395E-4]
[{"$f":"ROW()","v":1271},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-3,3.9666451749499222E-3,3.9666451749499222E-3,3.9666451749499213E-3,3.9666451749499213E-3,3.9666451749499213E-3]
[{"$f":"ROW()","v":1272},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65747273167141074,0.65747273167141074,0.65747273167141085,0.65747273167141074,0.65747273167141085,0.71501629948455014,0.71501629948455026,0.71501629948455026,0.71501629948455037,0.71501629948455037]
[{"$f":"ROW()","v":1273},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-2,6.0182885303408762E-2,6.0182885303408762E-2,6.0182885303408762E-2,6.0182885303408762E-2,6.0182885303408762E-2]
[{"$f":"ROW()","v":1274},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33000026833363844,0.33000026833363844,0.33000026833363844,0.33000026833363838,0.33000026833363838,-0.26411745083397442,0,0,0,0]
[{"$f":"ROW()","v":1275},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,0.96303165690509507,0.96303165690509507,0.96303165690509507,0.96303165690509496,0.96303165690509496,2.6477052429396242E-2,0,0,0,0]
[{"$f":"ROW()","v":1276},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1277},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1278},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1279},null,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,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1280},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1264:Y1279)","v":0},2.237299626022311,2.237299626022311,2.2372996260223115,2.237299626022311,2.2372996260223115,0.83513100992238176,1.0727714083269599,1.0727714083269599,1.0727714083269602,1.0727714083269602]
[{"$f":"ROW()","v":1281},null,"Jul-Dec 2014 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1282},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1264*$X$52","v":0},9.366592967587125E-3,9.3665929675871232E-3,9.3665929675871232E-3,9.3665929675871232E-3,9.3665929675871215E-3,{"$f":"AE1264*$AD$52","v":1.1082718817172082E-2},1.1082718817172082E-2,1.1082718817172082E-2,1.1082718817172082E-2,1.1082718817172082E-2]
[{"$f":"ROW()","v":1283},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1265*$X$52","v":0},2.5528103238043099E-2,2.5528103238043092E-2,2.5528103238043092E-2,2.5528103238043092E-2,2.5528103238043092E-2,2.2711700616126273E-2,2.2711700616126269E-2,2.2711700616126269E-2,2.2711700616126266E-2,2.2711700616126266E-2]
[{"$f":"ROW()","v":1284},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1266*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1285},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1267*$X$52","v":0},0.26865440729343587,0.26865440729343587,0.26865440729343587,0.26865440729343593,0.26865440729343593,0.26700503960325939,0.26700503960325939,0.26700503960325939,0.26700503960325939,0.26700503960325939]
[{"$f":"ROW()","v":1286},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,{"$f":"Y1268*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1287},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1269*$X$52","v":0},4.5118396767883998E-2,4.5118396767883998E-2,4.5118396767883998E-2,4.5118396767884004E-2,4.5118396767884004E-2,4.4322498108614432E-2,4.4322498108614432E-2,4.4322498108614425E-2,4.4322498108614425E-2,4.4322498108614425E-2]
[{"$f":"ROW()","v":1288},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1270*$X$52","v":0},2.4823049073569243E-4,2.4823049073569243E-4,2.4823049073569243E-4,2.4823049073569243E-4,2.4823049073569243E-4,2.4613308089222548E-4,2.4613308089222548E-4,2.4613308089222548E-4,2.4613308089222548E-4,2.4613308089222548E-4]
[{"$f":"ROW()","v":1289},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1271*$X$52","v":0},6.1966822496815673E-3,6.1966822496815682E-3,6.1966822496815682E-3,6.1966822496815682E-3,6.1966822496815682E-3,4.6659626711119204E-3,4.6659626711119204E-3,4.6659626711119187E-3,4.6659626711119187E-3,4.6659626711119187E-3]
[{"$f":"ROW()","v":1290},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1272*$X$52","v":0},0.84860545610234617,0.84860545610234617,0.84860545610234628,0.84860545610234617,0.84860545610234628,0.84107330388421031,0.84107330388421042,0.84107330388421042,0.84107330388421053,0.84107330388421053]
[{"$f":"ROW()","v":1291},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1273*$X$52","v":0},1.5056209731685075E-2,1.5056209731685071E-2,1.5056209731685071E-2,1.5056209731685071E-2,1.5056209731685069E-2,7.0793096906899583E-2,7.0793096906899583E-2,7.0793096906899583E-2,7.0793096906899583E-2,7.0793096906899583E-2]
[{"$f":"ROW()","v":1292},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1274*$X$52","v":0},0.42593405738859025,0.42593405738859025,0.42593405738859025,0.42593405738859014,0.42593405738859014,{"$f":"AE1274*$AD$52","v":-0.31068122103866291},0,0,0,0]
[{"$f":"ROW()","v":1293},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1275*$X$52","v":0},1.242992871158922,1.242992871158922,1.242992871158922,1.2429928711589218,1.2429928711589218,3.1144943101243158E-2,0,0,0,0]
[{"$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,{"$f":"Y1276*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Y1277*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Y1278*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"Y1279*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"SUM(Y1282:Y1297)","v":0},2.8877010073889107,2.8877010073889107,2.8877010073889111,2.8877010073889107,2.8877010073889107,0.98236417575086632,1.2619004536882863,1.2619004536882863,1.2619004536882863,1.2619004536882863]
[{"$f":"ROW()","v":1299},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1300},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8565241639851379E-2,6.8565241639851379E-2,6.8565241639851379E-2,6.8565241639851365E-2,3.0383336257178025E-3,3.0383336257178021E-3,3.0383336257178021E-3,3.0383336257178016E-3,3.0383336257178016E-3]
[{"$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,null,1.9156182439638566E-2,1.9156182439638566E-2,1.9156182439638569E-2,1.9156182439638573E-2,2.349291958972111E-2,2.349291958972111E-2,2.349291958972111E-2,2.349291958972111E-2,2.349291958972111E-2]
[{"$f":"ROW()","v":1302},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$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,null,0.458709655535459,0.45870965553545906,0.45870965553545906,0.45870965553545912,0.53652631426634623,0.53652631426634623,0.53652631426634612,0.53652631426634612,0.53652631426634612]
[{"$f":"ROW()","v":1304},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$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,null,6.6475185820884436E-2,6.6475185820884422E-2,6.6475185820884422E-2,6.6475185820884422E-2,6.4051028892768966E-2,6.4051028892768952E-2,6.4051028892768952E-2,6.4051028892768938E-2,6.4051028892768938E-2]
[{"$f":"ROW()","v":1306},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3367202014297916E-6,2.3367202014297916E-6,2.3367202014297916E-6,2.3367202014297912E-6,6.174648764518567E-4,6.1746487645185659E-4,6.1746487645185659E-4,6.1746487645185659E-4,6.1746487645185659E-4]
[{"$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,null,0.30058975461444276,0.30058975461444276,0.30058975461444276,0.30058975461444276,-0.86277479797857215,0,0,0,0]
[{"$f":"ROW()","v":1308},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2382832230502476,1.2382832230502476,1.2382832230502476,1.2382832230502478,1.1595612112669922,1.1595612112669922,1.1595612112669922,1.1595612112669922,1.159561211266992]
[{"$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,null,0.15950077587484515,0.15950077587484512,0.15950077587484512,0.1595007758748451,8.6348828029288338E-2,8.6348828029288338E-2,8.6348828029288338E-2,8.6348828029288338E-2,8.6348828029288338E-2]
[{"$f":"ROW()","v":1310},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50587380205171861,0.50587380205171861,0.50587380205171861,0.50587380205171861,-0.86987394832348075,0,0,0,0]
[{"$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,null,1.4747615953712832,1.4747615953712832,1.4747615953712832,1.4747615953712834,-3.126992819748172,0,0,0,0]
[{"$f":"ROW()","v":1312},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1313},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1314},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1315},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1316},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1300:Y1315)","v":0},0,4.2919177531185726,4.2919177531185726,4.2919177531185726,4.2919177531185726,-2.9860054655029384,1.8736361005472864,1.8736361005472864,1.8736361005472864,1.8736361005472861]
[{"$f":"ROW()","v":1317},null,"2015 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1318},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1300*$X$52","v":0},0,8.8497720668411009E-2,8.8497720668411009E-2,8.8497720668411009E-2,8.8497720668410995E-2,{"$f":"AE1300*$AD$52","v":3.5739902750848845E-3},3.5739902750848841E-3,3.5739902750848841E-3,3.5739902750848837E-3,3.5739902750848837E-3]
[{"$f":"ROW()","v":1319},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1301*$X$52","v":0},0,2.4725042048578255E-2,2.4725042048578255E-2,2.4725042048578259E-2,2.4725042048578262E-2,2.7634709182793631E-2,2.7634709182793631E-2,2.7634709182793631E-2,2.7634709182793631E-2,2.7634709182793631E-2]
[{"$f":"ROW()","v":1320},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1302*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1321},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1303*$X$52","v":0},0,0.59206032083588056,0.59206032083588067,0.59206032083588067,0.59206032083588067,0.63111562643554053,0.63111562643554053,0.63111562643554042,0.63111562643554042,0.63111562643554042]
[{"$f":"ROW()","v":1322},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,{"$f":"Y1304*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1323},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1305*$X$52","v":0},0,8.5800068452440134E-2,8.580006845244012E-2,8.580006845244012E-2,8.580006845244012E-2,7.534319221374372E-2,7.5343192213743707E-2,7.5343192213743707E-2,7.5343192213743679E-2,7.5343192213743679E-2]
[{"$f":"ROW()","v":1324},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1306*$X$52","v":0},0,3.0160239608369453E-6,3.0160239608369453E-6,3.0160239608369453E-6,3.0160239608369449E-6,7.2632361534163937E-4,7.2632361534163926E-4,7.2632361534163926E-4,7.2632361534163926E-4,7.2632361534163926E-4]
[{"$f":"ROW()","v":1325},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1307*$X$52","v":0},0,0.387973665715106,0.387973665715106,0.387973665715106,0.387973665715106,-1.0148815493674623,0,0,0,0]
[{"$f":"ROW()","v":1326},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1308*$X$52","v":0},0,1.5982623288559599,1.5982623288559599,1.5982623288559599,1.5982623288559603,1.3639912540726344,1.3639912540726344,1.3639912540726344,1.3639912540726344,1.363991254072634]
[{"$f":"ROW()","v":1327},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1309*$X$52","v":0},0,0.20586896176798003,0.20586896176798,0.20586896176798,0.20586896176797997,0.10157208182453793,0.10157208182453793,0.10157208182453793,0.10157208182453793,0.10157208182453793]
[{"$f":"ROW()","v":1328},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1310*$X$52","v":0},0,0.65293547221190951,0.65293547221190951,0.65293547221190951,0.65293547221190951,{"$f":"AE1310*$AD$52","v":-1.0232322762525241},0,0,0,0]
[{"$f":"ROW()","v":1329},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1311*$X$52","v":0},0,1.9034869067508897,1.9034869067508897,1.9034869067508897,1.9034869067508899,-3.6782800392435342,0,0,0,0]
[{"$f":"ROW()","v":1330},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1312*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1331},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1313*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1332},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1314*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1333},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1315*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1334},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1318:Y1333)","v":0},0,5.5396135033311156,5.5396135033311156,5.5396135033311156,5.5396135033311165,-3.5124366872438437,2.2039571776196767,2.2039571776196767,2.2039571776196767,2.2039571776196758]
[{"$f":"ROW()","v":1335},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1336},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19118256677622195,0.19118256677622195,0.19118256677622195,2.2751486851873812E-2,2.2751486851873809E-2,2.2751486851873809E-2,2.2751486851873809E-2,2.2751486851873805E-2]
[{"$f":"ROW()","v":1337},null,null,"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,0,0,0,1.2667049536265441E-2,1.2667049536265443E-2,1.2667049536265443E-2,1.2667049536265443E-2,1.2667049536265445E-2]
[{"$f":"ROW()","v":1338},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,null,"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,0.44988280754864818,0.44988280754864818,0.44988280754864823,0.51835091971111391,0.51835091971111391,0.51835091971111391,0.51835091971111391,0.51835091971111391]
[{"$f":"ROW()","v":1340},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1341},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-2,0.1056268943029661,0.1056268943029661,0.10562689430296611,0.10562689430296611,0.10562689430296612]
[{"$f":"ROW()","v":1342},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3711641971895352E-2,1.3711641971895352E-2,1.3711641971895352E-2,-4.4846505212836368E-2,0,0,0,0]
[{"$f":"ROW()","v":1343},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-2,1.6902574377763897E-2,1.6902574377763897E-2,1.6902574377763897E-2,1.69025743777639E-2,1.69025743777639E-2]
[{"$f":"ROW()","v":1344},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2257990958984104,1.2257990958984106,1.2257990958984106,1.1813742636088265,1.1813742636088265,1.1813742636088265,1.1813742636088265,1.1813742636088262]
[{"$f":"ROW()","v":1345},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,0.13906749683864519,0.13906749683864519,0.13906749683864519,5.7331423716334054E-2,5.7331423716334061E-2,5.7331423716334061E-2,5.7331423716334061E-2,5.7331423716334061E-2]
[{"$f":"ROW()","v":1346},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15257995766728877,0.15257995766728877,0.15257995766728877,0.23603667064379857,0.23603667064379855,0.23603667064379855,0.23603667064379855,0.23603667064379855]
[{"$f":"ROW()","v":1347},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,1.3552827569926076,1.3552827569926076,1.3552827569926074,2.633470309601516,2.633470309601516,0,0,0]
[{"$f":"ROW()","v":1348},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1349},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,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1350},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1351},null,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]
[{"$f":"ROW()","v":1352},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1336:Y1351)","v":0},0,0,3.5796289296523027,3.5796289296523032,3.5796289296523032,4.739665087137622,4.7845115923504586,2.1510412827489422,2.1510412827489422,2.1510412827489422]
[{"$f":"ROW()","v":1353},null,"2016 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1354},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1336*$X$52","v":0},0,0,0.24676090955972307,0.24676090955972307,0.24676090955972307,{"$f":"AE1336*$AD$52","v":2.6762562236103481E-2},2.6762562236103474E-2,2.6762562236103474E-2,2.6762562236103474E-2,2.676256223610347E-2]
[{"$f":"ROW()","v":1355},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1337*$X$52","v":0},0,0,0,0,0,1.4900243828863841E-2,1.4900243828863843E-2,1.4900243828863843E-2,1.4900243828863843E-2,1.4900243828863844E-2]
[{"$f":"ROW()","v":1356},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1338*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1357},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1339*$X$52","v":0},0,0,0.58066743562412204,0.58066743562412204,0.58066743562412215,0.60973591920510606,0.60973591920510606,0.60973591920510606,0.60973591920510606,0.60973591920510606]
[{"$f":"ROW()","v":1358},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,{"$f":"Y1340*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1359},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1341*$X$52","v":0},0,0,4.7167691920079524E-2,4.7167691920079524E-2,4.7167691920079524E-2,0.12424886122801398,0.12424886122801398,0.124248861228014,0.124248861228014,0.12424886122801403]
[{"$f":"ROW()","v":1360},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1342*$X$52","v":0},0,0,1.7697728938342667E-2,1.7697728938342667E-2,1.7697728938342667E-2,-5.2752920925316284E-2,0,0,0,0]
[{"$f":"ROW()","v":1361},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1343*$X$52","v":0},0,0,2.0107383793378623E-2,2.0107383793378623E-2,2.0107383793378623E-2,1.9882489512900482E-2,1.9882489512900482E-2,1.9882489512900482E-2,1.9882489512900489E-2,1.9882489512900489E-2]
[{"$f":"ROW()","v":1362},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1344*$X$52","v":0},0,0,1.5821489633802657,1.5821489633802659,1.5821489633802659,1.3896499362791401,1.3896499362791401,1.3896499362791401,1.3896499362791401,1.3896499362791397]
[{"$f":"ROW()","v":1363},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1345*$X$52","v":0},0,0,0.17949556065049158,0.17949556065049158,0.17949556065049158,6.7438924114378976E-2,6.743892411437899E-2,6.743892411437899E-2,6.743892411437899E-2,6.743892411437899E-2]
[{"$f":"ROW()","v":1364},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1346*$X$52","v":0},0,0,0.19693620485090682,0.19693620485090682,0.19693620485090682,{"$f":"AE1346*$AD$52","v":0.27764981380050135},0.2776498138005013,0.2776498138005013,0.2776498138005013,0.2776498138005013]
[{"$f":"ROW()","v":1365},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1347*$X$52","v":0},0,0,1.7492745885013368,1.7492745885013368,1.7492745885013365,3.0977497653889228,3.0977497653889228,0,0,0]
[{"$f":"ROW()","v":1366},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1348*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1367},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1349*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1368},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1350*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1369},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1351*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1370},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1354:Y1369)","v":0},0,0,4.6202564672186472,4.6202564672186472,4.6202564672186472,5.5752655946686147,5.6280185155939311,2.5302687502050083,2.5302687502050083,2.5302687502050079]
[{"$f":"ROW()","v":1371},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1372},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2114781325030829E-2,2.2114781325030825E-2,8.1758309746119071E-2,8.1758309746119071E-2,8.1758309746119071E-2,8.1758309746119071E-2,8.1758309746119057E-2]
[{"$f":"ROW()","v":1373},null,null,"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,0,0,7.5887540019910207E-3,7.5887540019910207E-3,7.5887540019910216E-3,7.5887540019910224E-3,7.5887540019910216E-3]
[{"$f":"ROW()","v":1374},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1375},null,null,"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,0.42299296087436028,0.42299296087436028,0.51407384298420977,0.51407384298420977,0.51407384298420977,0.51407384298420977,0.51407384298420977]
[{"$f":"ROW()","v":1376},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1377},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-2,0.12300244487701747,0.12300244487701747,0.12300244487701747,0.12300244487701747,0.12300244487701747]
[{"$f":"ROW()","v":1378},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19942356771243869,0.19942356771243872,-0.24401627535145257,0,0,0,0]
[{"$f":"ROW()","v":1379},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-2,3.7055053637154209E-2,3.7055053637154216E-2,3.7055053637154216E-2,3.7055053637154223E-2,3.7055053637154216E-2]
[{"$f":"ROW()","v":1380},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2569196354333165,1.2569196354333165,1.1062543745107971,1.1062543745107971,1.1062543745107969,1.1062543745107969,1.1062543745107969]
[{"$f":"ROW()","v":1381},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,0.12295815454102244,0.12295815454102242,9.6535255902589656E-2,9.653525590258967E-2,9.6535255902589656E-2,9.6535255902589656E-2,9.6535255902589656E-2]
[{"$f":"ROW()","v":1382},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26565526289416141,0.26565526289416141,0.15751684130823182,0.15751684130823182,0.15751684130823182,0.15751684130823182,0.15751684130823182]
[{"$f":"ROW()","v":1383},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,1.0385815474429798,1.0385815474429798,2.0516849686324701,2.0516849686324701,2.0516849686324701,0,0]
[{"$f":"ROW()","v":1384},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1385},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,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1386},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1387},null,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]
[{"$f":"ROW()","v":1388},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1372:Y1387)","v":0},0,0,0,3.3749677047019544,3.3749677047019544,3.9314535702491273,4.1754698456005803,4.1754698456005794,2.1237848769681098,2.1237848769681098]
[{"$f":"ROW()","v":1389},null,"2017 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1390},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1372*$X$52","v":0},0,0,0,2.8543729935723929E-2,2.8543729935723922E-2,{"$f":"AE1372*$AD$52","v":9.6172257538365169E-2},9.6172257538365169E-2,9.6172257538365169E-2,9.6172257538365169E-2,9.6172257538365155E-2]
[{"$f":"ROW()","v":1391},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1373*$X$52","v":0},0,0,0,0,0,8.9266474140804204E-3,8.9266474140804204E-3,8.9266474140804204E-3,8.9266474140804221E-3,8.9266474140804204E-3]
[{"$f":"ROW()","v":1392},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1374*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1393},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1375*$X$52","v":0},0,0,0,0.54596048961352983,0.54596048961352983,0.60470479605972205,0.60470479605972205,0.60470479605972205,0.60470479605972205,0.60470479605972205]
[{"$f":"ROW()","v":1394},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,{"$f":"Y1376*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1395},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1377*$X$52","v":0},0,0,0,4.6221031641168607E-2,4.6221031641168607E-2,0.14468771239638564,0.14468771239638564,0.14468771239638564,0.14468771239638564,0.14468771239638564]
[{"$f":"ROW()","v":1396},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1378*$X$52","v":0},0,0,0,0.25739763717037201,0.25739763717037206,-0.28703621869783691,0,0,0,0]
[{"$f":"ROW()","v":1397},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1379*$X$52","v":0},0,0,0,1.3566889039738413E-2,1.3566889039738413E-2,4.3587840459966103E-2,4.358784045996611E-2,4.358784045996611E-2,4.3587840459966117E-2,4.358784045996611E-2]
[{"$f":"ROW()","v":1398},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1380*$X$52","v":0},0,0,0,1.6223164994224581,1.6223164994224581,1.301286449521367,1.301286449521367,1.3012864495213665,1.3012864495213665,1.3012864495213665]
[{"$f":"ROW()","v":1399},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1381*$X$52","v":0},0,0,0,0.15870310020391118,0.15870310020391115,0.11355437167212884,0.11355437167212885,0.11355437167212884,0.11355437167212884,0.11355437167212884]
[{"$f":"ROW()","v":1400},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1382*$X$52","v":0},0,0,0,0.34288343025449808,0.34288343025449808,{"$f":"AE1382*$AD$52","v":0.18528697909687589},0.18528697909687589,0.18528697909687589,0.18528697909687589,0.18528697909687589]
[{"$f":"ROW()","v":1401},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1383*$X$52","v":0},0,0,0,1.3405057355409928,1.3405057355409928,2.4133959692125457,2.4133959692125457,2.4133959692125457,0,0]
[{"$f":"ROW()","v":1402},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1384*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1403},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1385*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1404},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1386*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1405},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1387*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1406},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1390:Y1405)","v":0},0,0,0,4.3560985428223926,4.3560985428223935,4.6245668046736004,4.9116030233714367,4.9116030233714367,2.498207054158891,2.498207054158891]
[{"$f":"ROW()","v":1407},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1408},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3318855050687492E-2,6.7878611033070954E-2,6.7878611033070968E-2,6.7878611033070968E-2,6.7878611033070968E-2,6.7878611033070968E-2]
[{"$f":"ROW()","v":1409},null,null,"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-3,9.4041707436151398E-3,9.4041707436151398E-3,9.4041707436151398E-3,9.4041707436151416E-3,9.4041707436151416E-3]
[{"$f":"ROW()","v":1410},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1411},null,null,"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,0.42435855561659397,0.54890056389533914,0.54890056389533914,0.54890056389533914,0.54890056389533914,0.54890056389533903]
[{"$f":"ROW()","v":1412},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1413},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-2,3.6359600164551788E-2,3.6359600164551781E-2,3.6359600164551781E-2,3.6359600164551781E-2,3.6359600164551774E-2]
[{"$f":"ROW()","v":1414},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8382895067352344E-2,1.4255482016671607E-2,1.4255482016671607E-2,1.4255482016671607E-2,1.4255482016671607E-2,1.4255482016671607E-2]
[{"$f":"ROW()","v":1415},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-4,0.24171654127173317,0.24171654127173314,0.24171654127173314,0.24171654127173314,0.24171654127173312]
[{"$f":"ROW()","v":1416},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2805862732484783,1.0404841602378776,1.0404841602378776,1.0404841602378776,1.0404841602378778,1.0404841602378778]
[{"$f":"ROW()","v":1417},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-2,0.16375405779937793,0.16375405779937793,0.16375405779937793,0.16375405779937793,0.16375405779937796]
[{"$f":"ROW()","v":1418},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87428049771029903,0.2099024443651899,0.2099024443651899,0.20990244436518987,0.2099024443651899,0.20990244436518993]
[{"$f":"ROW()","v":1419},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,0.83709913295419724,0.44227703271565072,0.44227703271565072,0.44227703271565078,0.44227703271565078,0]
[{"$f":"ROW()","v":1420},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.9497433433931461E-2,8.9497433433931461E-2,8.9497433433931461E-2,8.9497433433931461E-2,8.9497433433931461E-2]
[{"$f":"ROW()","v":1421},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,0,0,0,0,0,0]
[{"$f":"ROW()","v":1422},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1423},null,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-3,4.3018742637101282E-3,4.3018742637101273E-3,4.3018742637101273E-3,4.3018742637101273E-3,4.3018742637101265E-3]
[{"$f":"ROW()","v":1424},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1408:Y1423)","v":0},0,0,0,0,3.6668078048527812,2.8687319719407203,2.8687319719407203,2.8687319719407203,2.8687319719407203,2.4264549392250694]
[{"$f":"ROW()","v":1425},null,"2018 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1426},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1408*$X$52","v":0},0,0,0,0,1.7190755632278287E-2,{"$f":"AE1408*$AD$52","v":7.9845575109004627E-2},7.9845575109004641E-2,7.9845575109004641E-2,7.9845575109004641E-2,7.9845575109004641E-2]
[{"$f":"ROW()","v":1427},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1409*$X$52","v":0},0,0,0,0,1.5006418010846529E-3,1.1062121189860406E-2,1.1062121189860406E-2,1.1062121189860406E-2,1.1062121189860408E-2,1.1062121189860408E-2]
[{"$f":"ROW()","v":1428},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1410*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1429},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1411*$X$52","v":0},0,0,0,0,0.54772307396609787,0.64567144988466729,0.64567144988466729,0.64567144988466729,0.64567144988466729,0.64567144988466707]
[{"$f":"ROW()","v":1430},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,{"$f":"Y1412*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1431},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1413*$X$52","v":0},0,0,0,0,4.6373868658447864E-2,4.276977889924205E-2,4.2769778899242043E-2,4.2769778899242043E-2,4.2769778899242043E-2,4.2769778899242036E-2]
[{"$f":"ROW()","v":1432},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1414*$X$52","v":0},0,0,0,0,0.1269836109081787,1.6768716135376727E-2,1.6768716135376727E-2,1.6768716135376727E-2,1.6768716135376727E-2,1.6768716135376727E-2]
[{"$f":"ROW()","v":1433},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1415*$X$52","v":0},0,0,0,0,6.2107228997959705E-4,0.28433104268733328,0.28433104268733322,0.28433104268733322,0.28433104268733322,0.28433104268733317]
[{"$f":"ROW()","v":1434},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1416*$X$52","v":0},0,0,0,0,1.6528632232789566,1.2239209804326554,1.2239209804326554,1.2239209804326554,1.2239209804326556,1.2239209804326556]
[{"$f":"ROW()","v":1435},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1417*$X$52","v":0},0,0,0,0,0.12508007684025088,0.19262381363481734,0.19262381363481734,0.19262381363481734,0.19262381363481734,0.19262381363481737]
[{"$f":"ROW()","v":1436},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1418*$X$52","v":0},0,0,0,0,1.1284410208690268,{"$f":"AE1418*$AD$52","v":0.24690813692341093},0.24690813692341093,0.2469081369234109,0.24690813692341093,0.24690813692341096]
[{"$f":"ROW()","v":1437},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1419*$X$52","v":0},0,0,0,0,1.0804507279223552,0.52025024521317931,0.52025024521317931,0.52025024521317942,0.52025024521317942,0]
[{"$f":"ROW()","v":1438},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1420*$X$52","v":0},0,0,0,0,0,0.10527578473623371,0.10527578473623371,0.10527578473623371,0.10527578473623371,0.10527578473623371]
[{"$f":"ROW()","v":1439},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1421*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1440},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1422*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1441},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1423*$X$52","v":0},0,0,0,0,5.5508854736389815E-3,5.0602924751246359E-3,5.0602924751246342E-3,5.0602924751246342E-3,5.0602924751246342E-3,5.0602924751246333E-3]
[{"$f":"ROW()","v":1442},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1426:Y1441)","v":0},0,0,0,0,4.7327789576402948,3.3744879373209056,3.3744879373209056,3.3744879373209056,3.374487937320906,2.8542376921077262]
[{"$f":"ROW()","v":1443},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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1444},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1910990724606916E-2,3.1910990724606916E-2,3.1910990724606916E-2,3.1910990724606909E-2,3.1910990724606909E-2]
[{"$f":"ROW()","v":1445},null,null,"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,0,0,0,0,0]
[{"$f":"ROW()","v":1446},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1447},null,null,"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,0.44550426911420316,0.44550426911420316,0.44550426911420316,0.44550426911420316,0.44550426911420316]
[{"$f":"ROW()","v":1448},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1449},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,1.8507561948567876E-2,1.8507561948567879E-2,1.8507561948567879E-2,1.8507561948567879E-2,1.8507561948567883E-2]
[{"$f":"ROW()","v":1450},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12543452131087868,0.1254345213108787,0.1254345213108787,0.12543452131087873,0.12543452131087873]
[{"$f":"ROW()","v":1451},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]
[{"$f":"ROW()","v":1452},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2548719097894938,1.2548719097894938,1.2548719097894938,1.254871909789494,1.254871909789494]
[{"$f":"ROW()","v":1453},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,4.8575031520316773E-2,4.8575031520316773E-2,4.8575031520316773E-2,4.8575031520316773E-2,4.8575031520316773E-2]
[{"$f":"ROW()","v":1454},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35586303377916223,0.35586303377916217,0.35586303377916217,0.35586303377916223,0.35586303377916217]
[{"$f":"ROW()","v":1455},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,0.44392217594955874,0.44392217594955874,0.44392217594955879,0.44392217594955874,0.44392217594955874]
[{"$f":"ROW()","v":1456},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9125753515379575E-2,5.9125753515379569E-2,5.9125753515379569E-2,5.9125753515379569E-2,5.9125753515379569E-2]
[{"$f":"ROW()","v":1457},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,0,0,0,0,0]
[{"$f":"ROW()","v":1458},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1459},null,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,1.0309757510827959E-2,1.0309757510827959E-2,1.0309757510827959E-2,1.0309757510827959E-2,1.0309757510827959E-2]
[{"$f":"ROW()","v":1460},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1444:Y1459)","v":0},0,0,0,0,0,2.865804292309821,2.865804292309821,2.865804292309821,2.8658042923098215,2.8658042923098215]
[{"$f":"ROW()","v":1461},null,"2019 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1462},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1444*$AD$52","v":3.7536881912079358E-2},3.7536881912079358E-2,3.7536881912079358E-2,3.7536881912079351E-2,3.7536881912079351E-2]
[{"$f":"ROW()","v":1463},null,null,"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,0,0,0,0,0]
[{"$f":"ROW()","v":1464},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1465},null,null,"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,0.52404644172240944,0.52404644172240944,0.52404644172240944,0.52404644172240944,0.52404644172240944]
[{"$f":"ROW()","v":1466},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1467},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,2.1770435563700077E-2,2.1770435563700081E-2,2.1770435563700081E-2,2.1770435563700081E-2,2.1770435563700084E-2]
[{"$f":"ROW()","v":1468},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14754856264973121,0.14754856264973124,0.14754856264973124,0.14754856264973126,0.14754856264973126]
[{"$f":"ROW()","v":1469},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,8.4433938407495551E-2,8.4433938407495551E-2,8.4433938407495551E-2,8.4433938407495565E-2,8.4433938407495565E-2]
[{"$f":"ROW()","v":1470},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4761051795308673,1.4761051795308673,1.4761051795308673,1.4761051795308675,1.4761051795308675]
[{"$f":"ROW()","v":1471},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,5.7138784495576758E-2,5.7138784495576758E-2,5.7138784495576758E-2,5.7138784495576758E-2,5.7138784495576758E-2]
[{"$f":"ROW()","v":1472},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1454*$AD$52","v":0.41860150288415299},0.41860150288415288,0.41860150288415288,0.41860150288415299,0.41860150288415288]
[{"$f":"ROW()","v":1473},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,0.52218542634975385,0.52218542634975385,0.52218542634975385,0.52218542634975385,0.52218542634975385]
[{"$f":"ROW()","v":1474},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9549593330492029E-2,6.9549593330492016E-2,6.9549593330492016E-2,6.9549593330492016E-2,6.9549593330492016E-2]
[{"$f":"ROW()","v":1475},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,0,0,0,0,0]
[{"$f":"ROW()","v":1476},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1477},null,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,1.2127362436532105E-2,1.2127362436532105E-2,1.2127362436532105E-2,1.2127362436532105E-2,1.2127362436532105E-2]
[{"$f":"ROW()","v":1478},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1462:Y1477)","v":0},0,0,0,0,0,3.3710441092827907,3.3710441092827899,3.3710441092827899,3.3710441092827907,3.3710441092827907]
[{"$f":"ROW()","v":1479},null,"2020 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1480},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3780357784939485E-2,3.3780357784939485E-2,3.3780357784939485E-2,3.3780357784939478E-2]
[{"$f":"ROW()","v":1481},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1482},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1483},null,null,"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,0.67823890866083514,0.67823890866083503,0.67823890866083503,0.67823890866083492]
[{"$f":"ROW()","v":1484},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1485},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,2.6844534600427551E-2,2.6844534600427548E-2,2.6844534600427548E-2,2.6844534600427548E-2]
[{"$f":"ROW()","v":1486},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6401096757052685E-3,1.6401096757052685E-3,1.6401096757052685E-3,1.6401096757052683E-3]
[{"$f":"ROW()","v":1487},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,4.7476833446569507E-2,4.74768334465695E-2,4.7476833446569507E-2,4.74768334465695E-2]
[{"$f":"ROW()","v":1488},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1221929194988214,1.1221929194988214,1.1221929194988214,1.1221929194988212]
[{"$f":"ROW()","v":1489},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,7.8768329116063796E-2,7.8768329116063796E-2,7.8768329116063796E-2,7.8768329116063796E-2]
[{"$f":"ROW()","v":1490},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3308912183936813,0.33089121839368135,0.33089121839368135,0.33089121839368135]
[{"$f":"ROW()","v":1491},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,1.4704924288846069,1.4704924288846069,1.4704924288846069,1.4704924288846066]
[{"$f":"ROW()","v":1492},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11942294318150734,0.11942294318150735,0.11942294318150735,0.11942294318150735]
[{"$f":"ROW()","v":1493},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1494},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1495},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1496},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1480:Y1495)","v":0},0,0,0,0,0,{"$f":"SUM(AE1480:AE1495)","v":0},{"$f":"SUM(AF1480:AF1495)","v":3.9097485832431573},{"$f":"SUM(AG1480:AG1495)","v":3.9097485832431573},{"$f":"SUM(AH1480:AH1495)","v":3.9097485832431573},{"$f":"SUM(AI1480:AI1495)","v":3.9097485832431569}]
[{"$f":"ROW()","v":1497},null,"2020 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$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1498},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1480*$X$52","v":0},0,0,0,0,0,{"$f":"AE1480*$AD$52","v":0},3.9735817419898789E-2,3.9735817419898789E-2,3.9735817419898789E-2,3.9735817419898775E-2]
[{"$f":"ROW()","v":1499},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1481*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1500},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1482*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1501},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1483*$X$52","v":0},0,0,0,0,0,0,0.79781207804832122,0.7978120780483211,0.7978120780483211,0.79781207804832088]
[{"$f":"ROW()","v":1502},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1484*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1503},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1485*$X$52","v":0},0,0,0,0,0,0,3.1577212189277455E-2,3.1577212189277455E-2,3.1577212189277455E-2,3.1577212189277455E-2]
[{"$f":"ROW()","v":1504},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1486*$X$52","v":0},0,0,0,0,0,0,1.9292601646596415E-3,1.9292601646596415E-3,1.9292601646596415E-3,1.9292601646596413E-3]
[{"$f":"ROW()","v":1505},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1487*$X$52","v":0},0,0,0,0,0,0,5.5846974668483651E-2,5.5846974668483644E-2,5.5846974668483651E-2,5.5846974668483644E-2]
[{"$f":"ROW()","v":1506},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1488*$X$52","v":0},0,0,0,0,0,0,1.3200349517608942,1.3200349517608942,1.3200349517608942,1.320034951760894]
[{"$f":"ROW()","v":1507},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1489*$X$52","v":0},0,0,0,0,0,0,9.2655144867110989E-2,9.2655144867110989E-2,9.2655144867110989E-2,9.2655144867110989E-2]
[{"$f":"ROW()","v":1508},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1490*$X$52","v":0},0,0,0,0,0,{"$f":"AE1490*$AD$52","v":0},0.38922716934043655,0.38922716934043661,0.38922716934043661,0.38922716934043661]
[{"$f":"ROW()","v":1509},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1491*$X$52","v":0},0,0,0,0,0,0,1.7297394848065524,1.7297394848065524,1.7297394848065524,1.7297394848065522]
[{"$f":"ROW()","v":1510},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1492*$X$52","v":0},0,0,0,0,0,0,0.14047714640023679,0.14047714640023681,0.14047714640023681,0.14047714640023681]
[{"$f":"ROW()","v":1511},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1493*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1512},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1494*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1513},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1495*$X$52","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1514},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1498:Y1513)","v":0},0,0,0,0,0,0,4.5990352396658718,4.5990352396658718,4.5990352396658718,4.5990352396658709]
[{"$f":"ROW()","v":1515},null,"2021 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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1516},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.477485219051453E-2,3.477485219051453E-2,3.477485219051453E-2]
[{"$f":"ROW()","v":1517},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1518},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1519},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55391214999899574,0.55391214999899585,0.55391214999899585]
[{"$f":"ROW()","v":1520},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1521},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,1.8799847655274496E-2,1.8799847655274496E-2,1.8799847655274492E-2]
[{"$f":"ROW()","v":1522},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6918729619392835E-3,1.6918729619392835E-3,1.6918729619392833E-3]
[{"$f":"ROW()","v":1523},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,8.7520967237372117E-3,8.7520967237372117E-3,8.7520967237372099E-3]
[{"$f":"ROW()","v":1524},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1472474507945798,1.1472474507945798,1.1472474507945798]
[{"$f":"ROW()","v":1525},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,7.8783316986933083E-2,7.8783316986933083E-2,7.8783316986933083E-2]
[{"$f":"ROW()","v":1526},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46823135708520569,0.46823135708520564,0.46823135708520564]
[{"$f":"ROW()","v":1527},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,1.7168771313677382,1.7168771313677382,1.7168771313677382]
[{"$f":"ROW()","v":1528},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19814830252844018,0.19814830252844018,0.19814830252844018]
[{"$f":"ROW()","v":1529},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]
[{"$f":"ROW()","v":1530},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1531},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1532},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1516:Y1531)","v":0},0,0,0,0,0,0,0,4.227218378293359,4.227218378293359,4.227218378293359]
[{"$f":"ROW()","v":1533},null,"2021 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1534},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1516*$X$52","v":0},0,0,0,0,0,{"$f":"AE1516*$AD$52","v":0},0,{"$f":"AG1516*$AD$52","v":4.090564067566841E-2},4.090564067566841E-2,4.090564067566841E-2]
[{"$f":"ROW()","v":1535},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1517*$X$52","v":0},0,0,0,0,0,{"$f":"AE1517*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1536},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1518*$X$52","v":0},0,0,0,0,0,{"$f":"AE1518*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1537},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1519*$X$52","v":0},0,0,0,0,0,{"$f":"AE1519*$AD$52","v":0},0,0.65156657603066037,0.65156657603066059,0.65156657603066059]
[{"$f":"ROW()","v":1538},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,{"$f":"Y1520*$X$52","v":0},0,0,0,0,0,{"$f":"AE1520*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1539},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1521*$X$52","v":0},0,0,0,0,0,{"$f":"AE1521*$AD$52","v":0},0,2.2114251089577024E-2,2.2114251089577024E-2,2.2114251089577017E-2]
[{"$f":"ROW()","v":1540},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1522*$X$52","v":0},0,0,0,0,0,{"$f":"AE1522*$AD$52","v":0},0,1.9901492915286828E-3,1.9901492915286828E-3,1.9901492915286824E-3]
[{"$f":"ROW()","v":1541},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1523*$X$52","v":0},0,0,0,0,0,{"$f":"AE1523*$AD$52","v":0},0,1.0295086856977149E-2,1.0295086856977149E-2,1.0295086856977146E-2]
[{"$f":"ROW()","v":1542},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1524*$X$52","v":0},0,0,0,0,0,{"$f":"AE1524*$AD$52","v":0},0,1.3495065839871596,1.3495065839871596,1.3495065839871596]
[{"$f":"ROW()","v":1543},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1525*$X$52","v":0},0,0,0,0,0,{"$f":"AE1525*$AD$52","v":0},0,9.2672775091875534E-2,9.2672775091875534E-2,9.2672775091875534E-2]
[{"$f":"ROW()","v":1544},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1526*$X$52","v":0},0,0,0,0,0,{"$f":"AE1526*$AD$52","v":0},0,0.55078030356754248,0.55078030356754237,0.55078030356754237]
[{"$f":"ROW()","v":1545},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1527*$X$52","v":0},0,0,0,0,0,{"$f":"AE1527*$AD$52","v":0},0,2.0195616831164434,2.0195616831164434,2.0195616831164434]
[{"$f":"ROW()","v":1546},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1528*$X$52","v":0},0,0,0,0,0,{"$f":"AE1528*$AD$52","v":0},0,0.23308174595010653,0.23308174595010653,0.23308174595010653]
[{"$f":"ROW()","v":1547},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1529*$X$52","v":0},0,0,0,0,0,{"$f":"AE1529*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1548},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1530*$X$52","v":0},0,0,0,0,0,{"$f":"AE1530*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1549},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1531*$X$52","v":0},0,0,0,0,0,{"$f":"AE1531*$AD$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1550},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1534:Y1549)","v":0},0,0,0,0,0,0,0,4.972474795657539,4.972474795657539,4.972474795657539]
[{"$f":"ROW()","v":1551},null,"2022 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]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1552},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2828503191747665E-2,5.2828503191747665E-2]
[{"$f":"ROW()","v":1553},null,null,"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]
[{"$f":"ROW()","v":1554},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1555},null,null,"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,0.55269165837362477,0.55269165837362477]
[{"$f":"ROW()","v":1556},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1557},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,2.4029242725163869E-2,2.4029242725163869E-2]
[{"$f":"ROW()","v":1558},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6772611965766373E-3,1.6772611965766371E-3]
[{"$f":"ROW()","v":1559},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,7.5543992237017913E-3,7.5543992237017913E-3]
[{"$f":"ROW()","v":1560},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2379499125901221,1.2379499125901221]
[{"$f":"ROW()","v":1561},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,8.7520705688375708E-2,8.7520705688375722E-2]
[{"$f":"ROW()","v":1562},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18694456568627482,0.18694456568627482]
[{"$f":"ROW()","v":1563},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,1.3615001855537587,1.3615001855537587]
[{"$f":"ROW()","v":1564},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14461495064222965,0.14461495064222965]
[{"$f":"ROW()","v":1565},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]
[{"$f":"ROW()","v":1566},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1567},null,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]
[{"$f":"ROW()","v":1568},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1552:Y1567)","v":0},0,0,0,0,0,0,0,0,3.6573113848715755,3.6573113848715755]
[{"$f":"ROW()","v":1569},null,"2022Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1570},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1552*$AD$52","v":6.2142141026396057E-2},6.2142141026396057E-2]
[{"$f":"ROW()","v":1571},null,null,"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]
[{"$f":"ROW()","v":1572},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1573},null,null,"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,0.65013091236193876,0.65013091236193876]
[{"$f":"ROW()","v":1574},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1575},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,2.8265585810083899E-2,2.8265585810083899E-2]
[{"$f":"ROW()","v":1576},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9729614794774036E-3,1.9729614794774032E-3]
[{"$f":"ROW()","v":1577},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,8.8862359061179282E-3,8.8862359061179282E-3]
[{"$f":"ROW()","v":1578},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4561998429629384,1.4561998429629384]
[{"$f":"ROW()","v":1579},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,0.10295056090982206,0.10295056090982208]
[{"$f":"ROW()","v":1580},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21990279608772945,0.21990279608772945]
[{"$f":"ROW()","v":1581},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,1.6015319652547426,1.6015319652547426]
[{"$f":"ROW()","v":1582},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17011049176836321,0.17011049176836321]
[{"$f":"ROW()","v":1583},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]
[{"$f":"ROW()","v":1584},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1585},null,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]
[{"$f":"ROW()","v":1586},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1570:Y1585)","v":0},0,0,0,0,0,0,0,0,4.3020934935676092,4.3020934935676092]
[{"$f":"ROW()","v":1587},null,"2023 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,"Approved 5 [m$ 30/6/2019]"]
[{"$f":"ROW()","v":1588},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2728722122816814E-2]
[{"$f":"ROW()","v":1589},null,null,"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]
[{"$f":"ROW()","v":1590},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1591},null,null,"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]
[{"$f":"ROW()","v":1592},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1593},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]
[{"$f":"ROW()","v":1594},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7109186729314433E-3]
[{"$f":"ROW()","v":1595},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]
[{"$f":"ROW()","v":1596},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2728522143911341]
[{"$f":"ROW()","v":1597},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]
[{"$f":"ROW()","v":1598},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29662154004893027]
[{"$f":"ROW()","v":1599},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]
[{"$f":"ROW()","v":1600},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14294105902922791]
[{"$f":"ROW()","v":1601},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]
[{"$f":"ROW()","v":1602},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1603},null,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]
[{"$f":"ROW()","v":1604},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1588:Y1603)","v":0},0,0,0,0,0,0,0,0,0,3.4262515348180367]
[{"$f":"ROW()","v":1605},null,"2023 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1606},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI1588*$AD$52","v":3.8498778933557139E-2}]
[{"$f":"ROW()","v":1607},null,null,"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]
[{"$f":"ROW()","v":1608},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1609},null,null,"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,0.66728564728872919]
[{"$f":"ROW()","v":1610},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1611},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,2.0533322418557383E-2]
[{"$f":"ROW()","v":1612},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.012552751534486E-3]
[{"$f":"ROW()","v":1613},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,3.0281101288820327E-3]
[{"$f":"ROW()","v":1614},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4972554025496263]
[{"$f":"ROW()","v":1615},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,0.10303933201094931]
[{"$f":"ROW()","v":1616},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34891576439869265]
[{"$f":"ROW()","v":1617},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,1.1815875068488102]
[{"$f":"ROW()","v":1618},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16814149392830505]
[{"$f":"ROW()","v":1619},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]
[{"$f":"ROW()","v":1620},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1621},null,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]
[{"$f":"ROW()","v":1622},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1606:Y1621)","v":0},0,0,0,0,0,0,0,0,0,4.0302979112576436,0,0,0,0,0]
[{"$f":"ROW()","v":1623}]
["ICB Tax Asset Account [$m nominal]"]
[{"$f":"ROW()","v":1625},null," ICB Account[ [per E&Y]"]
[{"$f":"ROW()","v":1626},null,null,"Estimated Asset Life",null,null,null,null,null,{"$f":"-J1627/J1628*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":"-AJ1627/AJ1628*AJ$9","v":7.3664440748385562},24.715146498131869,23.715146498131869,22.715146498131958,21.715146498131958]
[{"$f":"ROW()","v":1627},null,null,"Opening Value",null,null,null,null,null,308.34507599,{"$f":"J1630","v":300.19708435453521},{"$f":"K1630","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,{"$f":"AI1630","v":0.88209774578877764},{"$f":"AJ1630","v":0.76235235210531171},{"$f":"AK1630","v":0.73150679947373276},{"$f":"AL1630","v":0.70066124684215381},{"$f":"AM1630","v":0.66981569421057496}]
[{"$f":"ROW()","v":1628},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,-0.1197453936834659,-3.0845552631578989E-2,-3.0845552631578989E-2,-3.0845552631578874E-2,-3.0845552631578874E-2]
[{"$f":"ROW()","v":1629},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1630},null,null,"Closing Value",null,null,null,null,null,{"$f":"SUM(J1627:J1629)","v":300.19708435453521},{"$f":"SUM(K1627:K1629)","v":283.90110108360545},{"$f":"SUM(L1627:L1629)","v":267.60511781267553},251.57416911666667,235.29070898368352,219.00508597852067,202.74638037008947,186.50359457798848,170.27328758689748,154.04448991985055,145.93067503612562,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,72.908340259743738,56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,16.111827480727214,10.768305689474822,5.5019896031694131,2.2904871523185117,1.3947430917070207,0.88209774578877764,{"$f":"SUM(AJ1627:AJ1629)","v":0.76235235210531171},0.73150679947373276,0.70066124684215381,0.66981569421057496,0.63897014157899612]
[{"$f":"ROW()","v":1631}]
["OPEX -- by category"]
[{"$f":"ROW()","v":1633},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]"]
[{"$f":"ROW()","v":1634},null,null,"Network",null,null,null,null,null,31.684789341927612,28.262622549924156,24.930661075838419,27.49070945416128,27.334931430659594,22.524563340410474,21.698839235668785,20.819711238499643,20.30725637664543,20.086428618685062,20.716401919793455,27.471288958102992,28.228782557575212,28.401975928170046,27.852134463748161,12.562091679709324,31.706000000000003,31.301000000000002,31.536000000000005,31.537000000000006,32.039000000000001]
[{"$f":"ROW()","v":1635},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]
[{"$f":"ROW()","v":1636},null,null,"Corporate",null,null,null,null,null,10.276833526095574,9.7433007928721391,9.7766513588693957,8.5267131278154533,7.7336419910981498,5.0295222929936294,5.0295222929936294,5.0295222929936294,5.0295222929936294,5.0295222929936294,3.9828139053799676,7.9656278107599343,7.9656278107599361,7.9656278107599352,7.965627810759937,10.214583496806178,17.461301564362373,17.369899680808043,17.517465366917047,18.623102960763443,18.743371771587526]
[{"$f":"ROW()","v":1637},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]
[{"$f":"ROW()","v":1638},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1639},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]
[{"$f":"ROW()","v":1640},null,null,"Regulatory Cost",null,null,null,null,null,0,0,0,0,0,0.7392392073602263,0.74131280962491142,0.74442321302193903,0.74753361641896665,0.74753361641896665,4.0919568645475763,5.7678629767641461,6.7596921491727677,6.5290764704290201,6.974022694462418,0,0,0,0,0,0]
[{"$f":"ROW()","v":1641},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]
[{"$f":"ROW()","v":1642},null,null,"UAFG",null,null,null,null,null,3.0084174643456962,3.2925132559455514,3.4986793182016358,3.5023127550913067,3.6425331216392554,{"$f":"O1773/$S$52","v":2.9275143169759721},{"$f":"P1773/$S$52","v":3.0415010289274296},{"$f":"Q1773/$S$52","v":3.1454795265780811},{"$f":"R1773/$S$52","v":3.1355805319333596},{"$f":"S1773/$S$52","v":3.1753306044382352},4.8691319524457244,10.36178989246145,10.642626612013673,11.032008410467691,11.3055618310557,3.9763246981423079,7.1495870664934822,7.1702072569655062,7.2469470215165668,7.3186261238656796,7.3793124349086083]
[{"$f":"ROW()","v":1643},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1634:J1642)","v":54.010498824439757},50.091309972367092,44.932329932932589,46.983644563905131,47.046526381979959,40.131564564675898,39.421900774150352,38.649861678028884,38.130618224926984,37.949540539471499,{"$f":"SUM(T1634:T1642)","v":36.996589267849096},60.874704786982988,61.588671680299143,61.598564337924017,62.143748031556839,30.835370463489106,67.286888630855856,66.925875754448583,67.396081777081605,68.452539418596615,69.046857855046113,{"$f":"SUM(AE1634:AE1642)","v":0},0,0,0,0,{"$f":"SUM(AJ1634:AJ1642)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1644},null,"OPEX ",null,null,null,null,null,null,{"$f":"\"Actual 1 [m$ \"&$G$52&\"]\"","v":"Actual 1 [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$741","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$741","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$741=\"\",\"\",Y$741)","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1645},null,null,"Network",null,null,null,null,null,{"$f":"J1634*$S$52","v":45.910072261086952},40.951480836826832,36.123593537478044,39.833007691138022,39.607291173395929,{"$f":"O1634*$N$52","v":37.761184656624096},36.376903863991053,34.903094399354075,34.0439921661958,33.673786643468098,{"$f":"T1634*$S$52","v":30.017289964080167},{"$f":"U1634*$S$52","v":39.804868120198776},40.902447956182144,41.153398659162782,40.356698984396537,{"$f":"Y1634*$X$52","v":16.213994932320574},{"$f":"Z1634*$X$52","v":40.923194674220973},40.4004578470255,40.703774277620404,40.705064985835705,41.35300050991502,{"$f":"AE1634*$X$52","v":0},0,0,0,0,{"$f":"AJ1634*$X$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1646},null,null,"Marketing",null,null,null,null,null,3.1567271711588023,4.2331098538587417,2.1738576465624937,2.0261197971835467,2.3086346467028966,1.7267380329875037,1.7267380329875037,1.7267380329875037,1.7267380329875037,1.7267380329875037,{"$f":"T1635*$S$52","v":0.25659322149782854},3.7643913325264711,1.5729534984558609,1.5812814376203739,1.5891800274480863,{"$f":"Y1635*$X$52","v":0},0,0,0,0,0,{"$f":"AE1635*$X$52","v":0},0,0,0,0,{"$f":"AJ1635*$X$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1647},null,null,"Corporate",null,null,null,null,null,14.890746619983847,14.117677685498927,14.166001405702934,12.354887754596975,11.205757400534829,8.4317159524957468,8.4317159524957468,8.4317159524957468,8.4317159524957468,8.4317159524957468,{"$f":"T1636*$S$52","v":5.7709480793831309},11.54189615876626,11.541896158766262,11.541896158766262,11.541896158766264,{"$f":"Y1636*$X$52","v":13.184046835169493},22.537445378908739,22.419472216911505,22.609936460268401,24.036991985787651,24.192223927962349,{"$f":"AE1636*$X$52","v":0},0,0,0,0,{"$f":"AJ1636*$X$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1648},null,null,"IT",null,null,null,null,null,9.9425583618874693,8.5074341216551375,7.5723542838647946,8.788804937090779,8.6147589778121159,10.967661855338726,10.967661855338726,10.967661855338726,10.967661855338726,10.967661855338726,{"$f":"T1637*$S$52","v":4.0444547123743879},8.6293680615722046,8.9358136803896109,8.4608229712226315,8.9984957387840812,{"$f":"Y1637*$X$52","v":5.0226833723658215},13.423365439093486,13.55243626062323,13.55243626062323,13.380772067988671,13.251701246458923,{"$f":"AE1637*$X$52","v":0},0,0,0,0,{"$f":"AJ1637*$X$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1649},null,null,"Licence Fees",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"T1638*$S$52","v":0},0,0,0,0,{"$f":"Y1638*$X$52","v":0},0,0,0,0,0,{"$f":"AE1638*$X$52","v":0},0,0,0,0,{"$f":"AJ1638*$X$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1650},null,null,"FRC",null,null,null,null,null,0,0,0,0,1.1543173233514483,2.2439384239686682,2.2439384239686682,2.2439384239686682,2.2439384239686682,2.2439384239686682,{"$f":"T1639*$S$52","v":0},0,0,0,0,{"$f":"Y1639*$X$52","v":0},0,0,0,0,0,{"$f":"AE1639*$X$52","v":0},0,0,0,0,{"$f":"AJ1639*$X$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1651},null,null,"Regulatory Cost",null,null,null,null,null,0,0,0,0,0,1.2392936454606198,1.2427699249710285,1.2479843442366412,1.2531987635022539,1.2531987635022539,{"$f":"T1640*$S$52","v":5.9290921367129732},8.3574172830268267,9.7945405816715407,9.460387106279649,10.105097509029271,{"$f":"Y1640*$X$52","v":0},0,0,0,0,0,{"$f":"AE1640*$X$52","v":0},0,0,0,0,{"$f":"AJ1640*$X$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1652},null,null,"Ancillary Services",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"T1641*$S$52","v":0.53310345011526294},1.0933795825908299,1.0712580519718371,1.0712580519718371,1.0712580519718371,{"$f":"Y1641*$X$52","v":0.2464658845274233},0.73570368271954667,0.75476591573222407,0.76883537352916576,0.78321508317920407,0.79788180666385344,{"$f":"AE1641*$X$52","v":0},0,0,0,0,{"$f":"AJ1641*$X$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1653},null,null,"UAFG",null,null,null,null,null,4.3590841551488841,4.7707283097199484,5.069455207153843,5.0747199210315568,5.2778939769238535,4.9078158380949954,5.0989082563297261,5.2732224568212622,5.2566273397907963,5.3232661378569892,{"$f":"T1642*$S$52","v":7.0551897117947169},15.0138452108189,15.420767092137766,15.98496672468891,16.381335378775059,{"$f":"Y1642*$X$52","v":5.1322749545824315},9.2280307627075366,9.2546454119507757,9.3536940564968223,9.4462108627639694,9.5245391829831743,{"$f":"AE1642*$X$52","v":0},0,0,0,0,{"$f":"AJ1642*$X$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1654},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1645:J1653)","v":78.259188569265945},72.58043080755958,65.105262080762117,68.077540101040881,68.168653498721071,67.278348404970345,66.08863631008245,64.794355465202614,63.923872534279496,63.620305809617989,{"$f":"SUM(T1645:T1653)","v":53.606671275958469},88.205165749500281,89.239677019575026,89.254011109712451,90.04396184917114,{"$f":"SUM(Y1645:Y1653)","v":39.799465978965742},86.847739937650275,86.38177765224323,86.988676428538028,{"$f":"SUM(AC1645:AC1653)","v":88.352254985555192},89.119346673983316,0,0,0,{"$f":"SUM(AH1645:AH1653)","v":0},0,0,0,0,{"$f":"SUM(AM1645:AM1653)","v":0},0]
[{"$f":"ROW()","v":1655},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N180","v":"WAGN Inflation from 2005 to 2009 OD to 31/12/09"},1.1599453178400545,1.1077023498694516,1.0740506329113924,1.0278619018776498,1.0137395459976104]
[{"$f":"ROW()","v":1656},null,"OPEX - Actual/ Forecast",null,null,null,null,null,null,null,null,null,null,{"$f":"N181","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,"Actual 4 [m$ OD]",null,null,null,null,null,"Actual 5 [m$ OD]",null,null,"Forecast 5 [m$ OD]",null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":1657},null,null,"Network",null,null,null,null,null,null,null,null,null,null,25.574513816476287,26.553681443079729,24.355245935789284,23.476339864375191,24.635016764839946,20.48541362231693,21.205038051727541,25.188098090761727,24.117209006223501,28.595236312675091,12.718148421571314,24.596,28.467999999999996,26.685000000000002,30.499090531507871,29.322384879340678,27.580086000000001,31.475532999999999,34.720190000000002,35.58774705919528,36.364133906357004,43.125802776081635,45.738090035873007,47.100164200385571,49.668273949777742,51.282956575435314]
[{"$f":"ROW()","v":1658},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,0.33203371688272781,0.36655444655940828,0.35119656098168217,0.23850987606611757,0.40061709439699011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1659},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,5.94091211351724,5.9039494721320214,6.7643724520863602,4.5517373662341463,6.3635650687777368,4.0099241222520599,12.024824048405272,12.071969716181181,12.412445805058717,16.798906091485975,10.341477598175016,16.856999999999999,12.832000000000001,15.632,18.838886475719374,20.002773476117266,17.233000000000001,23.952999999999999,28.192679962500002,25.333326163307344,24.99679080486597,24.507959224870209,25.606912547369177,27.210629172421015,30.504674276674891,29.976474333162351]
[{"$f":"ROW()","v":1660},null,null,"IT",null,null,null,null,null,null,null,null,null,null,5.0287263746740418,4.969653694764613,5.3345827398976811,3.1085481180877315,3.806340110849638,2.2041102562882195,6.8289921416549326,6.9570997303051261,8.6058385929963208,9.3078016673367241,3.9397590305495545,8.1859999999999999,8.0552019999999995,9.3680000000000003,6.6509059330888034,7.3260839945059377,6.7169999999999996,7.8390000000000013,4.5353200375,5.6675563959809967,4.9702590513137936,10.890331256275495,20.493692984710155,20.978938068575729,8.7450249522070251,9.1504116834505886]
[{"$f":"ROW()","v":1661},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.14154245,2.3969598799999998,2.1485657999999996,2.1260509000000005,2.4389750099999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1662},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,1.2750412771121209,1.2662208716536225,1.3082705298182695,1.3296667189482132,1.9748553367408841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1663},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,1.1113835485985193,1.1956581135179949,1.3407857524102504,3.1022735278564495,4.0422010255353023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1664},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36792080000000005,0.60323104855999998,0.56417282999999996,0.79426667999999978,0.67469536349123871,0.19332618090794054,0.87499999999999989,0.8660000000000001,1.006,1.0031352900000017,1.0443704700000034,1.3680000000000001,0.81599999999999995,0.88,0.79758627687472627,0.85708562251958931,5.2200207201737419,5.8491903044603202,6.1353451533780969,6.4185423707039249,6.6835278040053847]
[{"$f":"ROW()","v":1665},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,3.6262735944774245,3.6587284731193908,4.4960691124083736,6.4823006916950412,6.1892550986423673,5.1712719799999993,10.768814259999999,10.294828840000001,10.725919249999999,10.978461845029321,4.025722,7.3239999999999998,7.7290000000000001,5.8309999999999995,5.9453876699999997,5.7291746200000002,2.3199999999999998,3.399,3.133,{"$f":"AH1773*AH53","v":5.4874725720627611},6.0418269721965574,6.1672315995522116,6.3369276114350477,6.8509336962440885,7.1052992242583697,8.0291341595891943]
[{"$f":"ROW()","v":1666},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1657:O1665)","v":42.888884441738362},43.914446514826778,43.9505230833919,42.289376163262887,47.411850499782865,33.380183230857206,53.827859430347736,57.224735007248029,58.781730234278534,68.794076290018353,{"$f":"SUM(Y1657:Y1665)","v":31.218433231203825},57.838000000000001,57.950201999999997,58.522000000000006,62.937405900316051,63.424787439963886,{"$f":"SUM(AE1657:AE1665)","v":55.218086},67.482533000000004,71.461190000000002,72.873688467421104,73.230096357252918,{"$f":"SUM(AJ1657:AJ1665)","v":89.911345576953295},104.02481348384769,108.2760102910045,102.44181477362196,105.12250455564282]
[{"$f":"ROW()","v":1667},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,{"$f":"AG1656","v":0},null,null,null,null,{"$f":"AL1656","v":"Forecast 5 [m$ OD]"}]
[{"$f":"ROW()","v":1668},null,null,"Network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1669},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,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1670},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1671},null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1672},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1673},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1674},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1675},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1676},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1677},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1668:T1676)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1668:AD1676)","v":0},{"$f":"SUM(AE1668:AE1676)","v":0},0,0,0,{"$f":"SUM(AI1668:AI1676)","v":0},{"$f":"SUM(AJ1668:AJ1676)","v":0},0,0,0,{"$f":"SUM(AN1668:AN1676)","v":0}]
[{"$f":"ROW()","v":1678},null,"Modelled OPEX (Real $)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$199","v":"Actual 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$52&\"]\"","v":"Actual 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 4 [m$ \"&$G$52&\"]\"","v":"Actual 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Actual 4 [m$ \"&$G$52&\"]\"","v":"Actual 4 [m$ 31/12/2023]"},null,null,"Forecast 5 [m$ 31/12/2023]",null,{"$f":"AL$199","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1679},null,null,"Network",null,null,null,null,null,null,null,null,null,null,{"$f":"O1657/O$1655*O$52","v":35.956031571836249},37.861526974126143,34.785903426383591,33.792038075042079,35.211426990343156,{"$f":"(T1657+T1668)*T$52","v":29.23416687966057},{"$f":"(U1657+U1668)*U$52","v":29.208857354506421},34.291438004321286,32.066973056660167,36.908106427141718,{"$f":"(Y1657+Y1668)*Y$52","v":16.307625095224171},{"$f":"(Z1657+Z1668)*Z$52","v":31.014103837638377},35.374336800000002,32.537608474576281,36.536360108586194,34.491906192922208,{"$f":"(AE1657+AE1668)*AE$52","v":32.165628284948809},35.467969527106348,36.282598550000003,35.58774705919528,35.219500151435355,{"$f":"(AJ1657+AJ1668)*AJ$52","v":40.684654810827972},42.029572405292662,42.158278764911316,43.303502173013811,43.551238736766763]
[{"$f":"ROW()","v":1680},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,0.46681688233924862,0.52265110943822823,0.50160403578741053,0.34331309138739619,0.57261173008723454,{"$f":"(T1658+T1669)*T$52","v":0},0,0,0,0,{"$f":"(Y1658+Y1669)*Y$52","v":0},0,0,0,0,0,{"$f":"(AE1658+AE1669)*AE$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1681},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,8.3525194282094937,8.4181375253810646,9.6613603278213063,6.5518084708248301,9.0955979026313045,{"$f":"(T1659+T1670)*T$52","v":5.7224517466899281},16.563581234144198,16.434952715397817,16.503964662551127,21.682486100291332,{"$f":"(Y1659+Y1670)*Y$52","v":13.260180178087715},21.255681752767529,15.945043200000002,19.060442033898308,22.568028368275009,23.529252111502281,{"$f":"(AE1659+AE1670)*AE$52","v":20.098206808873723},26.991259340478155,29.461350560812498,25.333326163307344,24.209966881226123,23.120679430800077,23.530663045648261,24.355611270038047,26.595633868065608,25.457046109456552]
[{"$f":"ROW()","v":1682},null,null,"IT",null,null,null,null,null,null,null,null,null,null,7.0700481577646785,7.0859732884772137,7.6192324437769949,4.4744699118930011,5.4404942441478159,{"$f":"(T1660+T1671)*T$52","v":3.1454247515561522},9.4065880407318563,9.4714953559410997,11.442584182123493,12.013656078390817,{"$f":"(Y1660+Y1671)*Y$52","v":5.0516876439934002},10.322062693726938,10.009394005200001,11.422608813559325,7.967447224979634,8.6176688199056688,{"$f":"(AE1660+AE1671)*AE$52","v":7.833787218430035},8.833318664468262,4.7394094391874999,5.6675563959809967,4.8138102191901151,10.273881050693705,18.832031518525415,18.777767218051135,7.6243883047732028,7.7708422130354462]
[{"$f":"ROW()","v":1683},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(T1661+T1672)*T$52","v":1.6290636400507377},3.3016898648616673,2.9250882962031866,2.8268618026984442,3.148005082312181,{"$f":"(Y1661+Y1672)*Y$52","v":0},0,0,0,0,0,{"$f":"(AE1661+AE1672)*AE$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1684},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,1.7926215428463816,1.8054391361921407,1.868565500255015,1.9139332900013857,2.8227086334029927,{"$f":"(T1662+T1673)*T$52","v":0},0,0,0,0,{"$f":"(Y1662+Y1673)*Y$52","v":0},0,0,0,0,0,{"$f":"(AE1662+AE1673)*AE$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1685},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,1.5625298783229684,1.7048273330322792,1.9150060657066632,4.4654382147363876,5.7776159703722145,{"$f":"(T1663+T1674)*T$52","v":0},0,0,0,0,{"$f":"(Y1663+Y1674)*Y$52","v":0},0,0,0,0,0,{"$f":"(AE1663+AE1674)*AE$52","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1686},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!O189","v":0.86432634878811443},{"$f":"Load_Tariffs!P189","v":0.8291932629610177},{"$f":"Load_Tariffs!Q189","v":0.84065167258511264},{"$f":"Load_Tariffs!R189","v":1.0489746717707484},{"$f":"Load_Tariffs!S189","v":1.0229675402460954},{"$f":"(T1664+T1675)*T$52","v":0.52504959206587498},0.83091997317887045,0.76807298248386446,1.0560810838762644,0.87083484848124137,{"$f":"(Y1664+Y1675)*Y$52","v":0.24788914037132048},1.1033233394833948,1.0760916000000003,1.2266379661016951,1.2017050854420703,1.2284924445991436,{"$f":"(AE1664+AE1675)*AE$52","v":1.5954475085324236},0.91950351195383351,0.91959999999999997,0.79758627687472627,0.83010714045480805,4.9245400070193073,5.3749285818633004,5.4916069972627399,5.5960342768988536,5.6758801448566096]
[{"$f":"ROW()","v":1687},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,{"$f":"O1665/O$1655*O$52","v":5.0982946845756043},{"$f":"P1665/P$1655*P$52","v":5.2167925217056776},{"$f":"Q1665/Q$1655*Q$52","v":6.4216073348189502},{"$f":"R1665/R$1655*R$52","v":9.3306773139723553},{"$f":"S1665/S$1655*S$52","v":8.8464524343858599},{"$f":"(T1665+T1676)*T$52","v":7.3797791360550669},14.833491872554745,14.015527637691635,14.26150776853599,14.169990894708951,{"$f":"(Y1665+Y1676)*Y$52","v":5.1619121697185744},9.2351315867158679,9.6040554000000018,7.1098667796610178,7.1222722091290089,6.7392251472402762,{"$f":"(AE1665+AE1676)*AE$52","v":2.7057296928327648},3.8301377906018139,3.2739849999999997,5.4874725720627611,5.8516483992218475,5.8181337532196018,5.8231193664408547,6.1321139208219195,6.1947862474283246,6.8186150328410537]
[{"$f":"ROW()","v":1688},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1679:O1687)","v":61.16318849468275},63.444541151313764,63.613930807135041,61.920653039628192,68.789875445616673,47.635935746078331,74.145128339977759,77.906574992038898,78.157972556445486,88.793079431326234,40.029294227395184,72.930303210332099,72.008921005200008,71.357164067796617,75.395812996411919,74.60654471616958,{"$f":"SUM(AE1679:AE1687)","v":64.39879951361776},76.04218883460841,74.676943550000004,72.873688467421104,70.925032791528253,{"$f":"SUM(AJ1679:AJ1687)","v":84.82188905256065},95.590314917770485,96.915378171085152,89.314344870179795,89.273622236956427]
[{"$f":"ROW()","v":1689},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,"Actual 4 [m$ OD]",null,null,null,null,null,"Actual 5 [m$ OD]",null,null,"Forecast 5 [m$ OD]",null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":1690},null,null,"Network",null,null,null,null,null,null,null,null,null,null,{"$f":"O1679*O$53","v":22.048034009136604},{"$f":"P1679*P$53","v":23.971856199645345},22.67606869684565,22.83997472957186,24.301130267732514,20.48541362231693,21.205038051727541,25.188098090761727,24.117209006223497,28.595236312675091,12.718148421571312,24.596,28.467999999999996,26.685000000000006,30.499090531507868,29.322384879340682,{"$f":"AE1679*AE$53","v":27.580086000000001},31.475532999999999,34.720190000000009,35.58774705919528,36.364133906357004,{"$f":"AJ1679*AJ$53","v":43.125802776081635},45.738090035873007,47.100164200385564,49.668273949777742,51.282956575435307]
[{"$f":"ROW()","v":1691},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,{"$f":"O1680*O$53","v":0.28624945657008299},0.33091420867944221,0.32698324475607421,0.23204467023285807,0.39518739895142108,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1680*AE$53","v":0},0,0,0,0,{"$f":"AJ1680*AJ$53","v":0},0,0,0,0]
[{"$f":"ROW()","v":1692},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,{"$f":"O1681*O$53","v":5.1217173966268268},5.3299060644114649,6.2980014580415142,4.4283549744564388,6.2773175752115087,4.0099241222520607,12.024824048405272,12.071969716181181,12.412445805058717,16.798906091485975,10.341477598175016,16.856999999999999,12.832000000000001,15.632,18.838886475719374,20.002773476117266,{"$f":"AE1681*AE$53","v":17.233000000000001},23.953000000000003,28.192679962500002,25.333326163307344,24.99679080486597,{"$f":"AJ1681*AJ$53","v":24.507959224870209},25.606912547369177,27.210629172421015,30.504674276674891,29.976474333162351]
[{"$f":"ROW()","v":1693},null,null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"O1682*O$53","v":4.3353133094567617},4.4864522453620435,4.9667888798104514,3.024285764857304,3.7547515295004676,2.20411025628822,6.8289921416549326,6.9570997303051261,8.6058385929963208,9.3078016673367241,3.9397590305495545,8.1859999999999999,8.0552019999999995,9.3680000000000003,6.6509059330888034,7.3260839945059377,{"$f":"AE1682*AE$53","v":6.7170000000000005},7.8390000000000013,4.5353200375,5.6675563959809967,4.9702590513137936,{"$f":"AJ1682*AJ$53","v":10.890331256275495},20.493692984710155,20.978938068575729,8.7450249522070251,9.1504116834505869]
[{"$f":"ROW()","v":1694},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,{"$f":"O1683*O$53","v":0},0,0,0,0,1.1415424500000002,2.3969598799999998,2.1485657999999996,2.1260509000000005,2.4389750099999996,0,0,0,0,0,0,{"$f":"AE1683*AE$53","v":0},0,0,0,0,{"$f":"AJ1683*AJ$53","v":0},0,0,0,0]
[{"$f":"ROW()","v":1695},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O1684*O$53","v":1.0992253320065015},1.1431057014574837,1.2180715598779412,1.2936238968671185,1.9480894718351445,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1684*AE$53","v":0},0,0,0,0,{"$f":"AJ1684*AJ$53","v":0},0,0,0,0]
[{"$f":"ROW()","v":1696},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O1685*O$53","v":0.95813443229206496},1.0794037889861923,1.2483450140295791,3.0181812578025919,3.987415743515673,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1685*AE$53","v":0},0,0,0,0,{"$f":"AJ1685*AJ$53","v":0},0,0,0,0]
[{"$f":"ROW()","v":1697},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,{"$f":"O1686*O$53","v":0.53},0.52500000000000002,0.54800000000000015,0.70899999999999985,0.70599999999999996,0.36792080000000005,0.60323104855999998,0.56417282999999996,0.79426667999999978,0.67469536349123871,0.19332618090794054,0.87499999999999989,0.8660000000000001,1.006,1.0031352900000017,1.0443704700000036,{"$f":"AE1686*AE$53","v":1.3680000000000001},0.81600000000000006,0.88000000000000012,0.79758627687472627,0.85708562251958931,{"$f":"AJ1686*AJ$53","v":5.2200207201737419},5.8491903044603202,6.1353451533780969,6.4185423707039249,6.6835278040053838]
[{"$f":"ROW()","v":1698},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,{"$f":"O1687*O$53","v":3.1262452968299788},3.3029888160394267,4.1860867398970134,6.3065871785436149,6.1053700855199313,5.1712719800000002,10.768814259999999,10.294828840000003,10.725919249999999,10.978461845029321,4.025722,7.3240000000000007,7.7290000000000001,5.8309999999999995,5.9453876699999988,5.7291746200000002,{"$f":"AE1687*AE$53","v":2.3199999999999998},3.399,3.133,5.4874725720627611,6.0418269721965574,{"$f":"AJ1687*AJ$53","v":6.1672315995522116},6.3369276114350477,6.8509336962440885,7.1052992242583697,8.0291341595891943]
[{"$f":"ROW()","v":1699},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1690:O1698)","v":37.504919232918823},40.169627024581395,41.468345593258228,41.852052472331792,47.475262072266666,33.380183230857213,53.827859430347736,57.224735007248029,58.781730234278534,68.794076290018353,31.218433231203825,57.838000000000001,57.950201999999997,58.522000000000006,62.937405900316037,63.424787439963886,{"$f":"SUM(AE1690:AE1698)","v":55.218086},67.482533000000004,71.461190000000002,72.873688467421104,73.230096357252918,{"$f":"SUM(AJ1690:AJ1698)","v":89.911345576953295},104.02481348384769,108.2760102910045,102.44181477362196,105.12250455564282]
[{"$f":"ROW()","v":1700},null,"UAFG allocation to tariff classes/rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast (%)",null,null,null,null,"Approved (%)",null,null,null,null,null,null,null,"Forecast (%)",null,null,null,null,"Forecast (%)"]
[{"$f":"ROW()","v":1701},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10697545968597853,9.1997673547541903E-2,9.2952641065277702E-2,9.4074619985501984E-2,9.3014390408238404E-2,4.714197451800993E-2,5.342951466709539E-2,5.3193271994747431E-2,5.301370246060625E-2,5.300816302036019E-2,5.3122186411075648E-2,3.9840637450199211E-3,3.9840637450199211E-3,3.9840637450199194E-3,3.9840637450199202E-3,3.9840637450199202E-3,9.99000999000999E-4,9.9900099900099922E-4,9.99000999000999E-4,9.9900099900099878E-4,9.9900099900099922E-4]
[{"$f":"ROW()","v":1702},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7332229772842073E-2,1.5807464267393944E-2,1.5775415937610223E-2,1.5654889062524071E-2,1.5527854287904071E-2,8.5401325811776518E-3,9.8237276965571357E-3,1.0150093195861286E-2,1.0487868030022949E-2,1.0857799253587215E-2,1.1249628525392723E-2,3.9840637450199202E-3,3.9840637450199211E-3,3.9840637450199202E-3,3.9840637450199211E-3,3.9840637450199202E-3,9.9900099900099878E-4,9.99000999000999E-4,9.99000999000999E-4,9.99000999000999E-4,9.99000999000999E-4]
[{"$f":"ROW()","v":1703},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2667195724328129E-2,7.1414474794729593E-2,7.1780540581876745E-2,7.3087488153678909E-2,7.4198915410390212E-2,0.11700787792951062,0.11840404296214042,0.11817021141181652,0.11841300742371491,0.1187737324984286,0.11920221763383827,4.3218441356858477E-2,4.3249138342855674E-2,4.2128215455063116E-2,4.1533617174205846E-2,4.101342289557261E-2,3.6803125348250643E-2,3.6803125348250643E-2,3.6803125348250636E-2,3.6803125348250636E-2,3.6803125348250636E-2]
[{"$f":"ROW()","v":1704},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6096230175209011E-2,5.3249065054688523E-2,5.2904332107521483E-2,5.3392052312718097E-2,5.397571974004664E-2,8.2062977668767953E-2,8.2601319679057456E-2,8.0747369766034943E-2,7.9354237140675687E-2,7.8172137176305459E-2,7.7163662661948504E-2,4.2083655787954317E-2,4.2061943216705359E-2,4.0931082690239137E-2,4.0357215677309245E-2,3.9814786598139189E-2,3.6803125348250629E-2,3.6803125348250636E-2,3.6803125348250629E-2,3.6803125348250629E-2,3.6803125348250629E-2]
[{"$f":"ROW()","v":1705},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7469288846416422,0.76753132233564603,0.76658707030771378,0.76379095048557699,0.7632831201534207,0.74524703730253383,0.73574139499514946,0.73773905363153991,0.73873118494498025,0.73918816805131848,0.7392623047677449,4.4913432190774906E-2,4.5008784880308773E-2,4.4017384205518297E-2,4.3606902883508734E-2,4.3240737425700844E-2,3.6803125348250643E-2,3.6803125348250629E-2,3.6803125348250636E-2,3.6803125348250636E-2,3.6803125348250636E-2]
[{"$f":"ROW()","v":1706},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1701:T1705)","v":1},1,1,1,1,1,0.99999999999999989,1,1,1,{"$f":"SUM(AD1701:AD1705)","v":1}]
[{"$f":"ROW()","v":1707},null,"UAFG allocation to tariff classes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1708},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.31146300296039503,0.38632779522862226,0.38207870504952424,0.40809833508515103,0.48213192744923455,0.17351743863210833,0.17368301173356987,0.18537501981477442,0.18903230936555895,0.2100878906519148]
[{"$f":"ROW()","v":1709},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5350760914158718E-2,5.7259133193969081E-2,6.1954367121419773E-2,5.9864899830604605E-2,6.1260520398392443E-2,2.2040945799547886E-2,2.2271839796949348E-2,2.3756148928290796E-2,2.4268666980432445E-2,2.6982629056825323E-2]
[{"$f":"ROW()","v":1710},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55064518047339317,0.73427184659478884,0.75863144701368368,0.72549093507145235,0.70910016922953101,0.8928593696423438,0.89957758832313328,0.95225068627880383,0.9658625701981155,1.066239402701125]
[{"$f":"ROW()","v":1711},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36040745162684623,0.45624206483807056,0.45173899542056084,0.43147500190172633,0.42413767112380318,0.55454821836742618,0.56256440224279769,0.59953654576968463,0.61218398544736208,0.68030636085939133]
[{"$f":"ROW()","v":1712},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1506041037314807,3.8754746925129742,3.8359988597423187,3.6531345234568202,3.5431182690412384,4.1751677807781764,4.1650225243444057,4.3711955200303656,4.4034387154368551,4.8349987495717999]
[{"$f":"ROW()","v":1713},null,null,"Total (ATCO)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE1708:AE1712)","v":4.4184704997062738},5.5095755323684248,5.4904023743475072,5.2780636953457547,5.2197485572422,{"$f":"SUM(AJ1708:AJ1712)","v":5.8181337532196027},5.8231193664408565,6.1321139208219195,6.1947862474283237,6.8186150328410564]
[{"$f":"ROW()","v":1714},null,"Avoidable OPEX (excluding UAFG and tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2023]",null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ 2019]\"","v":"Forecast 5 [m$ 2019]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$52&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1715},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.218913184287131*$S$52","v":0.31719699951508012},{"$f":"0.488641767625864*$S$52","v":0.7080236077758274},{"$f":"0.480462283257375*$S$52","v":0.69617184147991451},{"$f":"0.490386366050526*$S$52","v":0.71055146550839643},{"$f":"0.480401386025972*$S$52","v":0.69608360367394262},{"$f":"Y1722*Y$52","v":0.420364369957684},0.90447369804672229,1.0304944059873555,1.071649500919521,1.1187552338897975,1.1652948716142484,1.1164403173312607,1.1125363915034507,1.1405882339567421,1.1412147192152038,1.1323205312798976,3.2075773310616118E-2,3.6541251332101662E-2,3.6930680927684902E-2,3.3567134632098823E-2,3.3244815901755889E-2]
[{"$f":"ROW()","v":1716},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.14717640240187*$S$52","v":0.21325309114349925},{"$f":"0.299159866853486*$S$52","v":0.43347143503606228},{"$f":"0.293693129505601*$S$52","v":0.42555033750357307},{"$f":"0.302440546949761*$S$52","v":0.43822501754090759},{"$f":"0.309974984319869*$S$52","v":0.44914213491149907},0.22522497744058204,0.47884681517442051,0.50455959908932402,0.52635866001391085,0.55041561406376527,0.57396729248730505,0.28678877023493282,0.24457731457866433,0.21820549118084556,0.18300257605961245,0.14732679185944728,8.623986056801208E-3,9.8245875145218844E-3,9.9292906925214624E-3,9.0249578156913601E-3,8.9382982608489717E-3]
[{"$f":"ROW()","v":1717},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.130404452644088*$S$52","v":0.1889511645303982},{"$f":"0.288801852023848*$S$52","v":0.41846305974979126},{"$f":"0.293019139661381*$S$52","v":0.4245737514793626},{"$f":"0.303606781864238*$S$52","v":0.4399148482233603},{"$f":"0.315579912092052*$S$52","v":0.45726346518963945},0.22162490011672503,0.47124428591265077,0.56841203954403563,0.75556632898356679,0.70862580230221806,0.60987863360341321,0.70259381621255157,0.63157987914743818,0.59376476187462401,0.5393324328959147,0.48235834511318565,0.24945785732366121,0.28418651587784183,0.28721516530592789,0.26105638672308579,0.2585496680520189]
[{"$f":"ROW()","v":1718},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.112146717574052*$S$52","v":0.1624963906847047},{"$f":"0.250507453949233*$S$52","v":0.36297591215263303},{"$f":"0.253857547149759*$S$52","v":0.36783007164404552},{"$f":"0.265163447542296*$S$52","v":0.38421189758571822},{"$f":"0.276570955589747*$S$52","v":0.40074094921126846},0.22434600900596588,0.47587196463717768,0.56670087588303519,0.74925037447903864,0.69798731039158046,0.59555012946473684,0.72096688847601165,0.663140527136031,0.62300860003489389,0.56401222122088479,0.50177077239004919,0.43712460869772113,0.49797958213476379,0.5032866797356903,0.45744869341321831,0.45305617425202099]
[{"$f":"ROW()","v":1719},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2.09173631850515*$S$52","v":3.0308475305731393},{"$f":"4.08872397113258*$S$52","v":5.9244077953183316},{"$f":"4.11716728272086*$S$52","v":5.9656210877997999},{"$f":"4.31564124998309*$S$52","v":6.25320242787505},{"$f":"4.23205631652989*$S$52","v":6.1320909919313493},4.1892942310741246,9.2211100238833943,9.6839839644259254,9.9332068224326253,10.297148316648981,10.66461750313657,15.209471715381898,14.448263696517641,14.065093853277027,13.434580860954924,12.617929587314856,14.267619700278562,16.253908279310934,16.427130396701816,14.930991896002919,14.787621352063839]
[{"$f":"ROW()","v":1720},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1715:T1719)","v":3.9127451764468217},7.8473418100326455,7.8797470899066955,8.2261056567334325,8.1353211449176985,5.2808544875950814,11.551546787654367,12.354150884929677,13.036031686828663,13.372932277296343,{"$f":"SUM(AD1715:AD1719)","v":13.609308430306275},{"$f":"SUM(AE1715:AE1719)","v":18.036261507636656},17.100097808883227,16.640660940324132,15.862142810346539,{"$f":"SUM(AI1715:AI1719)","v":14.881706027957437},{"$f":"SUM(AJ1715:AJ1719)","v":14.994901925667362},17.082440216170163,17.264492213363642,15.692089068587013,{"$f":"SUM(AN1715:AN1719)","v":15.541410308530484}]
[{"$f":"ROW()","v":1721},null,"Avoidable OPEX (excluding UAFG and tax) (m$ 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]",null,null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":1722},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1715*T$53","v":0.22227114463607811},0.51401077975039267,0.51135926784442753,0.53439774852042743,0.53930361287235351,0.32783783150790213,0.71730059309852279,0.82930501045175875,0.87888963795178943,0.93389207517101891,0.99064471914882035,{"$f":"AE1715*AE$53/$AD$53","v":1.1260482374459875},1.161365441388714,1.2838979432146462,1.3424102849453472,1.3752363680983315,{"$f":"AJ1715*AJ$53","v":3.4000373853873243E-2},{"$f":"AK1715*AK$53","v":3.9765501950256937E-2},4.1259775936909396E-2,3.8500849930219905E-2,3.9146818774842024E-2]
[{"$f":"ROW()","v":1723},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14943397553605794,0.3146914705603337,0.31257959034106447,0.32958409641956965,0.34798115452297784,0.17565063426514818,0.3797535575326455,0.40605150417618213,0.43168141424549256,0.45946491641189019,0.48794316453056524,0.28925683194091334,0.25531177502919095,0.24562201589031502,0.21526583572533725,0.17893269314065124,{"$f":"AJ1716*AJ$53","v":9.141439777689931E-3},1.0691468948847298E-2,1.1093223815398451E-2,1.035145091461661E-2,1.0525127984073433E-2]
[{"$f":"ROW()","v":1724},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13240475693243389,0.303795694488803,0.31186225837706866,0.33085499902961119,0.35427330497331705,0.17284297113415337,0.37372430675366419,0.45743766259780744,0.61966101487392877,0.59153244694177221,0.51847224459503249,0.70864023459648051,0.65929982220812611,0.66836859598279541,0.63441646233055937,0.58583830313980623,{"$f":"AJ1717*AJ$53","v":0.26442574985350326},0.3092619721385737,0.32088315374985033,0.29942659326482207,0.30445038496944621]
[{"$f":"ROW()","v":1725},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11386696220940618,0.26351315067344105,0.27018230976882907,0.28896143768792582,0.31048144302615721,0.17496513585909282,0.37739432690012187,0.45606057933609778,0.61448112446849146,0.58265185985162582,0.50629124448591967,0.72717142280024583,0.69224566214802552,0.70128678902378772,0.66344728459378544,0.60941526323787198,{"$f":"AJ1718*AJ$53","v":0.46335282309566528},0.5419192644662274,0.56228304261671247,0.52468474562722223,0.53348792788262578]
[{"$f":"ROW()","v":1726},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1238219493494768,4.3009999059170445,4.3819290725831461,4.7029630656069754,4.7509506170751195,3.2671873127643036,7.3128800798103679,7.793323647534141,8.1464998960734611,8.5956471250138904,9.0662434621283037,15.340362177648522,15.082395752044663,15.832308743619926,15.80309052978042,15.32484414017039,{"$f":"AJ1719*AJ$53","v":15.123700966355285},17.68808669155835,18.352754469420475,17.125557024686511,17.412890325244739]
[{"$f":"ROW()","v":1727},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1722:T1726)","v":2.7417987886634529},5.697011001390015,5.7879124989145359,6.1867613472645093,6.3029901324699251,4.1184838855306003,9.161052864095323,9.9421784040959871,10.691213087613164,11.163188423390197,{"$f":"SUM(AD1722:AD1726)","v":11.56959483488864},{"$f":"SUM(AE1722:AE1726)","v":18.191478904432149},17.850618452818718,18.73148408773147,18.65863039737545,{"$f":"SUM(AI1722:AI1726)","v":18.074266767787051},{"$f":"SUM(AJ1722:AJ1726)","v":15.894621352936017},18.589724899062254,19.288273665539347,17.998520664423392,{"$f":"SUM(AN1722:AN1726)","v":18.300500584855726}]
[{"$f":"ROW()","v":1728},null,"Avoidable Return and Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2023]",null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,"Forecast 5 [m$ 31/12/2019]",null,null,null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":1729},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.000452027599321416*$S$52","v":6.549710501433095E-4},{"$f":"0.00870462743100477*$S$52","v":1.261267891197399E-2},{"$f":"0.02805101707839*$S$52","v":4.064487243920939E-2},{"$f":"0.0442027519112431*$S$52","v":6.4048130870754602E-2},{"$f":"0.0508460056510976*$S$52","v":7.3673956561249823E-2},{"$f":"Y1736*Y$52","v":0},{"$f":"Z1736*Z$52","v":1.4368179131127969E-3},7.3565612774077208E-2,0.12909283257755252,0.18335369507369462,0.23745738363607458,0,0.14558552107381018,0.2929932490964684,0.43122903415106228,0.56470943200147894,1.406443977316485E-4,0.98623435827204942,1.0733568090981596,1.5963925952838229,1.7711465273905063]
[{"$f":"ROW()","v":1730},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.000452027599321416*$S$52","v":6.549710501433095E-4},{"$f":"0.00870462743100477*$S$52","v":1.261267891197399E-2},{"$f":"0.02805101707839*$S$52","v":4.064487243920939E-2},{"$f":"0.0442027519112431*$S$52","v":6.4048130870754602E-2},{"$f":"0.0508460056510976*$S$52","v":7.3673956561249823E-2},{"$f":"Y1737*Y$52","v":0},5.5790202748256801E-3,0.10046926190234648,0.17748297537732358,0.25276329736530451,0.32784930246325916,0,0.20854298285944006,0.41108506405639722,0.59801942690132415,0.77761074428695665,1.406443977316485E-4,0.82132952406668203,0.91032819679186705,1.3772554068616416,1.5418108573149754]
[{"$f":"ROW()","v":1731},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.000387452227989785*$S$52","v":5.6140375726569365E-4},{"$f":"0.00746110922657552*$S$52","v":1.0810867638834853E-2},{"$f":"0.0240437289243343*$S$52","v":3.4838462090750928E-2},{"$f":"0.0378880730667798*$S$52","v":5.4898397889218221E-2},{"$f":"0.0435822905580837*$S$52","v":6.3149105623928489E-2},{"$f":"Y1738*Y$52","v":0},6.9696093393839444E-3,9.8134106802287971E-2,0.17272971798567058,0.24545328360626884,0.31799804936459392,0,0.36183770668788262,0.67630383712433306,0.97832967018087191,1.2687200339007176,1.406443977316485E-4,1.001033194251884,1.363417468673171,2.014472824552286,2.3980204535297873]
[{"$f":"ROW()","v":1732},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.0129633900223336*$S$52","v":1.8783466295180424E-2},{"$f":"0.137233556067713*$S$52","v":0.19884627944732719},{"$f":"0.316113062058492*$S$52","v":0.45803597950940061},{"$f":"0.489656732880193*$S$52","v":0.70949425439007141},{"$f":"0.658324352282839*$S$52","v":0.95388731351116118},{"$f":"Y1739*Y$52","v":0},0.12423748874312308,0.29474282621892922,0.45840283245097418,0.61513770262985989,0.77178827385716742,0,0.30199441409203831,0.62478779980457921,0.94454699461194447,1.2550349605548139,1.406443977316485E-4,0.98234121818514142,1.4515874501528367,2.1522687560223188,2.6338688004863404]
[{"$f":"ROW()","v":1733},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.2057969196833*$S$52","v":0.29819202368080544},{"$f":"2.12459919471596*$S$52","v":3.0784646065544203},{"$f":"4.94982159971736*$S$52","v":7.1721059865720411},{"$f":"7.94191923844361*$S$52","v":11.50754332603938},{"$f":"10.8730487429928*$S$52","v":15.754640124072584},{"$f":"Y1740*Y$52","v":0},1.415561538411769,4.2378581166041585,6.8633884452485932,9.4124663773608699,11.68352285582697,0,4.702296565567611,9.2880566788606931,13.825987652351024,18.327697865575107,1.406443977316485E-4,5.1630282692798772,10.399295587440058,15.35776833655884,20.338374826335016]
[{"$f":"ROW()","v":1734},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1729:T1733)","v":0.31884683583353818},3.3133471114645303,7.7462701730506112,{"$f":"SUM(W1729:W1733)","v":12.400032240060179},16.919024456330174,0,1.5537844746822145,4.8047699243017998,7.8010968036401138,10.709174356035998,{"$f":"SUM(AD1729:AD1733)","v":13.338615865148064},{"$f":"SUM(AE1729:AE1733)","v":0},5.7202571902807824,11.29322662894247,16.778112778196228,{"$f":"SUM(AI1729:AI1733)","v":22.193773036319072},{"$f":"SUM(AJ1729:AJ1733)","v":7.0322198865824248E-4},8.9539665640556336,15.197985512156093,22.49815791927891,{"$f":"SUM(AN1729:AN1733)","v":28.683221465056626}]
[{"$f":"ROW()","v":1735},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]",null,null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":1736},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1729*T$53","v":4.5896135600717223E-4},{"$f":"U1729*U$53","v":9.1565490911395316E-3},2.9854887793165526E-2,4.8169877335744501E-2,5.7080256938065024E-2,0,1.1394807206402059E-3,5.9202971812391113E-2,0.10587263166632746,0.15305632330969196,0.20186813556993299,{"$f":"AE1729*AE$53/$AD$53","v":0},0.15197524704176568,0.32980651447347736,0.50725449020630042,0.68585610420642995,{"$f":"AJ1729*AJ$53","v":1.4908329900642506E-4},{"$f":"AK1729*AK$53","v":1.073255645813757},1.199178036561654,1.8310312278475742,2.0855808718069899]
[{"$f":"ROW()","v":1737},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1730*T$53","v":4.5896135600717223E-4},9.1565490911395316E-3,2.9854887793165526E-2,4.8169877335744501E-2,5.7080256938065024E-2,0,4.4244896901738558E-3,8.0854065590170984E-2,0.14555873710400458,0.21099668019681053,0.27871244272442469,{"$f":"AE1730*AE$53/$AD$53","v":0},0.21769590207272013,0.46273602735436115,0.70344994307602748,0.94443096828656792,{"$f":"AJ1730*AJ$53","v":1.4908329900642506E-4},0.89380028325370375,1.0170388545564719,1.5796851389411708,1.8155308904329137]
[{"$f":"ROW()","v":1738},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1731*T$53","v":3.9339544800614748E-4},7.8484706495481737E-3,2.5589903822713325E-2,4.1288466287780996E-2,4.8925934518341499E-2,0,5.5273082275377108E-3,7.8974816354649896E-2,0.14166045817562639,0.20489457339797254,0.27033765957132266,{"$f":"AE1731*AE$53/$AD$53","v":0},0.37771870758382242,0.76127832956852659,1.15080868587214,1.5408975491975083,{"$f":"AJ1731*AJ$53","v":1.4908329900642506E-4},1.0893602705752155,1.5232402396283051,2.3105611115351943,2.823744682181768]
[{"$f":"ROW()","v":1739},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1732*T$53","v":1.3162238482853172E-2},0.14435836605824917,0.33644127666874313,0.53360263195425528,0.73904179287441263,0,9.8527601800876038E-2,0.23719847595278382,0.37594894515717919,0.51349232452531357,0.65611545748798594,{"$f":"AE1732*AE$53/$AD$53","v":0},0.31524890214599177,0.70328953712942321,1.1110701420441329,1.5242766277839341,{"$f":"AJ1732*AJ$53","v":1.4908329900642506E-4},1.069018990962735,1.6217456987433398,2.4686103622880244,3.1014635458968955]
[{"$f":"ROW()","v":1740},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1733*T$53","v":0.20895368659289631},2.2349028697218629,5.2681287114395987,8.6546936329752011,12.206198068121727,0,1.1226231710916681,3.4104765142476725,5.6288562450607023,7.8571500640656344,9.9324389904386248,{"$f":"AE1733*AE$53/$AD$53","v":0},4.9086796334195464,10.455058636789836,16.263502136396319,22.259524535660532,{"$f":"AJ1733*AJ$53","v":1.4908329900642506E-4},5.6185927746517672,11.618323709753623,17.615061293420979,23.949077529988493]
[{"$f":"ROW()","v":1741},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1736:T1740)","v":0.22342724323576998},2.4054228046119395,5.6898696675173861,9.3259244858887271,13.108326309390613,0,1.2322420515308958,3.8667068439576684,6.3978970171638396,8.9395899654954221,{"$f":"SUM(AD1736:AD1740)","v":11.339472685792291},{"$f":"SUM(AE1736:AE1740)","v":0},5.9713183922638464,12.712169045315624,19.73608539759492,{"$f":"SUM(AI1736:AI1740)","v":26.954985785134973},{"$f":"SUM(AJ1736:AJ1740)","v":7.4541649503212526E-4},9.7440279652571782,16.979526539243395,25.804949134032942,{"$f":"SUM(AN1736:AN1740)","v":33.77539752030706}]
[{"$f":"ROW()","v":1742},null,"Stand Alone OPEX (excluding UAFG)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2023]",null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,"Forecast 5 [m$ 31/12/2019]",null,null,null,null,{"$f":"AL$199","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1743},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"29.0848337637883*$S$52","v":42.142834070551132},{"$f":"44.464756186273*$S$52","v":64.427765245770601},{"$f":"43.8936179810553*$S$52","v":63.600207391759099},{"$f":"44.2997183415886*$S$52","v":64.188631594178077},{"$f":"44.6423416077483*$S$52","v":64.685079865869966},{"$f":"Y1750*Y$52","v":33.200442965552675},{"$f":"Z1750*Z$52","v":75.063206841900922},74.954074699091152,76.568540974328755,79.493035763340927,82.97016296994299,25.325385442567821,26.026259040563431,27.263735694557781,28.010435429298148,28.509930995697758,25.182051227282045,28.687809146269881,28.993542571008582,26.35288931845707,26.099843298321932]
[{"$f":"ROW()","v":1744},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"29.013096981903*$S$52","v":42.038890162179499},{"$f":"44.2752742855006*$S$52","v":64.153213073030798},{"$f":"43.7068488273035*$S$52","v":63.32958588778272},{"$f":"44.1117725224878*$S$52","v":63.91630514621054},{"$f":"44.4719152060422*$S$52","v":64.438138397107522},{"$f":"Y1751*Y$52","v":33.005303573035569},74.637579959028614,74.428139892193116,76.023250133423133,78.924696143514922,82.37883539081605,29.8309461661621,30.674966645605252,32.149192984857422,33.038545546171314,33.635731916705353,31.49747820728237,35.88244798820697,36.26485654563664,32.961951729641328,32.645444093598911]
[{"$f":"ROW()","v":1745},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"28.9963250321452*$S$52","v":42.014588235566372},{"$f":"44.264916270671*$S$52","v":64.138204697744584},{"$f":"43.7061748374593*$S$52","v":63.32860930175854},{"$f":"44.1129387574023*$S$52","v":63.91799497689302},{"$f":"44.4775201338144*$S$52","v":64.446259727385694},{"$f":"Y1752*Y$52","v":33.001703495711709},74.629977429766853,74.491992332647825,76.252457802392797,79.08290633175335,82.414746731932127,33.429729009802962,34.341013186413939,35.962018287510794,36.940293762445904,37.592996342855024,32.028005211550528,36.486833123795066,36.875682770414308,33.517145557886124,33.195306833212662]
[{"$f":"ROW()","v":1746},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"28.9780672970752*$S$52","v":41.988133461720729},{"$f":"44.2266218725964*$S$52","v":64.08271755014745},{"$f":"43.6670132449477*$S$52","v":63.271865621923247},{"$f":"44.0744954230803*$S$52","v":63.862292026255304},{"$f":"44.4385111773121*$S$52","v":64.389737211407336},{"$f":"Y1753*Y$52","v":33.004299981086206},74.634605108491371,74.490281168986826,76.246141847888254,79.072267839842709,82.400418227793466,34.876471227883293,35.836980275750655,37.536937239169127,38.562751558308229,39.248382026684304,32.050438582135982,36.512389590504412,36.901511599019656,33.540621966807016,33.218557816686925]
[{"$f":"ROW()","v":1747},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"30.9576568980063*$S$52","v":44.856484601609161},{"$f":"48.0648383897797*$S$52","v":69.644149433313089},{"$f":"47.5303229805188*$S$52","v":68.869656638078993},{"$f":"48.1249732255211*$S$52","v":69.731282556544642},{"$f":"48.3939965382522*$S$52","v":70.121087254127346},{"$f":"Y1754*Y$52","v":36.969324015792502},83.380511036630622,83.608238865827033,85.430776815784071,88.672112138279431,92.470173318578915,59.176454415912531,60.114402189838501,62.376817144402082,63.749671635320894,64.582154466369389,47.098209864054944,53.65505945151736,54.226875340176946,49.288038549465917,48.814764372790556]
[{"$f":"ROW()","v":1748},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1743:T1747)","v":213.04093053162691},326.44605000000649,322.39992484130261,325.6165063000816,328.08030245589788,169.18107403117864,382.34588037581841,381.97272695874597,390.52116757381702,405.24501821673135,{"$f":"SUM(AD1743:AD1747)","v":422.63433663906352},{"$f":"SUM(AE1743:AE1747)","v":182.6389862623287},186.99362133817178,195.28870135049721,200.30169793154448,{"$f":"SUM(AI1743:AI1747)","v":203.56919574831184},{"$f":"SUM(AJ1743:AJ1747)","v":167.85618309230586},191.22453930029369,193.26246882625611,175.66064712225744,{"$f":"SUM(AN1743:AN1747)","v":173.97391641461098}]
[{"$f":"ROW()","v":1749},null,"Stand Alone OPEX (excluding UAFG) (m$ 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]",null,null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":1750},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1743*T$53","v":29.53097280677266},{"$f":"U1743*U$53","v":46.773250902728485},46.716275420545003,48.27554634623521,50.115958897002095,25.892682645829964,59.529517446278767,60.32035626838173,62.795995516894571,66.357603416569361,70.534897042179693,{"$f":"AE1743*AE$53/$AD$53","v":25.543331961006441},27.168547518247369,30.689299731911863,32.94866073226374,34.626144165150407,{"$f":"AJ1743*AJ$53","v":26.693016808782623},{"$f":"AK1743*AK$53","v":31.219104134849605},32.392228901479108,30.226251004081341,30.733388287381654]
[{"$f":"ROW()","v":1751},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1744*T$53","v":29.458135637672601},46.573931593538397,46.517495743041607,48.070732694134314,49.924636438652719,25.740495448587211,59.191970410712884,59.897102762106151,62.348787293188266,65.883176257810248,70.032195487561452,{"$f":"AE1744*AE$53/$AD$53","v":30.087666873271928},32.021286179964868,36.188592447670842,38.863224066471361,40.851579143560315,{"$f":"AJ1744*AJ$53","v":33.387380068164454},39.048568492823158,40.515902167821963,37.806716922942897,38.441039575402051]
[{"$f":"ROW()","v":1752},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1745*T$53","v":29.441106419068959},46.563035817466904,46.516778411077638,48.072003596744381,49.930928589103083,25.737687785456213,59.185941159933911,59.94848892052778,62.536766893816711,66.015243788340115,70.062724567625892,{"$f":"AE1745*AE$53/$AD$53","v":33.717420309370972},35.848234935559475,40.480481858919212,43.452848478603109,45.657792407989369,{"$f":"AJ1745*AJ$53","v":33.949739588230102},39.706282101738928,41.19833077562545,38.443513435296879,39.088520285847515]
[{"$f":"ROW()","v":1753},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1746*T$53","v":29.422568624345967},46.52275327365156,46.475098462469418,48.030110035402636,49.887136727155934,25.739712757588848,59.189611180080362,59.947111837266071,62.531587003411268,66.006363201249968,70.050543567516783,{"$f":"AE1746*AE$53/$AD$53","v":35.176612976832374},37.409859788713895,42.253282193488147,45.361344746118064,47.668306686184167,{"$f":"AJ1746*AJ$53","v":33.973518998918713},39.734093566582757,41.227187315884116,38.470440419284941,39.115899051881108]
[{"$f":"ROW()","v":1754},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1747*T$53","v":31.432523611486037},50.560240028895123,50.586845225283724,52.444111663321692,54.327605901204841,28.831994059987711,66.12562659212179,67.28491780607358,70.064162248140946,74.019928851365052,78.611080429735807,{"$f":"AE1747*AE$53/$AD$53","v":59.685718223278393},62.752813989908873,70.214179711598916,74.988705827413696,78.436913487653598,{"$f":"AJ1747*AJ$53","v":49.924181958726081},58.389362528099028,60.583468002540158,56.53242066521986,57.480923945718615]
[{"$f":"ROW()","v":1755},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1750:T1754)","v":149.28530709934623},236.99321161628046,236.81249326241741,244.89250433583823,254.18626655311866,131.94257269744995,303.22266678912774,307.39797759435532,320.27729895545178,338.28231551533474,{"$f":"SUM(AD1750:AD1754)","v":359.29144109461964},{"$f":"SUM(AE1750:AE1754)","v":184.21075034376011},195.20074241239448,219.825835943589,235.61478385086997,{"$f":"SUM(AI1750:AI1754)","v":247.24073589053785},{"$f":"SUM(AJ1750:AJ1754)","v":177.92783742282197},208.09741082409346,215.91711716335078,201.47934244682591,{"$f":"SUM(AN1750:AN1754)","v":204.85977114623094}]
[{"$f":"ROW()","v":1756},null,"Stand Alone Return + Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2023]",null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$52&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,"Forecast 5 [m$ 31/12/2019]",null,null,null,null,{"$f":"AL$199","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1757},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4.99942029662447*$S$52","v":7.2439726395103943},{"$f":"20.631478277703*$S$52","v":29.894238789493748},{"$f":"21.8323153730217*$S$52","v":31.63420673515159},{"$f":"23.0544921572471*$S$52","v":33.405095090257738},{"$f":"23.8188617957612*$S$52","v":34.512638049109817},{"$f":"Y1764*Y$52","v":16.17342415924972},{"$f":"Z1764*Z$52","v":33.21429800340924},35.007441582365821,34.413291589934531,33.872566786183313,34.0314121258914,13.135092229044036,14.889011919651063,14.604069466872634,14.419831102400835,14.016285608500459,15.867607339276205,15.867607339276205,15.867607339276205,15.867607339276205,15.867607339276205]
[{"$f":"ROW()","v":1758},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"21.2613655957818*$S$52","v":30.806921906217941},{"$f":"53.8432196855846*$S$52","v":78.016807366420139},{"$f":"54.4406556913628*$S$52","v":78.882469747844183},{"$f":"55.0594313860477*$S$52","v":79.779052538716542},{"$f":"55.2203999350214*$S$52","v":80.012289933334955},{"$f":"Y1765*Y$52","v":31.931605345160616},64.77314736684005,66.369711645122294,65.561531772547994,64.828473659091912,64.800795062684784,30.107500265064917,31.593610799652076,31.047827928691824,30.596507660739078,29.923484537428454,15.867607339276205,15.867607339276205,15.867607339276205,15.867607339276205,15.867607339276205]
[{"$f":"ROW()","v":1759},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"31.1404939700419*$S$52","v":45.12140866654692},{"$f":"73.3507176782851*$S$52","v":106.28244084793354},{"$f":"73.5592921975498*$S$52","v":106.5846575093078},{"$f":"73.7762334076726*$S$52","v":106.89899719216523},{"$f":"73.554603010796*$S$52","v":106.57786305344479},{"$f":"Y1766*Y$52","v":42.990900877858991},89.038337908855155,93.794224721448046,95.542326559245495,97.120020597130932,99.326946405488982,61.338674773824508,62.573993188579593,61.670934086491783,60.868373086025414,59.847269745895019,15.867607339276205,15.867607339276205,15.867607339276205,15.867607339276205,15.867607339276205]
[{"$f":"ROW()","v":1760},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"31.698778409879*$S$52","v":45.930341896260558},{"$f":"75.3421747382304*$S$52","v":109.16798749116013},{"$f":"76.8701479173072*$S$52","v":111.38196336164484},{"$f":"78.4447168731143*$S$52","v":113.66345476627636},{"$f":"79.5779679294051*$S$52","v":115.30549307439972},{"$f":"Y1767*Y$52","v":43.187632778394338},90.639294353986742,97.578295055205245,101.33169299921444,104.93706174805988,109.63777860037986,62.051017708606402,63.177502957248841,62.246553866103376,61.423374337299194,60.383833739928434,15.867607339276205,15.867607339276205,15.867607339276205,15.867607339276205,15.867607339276205]
[{"$f":"ROW()","v":1761},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"41.2389875044511*$S$52","v":59.753747322475647},{"$f":"102.309978764428*$S$52","v":148.24332481484018},{"$f":"105.632798331252*$S$52","v":153.05796583319079},{"$f":"109.174424743699*$S$52","v":158.1896497703176},{"$f":"112.132914283537*$S$52","v":162.47639023407379},{"$f":"Y1768*Y$52","v":52.354539863774825},114.77592243552279,128.94559105351166,138.24892017994853,146.89465108494073,155.77768141504208,102.64441318292693,111.48937676599053,111.47013803733837,111.94350099798831,113.19175810190377,15.867607339276205,15.867607339276205,15.867607339276205,15.867607339276205,15.867607339276205]
[{"$f":"ROW()","v":1762},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1757:T1761)","v":188.85639243101144},471.60479930984775,481.54126318713918,491.93624935773346,498.88467434436308,186.63810302443849,392.44100006861396,421.69526405765305,435.09776310089097,447.65277387540675,{"$f":"SUM(AD1757:AD1761)","v":463.57461360948713},{"$f":"SUM(AE1757:AE1761)","v":269.27669815946678},283.72349563112209,281.039523385498,279.25158718445283,{"$f":"SUM(AI1757:AI1761)","v":277.36263173365614},{"$f":"SUM(AJ1757:AJ1761)","v":79.338036696381025},79.338036696381025,79.338036696381025,79.338036696381025,{"$f":"SUM(AN1757:AN1761)","v":79.338036696381025}]
[{"$f":"ROW()","v":1763},null,"Stand Alone Return + Depreciation (m$ 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]",null,null,null,null,"Forecast 5 [m$ OD]"]
[{"$f":"ROW()","v":1764},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1757*T$53","v":5.0761075696110396},{"$f":"U1757*U$53","v":21.702611073241567},23.236281376360562,25.123595505600392,26.73930299665459,12.613486497344425,26.340882779286549,28.172735862196859,28.223300025106155,28.27546252215674,28.930907986396413,{"$f":"AE1757*AE$53/$AD$53","v":13.248130888502246},15.54248834641716,16.439004184741314,16.962039880058182,17.02318838348285,{"$f":"AJ1757*AJ$53","v":16.819690564507578},{"$f":"AK1757*AK$53","v":17.267700135971459},17.727642898200862,18.199836703873309,18.684607871995787]
[{"$f":"ROW()","v":1765},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1758*T$53","v":21.587498637369013},56.638619881650357,57.941559213698234,60.000926217608679,61.990997643797982,24.903129287521189,51.368897872243394,53.411968167650315,53.768840347238402,54.116214129482074,55.088687841358819,{"$f":"AE1758*AE$53/$AD$53","v":30.366600955814185},32.980249483629926,34.948845895635898,35.990656162786422,36.342946241188827,{"$f":"AJ1758*AJ$53","v":16.819690564507578},17.267700135971459,17.727642898200862,18.199836703873309,18.684607871995787]
[{"$f":"ROW()","v":1766},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1759*T$53","v":31.618165263977641},77.158896531199019,78.289653760696083,80.397530920171661,82.573165484100798,33.528159676775736,70.612614527602673,75.482234606026097,78.356926146726209,81.071904585199945,84.440185332205331,{"$f":"AE1759*AE$53/$AD$53","v":61.866546329537279},65.320356056580934,69.419605667066492,71.599435831639155,72.68625765613811,{"$f":"AJ1759*AJ$53","v":16.819690564507578},17.267700135971459,17.727642898200862,18.199836703873309,18.684607871995787]
[{"$f":"ROW()","v":1767},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1760*T$53","v":32.185013358939088},79.253744872132643,81.813419966266792,85.485003218860811,89.335057844833628,33.68158885457791,71.882266713285645,78.52751895638599,83.104946996853641,87.597257549812213,93.20566753993927,{"$f":"AE1760*AE$53/$AD$53","v":62.585019582174439},65.950353775510195,70.067549446526016,72.252283516936984,73.33793030361079,{"$f":"AJ1760*AJ$53","v":16.819690564507578},17.267700135971459,17.727642898200862,18.199836703873309,18.684607871995787]
[{"$f":"ROW()","v":1768},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1761*T$53","v":41.8715619440474},107.62164727845142,112.42570394665405,118.97265262271665,125.88158059924508,40.830765034300484,91.024025811060895,103.77079595486211,113.38179442058608,122.62177317934345,132.43028971824393,{"$f":"AE1761*AE$53/$AD$53","v":103.52775580928602},116.38262824195054,125.47585245511068,131.67908242178169,137.47469732335728,{"$f":"AJ1761*AJ$53","v":16.819690564507578},17.267700135971459,17.727642898200862,18.199836703873309,18.684607871995787]
[{"$f":"ROW()","v":1769},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1764:T1768)","v":132.33834677394418},342.37551963667499,353.70661826367569,369.97970848495822,386.52010456863206,145.55712935051974,311.22868770347918,339.36525354712137,356.83580793651049,373.6826119659944,{"$f":"SUM(AD1764:AD1768)","v":394.09573841814381},{"$f":"SUM(AE1764:AE1768)","v":271.5940535653142},296.17607590408875,316.35085764908041,328.48349781320246,{"$f":"SUM(AI1764:AI1768)","v":336.86501990777788},{"$f":"SUM(AJ1764:AJ1768)","v":84.098452822537894},86.338500679857304,88.638214491004305,90.999183519366539,{"$f":"SUM(AN1764:AN1768)","v":93.423039359978929}]
[{"$f":"ROW()","v":1770}]
["Cost of UAFG"]
[{"$f":"ROW()","v":1772},null,"UAFG",null,null,null,null,null,null,null,null,null,null,null,"Approved 2 ",null,null,null,null,"Approved 2",null,null,null,null,"Approved 4",null,null,null,null,null,null,null,"Forecast 5",null,null,null,null,"Forecast 5"]
[1783,null,null,"UAFG [m$]",null,null,null,null,null,null,null,null,null,null,4.2418585267310736,4.4070210003085846,4.5576819464561362,4.543338674214465,4.6009350395047148,7.0543374448561389,14.795457973572606,14.570443948615809,14.328754016894219,14.299845124417821,6.7876729864573795,12.063539991338681,12.364454574620243,11.685893664980709,12.119455164403284,11.769330768761462,4.4352460349475873,5.4731715315749545,5.462791372430825,5.4874725720627611,5.8516483992218475,5.8181337532196018,5.8231193664408547,6.1321139208219195,6.1947862474283246,6.8186150328410546]
["Working Capital"]
[{"$f":"ROW()","v":1775},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$199","v":0},null,null,null,null,{"$f":"AL$199","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1776},null,null,"Days credit: Days outstanding on receipts (billing plus credit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"Z1776","v":18},18,18,18,62,{"$f":"AE1776","v":62},{"$f":"AF1776","v":62},{"$f":"AG1776","v":62},{"$f":"AH1776","v":62},62,{"$f":"AJ1776","v":62},{"$f":"AK1776","v":62},{"$f":"AL1776","v":62},{"$f":"AM1776","v":62}]
[{"$f":"ROW()","v":1777},null,null,"Inventory: Average inventory as % of capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8999999999999999E-3,{"$f":"Z1777","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-3,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2,2.257188991081183E-2]
[{"$f":"ROW()","v":1778},null,null,"Days credit: Days outstanding on expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"Z1778","v":15},{"$f":"AA1778","v":15},15,15,19,{"$f":"AE1778","v":19},19,19,19,19,{"$f":"AJ1778","v":19},19,19,19]
[{"$f":"ROW()","v":1779},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,null,null,null,null,null,23.02891075988634]
[{"$f":"ROW()","v":1780}]
["Equity raising cost parameters $ million nominal"]
[{"$f":"ROW()","v":1782},null,"Equity raising costs"]
[{"$f":"ROW()","v":1783},null,null,"Dividend imputation/payout ratio",null,null,0.7]
[{"$f":"ROW()","v":1784},null,null,"Benchmark seasoned equity offering (SEO) raising cost",null,null,0.03]
[{"$f":"ROW()","v":1785},null,null,"Benchmark DRP cost (AER 2010 Victorian DNSP decision)",null,null,0.01]
[{"$f":"ROW()","v":1786},null,null,"Benchmark DRP take-up",null,null,0.251]
[{"$f":"ROW()","v":1787}]
[{"$f":"ROW()","v":1788},null,null,"Tax asset life - equity raising costs","years",null,5]
[{"$f":"ROW()","v":1789}]

{"sheet":"2019 Capex NGR 77(2)(a)","index":4,"n_rows":83,"n_cols":18,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
["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}]
["Inputs"]
[null,null,"Forecast capex [$m 31/12/2019]",null,"Source ERA FD model AA4",null,null,null,"AA5 FD capex $m 2019","Actual capex 2019 $M 2019 or nominal same net of disposals","Variance $ 2019","Benefit adjustment $ 2019","Benefit adjustment $ 2023"]
[null,null,null,"High pressure mains - steel",null,null,null,null,2.5528792579685535,{"$f":"Input!AD501+Input!AD558","v":2.3652408000000005},{"$f":"J6-I6","v":-0.18763845796855305},{"$f":"K6/$K$22*$G$48","v":-2.8800425959000942E-2},{"$f":"K6/$K$22*$G$51","v":-3.3877926184440646E-2}]
[null,null,null,"High pressure mains - PE",null,null,null,null,0,{"$f":"Input!AD502+Input!AD559","v":-4.9090219999999983E-2},-4.9090219999999983E-2,-7.5348052937954406E-3,-8.8631875764864348E-3]
[null,null,null,"Medium pressure mains",null,null,null,null,0,{"$f":"Input!AD503+Input!AD560","v":0},0,0,0]
[null,null,null,"Medium/low pressure mains",null,null,null,null,26.730256146852188,{"$f":"Input!AD504+Input!AD561","v":27.786149025586464},1.0558928787342765,0.16206786713051879,0.19064034842170477]
[null,null,null,"Low pressure mains",null,null,null,null,0,{"$f":"Input!AD505+Input!AD562","v":0},0,0,0]
[null,null,null,"Regulators",null,null,null,null,0.74030247794271509,{"$f":"Input!AD506+Input!AD563","v":0.48697699000000044},-0.25332548794271464,-3.8882657841095035E-2,-4.573765034137621E-2]
[null,null,null,"Secondary gate stations",null,null,null,null,5.0173808524351475,{"$f":"Input!AD507+Input!AD564","v":0.15572516000000003},-4.8616556924351473,-0.74621032555916633,-0.87776682064871103]
[null,null,null,"Buildings",null,null,null,null,2.8711714858730173,{"$f":"Input!AD508+Input!AD565","v":3.5066378783120449},0.63546639243902758,9.7537056011944498E-2,0.11473278862348234]
[null,null,null,"Meter and services pipes",null,null,null,null,31.371797744737346,{"$f":"Input!AD509+Input!AD566","v":29.103235515615754},-2.2685622291215921,-0.34819918699263852,-0.40958652386640099]
[null,null,null,"Equipment and vehicles",null,null,null,null,0.48575031520316775,{"$f":"Input!AD510+Input!AD567","v":0.57342946506665959},8.7679149863491845E-2,1.3457778811073212E-2,1.5830378266526276E-2]
[null,null,null,"Vehicles",null,null,null,null,3.5586303377916222,{"$f":"Input!AD511+Input!AD568","v":2.336065749867124},-1.2225645879244982,-0.18765012927422925,-0.22073275017192168]
[null,null,null,"Information technology",null,null,null,null,2.2196108797477936,{"$f":"Input!AD512+Input!AD569","v":1.2029813953840458},-1.0166294843637478,-0.15604137077838515,-0.18355138387447809]
[null,null,null,"Telemetry and monitoring",null,null,null,null,0.59125753515379575,{"$f":"Input!AD513+Input!AD570","v":0.88771814000000038},0.29646060484620462,4.5503420738325917E-2,5.3525650318750576E-2]
[null,null,null,"Full retail contestability",null,null,null,null,0,{"$f":"Input!AD514+Input!AD571","v":0},0,0,0]
[null,null,null,"Land",null,null,null,null,2.0229949999999999,{"$f":"Input!AD515+Input!AD572","v":2.0448427800000002},2.1847780000000316E-2,3.3533923539491284E-3,3.9445936944224663E-3]
[null,null,null,"Equity raising costs",null,null,null,null,0.67879448821921573,{"$f":"Input!AD516+Input!AD573","v":0.67917041414947044},3.7592593025470578E-4,5.770046843053736E-5,6.7873031221139679E-5]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I6:I21)","v":78.840826521924555},{"$f":"SUM(J6:J21)","v":71.079083093981552},{"$f":"SUM(K6:K21)","v":-7.7617434279429975},{"$f":"SUM(L6:L21)","v":-1.1913416861840684},{"$f":"SUM(M6:M21)","v":-1.4013746103077072}]
[null,null,null,null,null,null,null,null,"Source 2019 FD capex: Input Tab Cell AD512 of ERA Final Decision Public Model"]
[]
[null,null,null,null,null,null,null,null,2019,2020,2021,202,2023,2024]
[null,null,"Actual capex [$m 31/12/2019]"]
[null,null,null,"2019 Actual Capex",null,null,null,null,{"$f":"J22","v":71.079083093981552},null,null,null,null,null,null,null,"Source: 2022 RIN Response"]
[null,null,null,"Overheads adjustment"]
[null,null,null,"2019 Actual modelled capex",null,null,null,null,{"$f":"I27-I28","v":71.079083093981552}]
[]
[null,null,"Actual Inflation",null,null,null,null,null,2019,2020,2021,2022,2023,2024]
[null,null,null,"CPI Dec Quarter",null,null,null,null,116.2,117.2,121.3,130.80000000000001,136.68600000000001,141.12829500000001]
[null,null,null,"Inflation (Dec-Dec)",null,null,null,null,null,{"$f":"(J32-I32)/I32","v":8.6058519793459545E-3},{"$f":"(K32-J32)/J32","v":3.4982935153583569E-2},7.8318219291014138E-2,4.4999999999999964E-2,3.2500000000000008E-2,null,null,"Source: ABS actaul and RBA forecat and TVM for 2024/2022 TVM Model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"use forecast inflation as that is the inflation that is added to the RAB"]
[null,null,"Actual WACC"]
[null,null,null,"Nominal WACC",null,null,null,null,null,{"$f":"(1+J39)*(1+J33)-1","v":3.8676546917634669E-2},{"$f":"(1+K39)*(1+K33)-1","v":6.5671192264835865E-2},0.10934732181734974,7.4587324500691832E-2,6.1716564910025751E-2]
[null,null,null,"Discounting Factor",null,null,null,null,null,{"$f":"1/(1+J36)","v":0.96276362739448507},{"$f":"J37/(1+K36)","v":0.90343403704885294},{"$f":"K37/(1+L36)","v":0.81438339398416137},0.75785687716218453,0.71380338426424428]
[]
[null,null,null,"Real WACC",null,null,null,null,null,{"$f":"WACC!AE38","v":2.9814119042910869E-2},{"$f":"WACC!AF38","v":2.9650978841210041E-2},{"$f":"WACC!AG38","v":2.8775459758750177E-2},{"$f":"WACC!AH38","v":2.8313229187264977E-2},{"$f":"WACC!AI38","v":2.8296915167095094E-2},null,null,"Source: 2023 TVM Model"]
[null,null,null,"Discounting Factor",null,null,null,null,null,{"$f":"1/(1+J39)","v":0.97104902866294018},{"$f":"J40/(1+K39)","v":0.94308561698817428},{"$f":"K40/(1+L39)","v":0.91670695295291127},0.89146665328563113,0.86693506528780218]
[]
["Calculation of total adjustment to AA6 RAB",null,null,null,null,null,null,null,2019,2020,2021,202,2023,2024]
[null,null,null,"Actual less forecast 2019 capex","$ million real 2019",null,null,null,{"$f":"K22","v":-7.7617434279429975}]
[null,null,null,"Potential writedown of overhead included in capex","$ million real 2019"]
[null,null,null,"Total forecast capex reduction","$ million real 2019",null,null,null,{"$f":"I43+I44","v":-7.7617434279429975}]
[null,null,null,"Real return on asset difference","$ million real 2019",null,null,null,null,{"$f":"$I$45*J39","v":-0.23140954254122362},{"$f":"$I$45*K39","v":-0.23014329015283891},{"$f":"$I$45*L39","v":-0.22334773566851737},{"$f":"$I$45*M39","v":-0.21976002056809779},{"$f":"$I$45*N39","v":-0.21963339532926088}]
[null,null,null,"Retiurn on return recieved (compounding)","$ million real 2019",null,null,null,null,0,{"$f":"K39*J48","v":-6.8615194495439159E-3},{"$f":"L39*SUM($J$48:K48)","v":-1.3478838340529382E-2},{"$f":"M39*SUM($J$48:L48)","v":-1.9967647974399084E-2},{"$f":"N39*SUM($J$48:M48)","v":-2.6739696159657728E-2}]
[null,null,null,"Total benefit asset base adjustment","$ million real 2019",null,{"$f":"SUM(J48:N48)","v":-1.1913416861840687},null,null,{"$f":"SUM(J43:J47)","v":-0.23140954254122362},{"$f":"SUM(K46:K47)","v":-0.23700480960238282},-0.23682657400904675,-0.23972766854249689,-0.24637309148891862]
[null,null,null,"Total asset base adjustment","$ million real 2019",null,null,null,{"$f":"I45","v":-7.7617434279429975}]
[null,null,null,"Inflator 2019 to 2023",null,{"$f":"M32/I32","v":1.1762994836488814}]
[null,null,null,"Benefit received to deduct from actual 2019 capex","$ million real 2023",null,{"$f":"SUM(I51:N51)","v":-1.4013746103077076},null,null,{"$f":"J48*$F$50","v":-0.27220692540266517},{"$f":"K48*$F$50","v":-0.27878863515758434},{"$f":"L48*$F$50","v":-0.27857897672117526},{"$f":"M48*$F$50","v":-0.28199153272288929},{"$f":"N48*$F$50","v":-0.28980854030339359}]
[null,null,null,"Actual less forecast 2019 capex","$ million real 2023",null,-9.1301347865044473,null,{"$f":"I49*$F$50","v":-9.1301347865044473}]
[]
[null,null,null,"Total adjustment to AA6 opening asset base","$ million real 2023",null,{"$f":"G51+G52","v":-10.531509396812154}]
[]
["Nominal cross check of total adjustment to RAB"]
[null,null,"2019 Difference Account"]
[null,null,null,"Opening Value (start period)","$ Million nominal",null,null,null,null,{"$f":"I64","v":-10.531509396812154},{"$f":"J64","v":-10.62214200780021},-10.99373571285124,-11.854745517237777,-12.388209065513477]
[null,null,null,"Inflation on Opening Value (start period)","$ Million nominal",null,null,null,null,{"$f":"J58*J33","v":-9.0632610988056403E-2},{"$f":"K58*K33","v":-0.37159370505103073},{"$f":"L58*L33","v":-0.86100980438653707},{"$f":"M58*M33","v":-0.53346354827569953},{"$f":"N58*N33","v":-0.40261679462918809}]
[null,null,null,"Opening Value (end period)","$ Million nominal",null,null,null,null,{"$f":"SUM(J58:J59)","v":-10.62214200780021},-10.99373571285124,-11.854745517237777,-12.388209065513477,-12.790825860142665]
[null,null,null,"Capex","$ Million nominal"]
[null,null,null,"Depreciation","$ Million nominal"]
[null,null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal","$ Million nominal"]
[null,null,null,"Closing Value","$ Million nominal",null,null,null,{"$f":"G54","v":-10.531509396812154},{"$f":"SUM(J60:J63)","v":-10.62214200780021},-10.99373571285124,-11.854745517237777,-12.388209065513477,-12.790825860142665]
[]
["Nominal cross check of cost of service"]
[null,null,"Cost of Service",null,null,"PV"]
[null,null,null,"Return on Asset","$ Million nominal",{"$f":"SUMPRODUCT($J$37:$N$37,J68:N68)","v":-3.2172131288129573},null,null,null,{"$f":"J58*J36","v":-0.40732241729931568},{"$f":"K58*K36","v":-0.69756873005863729},{"$f":"L58*L36","v":-1.2021355569680354},{"$f":"M58*M36","v":-0.88421375076733588},{"$f":"N58*N36","v":-0.76455770891073194}]
[null,null,null,"less Inflationary Gain in Return on Asset","$ Million nominal",{"$f":"SUMPRODUCT($J$37:$N$37,J69:N69)","v":1.8158385185052515},null,null,null,{"$f":"-J59","v":9.0632610988056403E-2},{"$f":"-K59","v":0.37159370505103073},0.86100980438653707,0.53346354827569953,0.40261679462918809]
[null,null,null,"Net Cost of Service Adjustment","$ Million nominal",-1.4013746103077056,null,null,null,{"$f":"SUM(J68:J69)","v":-0.31668980631125926},{"$f":"SUM(K68:K69)","v":-0.32597502500760656},-0.34112575258149835,-0.35075020249163635,-0.36194091428154385]
[]
[null,null,"Cost of Service",null,null,"PV",null,null,null,"PV","PV","PV","PV","PV"]
[null,null,null,"Return on Asset difference","$ Million nominal",{"$f":"SUM(J73:N73)","v":-3.2172131288129573},null,null,null,{"$f":"J68*J$37","v":-0.39215520799817932},{"$f":"K68*K$37","v":-0.63020733391591621},-0.97899923491266883,-0.67010747190039532,-0.54574388008579744]
[null,null,null,"less Inflationary Gain in Return on Asset","$ Million nominal",{"$f":"SUM(J74:N74)","v":1.8158385185052515},null,null,null,{"$f":"J69*J$37","v":8.7257781315094443E-2},0.33571040109619343,0.70119208674994693,0.40428901877607992,0.28738923056793669]
[null,null,null,"Net Cost of Service Adjustment","$ Million nominal",-1.4013746103077058,null,null,null,{"$f":"SUM(J73:J74)","v":-0.30489742668308489},{"$f":"SUM(K73:K74)","v":-0.29449693281972278},-0.2778071481627219,-0.2658184531243154,-0.25835464951786075]
[]
[]
["Credit Foncier Check ($ nominal)"]
[null,null,"Net Cash Flow",null,null,"PV"]
[null,null,null,"RAB Difference at start of period",null,{"$f":"SUMPRODUCT($J$37:$N$37,J80:N80)+I80","v":10.531509396812154},null,null,{"$f":"-I64","v":10.531509396812154}]
[null,null,null,"Additional revenue requirement over period",null,{"$f":"SUMPRODUCT($J$37:$N$37,J81:N81)+I81","v":-1.4013746103077056},null,null,null,{"$f":"J70","v":-0.31668980631125926},{"$f":"K70","v":-0.32597502500760656},-0.34112575258149835,-0.35075020249163635,-0.36194091428154385]
[null,null,null,"RAB Difference at end of period",null,-9.1301347865044473,null,null,null,null,null,null,null,{"$f":"N64","v":-12.790825860142665}]
[null,null,null,"Net Cash Flow (should be 0)",null,{"$f":"SUM(F80:F82)","v":0}]

{"sheet":"CoS","index":5,"n_rows":105,"n_cols":40,"rows_kept":105,"cut":false,"hidden":false,"merged":[[9,9,9,13],[9,14,9,18],[9,19,9,23]]}
[{"$f":"Main!A1","v":"GDS Tariff Model, September 2023"}]
["Building Block of Total Revenue Required"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},null,{"$f":"COLUMN()","v":6},null,{"$f":"COLUMN()","v":8},{"$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},{"$f":"COLUMN()","v":40}]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,"4","4","4","4","4","4",5,5,5,5,5,6,6,6,6,6]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$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},{"$f":"Z5+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"AI5+1","v":2025},{"$f":"AJ5+1","v":2026},{"$f":"AK5+1","v":2027},{"$f":"AL5+1","v":2028},{"$f":"AM5+1","v":2029}]
["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","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$8","v":366},{"$f":"Input!AJ$8","v":366},{"$f":"Input!AK$8","v":365},{"$f":"Input!AL$8","v":365},{"$f":"Input!AM$8","v":365},{"$f":"Input!AN$8","v":366}]
["Year portion",null,null,null,null,null,null,null,{"$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$9","v":1},{"$f":"Input!AJ$9","v":1},{"$f":"Input!AK$9","v":1},{"$f":"Input!AL$9","v":1},{"$f":"Input!AM$9","v":1},{"$f":"Input!AN$9","v":1}]
["Financial Parameters"]
[{"$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,null,null,null,"Forecast",null,null,"Forecast 5",null,null,null,null,"Forecast 5"]
[{"$f":"ROW()","v":11},null,null,"Inflation",null,null,null,null,null,{"$f":"Input!J$49","v":5.8017727639001038E-2},{"$f":"Input!K$49","v":3.1226199543031186E-2},{"$f":"Input!L$49","v":3.0280649926144765E-2},{"$f":"Input!M$49","v":2.3655913978494647E-2},{"$f":"Input!N$49","v":2.5910364145658171E-2},{"$f":"Input!O$49","v":2.7986348122866822E-2},{"$f":"Input!P$49","v":3.253652058432932E-2},{"$f":"Input!Q$49","v":2.9581993569131715E-2},{"$f":"Input!R$49","v":3.6851967520299844E-2},{"$f":"Input!S$49","v":2.108433734939763E-2},{"$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!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":1.8404907975460238E-2},{"$f":"Load_Tariffs!AI14","v":8.6058519793459354E-3},{"$f":"Load_Tariffs!AJ14","v":3.4982935153583528E-2},{"$f":"Load_Tariffs!AK14","v":7.8318219291014124E-2},{"$f":"Load_Tariffs!AL14","v":4.4999999999999929E-2},{"$f":"Load_Tariffs!AM14","v":3.2499999999999973E-2},{"$f":"Load_Tariffs!AN14","v":2.6636017454997774E-2},{"$f":"Load_Tariffs!AO14","v":2.6636017454997774E-2},{"$f":"Load_Tariffs!AP14","v":2.6636017454997774E-2},{"$f":"Load_Tariffs!AQ14","v":2.6636017454997774E-2},{"$f":"Load_Tariffs!AR14","v":2.6636017454997774E-2}]
[{"$f":"ROW()","v":12},null,null,"Inflation Factor (convert to nominal $)",null,null,null,null,null,{"$f":"Input!J$53","v":0.53461097639975852},{"$f":"Input!K$53","v":0.55130484542671221},{"$f":"Input!L$53","v":0.56799871445366579},{"$f":"Input!M$53","v":0.58143524318267725},{"$f":"Input!N$53","v":0.59650044206065977},{"$f":"Input!O$53","v":0.61319431108761335},{"$f":"Input!P$53","v":0.63314552041250904},{"$f":"Input!Q$53","v":0.65187522712567647},{"$f":"Input!R$53","v":0.67589811182299986},{"$f":"Input!S$53","v":0.69014897562649691},{"$f":"Load_Tariffs!V17","v":0.72597971890386093},{"$f":"Load_Tariffs!W17","v":0.72597971890386093},{"$f":"Load_Tariffs!X17","v":0.73453023718595911},{"$f":"Load_Tariffs!Y17","v":0.75208872891151979},{"$f":"Load_Tariffs!Z17","v":0.7747684473903691},{"$f":"Load_Tariffs!AA17","v":0.77988967414365762},{"$f":"Load_Tariffs!AD17","v":0.79305854293782829},{"$f":"Load_Tariffs!AE17","v":0.80476420408820204},{"$f":"Load_Tariffs!AF17","v":0.82012788434806771},{"$f":"Load_Tariffs!AG17","v":0.83475996078603509},{"$f":"Load_Tariffs!AH17","v":0.85012364104590077},{"$f":"Load_Tariffs!AI17","v":0.8574396792648844},{"$f":"Load_Tariffs!AJ17","v":0.88743543596271746},{"$f":"Load_Tariffs!AK17","v":0.95693779904306231},{"$f":"Load_Tariffs!AL17","v":1},{"$f":"Load_Tariffs!AM17","v":1.0325},{"$f":"Load_Tariffs!AN17","v":1.0600016880222851},{"$f":"Load_Tariffs!AO17","v":1.0882359114867737},{"$f":"Load_Tariffs!AP17","v":1.1172221822202908},{"$f":"Load_Tariffs!AQ17","v":1.1469805317670212},{"$f":"Load_Tariffs!AR17","v":1.1775315252317102}]
[{"$f":"ROW()","v":13},null,"Real Post Tax WACC"]
[{"$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},{"$f":"Revenue!AD16","v":4.0109911678115839E-2},{"$f":"Revenue!AE16","v":4.0109911678115839E-2},{"$f":"Revenue!AF16","v":4.0109911678115839E-2},{"$f":"Revenue!AG16","v":4.0109911678115839E-2},{"$f":"Revenue!AH16","v":4.0717686746987836E-2},{"$f":"Revenue!AI16","v":2.9814119042910869E-2},{"$f":"Revenue!AJ16","v":2.9650978841210041E-2},{"$f":"Revenue!AK16","v":2.8775459758750177E-2},{"$f":"Revenue!AL16","v":2.8313229187264977E-2},{"$f":"Revenue!AM16","v":2.8296915167095094E-2},{"$f":"Revenue!AN16","v":4.5437406632086841E-2},{"$f":"Revenue!AO16","v":4.5437406632086841E-2},{"$f":"Revenue!AP16","v":4.5437406632086841E-2},{"$f":"Revenue!AQ16","v":4.5437406632086841E-2},{"$f":"Revenue!AR16","v":4.5437406632086841E-2}]
[{"$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},{"$f":"Revenue!AD17","v":0.94276066239651424},{"$f":"Revenue!AE17","v":0.90640484415292411},{"$f":"Revenue!AF17","v":0.87145102068158198},{"$f":"Revenue!AG17","v":0.83784512665164468},{"$f":"Revenue!AH17","v":0.80506475225815577},{"$f":"Revenue!AI17","v":0.97104902866294018},{"$f":"Revenue!AJ17","v":0.94308561698817428},{"$f":"Revenue!AK17","v":0.91670695295291127},{"$f":"Revenue!AL17","v":0.89146665328563113},{"$f":"Revenue!AM17","v":0.86693506528780218},{"$f":"Revenue!AN17","v":0.95653742027610722},{"$f":"Revenue!AO17","v":0.91496383638847012},{"$f":"Revenue!AP17","v":0.87519714770495738},{"$f":"Revenue!AQ17","v":0.83715882189870705},{"$f":"Revenue!AR17","v":0.80077373986037426}]
[{"$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!AD19","v":5.9871999999999995E-2},{"$f":"Revenue!AE19","v":5.9871999999999995E-2},{"$f":"Revenue!AF19","v":5.9871999999999995E-2},{"$f":"Revenue!AG19","v":5.9871999999999995E-2},{"$f":"Revenue!AH19","v":5.9871999999999995E-2},{"$f":"Revenue!AI19","v":4.1553999999999994E-2},{"$f":"Revenue!AJ19","v":4.1388999999999995E-2},{"$f":"Revenue!AK19","v":4.0503499999999998E-2},{"$f":"Revenue!AL19","v":4.0035999999999995E-2},{"$f":"Revenue!AM19","v":4.00195E-2},{"$f":"Revenue!AN19","v":7.3283695643246688E-2},{"$f":"Revenue!AO19","v":7.3283695643246688E-2},{"$f":"Revenue!AP19","v":7.3283695643246688E-2},{"$f":"Revenue!AQ19","v":7.3283695643246688E-2},{"$f":"Revenue!AR19","v":7.3283695643246688E-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!AD20","v":0.91644537607087762},{"$f":"Revenue!AE20","v":0.86467552314890639},{"$f":"Revenue!AF20","v":0.81583014094995099},{"$f":"Revenue!AG20","v":0.76974402658995711},{"$f":"Revenue!AH20","v":0.72626130946940493},{"$f":"Revenue!AI20","v":0.96010384483185696},{"$f":"Revenue!AJ20","v":0.92194544481635299},{"$f":"Revenue!AK20","v":0.88605703374986533},{"$f":"Revenue!AL20","v":0.85194842654472092},{"$f":"Revenue!AM20","v":0.81916582001079863},{"$f":"Revenue!AN20","v":0.93172010723658116},{"$f":"Revenue!AO20","v":0.86810235822894632},{"$f":"Revenue!AP20","v":0.80882842230140284},{"$f":"Revenue!AQ20","v":0.75360170436265783},{"$f":"Revenue!AR20","v":0.7021458608024459}]
[{"$f":"\"Capital Base [m$ \"&Input!$G$52&\"] - CCA\"","v":"Capital Base [m$ 31/12/2023] - 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,{"$f":"N25","v":1114.236182021298},1102.5067700840673,1106.3920998610736,1110.2866734053391,1113.1373824484235,{"$f":"S25","v":1132.8850295670229},1157.0473733900226,1176.1314566076965,1188.6293206431599,1250.4552958919649,1297.6818441473679,{"$f":"Y25","v":1326.5036608470105},{"$f":"Z25","v":1366.6525615812559},{"$f":"AA25","v":1413.936449993389},1457.6343838616142,1499.2106322090337,1518.8322668467817,1535.7844562094613,1554.1724596060867,1571.8835987944847,1588.339352174424,1605.3710463068142,1623.47804898393,1629.8038810790204,1634.7141260571973,1638.5449511759343]
[{"$f":"ROW()","v":22},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!O$17+Asset!O18+Asset!O19","v":39.887465856977464},{"$f":"Asset!P$17+Asset!P18+Asset!P19","v":48.058734530373563},{"$f":"Asset!Q$17+Asset!Q18+Asset!Q19","v":50.509052274574884},{"$f":"Asset!R$17+Asset!R18+Asset!R19","v":51.44945387989118},{"$f":"Asset!S$17+Asset!S18+Asset!S19","v":62.324924393880806},{"$f":"Asset!T$17+Asset!T18+Asset!T19","v":40.02511975299911},{"$f":"Asset!U$17+Asset!U18+Asset!U19","v":53.457660902088875},{"$f":"Asset!V$17+Asset!V18+Asset!V19","v":49.969021036448254},{"$f":"Asset!W$17+Asset!W18+Asset!W19","v":102.34314009595658},{"$f":"Asset!X$17+Asset!X18+Asset!X19","v":90.725111823365509},{"$f":"Asset!Y$17+Asset!Y18+Asset!Y19","v":50.101762045113844},{"$f":"Asset!Z$17+Asset!Z18+Asset!Z19","v":87.056916035275435},{"$f":"Asset!AA$17+Asset!AA18+Asset!AA19","v":99.556708857530808},{"$f":"Asset!AB$17+Asset!AB18+Asset!AB19","v":99.561331549790538},{"$f":"Asset!AC$17+Asset!AC18+Asset!AC19","v":101.11748897870866},{"$f":"Asset!AD$17+Asset!AD18+Asset!AD19","v":84.64759567849282},{"$f":"Asset!AE$17+Asset!AE18+Asset!AE19","v":71.896521829935182},{"$f":"Asset!AF$17+Asset!AF18+Asset!AF19","v":84.036418576715178},{"$f":"Asset!AG$17+Asset!AG18+Asset!AG19","v":84.950648243584013},{"$f":"Asset!AH$17+Asset!AH18+Asset!AH19","v":84.7327715240841},{"$f":"Asset!AI$17+Asset!AI18+Asset!AI19","v":88.041513129113682},{"$f":"Asset!AJ$17+Asset!AJ18+Asset!AJ19","v":95.829104672763748},{"$f":"Asset!AK$17+Asset!AK18+Asset!AK19","v":93.818653606444101},{"$f":"Asset!AL$17+Asset!AL18+Asset!AL19","v":92.959712147147542},{"$f":"Asset!AM$17+Asset!AM18+Asset!AM19","v":91.919063458766487},{"$f":"Asset!AN$17+Asset!AN18+Asset!AN19","v":91.298609325612688}]
[{"$f":"ROW()","v":23},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!O$21","v":-41.528677808582607},{"$f":"Asset!P$21","v":-44.173404753367336},{"$f":"Asset!Q$21","v":-46.614478730309543},{"$f":"Asset!R$21","v":-48.598744836806887},{"$f":"Asset!S$21","v":-51.134941810254347},{"$f":"Asset!T$21","v":-15.862775929999589},{"$f":"Asset!U$21","v":-34.373577684415061},{"$f":"Asset!V$21","v":-37.471157000984832},{"$f":"Asset!W$21","v":-40.517164847151555},{"$f":"Asset!X$21","v":-43.498563567962584},{"$f":"Asset!Y$21","v":-21.229951567145555},{"$f":"Asset!Z$21","v":-46.889704583978556},{"$f":"Asset!AA$21","v":-52.032648561034989},{"$f":"Asset!AB$21","v":-55.611995633256996},{"$f":"Asset!AC$21","v":-58.930793039408613},{"$f":"Asset!AD$21","v":-63.988654103938465},{"$f":"Asset!AE$21","v":-54.255332279503193},{"$f":"Asset!AF$21","v":-65.080230758365587},{"$f":"Asset!AG$21","v":-66.811403455836114},{"$f":"Asset!AH$21","v":-68.277018144144577},{"$f":"Asset!AI$21","v":-71.009818996723467},{"$f":"Asset!AJ$21","v":-61.722101995648018},{"$f":"Asset!AK$21","v":-71.492821511353696},{"$f":"Asset!AL$21","v":-72.049467168970537},{"$f":"Asset!AM$21","v":-72.088238340029321},{"$f":"Asset!AN$21","v":-71.343591974456956}]
[{"$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$16+Asset!O20+Asset!O23","v":-10.088199985625529},{"$f":"Asset!P$16+Asset!P20+Asset!P23","v":0},{"$f":"Asset!Q$16+Asset!Q20+Asset!Q23","v":0},{"$f":"Asset!R$16+Asset!R20+Asset!R23","v":0},{"$f":"Asset!S$16+Asset!S20+Asset!S23","v":8.5576645349729628},{"$f":"Asset!T$16+Asset!T20+Asset!T23","v":0},{"$f":"Asset!U$16+Asset!U20+Asset!U23","v":0},{"$f":"Asset!V$16+Asset!V20+Asset!V23","v":0},{"$f":"Asset!W$16+Asset!W20+Asset!W23","v":0},{"$f":"Asset!X$16+Asset!X20+Asset!X23","v":3.5527136788005009E-15},{"$f":"Asset!Y$16+Asset!Y20+Asset!Y23","v":-4.9993778325868932E-2},{"$f":"Asset!Z$16+Asset!Z20+Asset!Z23","v":-1.8310717051442466E-2},{"$f":"Asset!AA$16+Asset!AA20+Asset!AA23","v":-0.24017188436248985},{"$f":"Asset!AB$16+Asset!AB20+Asset!AB23","v":-0.25140204830847468},{"$f":"Asset!AC$16+Asset!AC20+Asset!AC23","v":-0.61044759188061837},{"$f":"Asset!AD$16+Asset!AD20+Asset!AD23","v":-1.0373069368063685},{"$f":"Asset!AE$16+Asset!AE20+Asset!AE23","v":-0.68900018775255956},{"$f":"Asset!AF$16+Asset!AF20+Asset!AF23","v":-0.56818442172415506},{"$f":"Asset!AG$16+Asset!AG20+Asset!AG23","v":-0.42810559934999998},{"$f":"Asset!AH$16+Asset!AH20+Asset!AH23","v":0},{"$f":"Asset!AI$16+Asset!AI20+Asset!AI23","v":0},{"$f":"Asset!AJ$16+Asset!AJ20+Asset!AJ23","v":-16},{"$f":"Asset!AK$16+Asset!AK20+Asset!AK23","v":-16},{"$f":"Asset!AL$16+Asset!AL20+Asset!AL23","v":-16},{"$f":"Asset!AM$16+Asset!AM20+Asset!AM23","v":-16},{"$f":"Asset!AN$16+Asset!AN20+Asset!AN23","v":-16}]
[{"$f":"ROW()","v":25},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"Asset!N$24","v":1114.236182021298},{"$f":"SUM(O21:O24)","v":1102.5067700840673},1106.3920998610736,1110.2866734053391,1113.1373824484235,1132.8850295670229,1157.0473733900226,1176.1314566076965,1188.6293206431599,1250.4552958919649,1297.6818441473679,1326.5036608470105,1366.6525615812559,1413.936449993389,1457.6343838616142,1499.2106322090337,1518.8322668467817,1535.7844562094613,1554.1724596060867,1571.8835987944847,1588.339352174424,1605.3710463068142,1623.47804898393,1629.8038810790204,1634.7141260571973,1638.5449511759343,1642.49996852709]
[null,null,null,"Check Total",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!O24","v":1102.5067700840673},{"$f":"Asset!P24","v":1106.3920998610736},{"$f":"Asset!Q24","v":1110.2866734053391},{"$f":"Asset!R24","v":1113.1373824484235},{"$f":"Asset!S24","v":1132.8850295670231},{"$f":"Asset!T24","v":1157.0473733900228},{"$f":"Asset!U24","v":1176.1314566076967},{"$f":"Asset!V24","v":1188.6293206431601},{"$f":"Asset!W24","v":1250.4552958919651},{"$f":"Asset!X24","v":1297.6818441473681},{"$f":"Asset!Y24","v":1326.5036608470107},{"$f":"Asset!Z24","v":1366.6525615812561},{"$f":"Asset!AA24","v":1413.9364499933895},{"$f":"Asset!AB24","v":1457.6343838616147},{"$f":"Asset!AC24","v":1499.2106322090342},{"$f":"Asset!AD24","v":1518.8322668467822},{"$f":"Asset!AE24","v":1535.7844562094617},{"$f":"Asset!AF24","v":1554.1724596060872},{"$f":"Asset!AG24","v":1571.8835987944851},{"$f":"Asset!AH24","v":1588.3393521744244},{"$f":"Asset!AI24","v":1605.3710463068146},{"$f":"Asset!AJ24","v":1623.4780489839304},{"$f":"Asset!AK24","v":1629.8038810790208},{"$f":"Asset!AL24","v":1634.7141260571977},{"$f":"Asset!AM24","v":1638.5449511759348},{"$f":"Asset!AN24","v":1642.4999685270905}]
[null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,{"$f":"O25-O26","v":0},0,0,0,0,{"$f":"T25-T26","v":0},{"$f":"U25-U26","v":0},{"$f":"V25-V26","v":0},{"$f":"W25-W26","v":0},{"$f":"X25-X26","v":0},{"$f":"Y25-Y26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Capital Base [m$ nominal] - CCA"]
[{"$f":"ROW()","v":30},null,"Asset Account"]
[{"$f":"ROW()","v":31},null,null,"Opening Value (start period)",null,null,null,null,null,null,null,null,null,null,{"$f":"N37","v":664.64237513568605},676.05087935112931,700.50720184682814,723.76837740071721,752.36745499648589,{"$f":"S37","v":781.8594426582747},839.99292689213939,853.84758426204417,873.08417681820583,{"$f":"W37","v":940.45333404806638},{"$f":"X37","v":1005.4029475967274},{"$f":"Y37","v":1034.5265078083441},1083.8354891898816,1137.885441810228,1195.4466033894253,1251.4810085528202,{"$f":"AD37","v":1291.1952168297857},1316.8425315522359,{"$f":"AF37","v":1379.2277142517769},{"$f":"AG37","v":1504.1948313822825},{"$f":"AH37","v":1588.3393521744244},{"$f":"AI37","v":1657.5456053117859},{"$f":"AJ37","v":1720.8894723900924},{"$f":"AK37","v":1773.6111120707094},{"$f":"AL37","v":1826.338883219958},{"$f":"AM37","v":1879.3791594239415}]
[{"$f":"ROW()","v":32},null,null,"Inflation on Opening Value (start period)",null,null,null,null,null,null,null,null,null,null,{"$f":"O31*O$11","v":18.600912887756355},21.996343352061956,20.722399540163323,26.672288736191351,15.863169231853648,11.993124194168116,30.261221073394999,10.056533521874917,20.870538091271833,28.359974081216116,6.6457229775041924,17.468552664681265,15.997571796160639,21.723267525467939,21.328217723272655,23.033392795450823,{"$f":"AE31*AE$11","v":11.111834912476615},46.067016888772635,108.01865857701483,67.688767412202608,51.621028945668755,{"$f":"AJ31*AJ$11","v":44.150413675539582},45.837642024704408,47.24193653949343,48.646394372187942,50.05917609497515]
[{"$f":"ROW()","v":33},null,null,"Opening Value (end period)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O31:O32)","v":683.24328802344246},{"$f":"SUM(P31:P32)","v":698.04722270319121},{"$f":"SUM(Q31:Q32)","v":721.22960138699148},{"$f":"SUM(R31:R32)","v":750.44066613690859},{"$f":"SUM(S31:S32)","v":768.23062422833959},{"$f":"SUM(T31:T32)","v":793.85256685244281},{"$f":"SUM(U31:U32)","v":870.25414796553434},{"$f":"SUM(V31:V32)","v":863.90411778391911},{"$f":"SUM(W31:W32)","v":893.95471490947762},{"$f":"SUM(X31:X32)","v":968.81330812928252},1012.0486705742316,1051.9950604730254,1099.8330609860423,1159.6087093356959,1216.774821112698,1274.5144013482709,{"$f":"SUM(AE31:AE32)","v":1302.3070517422623},1362.9095484410086,1487.2463728287917,1571.8835987944851,1639.9603811200932,{"$f":"SUM(AJ31:AJ32)","v":1701.6960189873255},1766.7271144147967,1820.8530486102029,1874.9852775921458,1929.4383355189166]
[{"$f":"ROW()","v":34},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"O22*O$12","v":24.458767147199996},30.428172484599987,32.925599923391168,34.774588731742966,43.013482726435704,29.057425187375667,38.809177634956399,36.70375687385252,76.971122147581582,70.290954026706515,39.073846875386906,69.041230983596392,80.119675565371637,81.653024206806236,84.408831134649176,71.960922243981571,{"$f":"AE22*AE$12","v":61.646930618120379},74.576895756372636,81.292486357496671,84.7327715240841,90.902862305809876,{"$f":"AJ22*AJ$12","v":101.57901271479382},102.09682802187058,103.85665246360625,105.42937628546255,107.50699069072274]
[{"$f":"ROW()","v":35},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O23*O$12","v":-25.465148979213268},-27.968193340963161,-30.386823909665548,-32.847799872165538,-35.290727709067568,-11.516053610696034,-24.954520265051674,-27.523697839565699,-30.472503008992724,-33.701314559261647,-16.557020009786779,-37.186280796155245,-41.874013005822455,-45.608948323077037,-49.19306648666668,-54.398267612466888,{"$f":"AE23*AE$12","v":-46.520674708146949},-57.754502955604423,-63.934357374005856,-68.277018144144577,-73.317638114116974,{"$f":"AJ23*AJ$12","v":-65.425532303670551},-77.801055782169215,-80.495262938326462,-82.683805945394596,-84.009328673191106]
[{"$f":"ROW()","v":36},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O24*O$12","v":-6.1860268402997169},0,0,0,5.9060634125667919,0,0,0,0,2.7525304609467906E-15,-3.8989631487772174E-2,-1.452147058496381E-2,-0.19328173536334284,-0.20618183000000007,-0.50957720786019456,-0.88183915000000013,{"$f":"AE24*AE$12","v":-0.5907760999999998},-0.50422699000000004,-0.40967043000000003,0,0,{"$f":"AJ24*AJ$12","v":-16.960027008356562},-17.411774583788379,-17.875554915524653,-18.351688508272339,-18.840504403707364]
[{"$f":"ROW()","v":37},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"Asset!N24*N$12","v":664.64237513568605},{"$f":"Asset!O24*O$12","v":676.05087935112931},{"$f":"Asset!P24*P$12","v":700.50720184682814},{"$f":"Asset!Q24*Q$12","v":723.76837740071721},{"$f":"Asset!R24*R$12","v":752.36745499648589},{"$f":"Asset!S24*S$12","v":781.8594426582747},{"$f":"Asset!T24*T$12","v":839.99292689213939},{"$f":"Asset!U24*U$12","v":853.84758426204417},{"$f":"Asset!V24*V$12","v":873.08417681820583},{"$f":"Asset!W24*W$12","v":940.45333404806638},{"$f":"Asset!X24*X$12","v":1005.4029475967274},{"$f":"Asset!Y24*Y$12","v":1034.5265078083441},{"$f":"Asset!Z24*Z$12","v":1083.8354891898816},{"$f":"Asset!AA24*AA$12","v":1137.885441810228},{"$f":"Asset!AB24*AB$12","v":1195.4466033894253},{"$f":"Asset!AC24*AC$12","v":1251.4810085528202},{"$f":"Asset!AD24*AD$12","v":1291.1952168297857},{"$f":"Asset!AE24*AE$12","v":1316.8425315522359},{"$f":"Asset!AF24*AF$12","v":1379.2277142517769},{"$f":"Asset!AG24*AG$12","v":1504.1948313822825},{"$f":"Asset!AH24*AH$12","v":1588.3393521744244},{"$f":"Asset!AI24*AI$12","v":1657.5456053117859},{"$f":"Asset!AJ24*AJ$12","v":1720.8894723900924},{"$f":"Asset!AK24*AK$12","v":1773.6111120707094},{"$f":"Asset!AL24*AL$12","v":1826.338883219958},{"$f":"Asset!AM24*AM$12","v":1879.3791594239415},{"$f":"Asset!AN24*AN$12","v":1934.0954931327408}]
[{"$f":"ROW()","v":38},null,null,"Check closing value (should be 0)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O33:O36)-O37","v":0},{"$f":"SUM(P33:P36)-P37","v":0},0,0,0,-28.598988463017008,30.26122107339495,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE33:AE36)-AE37","v":0},0,0,0,0,{"$f":"SUM(AJ33:AJ36)-AJ37","v":0},0,0,0,0]
[{"$f":"ROW()","v":39},null,null,"Check to real dolalr value (should be 0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD25*AD12-AD37","v":0},{"$f":"AE25*AE12-AE37","v":0},0,0,0,0,0,0,0,0,0]
[]
["Cost of Service, Allowable Revenue [m$ nominal]"]
[{"$f":"ROW()","v":42},null,"Cost of Service",null,null,"PV",null,null,"PV $2023"]
[{"$f":"ROW()","v":43},null,null,"OPEX",null,{"$f":"SUMPRODUCT($AJ$18:$AN$18,AJ43:AN43)","v":412.66476668149841},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ$1688*AJ$12","v":89.911345576953281},{"$f":"Input!AK$1688*AK$12","v":104.02481348384771},{"$f":"Input!AL$1688*AL$12","v":108.27601029100448},{"$f":"Input!AM$1688*AM$12","v":102.44181477362194},{"$f":"Input!AN$1688*AN$12","v":105.12250455564282}]
[{"$f":"ROW()","v":44},null,null,"Depreciation",null,314.9018799766464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ$35","v":65.425532303670551},{"$f":"-AK$35","v":77.801055782169215},{"$f":"-AL$35","v":80.495262938326462},{"$f":"-AM$35","v":82.683805945394596},{"$f":"-AN$35","v":84.009328673191106}]
[{"$f":"ROW()","v":45},null,null,"Inflationary Gain in Return on Asset",null,-190.94706329956119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ$32","v":-44.150413675539582},{"$f":"-AK$32","v":-45.837642024704408},{"$f":"-AL$32","v":-47.24193653949343},{"$f":"-AM$32","v":-48.646394372187942},{"$f":"-AN$32","v":-50.05917609497515}]
[{"$f":"ROW()","v":46},null,null,"Accelerated depreciation",null,72.434103560444711,null,null,null,null,null,null,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!AJ$20*AJ$12","v":16.960027008356562},{"$f":"-Asset!AK$20*AK$12","v":17.411774583788379},{"$f":"-Asset!AL$20*AL$12","v":17.875554915524653},{"$f":"-Asset!AM$20*AM$12","v":18.351688508272339},{"$f":"-Asset!AN$20*AN$12","v":18.840504403707364}]
[{"$f":"ROW()","v":47},null,null,"Return on Asset",null,525.35280450460903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$17*AJ$31","v":121.47106765447002},{"$f":"AK$17*AK$31","v":126.1131403303029},{"$f":"AL$17*AL$31","v":129.97677692647017},{"$f":"AM$17*AM$31","v":133.84086285931846},{"$f":"AN$17*AN$31","v":137.72785031748492}]
[{"$f":"ROW()","v":48},null,null,"Return on Working Capital",null,10.785377487929217,null,null,null,null,null,null,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!AJ$35","v":1.6876436871229994},{"$f":"Working_Capital!AK$35","v":2.6332970862408223},{"$f":"Working_Capital!AL$35","v":2.9837446308826854},{"$f":"Working_Capital!AM$35","v":3.0937786435531711},{"$f":"Working_Capital!AN$35","v":3.1078730518460684}]
[{"$f":"ROW()","v":49},null,null,"Tax",null,56.881268384286756,null,null,null,null,null,null,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!AJ$51","v":10.839566486314698},{"$f":"-Tax_CoRE!AK$51","v":14.292018944647106},{"$f":"-Tax_CoRE!AL$51","v":14.74926189375528},{"$f":"-Tax_CoRE!AM$51","v":15.183620848442862},{"$f":"-Tax_CoRE!AN$51","v":15.670342620214022}]
[{"$f":"ROW()","v":50},null,null,"Imputation Credits",null,-28.440634192143378,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ49*WACC!AJ$30","v":-5.4197832431573492},{"$f":"-AK49*WACC!AK$30","v":-7.146009472323553},{"$f":"-AL49*WACC!AL$30","v":-7.3746309468776401},{"$f":"-AM49*WACC!AM$30","v":-7.591810424221431},{"$f":"-AN49*WACC!AN$30","v":-7.8351713101070111}]
[{"$f":"ROW()","v":51},null,null,"Net Cost of Service",null,1173.63250310371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ43:AJ50)","v":256.7249857981912},289.29244871396816,299.7400441095927,299.35736678219394,306.5840562170041]
[{"$f":"ROW()","v":52},null,null,"Total Smoothed Revenue",null,1173.6324986840232,null,null,null,null,null,null,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!AN$239","v":273.7946249674772},{"$f":"Revenue!AO$239","v":281.5299409201661},{"$f":"Revenue!AP$239","v":289.49912179110555},{"$f":"Revenue!AQ$239","v":297.92835835331391},{"$f":"Revenue!AR$239","v":306.86116828840466}]
[{"$f":"ROW()","v":53},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F51-F52,5)","v":0}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55},null,"Cost of Service",null,null,"PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
[{"$f":"ROW()","v":56},null,null,"OPEX",null,{"$f":"SUM(AJ56:AN56)","v":412.66476668149841},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ43*AJ$18","v":83.772208542744224},90.304185899654485,87.576714576763607,77.200326211405198,73.811331450930865]
[{"$f":"ROW()","v":57},null,null,"Depreciation",null,{"$f":"SUM(AJ57:AN57)","v":314.9018799766464},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ44*AJ$18","v":60.958283973986333},67.539279997202897,65.106856525143172,62.310657083640628,58.986802396673369]
[{"$f":"ROW()","v":58},null,null,"Inflationary Gain in Return on Asset",null,-190.94706329956119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ45*AJ$18","v":-41.13582816431316},-39.791765137300153,-38.210620997701469,-36.66000570997884,-35.14884329026755]
[{"$f":"ROW()","v":59},null,null,"Accelerated depreciation",null,72.434103560444711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ46*AJ$18","v":15.801998182961288},15.115202577137522,14.458256880085891,13.829863737766637,13.228782182493379]
[{"$f":"ROW()","v":60},null,null,"Return on Asset",null,525.35280450460903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ47*AJ$18","v":113.17703618116481},109.47911452439398,105.12891141725824,100.86270236415115,96.705040017640869]
[{"$f":"ROW()","v":61},null,null,"Return on Working Capital",null,10.785377487929217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ48*AJ$18","v":1.5724115571433803},2.2859714104830711,2.413337462347124,2.3314768587024615,2.1821801992531822]
[{"$f":"ROW()","v":62},null,null,"Tax",null,56.881268384286756,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ49*AJ$18","v":10.099442049027182},12.40693534970093,11.929622227636285,11.442402549782926,11.00286620813943]
[{"$f":"ROW()","v":63},null,null,"Imputation Credits",null,-28.440634192143378,null,null,"$2023 check to real",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ50*AJ$18","v":-5.0497210245135911},-6.2034676748504651,-5.9648111138181426,-5.7212012748914631,-5.5014331040697151]
[{"$f":"ROW()","v":64},null,null,"Net Cost of Service",null,{"$f":"SUM(AJ64:AN64)","v":1173.63250310371},null,null,{"$f":"F64/$AI$12","v":1136.6900756452396},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ51*AJ$18","v":239.19583129820049},251.13545694642227,242.43826697771476,225.59622182057865,215.26672606079381]
[{"$f":"ROW()","v":65},null,null,"Total Smoothed Revenue",null,{"$f":"SUM(AJ65:AN65)","v":1173.6324986840232},null,null,{"$f":"F65/$AI$12","v":1136.6900713646714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ52*AJ$18","v":255.09995733549738},244.39680562485213,234.15511793594158,224.51931863302605,215.4612991547061]
[{"$f":"ROW()","v":66},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F64-F65,5)","v":0}]
[{"$f":"ROW()","v":67}]
[{"$f":"\"CHECK -- Cost of Service, Allowable Revenue [m$ \"&Input!$G$52&\"]\"","v":"CHECK -- Cost of Service, Allowable Revenue [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":69},null,"Cost of Service",null,null,"PV"]
[{"$f":"ROW()","v":70},null,null,"OPEX",null,{"$f":"SUMPRODUCT($AJ$15:$AN$15,AJ70:AN70)","v":399.67531881985326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ1688","v":84.82188905256065},{"$f":"Input!AK1688","v":95.590314917770485},{"$f":"Input!AL1688","v":96.915378171085152},{"$f":"Input!AM1688","v":89.314344870179795},{"$f":"Input!AN1688","v":89.273622236956427}]
[{"$f":"ROW()","v":71},null,null,"Depreciation",null,304.98971426309583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ23","v":61.722101995648018},{"$f":"-AK23","v":71.492821511353696},{"$f":"-AL23","v":72.049467168970537},{"$f":"-AM23","v":72.088238340029321},{"$f":"-AN23","v":71.343591974456956}]
[{"$f":"ROW()","v":72},null,null,"Accelerated depreciation",null,70.154095458057853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Asset!AJ20","v":16},{"$f":"-Asset!AK20","v":16},{"$f":"-Asset!AL20","v":16},{"$f":"-Asset!AM20","v":16},{"$f":"-Asset!AN20","v":16}]
[{"$f":"ROW()","v":73},null,null,"Return on Asset",null,323.87965249883587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$14*AJ$21","v":72.943897026421425},73.766632269949824,74.054061675140758,74.277170472877344,74.451233231533806]
[{"$f":"ROW()","v":74},null,null,"Return on Working Capital",null,10.445886186856388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ48/AJ$12","v":1.5921141505649365},{"$f":"AK48/AK$12","v":2.4197851389071965},2.6706815156077512,2.6973244600646722,2.6393119719104869]
[{"$f":"ROW()","v":75},null,null,"Tax",null,55.090816837081611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ49/AJ$12","v":10.225989834543368},13.133199147160115,13.201726682908863,13.237906335734575,13.307790309164309]
[{"$f":"ROW()","v":76},null,null,"Imputation Credits",null,-27.545408418540806,null,null,"Check to nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ75*WACC!AJ$30","v":-5.112994917271684},{"$f":"-AK75*WACC!AJ$30","v":-6.5665995735800573},{"$f":"-AL75*WACC!AK$30","v":-6.6008633414544313},{"$f":"-AM75*WACC!AL$30","v":-6.6189531678672875},{"$f":"-AN75*WACC!AM$30","v":-6.6538951545821545}]
[{"$f":"ROW()","v":77},null,null,"Net Cost of Service",null,1136.6900756452399,null,null,{"$f":"F77-I51","v":1136.6900756452399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ70:AJ76)","v":242.19299714246671},265.83615341156121,268.29045187225859,260.99603131101838,260.36165456943985]
[{"$f":"ROW()","v":78},null,null,"Total Smoothed Revenue",null,1136.6900713646717,null,null,1136.6900713646717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AN$141","v":258.29640467678297},{"$f":"Revenue!AO$141","v":258.70304218828181},{"$f":"Revenue!AP$141","v":259.12403673884705},{"$f":"Revenue!AQ$141","v":259.75014405373554},{"$f":"Revenue!AR$141","v":260.59698760763251}]
[{"$f":"ROW()","v":79},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F77-F78,5)","v":0}]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":81},null,"Cost of Service",null,null,"PV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
[{"$f":"ROW()","v":82},null,null,"OPEX",null,{"$f":"SUM(AJ82:AN82)","v":399.67531881985326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ70*AJ$15","v":81.13531093728254},87.461681258745287,84.820062544081011,74.770291730174549,71.487972349569873]
[{"$f":"ROW()","v":83},null,null,"Depreciation",null,304.98971426309583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ71*AJ$15","v":59.039500216935927},65.413346244264318,63.057488159944981,60.34930468149215,57.130074960458479]
[{"$f":"ROW()","v":84},null,null,"Accelerated depreciation",null,70.154095458057853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ72*AJ$15","v":15.304598724417716},14.639421382215522,14.003154363279318,13.394541150379313,12.812379837765988]
[{"$f":"ROW()","v":85},null,null,"Return on Asset",null,323.87965249883587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ73*AJ$15","v":69.77356708653916},67.493800859170804,64.81190355405019,62.18178852704343,59.618592472032304]
[{"$f":"ROW()","v":86},null,null,"Return on Working Capital",null,10.445886186856388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ74*AJ$15","v":1.5229167623664701},2.2140158939303354,2.3373728448882565,2.2580889672663069,2.1134917184050197]
[{"$f":"ROW()","v":87},null,null,"Tax",null,55.090816837081611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ75*AJ$15","v":9.7815419361038103},12.016402275739402,11.554113537662264,11.082230072428986,10.65652901514715]
[{"$f":"ROW()","v":88},null,null,"Imputation Credits",null,-27.545408418540806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ76*AJ$15","v":-4.8907709680519051},-6.0082011378697011,-5.7770567688311321,-5.5411150362144932,-5.3282645075735751]
[{"$f":"ROW()","v":89},null,null,"Net Cost of Service",null,1136.6900756452399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ77*AJ$15","v":231.66666469559371},243.23046677619593,234.80703823507486,218.49513009257021,208.49077584580525]
[{"$f":"ROW()","v":90},null,null,"Total Smoothed Revenue",null,1136.6900713646717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ78*AJ$15","v":247.07017659612342},236.70392796595857,226.78461785563351,217.4521245840447,208.6792243629115]
[{"$f":"ROW()","v":91},null,null,"Check CoS - Revenue (should be 0)",null,{"$f":"ROUND(F89-F90,5)","v":0}]
[{"$f":"ROW()","v":92}]
["Credit Foncier Check (nominal)"]
[{"$f":"ROW()","v":94},null,"Net Cash Flow",null,null,"PV"]
[{"$f":"ROW()","v":95},null,null,"Total Smoothed Revenue",null,{"$f":"AI95+SUMPRODUCT($AJ$18:$AN$18,AJ95:AN95)","v":1173.6324986840232},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$52","v":273.7946249674772},{"$f":"AK$52","v":281.5299409201661},{"$f":"AL$52","v":289.49912179110555},{"$f":"AM$52","v":297.92835835331391},{"$f":"AN$52","v":306.86116828840466}]
[{"$f":"ROW()","v":96},null,null,"Opex",null,{"$f":"AI96+SUMPRODUCT($AJ$18:$AN$18,AJ96:AN96)","v":-412.66476668149841},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ$43","v":-89.911345576953281},{"$f":"-AK$43","v":-104.02481348384771},{"$f":"-AL$43","v":-108.27601029100448},{"$f":"-AM$43","v":-102.44181477362194},{"$f":"-AN$43","v":-105.12250455564282}]
[{"$f":"ROW()","v":97},null,null,"Tax",null,-56.881268384286756,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ$49","v":-10.839566486314698},{"$f":"-AK$49","v":-14.292018944647106},{"$f":"-AL$49","v":-14.74926189375528},{"$f":"-AM$49","v":-15.183620848442862},{"$f":"-AN$49","v":-15.670342620214022}]
[{"$f":"ROW()","v":98},null,null,"Imputation Credits",null,28.440634192143378,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ$50","v":5.4197832431573492},{"$f":"-AK$50","v":7.146009472323553},{"$f":"-AL$50","v":7.3746309468776401},{"$f":"-AM$50","v":7.591810424221431},{"$f":"-AN$50","v":7.8351713101070111}]
[{"$f":"ROW()","v":99},null,null,"Asset Opening Value",null,-1657.5456053117859,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI37","v":-1657.5456053117859}]
[{"$f":"ROW()","v":100},null,null,"Capex",null,-422.2132643301731,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ$34","v":-101.57901271479382},{"$f":"-AK$34","v":-102.09682802187058},{"$f":"-AL$34","v":-103.85665246360625},{"$f":"-AM$34","v":-105.42937628546255},{"$f":"-AN$34","v":-107.50699069072274}]
[{"$f":"ROW()","v":101},null,null,"Asset Residual Value",null,1358.0171448998194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN37","v":1934.0954931327408}]
[{"$f":"ROW()","v":102},null,null,"Working Capital Opening Value",null,-23.02891075988634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Working_Capital!AJ29","v":-23.02891075988634}]
[{"$f":"ROW()","v":103},null,null,"Working Capital Variation",null,-18.254553468031432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Working_Capital!AJ30","v":-12.904008058236723},{"$f":"-Working_Capital!AK30","v":-4.7820670282225066},{"$f":"-Working_Capital!AL30","v":-1.5014801273961922},{"$f":"-Working_Capital!AM30","v":-0.19232665832670648},{"$f":"-Working_Capital!AN30","v":-1.0267503833583689}]
[{"$f":"ROW()","v":104},null,null,"Working Capital Residual Value",null,30.498086739988544,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Working_Capital!AN31","v":43.435543015426838}]
[{"$f":"ROW()","v":105},null,null,"Net Cash Flow (should be 0)",null,-4.4196874569024658E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI95:AI104)","v":-1680.5745160716722},{"$f":"SUM(AJ95:AJ104)","v":63.98047537433601},63.480222913901748,68.49034796222098,82.273030211681245,2062.9007874967415]

{"sheet":"B3 Tariff rebalance","index":6,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Projected P0 for closiing B3  tariff usage charge band 1 2025"]
[null,"Actual  B3 tariff band 2 2023","$/GJ","$ 2023",6.2]
[]
[null,"Actual  B3 volumes 2021 used to calculate 2023 tariff"]
[null,"First 1.818255 GJ",null,"GJ",{"$f":"Load_Tariffs!AJ131","v":1273263.1262445571}]
[null,"Volume > 1.825 <9.855 GJ",null,"GJ",{"$f":"Load_Tariffs!AJ132","v":4361073.337298926}]
[null,"Volume > 9.855 GJ",null,"GJ"]
[null,"First 9.855 Gj band volume",null,"GJ",{"$f":"SUM(E7:E9)","v":5634336.4635434831}]
[null,"Forecast revenue from Bands 1 and 2 B3 tariff",null,2023,{"$f":"E4*E8","v":27038654.691253342}]
[null,"Average tariff bands 1 and 2 $/GJ",null,2023,{"$f":"E11/E10","v":4.7989066443235622}]
[]
[null,"Applyfprecast inflation for the 1 Jan 2024 taiff variaiton",null,2024,{"$f":"E12*(1+Input!AI31)","v":5.049674552663487}]
[]
[null,"Deflate to $2023",null,2023,{"$f":"ROUND(E14*Input!AI52,2)","v":4.8899999999999997}]

{"sheet":"Price_path_AA6","index":7,"n_rows":143,"n_cols":12,"rows_kept":143,"cut":false,"hidden":false,"merged":[[27,6,27,10],[55,6,55,10],[84,6,84,10],[113,6,113,10]]}
[{"$f":"Main!A1","v":"GDS Tariff Model, September 2023"}]
["Price Path"]
["Ref",{"$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,null,"P0","X_Factor_2026","X_Factor_2027","X_Factor_2028","X_Factor_2029"]
[{"$f":"ROW()","v":7},"Rounding decimal places all other tariffs ",2,2,null,null,0.38560621650417998,0,0,0,0]
[{"$f":"ROW()","v":8}]
[{"$f":"ROW()","v":9},"Conditional formatting key","X"]
[{"$f":"ROW()","v":10},null,null,"AA5",null,2024,2025,2026,2027,2028,2029]
[{"$f":"ROW()","v":11},"WACC","Real post tax",null,null,null,{"$f":"CoS!AJ14","v":4.5437406632086841E-2},{"$f":"CoS!AK14","v":4.5437406632086841E-2},{"$f":"CoS!AL14","v":4.5437406632086841E-2},{"$f":"CoS!AM14","v":4.5437406632086841E-2},{"$f":"CoS!AN14","v":4.5437406632086841E-2}]
[{"$f":"ROW()","v":12},"Discount factor","Real post tax",null,null,null,{"$f":"CoS!AJ15","v":0.95653742027610722},{"$f":"CoS!AK15","v":0.91496383638847012},{"$f":"CoS!AL15","v":0.87519714770495738},{"$f":"CoS!AM15","v":0.83715882189870705},{"$f":"CoS!AN15","v":0.80077373986037426}]
[{"$f":"ROW()","v":13},"Price change","%",null,null,null,{"$f":"G7","v":0.38560621650417998},{"$f":"$H$7","v":0},{"$f":"IF(I$10<=Recalc_From_Year,I$7,H13)","v":0},{"$f":"IF(J$10<=Recalc_From_Year,J$7,I13)","v":0},{"$f":"IF(K$10<=Recalc_From_Year,K$7,J13)","v":0}]
[{"$f":"ROW()","v":14},"CPI","%",null,null,null,{"$f":"Input!AJ49","v":2.6636017454997774E-2},{"$f":"Input!AK49","v":2.6636017454997774E-2},{"$f":"Input!AL49","v":2.6636017454997774E-2},{"$f":"Input!AM49","v":2.6636017454997774E-2},{"$f":"Input!AN49","v":2.6636017454997774E-2}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},"Cost of service",null,"PV"]
[{"$f":"ROW()","v":17},"OPEX","$ m real 2023",{"$f":"SUMPRODUCT($G$12:$K$12,$G17:$K17)","v":399.67531881985326},null,null,{"$f":"CoS!AJ70","v":84.82188905256065},{"$f":"CoS!AK70","v":95.590314917770485},{"$f":"CoS!AL70","v":96.915378171085152},{"$f":"CoS!AM70","v":89.314344870179795},{"$f":"CoS!AN70","v":89.273622236956427}]
[{"$f":"ROW()","v":18},"Depreciation","$ m real 2023",304.98971426309583,null,null,{"$f":"CoS!AJ71","v":61.722101995648018},{"$f":"CoS!AK71","v":71.492821511353696},{"$f":"CoS!AL71","v":72.049467168970537},{"$f":"CoS!AM71","v":72.088238340029321},{"$f":"CoS!AN71","v":71.343591974456956}]
[{"$f":"ROW()","v":19},"Accelerated depreciaiton","$ m real 2023",70.154095458057853,null,null,{"$f":"CoS!AJ72","v":16},{"$f":"CoS!AK72","v":16},{"$f":"CoS!AL72","v":16},{"$f":"CoS!AM72","v":16},{"$f":"CoS!AN72","v":16}]
[{"$f":"ROW()","v":20},"Return on Asset","$ m real 2023",323.87965249883587,null,null,{"$f":"CoS!AJ73","v":72.943897026421425},{"$f":"CoS!AK73","v":73.766632269949824},{"$f":"CoS!AL73","v":74.054061675140758},{"$f":"CoS!AM73","v":74.277170472877344},{"$f":"CoS!AN73","v":74.451233231533806}]
[{"$f":"ROW()","v":21},"Return on Working Capital","$ m real 2023",10.445886186856388,null,null,{"$f":"CoS!AJ74","v":1.5921141505649365},{"$f":"CoS!AK74","v":2.4197851389071965},{"$f":"CoS!AL74","v":2.6706815156077512},{"$f":"CoS!AM74","v":2.6973244600646722},{"$f":"CoS!AN74","v":2.6393119719104869}]
[{"$f":"ROW()","v":22},"Tax","$ m real 2023",55.090816837081611,null,null,{"$f":"CoS!AJ75","v":10.225989834543368},{"$f":"CoS!AK75","v":13.133199147160115},{"$f":"CoS!AL75","v":13.201726682908863},{"$f":"CoS!AM75","v":13.237906335734575},{"$f":"CoS!AN75","v":13.307790309164309}]
[{"$f":"ROW()","v":23},"Imputation Credits","$ m real 2023",-27.545408418540806,null,null,{"$f":"CoS!AJ76","v":-5.112994917271684},{"$f":"CoS!AK76","v":-6.5665995735800573},{"$f":"CoS!AL76","v":-6.6008633414544313},{"$f":"CoS!AM76","v":-6.6189531678672875},{"$f":"CoS!AN76","v":-6.6538951545821545}]
[{"$f":"ROW()","v":24},"Net Cost of Service","$ m real 2023",1136.6900756452399,null,null,{"$f":"SUM(G17:G23)","v":242.19299714246671},{"$f":"SUM(H17:H23)","v":265.83615341156121},{"$f":"SUM(I17:I23)","v":268.29045187225859},{"$f":"SUM(J17:J23)","v":260.99603131101838},{"$f":"SUM(K17:K23)","v":260.36165456943985},{"$f":"SUM(G24:K24)","v":1297.6772883067449}]
[{"$f":"ROW()","v":25},"Total Tariff Revenue","$ m real 2023",{"$f":"SUMPRODUCT($G$12:$K$12,$G25:$K25)","v":1136.6900713646717},null,null,{"$f":"CoS!AJ78","v":258.29640467678297},{"$f":"CoS!AK78","v":258.70304218828181},{"$f":"CoS!AL78","v":259.12403673884705},{"$f":"CoS!AM78","v":259.75014405373554},{"$f":"CoS!AN78","v":260.59698760763251},1296.4706152652798]
[{"$f":"ROW()","v":26},"Check CoS - Revenue rounded to nearest $100k (should be 0)","$ m real 2023",{"$f":"ROUND(D24-D25,6)","v":3.9999999999999998E-6}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,null,null,"AAP5 closing tariff $ 2023","Fixed $ Increments"]
[{"$f":"ROW()","v":29},"Charging parameter\n ($ real at 31 December 2023)","Units",null,null,2024,2025,2026,2027,2028,2029]
[{"$f":"ROW()","v":30},"Reference tariff A1"]
[{"$f":"ROW()","v":31},"Standing charge","$/year",null,null,{"$f":"ROUND(Revenue!AM62,2)","v":38637.89}]
[{"$f":"ROW()","v":32},"Demand charge"]
[{"$f":"ROW()","v":33},"First 10 km","$/GJ km",null,null,{"$f":"ROUND(Revenue!AM63,2)","v":162.85}]
[{"$f":"ROW()","v":34},"Distance > 10 km","$/GJ km",null,null,{"$f":"ROUND(Revenue!AM64,2)","v":85.72}]
[{"$f":"ROW()","v":35},"Usage charge"]
[{"$f":"ROW()","v":36},"First 10 km","$/GJ km",null,null,{"$f":"ROUND(Revenue!AM65,5)","v":3.4450000000000001E-2}]
[{"$f":"ROW()","v":37},"Distance > 10 km","$/GJ km",null,null,{"$f":"ROUND(Revenue!AM66,5)","v":1.736E-2}]
[{"$f":"ROW()","v":38},"Reference tariff A2"]
[{"$f":"ROW()","v":39},"Standing charge","$/Year",null,null,{"$f":"ROUND(Revenue!AM68,2)","v":21378.22}]
[{"$f":"ROW()","v":40},"First 10 TJ","$/GJ",null,null,{"$f":"ROUND(Revenue!AM72,2)","v":2.08}]
[{"$f":"ROW()","v":41},"Volume > 10 TJ","$/GJ",null,null,{"$f":"ROUND(Revenue!AM73,2)","v":1.1000000000000001}]
[{"$f":"ROW()","v":42},"Reference tariff B1"]
[{"$f":"ROW()","v":43},"Standing charge","$/Year",null,null,{"$f":"ROUND(Revenue!AM75,2)","v":1080.8900000000001}]
[{"$f":"ROW()","v":44},"First 5 TJ","$/GJ",null,null,{"$f":"ROUND(Revenue!AM76,2)","v":4.1100000000000003}]
[{"$f":"ROW()","v":45},"Volume > 5 TJ","$/GJ",null,null,{"$f":"ROUND(Revenue!AM78,2)","v":3.53}]
[{"$f":"ROW()","v":46},"Reference tariff B2"]
[{"$f":"ROW()","v":47},"Standing charge","$/Year",null,null,{"$f":"ROUND(Revenue!AM80,2)","v":271.25}]
[{"$f":"ROW()","v":48},"First 100 GJ","$/GJ",null,null,{"$f":"ROUND(Revenue!AM81,2)","v":6.88}]
[{"$f":"ROW()","v":49},"Volume > 100 GJ","$/GJ",null,null,{"$f":"ROUND(Revenue!AM82,2)","v":4.0999999999999996}]
[{"$f":"ROW()","v":50},"Reference tariff B3"]
[{"$f":"ROW()","v":51},"Standing charge","$/Year",null,null,{"$f":"ROUND(Revenue!AM84,2)","v":134.71}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53},"First 9.855 GJ","$/GJ","Rebalanced tariff",null,{"$f":"ROUND('B3 Tariff rebalance'!E16,2)","v":4.8899999999999997}]
[{"$f":"ROW()","v":54},"Volume > 9.855 GJ","$/GJ",null,null,{"$f":"ROUND(Revenue!AM90,2)","v":4.22}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,null,null,null,"AAP5 closing tariff","Tariffs to which X factor applied (X Factor will be applied to any cell containing \"X\")"]
[{"$f":"ROW()","v":57},"Charging parameter\n ($ real at 30 June 2019)","Units $ real",null,null,{"$f":"F$29","v":2024},2025,2026,2027,2028,2029]
[{"$f":"ROW()","v":58},"Reference tariff A1"]
[{"$f":"ROW()","v":59},"Standing charge","$/year",null,null,{"$f":"F31","v":38637.89},{"$f":"IF(G31<>0,0,\"x\")","v":"x"},{"$f":"IF(H31<>0,0,\"x\")","v":"x"},{"$f":"IF(I31<>0,0,\"x\")","v":"x"},{"$f":"IF(J31<>0,0,\"x\")","v":"x"},{"$f":"IF(K31<>0,0,\"x\")","v":"x"}]
[{"$f":"ROW()","v":60},"Demand charge"]
[{"$f":"ROW()","v":61},"First 10 km","$/GJ km",null,null,162.85,{"$f":"IF(G33<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":62},"Distance > 10 km","$/GJ km",null,null,85.72,"x","x","x","x","x"]
[{"$f":"ROW()","v":63},"Usage charge",null,null,null,0]
[{"$f":"ROW()","v":64},"First 10 km","$/GJ km",null,null,3.4450000000000001E-2,{"$f":"IF(G36<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":65},"Distance > 10 km","$/GJ km",null,null,1.736E-2,"x","x","x","x","x"]
[{"$f":"ROW()","v":66},"Reference tariff A2",null,null,null,0]
[{"$f":"ROW()","v":67},"Standing charge","$/Year",null,null,21378.22,{"$f":"IF(G39<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":68},"First 10 TJ","$/GJ",null,null,2.08,"x","x","x","x","x"]
[{"$f":"ROW()","v":69},"Volume > 10 TJ","$/GJ",null,null,1.1000000000000001,"x","x","x","x","x"]
[{"$f":"ROW()","v":70},"Reference tariff B1",null,null,null,0]
[{"$f":"ROW()","v":71},"Standing charge","$/Year",null,null,1080.8900000000001,{"$f":"IF(G43<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":72},"First 5 TJ","$/GJ",null,null,4.1100000000000003,"x","x","x","x","x"]
[{"$f":"ROW()","v":73},"Volume > 5 TJ","$/GJ",null,null,3.53,"x","x","x","x","x"]
[{"$f":"ROW()","v":74},"Reference tariff B2",null,null,null,0]
[{"$f":"ROW()","v":75},"Standing charge","$/Year",null,null,271.25,{"$f":"IF(G47<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":76},"First 100 GJ","$/GJ",null,null,6.88,"x","x","x","x","x"]
[{"$f":"ROW()","v":77},"Volume > 100 GJ","$/GJ",null,null,4.0999999999999996,"x","x","x","x","x"]
[{"$f":"ROW()","v":78},"Reference tariff B3",null,null,null,0]
[{"$f":"ROW()","v":79},"Standing charge","$/Year",null,null,134.71,{"$f":"IF(G51<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":80},null,null,null,null,null,"x","x","x","x","x"]
[{"$f":"ROW()","v":81},"Volume > 1.825 <9.855 GJ","$/GJ",null,null,4.8899999999999997,"x","x","x","x","x"]
[{"$f":"ROW()","v":82},"Volume > 9.855 GJ","$/GJ",null,null,4.22,"x","x","x","x","x"]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},"Manual tariff adjustment to balance NPV = 0 (necessary due to tariff rounding)"]
[{"$f":"ROW()","v":85},null,null,null,null,"AAP5 closing tariff","Forecast tariffs ($ real)"]
[{"$f":"ROW()","v":86},"Charging parameter\n ($ real at 31 December 2019)","Units $ real",null,null,{"$f":"F$29","v":2024},2025,2026,2027,2028,2029]
[{"$f":"ROW()","v":87},"Reference tariff A1"]
[{"$f":"ROW()","v":88},"Standing charge","$/year",null,null,null,1.5,null,null,null,null,{"$f":"D26","v":3.9999999999999998E-6}]
[{"$f":"ROW()","v":89},"Demand charge"]
[{"$f":"ROW()","v":90},"First 10 km","$/GJ km"]
[{"$f":"ROW()","v":91},"Distance > 10 km","$/GJ km"]
[{"$f":"ROW()","v":92},"Usage charge"]
[{"$f":"ROW()","v":93},"First 10 km","$/GJ km"]
[{"$f":"ROW()","v":94},"Distance > 10 km","$/GJ km"]
[{"$f":"ROW()","v":95},"Reference tariff A2"]
[{"$f":"ROW()","v":96},"Standing charge","$/Year"]
[{"$f":"ROW()","v":97},"First 10 TJ","$/GJ"]
[{"$f":"ROW()","v":98},"Volume > 10 TJ","$/GJ"]
[{"$f":"ROW()","v":99},"Reference tariff B1"]
[{"$f":"ROW()","v":100},"Standing charge","$/Year"]
[{"$f":"ROW()","v":101},"First 5 TJ","$/GJ"]
[{"$f":"ROW()","v":102},"Volume > 5 TJ","$/GJ"]
[{"$f":"ROW()","v":103},"Reference tariff B2"]
[{"$f":"ROW()","v":104},"Standing charge","$/Year",null,null,null,27.31]
[{"$f":"ROW()","v":105},"First 100 GJ","$/GJ",null,null,null,{"$f":"-0.56","v":-0.56000000000000005}]
[{"$f":"ROW()","v":106},"Volume > 100 GJ","$/GJ",null,null,null,1]
[{"$f":"ROW()","v":107},"Reference tariff B3"]
[{"$f":"ROW()","v":108},"Standing charge","$/Year",null,null,null,{"$f":"-18.7","v":-18.7}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110},"Volume > 1.825 <9.855 GJ","$/GJ",null,null,null,1.5]
[{"$f":"ROW()","v":111},"Volume > 9.855 GJ","$/GJ",null,null,null,1]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},"Proposed Tariffs"]
[{"$f":"ROW()","v":114},null,null,null,null,"AAP5 closing tariff",{"$f":"\"Forecast tariffs (Real \"&Input!G52&\" $)\"","v":"Forecast tariffs (Real 31/12/2023 $)"}]
[{"$f":"ROW()","v":115},"Charging parameter\n ($ real at 31 December 2019)","Units $ real",null,null,{"$f":"F$29","v":2024},2025,2026,2027,2028,2029]
[{"$f":"ROW()","v":116},"Reference tariff A1"]
[{"$f":"ROW()","v":117},"Standing charge","$/year",null,null,{"$f":"F59","v":38637.89},{"$f":"ROUND(IF(G31<>0,F117+G31,F117*(1+G$13)),$C$7)+G88","v":53538.400000000001},{"$f":"IF(H31<>0,G117+H31,G117*(1+H$13))+H88","v":53538.400000000001},{"$f":"IF(I31<>0,H117+I31,H117*(1+I$13))+I88","v":53538.400000000001},53538.400000000001,53538.400000000001]
[{"$f":"ROW()","v":118},"Demand charge"]
[{"$f":"ROW()","v":119},"First 10 km","$/GJ km",null,null,{"$f":"F61","v":162.85},{"$f":"ROUND(IF(G33<>0,F119+G33,F119*(1+G$13)),$C$7)+G90","v":225.65},{"$f":"IF(H33<>0,G119+H33,G119*(1+H$13))+H90","v":225.65},{"$f":"IF(I33<>0,H119+I33,H119*(1+I$13))+I90","v":225.65},225.65,225.65]
[{"$f":"ROW()","v":120},"Distance > 10 km","$/GJ km",null,null,{"$f":"F62","v":85.72},{"$f":"ROUND(IF(G34<>0,F120+G34,F120*(1+G$13)),$C$7)+G91","v":118.77},{"$f":"IF(H34<>0,G120+H34,G120*(1+H$13))+H91","v":118.77},{"$f":"IF(I34<>0,H120+I34,H120*(1+I$13))+I91","v":118.77},118.77,118.77]
[{"$f":"ROW()","v":121},"Usage charge"]
[{"$f":"ROW()","v":122},"First 10 km","$/GJ km",null,null,{"$f":"F64","v":3.4450000000000001E-2},{"$f":"ROUND(IF(G36<>0,F122+G36,F122*(1+G$13)),$C$6)+G93","v":4.7730000000000002E-2},{"$f":"IF(H36<>0,G122+H36,G122*(1+H$13))+H93","v":4.7730000000000002E-2},{"$f":"IF(I36<>0,H122+I36,H122*(1+I$13))+I93","v":4.7730000000000002E-2},4.7730000000000002E-2,4.7730000000000002E-2]
[{"$f":"ROW()","v":123},"Distance > 10 km","$/GJ km",null,null,{"$f":"F65","v":1.736E-2},{"$f":"ROUND(IF(G37<>0,F123+G37,F123*(1+G$13)),$C$6)+G94","v":2.4049999999999998E-2},{"$f":"IF(H37<>0,G123+H37,G123*(1+H$13))+H94","v":2.4049999999999998E-2},{"$f":"IF(I37<>0,H123+I37,H123*(1+I$13))+I94","v":2.4049999999999998E-2},2.4049999999999998E-2,2.4049999999999998E-2]
[{"$f":"ROW()","v":124},"Reference tariff A2"]
[{"$f":"ROW()","v":125},"Standing charge","$/Year",null,null,{"$f":"F67","v":21378.22},{"$f":"ROUND(IF(G39<>0,F125+G39,F125*(1+G$13)),$C$7)+G96","v":29621.79},{"$f":"IF(H39<>0,G125+H39,G125*(1+H$13))+H96","v":29621.79},{"$f":"IF(I39<>0,H125+I39,H125*(1+I$13))+I96","v":29621.79},29621.79,29621.79]
[{"$f":"ROW()","v":126},"First 10 TJ","$/GJ",null,null,2.08,{"$f":"ROUND(IF(G40<>0,F126+G40,F126*(1+G$13)),$C$7)+G97","v":2.88},{"$f":"IF(H40<>0,G126+H40,G126*(1+H$13))+H97","v":2.88},{"$f":"IF(I40<>0,H126+I40,H126*(1+I$13))+I97","v":2.88},2.88,2.88]
[{"$f":"ROW()","v":127},"Volume > 10 TJ","$/GJ",null,null,1.1000000000000001,{"$f":"ROUND(IF(G41<>0,F127+G41,F127*(1+G$13)),$C$7)+G98","v":1.52},{"$f":"IF(H41<>0,G127+H41,G127*(1+H$13))+H98","v":1.52},{"$f":"IF(I41<>0,H127+I41,H127*(1+I$13))+I98","v":1.52},1.52,1.52]
[{"$f":"ROW()","v":128},"Reference tariff B1",null,null,null,0]
[{"$f":"ROW()","v":129},"Standing charge","$/Year",null,null,1080.8900000000001,{"$f":"ROUND(IF(G43<>0,F129+G43,F129*(1+G$13)),$C$7)+G100","v":1497.69},{"$f":"IF(H43<>0,G129+H43,G129*(1+H$13))+H100","v":1497.69},{"$f":"IF(I43<>0,H129+I43,H129*(1+I$13))+I100","v":1497.69},1497.69,1497.69]
[{"$f":"ROW()","v":130},"First 5 TJ","$/GJ",null,null,4.1100000000000003,{"$f":"ROUND(IF(G44<>0,F130+G44,F130*(1+G$13)),$C$7)+G101","v":5.69},{"$f":"IF(H44<>0,G130+H44,G130*(1+H$13))+H101","v":5.69},{"$f":"IF(I44<>0,H130+I44,H130*(1+I$13))+I101","v":5.69},5.69,5.69]
[{"$f":"ROW()","v":131},"Volume > 5 TJ","$/GJ",null,null,3.53,{"$f":"ROUND(IF(G45<>0,F131+G45,F131*(1+G$13)),$C$7)+G102","v":4.8899999999999997},{"$f":"IF(H45<>0,G131+H45,G131*(1+H$13))+H102","v":4.8899999999999997},{"$f":"IF(I45<>0,H131+I45,H131*(1+I$13))+I102","v":4.8899999999999997},4.8899999999999997,4.8899999999999997]
[{"$f":"ROW()","v":132},"Reference tariff B2",null,null,null,0]
[{"$f":"ROW()","v":133},"Standing charge","$/Year",null,null,271.25,{"$f":"ROUND(IF(G47<>0,F133+G47,F133*(1+G$13)),$C$7)+G104","v":403.16},{"$f":"IF(H47<>0,G133+H47,G133*(1+H$13))+H104","v":403.16},{"$f":"IF(I47<>0,H133+I47,H133*(1+I$13))+I104","v":403.16},403.16,403.16]
[{"$f":"ROW()","v":134},"First 100 GJ","$/GJ",null,null,6.88,{"$f":"ROUND(IF(G48<>0,F134+G48,F134*(1+G$13)),$C$7)+G105","v":8.9699999999999989},{"$f":"IF(H48<>0,G134+H48,G134*(1+H$13))+H105","v":8.9699999999999989},{"$f":"IF(I48<>0,H134+I48,H134*(1+I$13))+I105","v":8.9699999999999989},8.9699999999999989,8.9699999999999989]
[{"$f":"ROW()","v":135},"Volume > 100 GJ","$/GJ",null,null,4.0999999999999996,{"$f":"ROUND(IF(G49<>0,F135+G49,F135*(1+G$13)),$C$7)+G106","v":6.68},{"$f":"IF(H49<>0,G135+H49,G135*(1+H$13))+H106","v":6.68},{"$f":"IF(I49<>0,H135+I49,H135*(1+I$13))+I106","v":6.68},6.68,6.68]
[{"$f":"ROW()","v":136},"Reference tariff B3",null,null,null,0]
[{"$f":"ROW()","v":137},"Standing charge","$/Year",null,null,134.71,{"$f":"ROUND(IF(G51<>0,F137+G51,F137*(1+G$13)),$C$7)+G108","v":167.96},{"$f":"IF(H51<>0,G137+H51,IF($C$8=0,G137*(1+H$13),$F$137))","v":167.96},{"$f":"IF(I51<>0,H137+I51,IF($C$8=0,H137*(1+I$13),$F$137))","v":167.96},{"$f":"IF(J51<>0,I137+J51,IF($C$8=0,I137*(1+J$13),$F$137))","v":167.96},{"$f":"IF(K51<>0,J137+K51,IF($C$8=0,J137*(1+K$13),$F$137))","v":167.96}]
[{"$f":"ROW()","v":138},null,null,null,null,0]
[{"$f":"ROW()","v":139},"Volume > 1.825 <9.855 GJ","$/GJ",null,null,4.8899999999999997,{"$f":"ROUND(IF(G53<>0,F139+G53,F139*(1+G$13)),$C$7)+G110","v":8.2800000000000011},{"$f":"IF(H53<>0,G139+H53,G139*(1+IF($C$8=0,H$13,#REF!)))+H110","v":8.2800000000000011},{"$f":"IF(I53<>0,H139+I53,H139*(1+IF($C$8=0,I$13,#REF!)))+I110","v":8.2800000000000011},{"$f":"IF(J53<>0,I139+J53,I139*(1+IF($C$8=0,J$13,#REF!)))+J110","v":8.2800000000000011},{"$f":"IF(K53<>0,J139+K53,J139*(1+IF($C$8=0,K$13,#REF!)))+K110","v":8.2800000000000011}]
[{"$f":"ROW()","v":140},"Volume > 9.855 GJ","$/GJ",null,null,4.22,6.85,{"$f":"IF(H54<>0,G140+H54,G140*(1+IF($C$8=0,H$13,#REF!)))+H111","v":6.85},{"$f":"IF(I54<>0,H140+I54,H140*(1+IF($C$8=0,I$13,#REF!)))+I111","v":6.85},{"$f":"IF(J54<>0,I140+J54,I140*(1+IF($C$8=0,J$13,#REF!)))+J111","v":6.85},{"$f":"IF(K54<>0,J140+K54,J140*(1+IF($C$8=0,K$13,#REF!)))+K111","v":6.85}]
[{"$f":"ROW()","v":141}]
[{"$f":"ROW()","v":142},"Average B3 customer bill ($ real December 2023)"]
[{"$f":"ROW()","v":143}]

{"sheet":"Load_Tariffs","index":8,"n_rows":320,"n_cols":44,"rows_kept":320,"cut":false,"hidden":false,"merged":[[3,39,3,43],[55,14,55,18],[3,9,3,13],[3,29,3,33],[3,22,3,25],[3,14,3,18],[19,14,19,18],[19,19,19,25],[55,19,55,25],[48,14,48,18],[3,34,3,38],[48,19,48,25],[19,27,19,33],[19,37,19,38],[19,34,19,36],[48,27,48,33],[165,14,165,18],[160,14,160,18],[77,14,77,18],[162,14,162,18],[158,14,158,18],[155,14,155,18],[192,9,192,13],[192,14,192,18],[168,14,168,18],[168,19,168,25],[223,9,223,13],[223,14,223,18],[183,9,183,13],[183,14,183,18],[175,14,175,18],[175,19,175,25],[189,14,189,18],[185,14,185,18],[183,19,183,25],[185,19,185,25],[256,19,256,25],[288,19,288,25],[189,26,189,33],[223,19,223,25],[192,19,192,25],[189,19,189,25],[223,26,223,33],[168,26,168,33],[175,26,175,33],[160,19,160,25],[162,19,162,25],[155,26,155,33],[165,19,165,25],[162,26,162,33],[165,26,165,33],[77,19,77,25],[137,19,137,25],[146,19,146,25],[155,19,155,25],[158,19,158,25],[256,37,256,38],[256,34,256,36],[256,26,256,33],[288,37,288,38],[288,34,288,36],[288,26,288,33],[48,34,48,36],[48,37,48,38],[55,27,55,33],[55,34,55,36],[55,37,55,38],[77,27,77,33],[77,37,77,38],[137,27,137,33],[137,34,137,36],[137,37,137,38],[77,34,77,36],[146,27,146,33],[146,34,146,36],[146,37,146,38],[158,26,158,33],[158,34,158,36],[192,34,192,37],[192,26,192,33],[223,37,223,38],[223,34,223,36],[185,34,185,36],[185,37,185,38],[185,26,185,33],[185,39,185,43],[189,34,189,36],[189,37,189,38],[160,34,160,36],[160,37,160,38],[162,34,162,36],[162,37,162,38],[165,34,165,36],[168,37,168,38],[168,34,168,36],[175,34,175,36],[183,34,183,36]]}
[{"$f":"Main!A1","v":"GDS Tariff Model, September 2023"}]
["Inputs for Tariff Revenue"]
["Ref",null,{"$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},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44}]
[{"$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",null,null,null,null,"Year ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,"3","3",3,3,3,3,4,4,4,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6]
["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,{"$f":"1+AM6","v":2025},{"$f":"1+AN6","v":2026},{"$f":"1+AO6","v":2027},{"$f":"1+AP6","v":2028},{"$f":"1+AQ6","v":2029}]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 6","7 to 12","1 to 6","7 to 6","7 to 6","7 to 6","7 to 6","7 to 12","1 to 9","10 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Days",null,null,null,null,null,null,null,{"$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},{"$f":"Input!AJ8","v":366},{"$f":"Input!AK8","v":365},{"$f":"Input!AL8","v":365},{"$f":"Input!AM8","v":365},{"$f":"Input!AN8","v":366}]
["Year portion",null,null,null,null,null,null,null,{"$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},{"$f":"Input!AJ9","v":1},{"$f":"Input!AK9","v":1},{"$f":"Input!AL9","v":1},{"$f":"Input!AM9","v":1},{"$f":"Input!AN9","v":1}]
["Financial Parameters"]
[{"$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!I47","v":"1999-12-31"},{"$f":"Input!J47","v":"2000-12-31"},{"$f":"Input!K47","v":"2001-12-31"},{"$f":"Input!L47","v":"2002-12-31"},{"$f":"Input!M47","v":"2003-12-31"},{"$f":"Input!N47","v":"2004-12-31"},{"$f":"Input!O47","v":"2005-12-31"},{"$f":"Input!P47","v":"2006-12-31"},{"$f":"Input!Q47","v":"2007-12-31"},{"$f":"Input!R47","v":"2008-12-31"},{"$f":"Input!S47","v":"2009-12-31"},{"$f":"Input!T47","v":"2010-06-30"},"2010-12-31","2011-06-06",{"$f":"Input!U47","v":"2011-06-30"},{"$f":"Input!V47","v":"2012-06-30"},{"$f":"Input!W47","v":"2013-06-30"},{"$f":"Input!X47","v":"2014-06-30"},{"$f":"Input!Y47","v":"2014-12-31"},{"$f":"AD12","v":"2015-12-31"},"2015-12-31",{"$f":"Input!Z47","v":"2015-12-31"},{"$f":"Input!AA47","v":"2016-12-31"},{"$f":"Input!AB47","v":"2017-12-31"},{"$f":"Input!AC47","v":"2018-12-31"},{"$f":"Input!AD47","v":"2019-12-31"},{"$f":"Input!AE47","v":"2020-12-31"},{"$f":"Input!AF47","v":"2021-12-31"},{"$f":"Input!AG47","v":"2022-12-31"},{"$f":"Input!AH47","v":"2023-12-31"},{"$f":"Input!AI47","v":"2024-12-31"},{"$f":"Input!AJ47","v":"2025-12-31"},{"$f":"Input!AK47","v":"2026-12-31"},{"$f":"Input!AL47","v":"2027-12-31"},{"$f":"Input!AM47","v":"2028-12-31"},{"$f":"Input!AN47","v":"2029-12-03"}]
[{"$f":"ROW()","v":13},null,null,"CPI",null,null,null,null,{"$f":"Input!I48","v":69.06674057649667},{"$f":"Input!J48","v":73.073835920177402},{"$f":"Input!K48","v":75.355654101995583},{"$f":"Input!L48","v":77.637472283813764},{"$f":"Input!M48","v":79.474057649667429},{"$f":"Input!N48","v":81.533259423503338},{"$f":"Input!O48","v":83.81507760532152},{"$f":"Input!P48","v":86.542128603104217},{"$f":"Input!Q48","v":89.102217294900214},{"$f":"Input!R48","v":92.385809312638571},{"$f":"Input!S48","v":94.333702882483365},{"$f":"Input!T48","v":95.780709534368057},{"$f":"T13*(1+U14)","v":96.838137472283805},{"$f":"U13*(1+V14)","v":99.231263858093129},{"$f":"Input!U48","v":99.231263858093129},{"$f":"Input!V48","v":100.4},{"$f":"Input!W48","v":102.8},{"$f":"Input!X48","v":105.9},{"$f":"Input!Y48","v":106.6},{"$f":"AD13","v":108.4},{"$f":"AD13","v":108.4},{"$f":"Input!Z$48","v":108.4},{"$f":"Input!AA$48","v":110},{"$f":"Input!AB$48","v":112.1},{"$f":"Input!AC$48","v":114.1},{"$f":"Input!AD$48","v":116.2},{"$f":"Input!AE$48","v":117.2},{"$f":"Input!AF$48","v":121.3},{"$f":"Input!AG$48","v":130.80000000000001},{"$f":"Input!AH$48","v":136.68600000000001},{"$f":"Input!AI$48","v":141.12829500000001},{"$f":"Input!AJ$48","v":144.88739072901407},{"$f":"Input!AK$48","v":148.74661379748116},{"$f":"Input!AL$48","v":152.70863119896268},{"$f":"Input!AM$48","v":156.77618096510707},{"$f":"Input!AN$48","v":160.95207405782156}]
[{"$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},{"$f":"AD13/AA13-1","v":1.6885553470919357E-2},1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,{"$f":"AI13/AH13-1","v":8.6058519793459354E-3},3.4982935153583528E-2,{"$f":"AK13/AJ13-1","v":7.8318219291014124E-2},{"$f":"AL13/AK13-1","v":4.4999999999999929E-2},{"$f":"AM13/AL13-1","v":3.2499999999999973E-2},{"$f":"AN13/AM13-1","v":2.6636017454997774E-2},{"$f":"AO13/AN13-1","v":2.6636017454997774E-2},{"$f":"AP13/AO13-1","v":2.6636017454997774E-2},{"$f":"AQ13/AP13-1","v":2.6636017454997774E-2},{"$f":"AR13/AQ13-1","v":2.6636017454997774E-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$52&\" $)\"","v":"Inflation Factor (convert to real 31/12/2023 $)"},null,null,"Base period",{"$f":"Input!G47","v":"2023-12-31"},{"$f":"Input!I52","v":1.9790422837256938},{"$f":"Input!J52","v":1.8705190206424869},{"$f":"Input!K52","v":1.8138784889982165},{"$f":"Input!L52","v":1.7605673649488067},{"$f":"Input!M52","v":1.719881984666376},{"$f":"Input!N52","v":1.6764446922208773},{"$f":"Input!O52","v":1.6308044316756876},{"$f":"Input!P52","v":1.579415738973367},{"$f":"Input!Q52","v":1.5340358988779426},{"$f":"Input!R52","v":1.4795129362069797},{"$f":"Input!S52","v":1.4489625215950359},{"$f":"HLOOKUP($H$16,$I$12:$AM$13,2,FALSE)/T$13","v":1.4270723266145184},{"$f":"HLOOKUP($H$16,$I$12:$AM$13,2,FALSE)/U$13","v":1.4114893529330954},1.3774489478988141,{"$f":"Input!U52","v":1.3774489478988141},{"$f":"Input!V52","v":1.361414342629482},{"$f":"Input!W52","v":1.3296303501945526},{"$f":"Input!X52","v":1.2907082152974505},{"$f":"Input!Y52","v":1.2822326454033772},{"$f":"AC16","v":1.2609409594095942},{"$f":"AD16","v":1.2609409594095942},{"$f":"Input!Z52","v":1.2609409594095942},{"$f":"Input!AA52","v":1.2426000000000001},{"$f":"Input!AB52","v":1.2193220338983053},{"$f":"Input!AC52","v":1.1979491673970202},{"$f":"Input!AD52","v":1.1762994836488814},{"$f":"Input!AE52","v":1.1662627986348124},{"$f":"Input!AF52","v":1.1268425391591097},{"$f":"Input!AG52","v":1.0449999999999999},{"$f":"Input!AH52","v":1},{"$f":"Input!AI52","v":0.96852300242130751},{"$f":"Input!AJ52","v":0.94339472408366232},{"$f":"Input!AK52","v":0.91891839760532834},{"$f":"Input!AL52","v":0.89507710812961883},{"$f":"Input!AM52","v":0.8718543796549143},{"$f":"Input!AN52","v":0.84923416364858995}]
[{"$f":"ROW()","v":17},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$52& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,{"$f":"1/I16","v":0.50529491371827884},0.53461097639975852,0.55130484542671221,0.56799871445366579,0.58143524318267725,0.59650044206065977,0.61319431108761335,0.63314552041250904,0.65187522712567647,0.67589811182299986,0.69014897562649691,{"$f":"1/T16","v":0.70073533159480894},0.70847151480242165,0.72597971890386093,0.72597971890386093,0.73453023718595911,0.75208872891151979,0.7747684473903691,{"$f":"1/AA16","v":0.77988967414365762},{"$f":"1/AB16","v":0.79305854293782829},0.79305854293782829,0.79305854293782829,0.80476420408820204,0.82012788434806771,0.83475996078603509,0.85012364104590077,{"$f":"1/AI16","v":0.8574396792648844},0.88743543596271746,0.95693779904306231,1,1.0325,{"$f":"1/AN16","v":1.0600016880222851},1.0882359114867737,1.1172221822202908,1.1469805317670212,1.1775315252317102]
[{"$f":"ROW()","v":18}]
["Volume & Customer Num by Tariff Class"]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 2",null,null,null,null,"Actual 3 and est for 2013/14",null,null,null,null,null,null,null,"Actuals",null,null,null,null,null,null,"Actual",null,null,"Forecast",null,null,null,"Forecast"]
[{"$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+O36","v":70.5},72.5,72,73,75.5,75.333333333333329,75,75.166666666666671,75.166666666666671,72.916666666666671,75.666666666666671,74.5,72.5,0,0,73.5,76,75.5,74.5,74.5,74,73.5,73,74.5,76,76,76,76,76,76]
[{"$f":"ROW()","v":23},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,{"$f":"O30+O37","v":93},96,97,98,99,102.16666666666667,100.5,105,105,112.5,109.08333333333333,107.5,107,0,0,106.5,102,99,102,106.5,105.5,104,104,103.5,104.5,105,105,105,105,105]
[{"$f":"ROW()","v":24},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,{"$f":"O31+O38","v":1074},1084.5,1106.5,1136.5,1184.5,1225.1666666666667,1244.5,1258.8333333333333,1258.8333333333333,1298.9166666666667,1335.4166666666667,1365,1400,0,0,1445,1519.5,1600,1670.5,1739,1807.5,1876.5,1940,1996.5,2054.5,2114,2175,2238,2303,2370]
[{"$f":"ROW()","v":25},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,{"$f":"O32+O39","v":5988},5810,6218,6677,7248.5056794656275,7702.5,7898,8110.083333333333,8110.083333333333,8713.75,9267.25,9801.5,10224.5,0,0,10624.5,11114.5,11496.5,11738.5,11974,12129.5,12228.5,12429,12659,12899.455,13144.672645000001,13394.549425255002,13649.173864334847,13908.784296708764,14173.380456249341]
[{"$f":"ROW()","v":26},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,{"$f":"O33+O40","v":515677.5},536107.5,556115.5,573808.5,589563.5,601247,609163.89875034522,614525,614525,629900.58333333337,642710.83333333337,657672.5,671182,0,0,686910.5,705512.5,718910.5,728627,737032,744038,751396.5,761657.5,771643.314325065,779502.7471682115,786469.69880923163,794292.7120562786,803215.2565184806,812818.51552257279,822735.8456534677]
[{"$f":"ROW()","v":27},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$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},718324.5,732181.5,742212.5,750926,{"$f":"SUM(AI22:AI26)","v":758154.5},765679,776203.5,786476.814325065,794637.20216821146,{"$f":"SUM(AN22:AN26)","v":801909.37145423167},810043.26148153364,819283.43038281542,829211.29981928156,839460.22610971704]
[{"$f":"ROW()","v":28},null,"Customers Receiving Prudent Discounts"]
[{"$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,7,4,3,2,4,4,3.5,1,0.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,12,11.5,10,7.5,5,5,{"$f":"W30","v":4},{"$f":"W30","v":4},4,3,2.5,3,4,null,null,4,3.5,2,1,1,1,1,0,0,0,0,0,0,0,0]
[{"$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,1,1,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,5,5,5,5,5.0056794656276162,5,5,5,5,5,5,4.5,3,null,null,2,2,2,1.5,1,1,1,1,0.5,0,0,0,0,0,0]
[{"$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,1,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$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,15,11,7.5,4.5,6,{"$f":"SUM(AI29:AI33)","v":6},5.5,2,1,0,{"$f":"SUM(AN29:AN33)","v":0},0,0,0,0]
[{"$f":"ROW()","v":35},null,"Customers (Excluding Prudent Discounts)"]
[{"$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,{"$f":"W36","v":53.166666666666671},53.166666666666671,55.916666666666671,62.666666666666671,64.5,64.5,null,null,66.5,72,72.5,72.5,70.5,70,70,72,74,76,76,76,76,76,76]
[{"$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,{"$f":"W37","v":101},101,109.5,106.58333333333333,104.5,103,null,null,102.5,98.5,97,101,105.5,104.5,103,104,103.5,104.5,105,105,105,105,105]
[{"$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,1444,1518.5,1599.5,1670.5,1739,1807.5,1876.5,1940,1996.5,2054.5,2114,2175,2238,2303,2370]
[{"$f":"ROW()","v":39},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,5983,5805,6213,6672,7243.5,7697.5,7893,8105.083333333333,8105.083333333333,8708.75,9262.25,9797,10221.5,null,null,10622.5,11112.5,11494.5,11737,11973,12128.5,12227.5,12428,12658.5,12899.455,13144.672645000001,13394.549425255002,13649.173864334847,13908.784296708764,14173.380456249341]
[{"$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,686909.5,705512,718910.5,728627,737032,744038,751396.5,761657.5,771643.314325065,779502.7471682115,786469.69880923163,794292.7120562786,803215.2565184806,812818.51552257279,822735.8456534677]
[{"$f":"ROW()","v":41},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O36:O40)","v":522852},543118.5,563559.5,581747.5,598129.5,610313.16666666663,618447.39875034522,624039.58333333337,624039.58333333337,640071.16666666674,653475.75,669001.5,{"$f":"SUM(AA36:AA40)","v":682969},null,null,{"$f":"SUM(AD36:AD40)","v":699145},718313.5,732174,742208,750920,{"$f":"SUM(AI36:AI40)","v":758148.5},765673.5,776201.5,786475.814325065,794637.20216821146,{"$f":"SUM(AN36:AN40)","v":801909.37145423167},810043.26148153364,819283.43038281542,829211.29981928156,839460.22610971704]
[{"$f":"ROW()","v":42},null,"Volume (Including Prudent Discounts) [TJ]"]
[{"$f":"ROW()","v":43},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,{"$f":"W43-U43","v":6292.6682812126846},12506.981675999999,12071.654858000004,11296.607220999998,11362.130684999996,6025.8965650000009,null,null,11398.215806,10777.961416999999,10338.179146,11225.071517,10821.478841,11753.926046000004,12346.515130000002,11830.267241999998,12737.151531995974,15047.812966580355,15220.827950184943,14972.673425307745,14949.598372159224,14884.433808311733,14840.907788352271]
[{"$f":"ROW()","v":44},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,{"$f":"W44-U44","v":870.517948332993},1923.2530693888893,2092.299763,2040.0581089999996,1927.5680289999996,971.99814999999967,null,null,1854.0286029999995,1819.9236269999997,1814.4534699999995,1787.9672779999999,1842.3448399999995,1711.4375859999996,1829.9246469999994,1918.2872799999996,1868.4425664982707,1912.0012608736718,1933.4162982059552,1919.9861893921852,1915.8184619589347,1910.9186598765707,1906.0913433756234]
[{"$f":"ROW()","v":45},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,1720.8028726591599,1930.4253147988168,1874.7963187680732,2004.5558941642255,1952.6634567751314,1840.144876312909,2076.4750069128731,2136.3227851297606,2090.1459057822453,2069.958246089489,2049.7862380113907,2029.6025587702493,2009.8330014043765,1990.4074072680901,1971.262851467724]
[{"$f":"ROW()","v":46},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,1068.9089999999999,1109.0328282,1134.9022245948233,1196.8918608591107,1158.5823110884378,552.78255425094153,646.66641851807367,522.01286369941067,1168.6792822174843,1189.6646987904619,1232.0635880620389,1255.1133153306337,663.22740604734997,null,null,1292.0250598378345,1368.9084759049265,1343.1406154305571,1353.5114530720762,1338.5116794361397,1238.3527245012447,1328.2867706377649,1310.9492477880412,1280.8890989934478,1276.9825206513042,1273.1067679545333,1269.2425479311783,1265.3898312687613,1261.5620242902626,1257.7500450480206]
[{"$f":"ROW()","v":47},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,9796.89966397436,10874.779059524004,9932.1818734841108,10077.698279690439,9934.1354432214757,10113.391185956474,10511.759649282791,10318.247650996282,10002.633103440612,9787.2958608033641,9585.1617280511455,9397.0108665142125,9225.9035759579147,9074.4142149113613,8938.9431658392859]
[{"$f":"ROW()","v":48},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O43:O47)","v":31693.345621},{"$f":"SUM(P43:P47)","v":30723.990158200002},{"$f":"SUM(Q43:Q47)","v":30713.33763595856},{"$f":"SUM(R43:R47)","v":27794.571341872801},{"$f":"SUM(S43:S47)","v":27395.179975563333},12855.86119292082,14902.72184909221,12060.58859708142,26963.310446173629,26553.245495374853,26114.949565417002,26015.08282657294,{"$f":"SUM(AA43:AA47)","v":13777.327771545784},null,null,26061.972005471354,26771.997894227745,25302.751423682741,26448.804421926739,25889.134260432747,{"$f":"SUM(AI43:AI47)","v":26657.252418770629},28092.961203833431,27514.074205914083,27979.262206710548,30094.050854998182,{"$f":"SUM(AN43:AN47)","v":30062.298982407967},29588.515587915572,29366.543242749205,29121.736114658015,28914.955194082926]
[{"$f":"ROW()","v":49},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,"Actuals",null,null,null,null,null,null,"Actual",null,null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":50},null,null,"Tariff class A1"]
[{"$f":"ROW()","v":51},null,null,"Tariff class A2"]
[{"$f":"ROW()","v":52},null,null,"Tariff class B1"]
[{"$f":"ROW()","v":53},null,null,"Tariff class B2"]
[{"$f":"ROW()","v":54},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,"WAGN submission 24/12/2010",null,null,null,null,null,{"$f":"4589.27118678824-T47","v":-3.4962666741193971E-3},{"$f":"5806-U47","v":-272.26128945946675},{"$f":"W54-U54","v":272.26128945946675}]
[{"$f":"ROW()","v":55},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O50:O54)","v":0},0,0,0,0,-3.4962666741193971E-3,-272.26128945946675,272.26128945946675,0,0,0,0,null,null,null,{"$f":"SUM(AD50:AD54)","v":0},0,0,0,0,{"$f":"SUM(AI50:AI54)","v":0},0,0,0,0,{"$f":"SUM(AN50:AN54)","v":0},0,0,0,0]
[{"$f":"ROW()","v":56},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,"Actuals",null,null,null,null,null,null,"Actual",null,null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":57},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,{"$f":"O43+O50","v":16191.685035999999},{"$f":"P43+P50","v":15869.003799000002},{"$f":"Q43+Q50","v":15601.674660999999},{"$f":"R43+R50","v":12400.427802281331},{"$f":"S43+S50","v":12209.360400066555},{"$f":"T43+T50","v":6031.3373491153843},6214.3133947873148,6292.6682812126846,12506.981675999999,12071.654858000004,11296.607220999998,11362.130684999996,6025.8965650000009,null,null,{"$f":"AD43+AD50","v":11398.215806},10777.961416999999,10338.179146,11225.071517,10821.478841,{"$f":"AI43+AI50","v":11753.926046000004},12346.515130000002,11830.267241999998,12737.151531995974,15047.812966580355,{"$f":"AN43+AN50","v":15220.827950184943},14972.673425307745,14949.598372159224,14884.433808311733,14840.907788352271]
[{"$f":"ROW()","v":58},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,{"$f":"O44+O51","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,{"$f":"AD44+AD51","v":1854.0286029999995},1819.9236269999997,1814.4534699999995,1787.9672779999999,1842.3448399999995,{"$f":"AI44+AI51","v":1711.4375859999996},1829.9246469999994,1918.2872799999996,1868.4425664982707,1912.0012608736718,{"$f":"AN44+AN51","v":1933.4162982059552},1919.9861893921852,1915.8184619589347,1910.9186598765707,1906.0913433756234]
[{"$f":"ROW()","v":59},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,{"$f":"AD45+AD52","v":1720.8028726591599},1930.4253147988168,1874.7963187680732,2004.5558941642255,1952.6634567751314,{"$f":"AI45+AI52","v":1840.144876312909},2076.4750069128731,2136.3227851297606,2090.1459057822453,2069.958246089489,{"$f":"AN45+AN52","v":2049.7862380113907},2029.6025587702493,2009.8330014043765,1990.4074072680901,1971.262851467724]
[{"$f":"ROW()","v":60},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,{"$f":"AD46+AD53","v":1292.0250598378345},1368.9084759049265,1343.1406154305571,1353.5114530720762,1338.5116794361397,{"$f":"AI46+AI53","v":1238.3527245012447},1328.2867706377649,1310.9492477880412,1280.8890989934478,1276.9825206513042,{"$f":"AN46+AN53","v":1273.1067679545333},1269.2425479311783,1265.3898312687613,1261.5620242902626,1257.7500450480206]
[{"$f":"ROW()","v":61},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,{"$f":"AD47+AD54","v":9796.89966397436},10874.779059524004,9932.1818734841108,10077.698279690439,9934.1354432214757,{"$f":"AI47+AI54","v":10113.391185956474},10511.759649282791,10318.247650996282,10002.633103440612,9787.2958608033641,{"$f":"AN47+AN54","v":9585.1617280511455},9397.0108665142125,9225.9035759579147,9074.4142149113613,8938.9431658392859]
[{"$f":"ROW()","v":62},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O57:O61)","v":31693.345621},30723.990158200002,30713.33763595856,27794.571341872801,27395.179975563333,12855.857696654148,14630.460559632742,12332.849886540886,26963.310446173629,26553.245495374853,26114.949565417002,26015.08282657294,{"$f":"SUM(AA57:AA61)","v":13777.327771545784},null,null,{"$f":"SUM(AD57:AD61)","v":26061.972005471354},26771.997894227745,25302.751423682741,26448.804421926739,25889.134260432747,{"$f":"SUM(AI57:AI61)","v":26657.252418770629},28092.961203833431,27514.074205914083,27979.262206710548,30094.050854998182,{"$f":"SUM(AN57:AN61)","v":30062.298982407967},29588.515587915572,29366.543242749205,29121.736114658015,28914.955194082926]
[{"$f":"ROW()","v":63},null,"Volume of Prudent Discounts [TJ]"]
[{"$f":"ROW()","v":64},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,11296.791037000001,10770.796942999998,10049.113163,6739.789882352824,6558.9426260244645,3042.3102901153848,2828.6076854627127,{"$f":"W64-U64","v":2616.6010325372881},5445.2087180000008,3509.1223730000006,2818.0783969999998,2692.2724359999997,1365.485083,null,null,2555.2923329999994,1303.2266569999999,1045.562486,1300.164276,1955.4728970000001,3175.1402460000004,4.5176789999999896,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":65},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,365.01536999999996,329.50928000000005,350.49351799999999,243.118371,175.35985374735802,49.906036999999998,60.161055093510242,{"$f":"W65-U65","v":46.876849906489767},107.03790500000001,72.247342999999987,56.564382999999999,43.053627000000006,23.578264999999998,null,null,49.569610999999995,49.199401999999999,20.702942999999994,0,0.43973399999999996,2.2241999999999998E-2,1.038717999999877,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":66},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,10.516999999999999,10.376937,10.005966319570369,8.3153513125000007,9.5972802197380016,1.8092060000000001,1.9704973816953817,0.46720861830461824,2.4377059999999999,7.6000000000000004E-5,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},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},{"$f":"1.74440634963386-0.02","v":1.72440634963386},1.7978945121499452,1.7414227637042332,0.67624853194444445,1.1958029396173788,0.35620823156201764,1.5520111711793965,1.1964019060471416,0.45974688008854808,0.44528776206259851,0.21715670331073778,null,null,0.38859476923076924,0.39114958333333333,0.39082897938144323,0,0.38166099999999992,0.37029600000000007,0.24898400000017137,0.16500000000000001,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":68},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":69},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O64:O68)","v":11677.132406999999},{"$f":"SUM(P64:P68)","v":11112.864542999998},{"$f":"SUM(Q64:Q68)","v":10411.343653669204},{"$f":"SUM(R64:R68)","v":6993.0261991774742},{"$f":"SUM(S64:S68)","v":6745.6485284562496},{"$f":"SUM(T64:T68)","v":3094.7017816473294},2891.9350408775354,2664.3012992936447,5556.23634017118,3582.5675949060474,2875.1028338800879,2735.771463762062,{"$f":"SUM(AA64:AA68)","v":1389.280504703311},null,null,2605.2505387692299,1352.8172085833332,1066.6562579793815,1300.164276,1956.294292,{"$f":"SUM(AI64:AI68)","v":3175.5327840000004},5.8053810000000379,0.16500000000000001,0,0,{"$f":"SUM(AN64:AN68)","v":0},0,0,0,0]
[{"$f":"ROW()","v":70},null,"Volume Excluding Prudent Discounts [TJ]"]
[{"$f":"ROW()","v":71},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,{"$f":"O57-O64","v":4894.8939989999981},5098.2068560000043,5552.5614979999991,5660.6379199285066,5650.4177740420901,2989.0270589999996,3385.7057093246021,3676.0672486753965,7061.7729579999987,8562.5324850000034,8478.5288239999991,8669.8582489999972,4660.4114820000013,null,null,{"$f":"AD57-AD64","v":8842.9234730000007},9474.7347599999994,9292.6166599999997,9924.9072410000008,8866.0059440000005,{"$f":"AI57-AI64","v":8578.7858000000033},12341.997451000001,11830.267241999998,12737.151531995974,15047.812966580355,{"$f":"AN57-AN64","v":15220.827950184943},14972.673425307745,14949.598372159224,14884.433808311733,14840.907788352271]
[{"$f":"ROW()","v":72},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,1874.2802150000002,1738.3782020000006,1761.1224520000007,1702.222088433891,1781.4578878503787,886.99733761111133,992.57406596238616,823.64109842650328,1816.2151643888894,2020.05242,1983.4937259999997,1884.5144019999996,948.41988499999968,null,null,{"$f":"AD58-AD65","v":1804.4589919999996},1770.7242249999997,1793.7505269999995,1787.9672779999999,1841.9051059999995,{"$f":"AI58-AI65","v":1711.4153439999995},1828.8859289999996,1918.2872799999996,1868.4425664982707,1912.0012608736718,{"$f":"AN58-AN65","v":1933.4162982059552},1919.9861893921852,1915.8184619589347,1910.9186598765707,1906.0913433756234]
[{"$f":"ROW()","v":73},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,1880.0849999999998,1692.7111459999992,1707.7093479142227,1641.0907798578303,1626.5675852660399,743.75402588846885,908.77512788976128,683.41851063401475,1592.1936385237761,1553.6638459927271,1640.2699511820886,1629.4294071291406,889.2586427476997,null,null,{"$f":"AD59-AD66","v":1720.8028726591599},1930.4253147988168,1874.7963187680732,2004.5558941642255,1952.6634567751314,{"$f":"AI59-AI66","v":1840.144876312909},2076.4750069128731,2136.3227851297606,2090.1459057822453,2069.958246089489,{"$f":"AN59-AN66","v":2049.7862380113907},2029.6025587702493,2009.8330014043765,1990.4074072680901,1971.262851467724]
[{"$f":"ROW()","v":74},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,1064.5999999999999,1106.8514451999999,1133.1778182451894,1195.0939663469608,1156.8408883247337,552.10630571899708,645.47061557845632,521.65665546784862,1167.1272710463049,1188.4682968844147,1231.6038411819504,1254.668027568571,663.01024934403927,null,null,{"$f":"AD60-AD67","v":1291.6364650686037},1368.5173263215931,1342.7497864511756,1353.5114530720762,1338.1300184361398,{"$f":"AI60-AI67","v":1237.9824285012446},1328.0377866377648,1310.7842477880413,1280.8890989934478,1276.9825206513042,{"$f":"AN60-AN67","v":1273.1067679545333},1269.2425479311783,1265.3898312687613,1261.5620242902626,1257.7500450480206]
[{"$f":"ROW()","v":75},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,10302.354000000001,9974.9779659999967,10147.422866129944,10602.500388128139,10434.24731162384,4589.2711867882399,5806,3963.7650740434783,{"$f":"W61-W68","v":9769.7650740434783},9645.960852591661,9905.9503891728782,9840.841277113168,5226.9470077507331,null,null,{"$f":"AD61-AD68","v":9796.89966397436},10874.779059524004,9932.1818734841108,10077.698279690439,9934.1354432214757,{"$f":"AI61-AI68","v":10113.391185956474},10511.759649282791,10318.247650996282,10002.633103440612,9787.2958608033641,{"$f":"AN61-AN68","v":9585.1617280511455},9397.0108665142125,9225.9035759579147,9074.4142149113613,8938.9431658392859]
[{"$f":"ROW()","v":76},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O71:O75)","v":20016.213213999999},{"$f":"SUM(P71:P75)","v":19611.125615199999},{"$f":"SUM(Q71:Q75)","v":20301.993982289358},{"$f":"SUM(R71:R75)","v":20801.54514269533},{"$f":"SUM(S71:S75)","v":20649.531447107081},{"$f":"SUM(T71:T75)","v":9761.1559150068169},11738.525518755207,9668.5485872472418,21407.074106002448,22970.677900468807,23239.846731536913,23279.311362810877,12388.047266842474,null,null,{"$f":"SUM(AD71:AD75)","v":23456.721466702125},25419.180685644413,24236.095165703358,25148.640145926744,23932.839968432749,{"$f":"SUM(AI71:AI75)","v":23481.719634770627},28087.155822833429,27513.909205914082,27979.262206710548,30094.050854998182,{"$f":"SUM(AN71:AN75)","v":30062.298982407967},29588.515587915572,29366.543242749205,29121.736114658015,28914.955194082926]
["Volume Excluding Prudent Discount & Customer Num by Bands"]
[{"$f":"ROW()","v":78},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,"Actuals",null,null,null,null,null,null,"Actual",null,null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":79},null,"A1"]
[{"$f":"ROW()","v":80},null,null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T36","v":50.333333333333329},53,53.166666666666671,53.166666666666671,55.916666666666671,62.666666666666671,64.5,64.5,null,null,{"$f":"AD36","v":66.5},72,72.5,72.5,70.5,70,70,72,74,76,{"$f":"AN36","v":76},76,76,76,76]
[{"$f":"ROW()","v":81},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,13355.221036273972,15366.257616438357,15901.481849315074,16933.540499715076,17024.750908832881,16896.726076712337,17662.971630136992,17576.273000000005,16203.035600000003,16707.03455,16149.1342,16015.134199999999,15914.6342,15619.834200000001,15607.684200000002]
[{"$f":"ROW()","v":82},null,null,"Demand 2 [GJ km Year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1022.9822465753425,null,null,2395.2167123287672,6559.0234520547947,5974.0183890410945,6077.2200821917786,3742.0594191780838,null,null,7362.0873424657548,7594.702027397263,6938.8695890410927,6587.7075616438369,6529.5671780821931,6527.8805479452067,6479.8934246575336,6450.1399999999994,6209.46,6209.46,6209.4600000000009,6209.4600000000009,6209.4600000000009,6209.4600000000009,6209.4600000000009]
[{"$f":"ROW()","v":83},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,31828.349746005002,37584.499617170004,37057.851734475,42709.113946935002,37509.940872747,33716.244001875995,41797.035555531998,39754.902924073001,39004.167581499576,41384.679877421549,41622.74442152361,41491.861577432457,41368.903440427261,41138.770996030093,40964.802778609432]
[{"$f":"ROW()","v":84},null,null,"Usage 2 [TJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1432.2451019000002,null,null,2792.5828359000002,22417.4488943,10456.275106800002,9608.1509189399985,5860.3465705000008,null,null,14173.393546700001,17215.381240400005,18631.627990720001,24799.913435500002,22350.33746748,19516.981129559997,25527.4891795,26913.826632840006,30059.377606046346,30468.025839137703,26580.303662638005,26555.408942620714,26530.739564993051,26506.943435311681,26483.368478600049]
[{"$f":"ROW()","v":85},null,null,"Modelled [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T71*1000","v":2989027.0589999994},3385705.709324602,3676067.2486753967,7061772.9579999987,8562532.4850000031,8478528.8239999991,8669858.248999998,4660411.4820000017,null,null,{"$f":"AD71*1000","v":8842923.4730000012},9474734.7599999998,9292616.6600000001,9924907.2410000004,8866005.9440000001,8578785.8000000026,12341997.451000001,11830267.241999999,12737151.531995974,15047812.966580356,{"$f":"AN71*1000","v":15220827.950184943},14972673.425307745,14949598.372159224,14884433.808311732,14840907.788352272]
[{"$f":"ROW()","v":86},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T85+T86","v":2989027.0589999994},3385705.709324602,3676067.2486753967,7061772.9579999987,8562532.4850000031,8478528.8239999991,8669858.248999998,4660411.4820000017,null,null,{"$f":"AD85+AD86","v":8842923.4730000012},9474734.7599999998,9292616.6600000001,9924907.2410000004,8866005.9440000001,{"$f":"AI85+AI86","v":8578785.8000000026},12341997.451000001,11830267.241999999,12737151.531995974,15047812.966580356,{"$f":"AN85+AN86","v":15220827.950184943},14972673.425307745,14949598.372159224,14884433.808311732,14840907.788352272]
[{"$f":"ROW()","v":88},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T87/T80","v":59384.643556291383},63881.239798577401,69142.33069608896,132823.31582445136,153130.23818181822,135295.67272340422,134416.40696124028,72254.441581395382,null,null,{"$f":"AD87/AD80","v":132976.29282706769},131593.53833333333,128174.02289655173,136895.27228965517,125758.94956028368,122554.0828571429,176314.24930000002,164309.26724999998,172123.66935129697,197997.53903395205,{"$f":"AN87/AN80","v":200274.05197611768},197008.86085931244,196705.24173893715,195847.81326725963,195275.10247831937]
[{"$f":"ROW()","v":89},null,"A2"]
[{"$f":"ROW()","v":90},null,null,"A2 Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T37","v":97.166666666666671},96.5,101,101,109.5,106.58333333333333,104.5,103,null,null,{"$f":"AD37","v":102.5},98.5,97,101,105.5,104.5,103,104,103.5,104.5,{"$f":"AN37","v":105},105,105,105,105]
[{"$f":"ROW()","v":91},null,null,"Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228196.54644999997,null,null,439801.47700000019,851175.00399999972,838543.44699999958,815846.86599999969]
[{"$f":"ROW()","v":92},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]
[{"$f":"ROW()","v":93},null,null,"Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455151.03845111106,null,null,992837.47238888894]
[{"$f":"ROW()","v":94},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,785654.97699999937,762671.74186472897,768684.56899999944,777864.02399999974,796479.23199999949,761528.09599999955,794158.32799999951,838985.78318482381,820178.23311183485,839298.91342069244,848699.33481771406,842804.00620827149,840974.52566464338,838823.69101413421,836704.67489375174]
[{"$f":"ROW()","v":95},null,null,"Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542794.27899999998,null,null,1018804.0150000001,1008052.4831352708,1025065.9580000001,1010103.2540000001,1045425.8740000001,949887.24800000014,1034727.601,1079301.4968151755,1048264.3333864355,1072702.3474529793,1084716.9633882411,1077182.1831839136,1074843.9362942912,1072094.9688624365,1069386.6684818717]
[{"$f":"ROW()","v":96},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T91:T93)","v":886997.337611111},0,0,1816215.1643888892,2020052.4200000002,1983493.7259999998,1884517.4019999998,{"$f":"SUM(AA91:AA95)","v":948419.88499999978},null,null,{"$f":"SUM(AD91:AD95)","v":1804458.9919999996},1770724.2249999996,1793750.5269999995,1787967.2779999999,1841905.1059999997,{"$f":"SUM(AI91:AI95)","v":1711415.3439999996},1828885.9289999995,1918287.2799999993,1868442.5664982703,1912001.2608736716,{"$f":"SUM(AN91:AN95)","v":1933416.2982059552},1919986.1893921851,1915818.4619589346,1910918.6598765706,1906091.3433756235]
[{"$f":"ROW()","v":97},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,null,"Modelled [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T96+T97","v":886997.337611111},0,0,1816215.1643888892,2020052.4200000002,1983493.7259999998,1884517.4019999998,948419.88499999978,null,null,{"$f":"AD96+AD97","v":1804458.9919999996},1770724.2249999996,1793750.5269999995,1787967.2779999999,1841905.1059999997,{"$f":"AI96+AI97","v":1711415.3439999996},1828885.9289999995,1918287.2799999993,1868442.5664982703,1912001.2608736716,{"$f":"AN96+AN97","v":1933416.2982059552},1919986.1893921851,1915818.4619589346,1910918.6598765706,1906091.3433756235]
[{"$f":"ROW()","v":99},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T98/T90","v":9128.6175397369916},0,0,17982.328360286032,18447.967305936076,18609.792581704456,18033.659349282294,9207.9600485436877,null,null,{"$f":"AD98/AD90","v":17604.477970731703},17976.895685279185,18492.2734742268,17702.646316831684,17458.816170616112,{"$f":"AI98/AI90","v":16377.180325358848},17756.174067961161,18445.069999999992,18052.585183558167,18296.662783480111,{"$f":"AN98/AN90","v":18413.488554342432},18285.582756116048,18245.890113894613,18199.225332157814,18153.250889291652]
[{"$f":"ROW()","v":100},null,"B1"]
[{"$f":"ROW()","v":101},null,null,"Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T38","v":1222.1666666666667},1242,1256.3333333333333,1256.3333333333333,1297.4166666666667,1334.4166666666667,1364,1399,null,null,{"$f":"AD38","v":1444},1518.5,1599.5,1670.5,1739,1807.5,1876.5,1940,1996.5,2054.5,{"$f":"AN38","v":2114},2175,2238,2303,2370]
[{"$f":"ROW()","v":102},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,1523036.7203256655,1664051.4054111738,1632990.4659881063,1714526.3968731477,1716864.059094785,1628082.8629007547,1801812.4289791193,1857482.049848171,1850777.4912720593,1842731.9766258062,1828178.6171857475,1813909.8346488804,1801562.083983541,1786323.6621383533,1770410.4059463267]
[{"$f":"ROW()","v":103},null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94260.562804167857,null,null,202653.31685575721,168076.38192726861,176654.19472850335,175019.48565974514]
[{"$f":"ROW()","v":104},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,197766.15233349439,266373.90938764281,241805.85277996695,290029.49729107774,235799.39768034636,212062.01341215457,274662.57793375396,278840.73528158991,239368.41451018589,227226.2694636829,221607.6208256433,215692.72412136881,208270.91742083567,204083.74512973713,200852.44552139734]
[{"$f":"ROW()","v":105},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T102:T103)","v":743754.02588846884},0,0,1592193.6385237761,1553663.8459927274,1639986.6354371058,1647189.6970943101,{"$f":"SUM(AA102:AA104)","v":889258.64274769963},null,null,{"$f":"SUM(AD102:AD104)","v":1720802.8726591598},1930425.3147988166,1874796.3187680733,2004555.8941642256,1952663.4567751314,{"$f":"SUM(AI102:AI104)","v":1840144.8763129092},2076475.0069128731,2136322.7851297609,2090145.9057822451,2069958.2460894892,{"$f":"SUM(AN102:AN104)","v":2049786.2380113909},2029602.5587702491,2009833.0014043767,1990407.4072680904,1971262.851467724]
[{"$f":"ROW()","v":106},null,null,"Adjustment [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W106*J106","v":0},{"$f":"W106*L106","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,"Modelled [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T105+T106","v":743754.02588846884},0,0,1592193.6385237761,1553663.8459927274,1639986.6354371058,1647189.6970943101,889258.64274769963,null,null,{"$f":"AD105+AD106","v":1720802.8726591598},1930425.3147988166,1874796.3187680733,2004555.8941642256,1952663.4567751314,{"$f":"AI105+AI106","v":1840144.8763129092},2076475.0069128731,2136322.7851297609,2090145.9057822451,2069958.2460894892,{"$f":"AN105+AN106","v":2049786.2380113909},2029602.5587702491,2009833.0014043767,1990407.4072680904,1971262.851467724]
[{"$f":"ROW()","v":108},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T107/T101","v":608.55368271250688},0,0,1267.333753136463,1197.5056941301771,1228.9914210482275,1207.6170799811657,635.63877251443864,null,null,{"$f":"AD107/AD101","v":1191.6917400686702},1271.2711984187135,1172.1139848503115,1199.973597224918,1122.8657025733935,{"$f":"AI107/AI101","v":1018.0607891081102},1106.5680825541556,1101.1973119225572,1046.9050367053569,1007.5240915500069,{"$f":"AN107/AN101","v":969.62452129204871},933.15060173344784,898.04870482769286,864.26721982982644,831.7564774125417]
[{"$f":"ROW()","v":109},null,"B2"]
[{"$f":"ROW()","v":110},null,null,"B2 Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T39","v":7697.5},7893,8105.083333333333,8105.083333333333,8708.75,9262.25,9797,10221.5,null,null,{"$f":"AD39","v":10622.5},11112.5,11494.5,11737,11973,12128.5,12227.5,12428,12658.5,12899.455,{"$f":"AN39","v":13144.672645000001},13394.549425255002,13649.173864334847,13908.784296708764,14173.380456249341]
[{"$f":"ROW()","v":111},null,null,"Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185987.71420734705,null,null,389585.82492361031,403522.11265434383,418531.90158771025,430255.24826129206,228811.06523592927,null,null,454358.70740146626,481672.48140087526,480578.97364251094,490010.70870669349,490288.37037433207,489070.40255133767,504024.20418011304,498090.0167738233,492169.71483884478,504174.4321650702,505259.94436392502,506537.4908087753,507503.27628428687,508789.29740447237,509600.98054656916]
[{"$f":"ROW()","v":112},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,837277.75766713743,886844.84492071776,862170.81280866452,863500.74436538259,847841.64806180773,748912.02594990691,824013.58245765185,812694.23101421806,788719.38415460289,772808.08848623419,767846.82359060808,762705.05712240282,757886.55498447444,752772.72688579012,748149.06450145144]
[{"$f":"ROW()","v":113},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T111:T112)","v":552106.30571899714},0,0,1167127.2710463051,1188468.2968844143,1231416.6316895038,1255529.2034236118,663010.24934403924,null,null,{"$f":"SUM(AD111:AD112)","v":1291636.4650686036},1368517.326321593,1342749.7864511753,1353511.4530720762,1338130.0184361399,{"$f":"SUM(AI111:AI112)","v":1237982.4285012446},1328037.7866377649,1310784.2477880414,1280889.0989934476,1276982.5206513044,{"$f":"SUM(AN111:AN112)","v":1273106.767954533},1269242.547931178,1265389.8312687613,1261562.0242902625,1257750.0450480205]
[{"$f":"ROW()","v":114},null,null,"Adjustment [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W114*J114","v":0},{"$f":"W114*L114","v":0},0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":115},null,null,"Modelled [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T113+T114","v":552106.30571899714},0,0,1167127.2710463051,1188468.2968844143,1231416.6316895038,1255529.2034236118,663010.24934403924,null,null,{"$f":"AD113+AD114","v":1291636.4650686036},1368517.326321593,1342749.7864511753,1353511.4530720762,1338130.0184361399,{"$f":"AI113+AI114","v":1237982.4285012446},1328037.7866377649,1310784.2477880414,1280889.0989934476,1276982.5206513044,{"$f":"AN113+AN114","v":1273106.767954533},1269242.547931178,1265389.8312687613,1261562.0242902625,1257750.0450480205]
[{"$f":"ROW()","v":116},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T115/T110","v":71.725405095030482},0,0,143.99941654471638,136.46829876669031,132.95005335523268,128.15445579499968,64.864281107864727,null,null,{"$f":"AD115/AD110","v":121.59439539360825},123.15116547325921,116.81671986177523,115.32005223413788,111.76230004477908,{"$f":"AI115/AI110","v":102.07217945345629},108.61073699756818,105.47024845413915,101.1880632771219,98.995075423830258,{"$f":"AN115/AN110","v":96.853440350893806},94.758136883504349,92.708162695121942,90.702537143291948,88.740300800537128]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},null,null,"Modelled Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T111","v":185987.71420734705},null,null,{"$f":"W111","v":389585.82492361031},403522.11265434383,418531.90158771025,430255.24826129206,228811.06523592927,null,null,{"$f":"AD111","v":454358.70740146626},481672.48140087526,480578.97364251094,490010.70870669349,490288.37037433207,{"$f":"AI$115*AI122","v":489070.40255133767},{"$f":"AJ$115*AJ122","v":504024.20418011304},498090.01677382324,492169.71483884478,504174.4321650702,{"$f":"AN$115*AN122","v":505259.94436392502},{"$f":"AO$115*AO122","v":506537.4908087753},507503.27628428687,508789.29740447237,509600.98054656916]
[{"$f":"ROW()","v":119},null,null,"Modelled Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T112","v":366118.59151165013},null,null,{"$f":"W112","v":777541.44612269464},784946.18423007033,812884.73010179354,825273.95516231982,434199.18410811003,null,null,{"$f":"AD112","v":837277.75766713743},886844.84492071776,862170.81280866452,863500.74436538259,847841.64806180773,{"$f":"AI$115*AI123","v":748912.02594990691},824013.58245765185,812694.23101421806,788719.38415460289,772808.08848623419,{"$f":"AN$115*AN123","v":767846.82359060808},762705.05712240271,757886.55498447444,752772.72688579012,748149.06450145133]
[{"$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},1368517.326321593,1342749.7864511753,1353511.4530720762,1338130.0184361399,1237982.4285012446,1328037.7866377649,1310784.2477880414,1280889.0989934476,1276982.5206513044,{"$f":"SUM(AN118:AN119)","v":1273106.767954533},1269242.547931178,1265389.8312687613,1261562.0242902625,1257750.0450480205]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},null,null,"Modelled Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI111/AI$113","v":0.3950543976164731},0.37952549938821167,0.37999389877804379,0.3842406928325045,0.39481701903634842,{"$f":"AN111/AN$113","v":0.39687161916177133},0.39908644067630267,0.40106476576900529,0.40330105663311344,0.4051687237483762]
[{"$f":"ROW()","v":123},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,0.6049456023835269,0.62047450061178833,0.62000610122195621,0.6157593071674955,0.60518298096365164,{"$f":"AN112/AN$113","v":0.60312838083822873},0.60091355932369739,0.59893523423099471,0.59669894336688656,0.5948312762516238]
[{"$f":"ROW()","v":124},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":"AN113/AN$113","v":1},1,1,1,1]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126},null,"B3"]
[{"$f":"ROW()","v":127},null,null,"Modelled B3 Customers",null,null,null,null,null,null,null,null,null,null,517005,536255,553005,568255,583955,{"$f":"T40","v":601246},609162.89875034522,614524,614524,629899.58333333337,642709.83333333337,657671.5,671181,null,null,{"$f":"AD40","v":686909.5},705512,718910.5,728627,737032,744038,751396.5,761657.5,771643.314325065,779502.7471682115,{"$f":"AN40","v":786469.69880923163},794292.7120562786,803215.2565184806,812818.51552257279,822735.8456534677]
[{"$f":"ROW()","v":128},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]
[{"$f":"ROW()","v":129},null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,3447512.4973200154,3565248.0279157781,3653248.165053355,3601834.0773615828,3793559.0687725618,1249333.8424773845,null,null,2807463.6098597618,4731980.4288262995,4888608.7432763726,4772554.5805279762]
[{"$f":"ROW()","v":130},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]
[{"$f":"ROW()","v":131},null,null,"Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,288522.85558491666,1180420.5659503359,1198474.2509928974,1219.0864469574537,1236.3486240395343,1259.9363960018397,1273263.1262445571,1280066.815714166,1262578.3142805141,1254707.1842581916]
[{"$f":"ROW()","v":132},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,4884879.3332074024,4166565.7971832114,4166780.0876124604,4215.1640465185274,4241.2920332914064,4312.1693071278869,4361073.337298926,4322337.4182771789,4244062.5706932647,4197231.4101250879,5402410.8024626961,5358735.6380346585,5322931.7485326044,5296821.2674217792,5278656.2650506701]
[{"$f":"ROW()","v":133},null,null,"Band 3*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2568594.6916341954,null,null,4623497.4751820425,5527792.6963904565,4566927.534878755,4643.4477862144577,4456.4947858905352,4541.2854828267491,4877423.1857393067,4715843.4170049373,4495992.2184668332,4335357.2664200859,4182750.9255884513,4038275.2284795539,3902971.8274253095,3777592.9474895829,3660286.9007886145]
[null,null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN131:AN133)","v":9585161.7280511484},9397010.8665142134,9225903.575957913,9074414.2149113622,8938943.1658392847]
[null,null,null,"ERA adjustment [TJ 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,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":136},null,null,"Total [GJ per Annum] Adjusted",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O128:O130)","v":10146740.262434861},10493260.209655885,10752262.76157927,10946610.121686321,11165226.687636979,4589271.1867882404,null,null,9769766.7393101417,9645960.8525916561,9904259.9774808884,9867238.9117615558,{"$f":"SUM(AA128:AA133)","v":5226947.0077507328},null,null,{"$f":"SUM(AD128:AD133)","v":9796899.6639743615},10874779.059524003,9932181.8734841123,10077.698279690438,9934.1354432214757,{"$f":"SUM(AI128:AI133)","v":10113.391185956476},{"$f":"SUM(AJ128:AJ135)","v":10511759.649282791},10318247.650996283,10002633.103440613,9787295.8608033657,{"$f":"AN134+AN135","v":9585161.7280511484},9397010.8665142134,9225903.575957913,9074414.2149113622,8938943.1658392847]
[{"$f":"ROW()","v":137},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T136/T127","v":7.6329342511854392},null,null,{"$f":"W136/W127","v":15.898104450452939},15.313489813005891,15.41015784076882,15.003294063619233,7.7876861945596385,null,null,14.262285881872884,{"$f":"AE136/AE127","v":15.414024225702757},13.815602739818257,1.3831079934850669E-2,1.3478567339303417E-2,1.3592573478715437E-2,{"$f":"AJ136/AJ127","v":13.989630839753433},13.547096498093017,12.962767794067702,12.55581958672858,12.187579181453184,11.830664846699991,11.486215558139913,11.164133249446575,10.864900579042382]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modelled - Estimate",null,null,null,null,null,null,null,"Actuals",null,null,null,null,null,null,"Actual",null,null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":139},null,null,"Modelled Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$136*T148","v":3008688.1178116454},null,null,{"$f":"W$136*W148","v":6231553.6393699646},4913980.4237653557,5015651.2342045149,5094684.3312335787]
[{"$f":"ROW()","v":140},null,null,"Modelled Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$136*T149","v":1249333.8424773845},null,null,2807463.6098597618,4731980.4288262995,4888608.7432763726,4772554.5805279762]
[{"$f":"ROW()","v":141},null,null,"Modelled Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$136*T150","v":331249.22649921116},null,null,730749.4900804155,0,0,0]
[{"$f":"ROW()","v":142},null,null,"Modelled Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$136*S151","v":0},0,null,null,0,0,0,0,0,0,0,288522.85558491666,{"$f":"AE$136*AE151","v":1180420.5659503359},1198474.2509928974,1219.0864469574537,1236.3486240395343,1259.9363960018397,{"$f":"AJ$136*AJ151","v":1273263.1262445571},1280066.815714166,1262578.3142805141,1254707.1842581916,0,0,0,0,0]
[{"$f":"ROW()","v":143},null,null,"Modelled Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$136*S152","v":0},0,null,null,0,0,0,0,2658352.3161165379,0,0,4884879.3332074024,{"$f":"AE$136*AE152","v":4166565.7971832114},4166780.0876124604,4215.1640465185274,4241.2920332914064,4312.1693071278869,{"$f":"AJ$136*AJ152","v":4361073.337298926},4322337.4182771789,4244062.5706932647,4197231.4101250879,5402410.8024626961,5358735.6380346585,5322931.7485326035,5296821.2674217792,5278656.2650506701]
[{"$f":"ROW()","v":144},null,null,"Modelled Band 3*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$136*S153","v":0},0,null,null,0,0,0,0,2568594.6916341954,0,0,4623497.4751820425,{"$f":"AE$136*AE153","v":5527792.6963904565},4566927.534878755,4643.4477862144577,4456.4947858905352,4541.2854828267491,{"$f":"AJ$136*AJ153","v":4877423.1857393067},4715843.4170049373,4495992.2184668332,4335357.2664200859,4182750.9255884513,4038275.2284795539,3902971.8274253095,3777592.9474895829,3660286.9007886145]
[{"$f":"ROW()","v":145},null,null,"Modelled Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,{"$f":"O136","v":10146740.262434861},{"$f":"P136","v":10493260.209655885},{"$f":"Q136","v":10752262.76157927},{"$f":"R136","v":10946610.121686321},{"$f":"S136","v":11165226.687636979},{"$f":"SUM(T139:T144)","v":4589271.1867882404},null,null,9769766.7393101417,9645960.8525916561,9904259.9774808884,9867238.9117615558,5226947.0077507328,0,0,9796899.6639743615,{"$f":"SUM(AE139:AE144)","v":10874779.059524003},9932181.8734841123,10077.698279690438,9934.1354432214757,10113.391185956476,{"$f":"SUM(AJ139:AJ144)","v":10511759.649282791},10318247.650996283,10002633.103440613,9787295.8608033657,9585161.7280511484,9397010.8665142134,9225903.575957913,9074414.2149113622,8938943.1658392847]
[{"$f":"ROW()","v":146},null,null,"Volume per Customer",null,null,null,null,null,null,null,null,null,null,{"$f":"O145/O127","v":19.626000256157795},19.567668757691553,19.443337332536359,19.263552668584211,19.120012137299927,7.6329342511854392,null,null,15.898104450452939,15.313489813005891,15.41015784076882,15.003294063619233,7.7876861945596385,null,null,14.262285881872884,{"$f":"AE145/AE127","v":15.414024225702757},13.815602739818257,1.3831079934850669E-2,1.3478567339303417E-2,1.3592573478715437E-2,{"$f":"AJ145/AJ127","v":13.989630839753433},13.547096498093017,12.962767794067702,12.55581958672858,12.187579181453184,11.830664846699991,11.486215558139913,11.164133249446575,10.864900579042382]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T138","v":"Modelled - Estimate"},null,null,null,null,null,null,null,"Actuals",null,null,null,null,null,null,"Actual",null,null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":148},null,null,"Modelled Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T128/T$136","v":0.65559170407561995},null,null,{"$f":"W128/W$136","v":0.63784057548645057},0.509434000288844,0.50641352767480841,0.51632319606255961]
[{"$f":"ROW()","v":149},null,null,"Modelled Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T129/T$136","v":0.27222924765788781},null,null,0.28736239920278805,0.49056599971115589,0.49358647232519154,0.48367680393744034]
[{"$f":"ROW()","v":150},null,null,"Modelled Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T130/T$136","v":7.2179048266492379E-2},null,null,7.4797025310761392E-2,0,0,0]
[{"$f":"ROW()","v":151},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":"AA131/AA$136","v":0},null,null,{"$f":"AD131/AD$136","v":2.9450424673214428E-2},0.10854662513042392,0.12066575766121009,0.1209687384086777,0.12445457695899977,0.12458100085670532,0.12112749613062461,0.12405854744052093,0.12622459518646387,0.12819753301656114,{"$f":"AN131/AN$134","v":0},0,0,0,0]
[{"$f":"ROW()","v":152},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,{"$f":"AA132/AA$136","v":0.50858604691699061},null,null,{"$f":"AD132/AD$136","v":0.49861481700892779},0.38314027111513427,0.41952313607310077,0.41826654554774056,0.42694123283626434,0.42638213313807088,0.41487567094406297,0.41890227531608371,0.42429453592908767,0.42884484844627641,0.56362228992469099,0.57025959788237024,0.57695505970860217,0.58370944305340133,0.59052352913746853]
[{"$f":"ROW()","v":153},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,{"$f":"AA133/AA$136","v":0.4914139530830095},null,null,{"$f":"AD133/AD$136","v":0.47193475831785781},0.50831310375444183,0.45981110626568916,0.46076471604358182,0.44860419020473591,0.44903686600522374,0.46399683292531235,0.45703917724339532,0.44948086888444838,0.44295761853716242,0.43637771007530896,0.42974040211762971,0.42304494029139789,0.41629055694659867,0.40947647086253147]
[{"$f":"ROW()","v":154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T148:T153)","v":1.0000000000000002},{"$f":"SUM(U148:U153)","v":0},0,1,0.99999999999999989,1,1,1,null,null,1,1,1,1,1,{"$f":"SUM(AI148:AI153)","v":1},0.99999999999999989,1,0.99999999999999989,1,{"$f":"SUM(AN148:AN153)","v":1},1,1,1,1]
["Prudent Discounts"]
[{"$f":"ROW()","v":156},null,"Prudent Discounts",null,null,null,null,null,null,null,null,null,null,null,"Approved 2"]
[{"$f":"ROW()","v":157},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]
[{"$f":"ROW()","v":158},null,null,{"$f":"\"Discounted Revenue [m$ \"&Input!$G$52&\"]\"","v":"Discounted Revenue [m$ 31/12/2023]"},null,null,null,null,null,null,null,null,null,null,{"$f":"O157*$N$16/1000","v":5.6535594095586514},{"$f":"P157*$N$16/1000","v":5.6456676670491781},{"$f":"Q157*$N$16/1000","v":5.635171062669035},{"$f":"R157*$N$16/1000","v":5.6258396458322695},{"$f":"S157*$N$16/1000","v":5.6456403967024187}]
[{"$f":"ROW()","v":159},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,"Actuals [m$ OD]",null,null,null,null,null,null,null,"Actual 4 [m$ OD]",null,null,"Forecast 5 [m$ OD]",null,null,null,"Forecast [m$ OD]"]
[{"$f":"ROW()","v":160},null,null,"Discounted Revenue",null,null,null,null,null,null,null,null,null,null,4231.59836,4558.2849133000009,4561.4079928715819,3850.0484860601259,4029.1300349080147,1.6132481803897301,1.7028191418527301,1.5695249499503701,3.2723440918031002,3.2860751902792402,3.2503681836650902,3.16052965214769,0.95979688655172413,null,null,2.0225982931868134,0.78735303000000012,0.31370567000000016,0.2477026774157304,0.25392109999999996,0.39570686000000005,0.39600000000000002,3.270692E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 2 [m$ \"&Input!$G$52&\"]\"","v":"Actual 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 3 [m$ \"&Input!$G$52&\"]\"","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,null,null,null,null,null,{"$f":"\"Actuals [m$ \"&Input!$G$52&\"]\"","v":"Actuals [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual [$ \"&Input!$G$52&\"]\"","v":"Actual [$ 31/12/2023]"},null,null,{"$f":"\"Forecast [$ \"&Input!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,null,{"$f":"\"Forecast [m$ \"&Input!$G$52&\"]\"","v":"Forecast [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":162},null,null,{"$f":"\"Discounted Revenue [m$ \"&Input!$G$52&\"]\"","v":"Discounted Revenue [m$ 31/12/2023]"},null,null,null,null,null,null,null,null,null,null,{"$f":"O160*O$16/1000","v":6.9009093585595709},{"$f":"P160*P$16/1000","v":7.1994269347908713},6.9973636104937889,5.6961965401500541,5.8380584152146122,{"$f":"T160*$S$16","v":2.3375361514161068},{"$f":"U160*$S$16","v":2.4673211175992269},2.2741828291864108,4.7415039467856372,4.7613997938578949,4.7096616795156461,4.5794890143517986,{"$f":"AA160*AA$16","v":1.2306829008931424},null,null,{"$f":"AD160*AD$16","v":2.5503770323111881},0.9783648750780003,0.38250823558983077,0.2967352161721869,0.29868725881755592,{"$f":"AI160*AI$16","v":0.46149818998259395},{"$f":"AJ160*AJ$16","v":0.44622964550700744},3.4178731399999995E-2,0,0,{"$f":"AN160*AN$16","v":0},{"$f":"AO160*AO$16","v":0},0,0,0]
[{"$f":"ROW()","v":163},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,"Actual",null,null,null,null,null,null,null,"Actual",null,null,"Forecast",null,null,null,{"$f":"\"Forecast [m$ \"&Input!$G$52&\"]\"","v":"Forecast [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":164},null,null,"Volume [TJ]",null,null,null,null,null,null,null,null,null,null,{"$f":"O69","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,{"$f":"AD69","v":2605.2505387692299},1352.8172085833332,1066.6562579793815,1300.164276,1956.294292,3175.5327840000004,5.8053810000000379,0.16500000000000001,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":165},null,null,{"$f":"\"Discounted Notional Tariff [$ per GJ, \"&Input!$G$52&\"]\"","v":"Discounted Notional Tariff [$ per GJ, 31/12/2023]"},null,null,null,null,null,null,null,null,null,null,{"$f":"1000*O162/O164","v":0.59097637313958495},0.64784618825627605,0.67209035099208847,0.81455386808361241,0.86545546963898212,0.75533486466402633,0.85317307710014723,0.85357569348081563,0.85336613788454463,1.3290467430755517,1.6380846013635393,1.6739296666448782,0.88584191365728693,null,null,{"$f":"1000*AD162/AD164","v":0.97893733994429377},{"$f":"1000*AE162/AE164","v":0.72320552168503349},0.35860497018452281,0.2282290181707676,0.15268012590896826,0.14532937348588049,{"$f":"1000*AJ162/AJ164","v":76.864833764916469},{"$f":"IF(AK160=0, \" \",1000*AK162/AK164)","v":207.14382666666663}," "," "," "," "," "," "," "]
[{"$f":"ROW()","v":166},null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ OD]",null,null,null,null,{"$f":"T163&\"  [m$ OD]\"","v":"Actual 3 and est for 2013/14  [m$ OD]"},null,null,null,null,null,null,"Actuals [m$ OD]",null,null,null,null,null,null,null,"Actual [m$ OD]",null,null,"Forecast 5 [m$ OD]",null,null,null,"Forecast [m$ OD]"]
[{"$f":"ROW()","v":167},null,null,"Discounted Notional Tariff [$ per GJ, Nominal]",null,null,null,null,null,null,null,null,null,null,{"$f":"O165*O$17","v":0.36238334999638411},0.41018091201078022,0.43811905020194331,0.55055542141583458,0.59729320582169232,0.52928982685546666,0.60444882232178454,0.61967864201637068,0.61952650890349514,0.9762250194225115,1.2319849656890378,1.2969078888671304,{"$f":"AA165*AA$17","v":0.6908589613849756},0,0,0.77635462044365511,0.5820099160510489,0.2941019355141346,0.19051644625846526,0.12979698455307867,0.12461117138949995,{"$f":"AJ165*AJ$17","v":68.212577262370445},{"$f":"IF(AK165=\" \",0,AK165*AK$17)","v":198.22375757575756},0,0,0,0,0,0,0]
["Tariff Revenue"]
[{"$f":"ROW()","v":169},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,{"$f":"\"Actual [$ \"&Input!$G$52&\"]\"","v":"Actual [$ 31/12/2023]"},null,null,{"$f":"\"Forecast [$ \"&Input!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,null,{"$f":"\"Forecast [m$ \"&Input!$G$52&\"]\"","v":"Forecast [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":170},null,null,"A1",null,null,null,null,null,null,null,null,null,null,4.8013998699999991,4.2922495000000005,4.3136383,4.5457988831574418,4.8268208377399633,2.7687481935450409,3.1825410180406464,3.1795979331623121,6.362138951202958,7.008674989092464,7.5122940835656618,7.924159466050666,4.0948508814286271,4.8156855908896787,3.1805251568180077,null,7.8784213867063979,7.2262695807751491,6.5772230667789664,5.9886558809490973,{"$f":"Revenue!AI$103","v":0},{"$f":"Revenue!AJ$103","v":0},{"$f":"Revenue!AK$103","v":0},{"$f":"Revenue!AL$103","v":0},{"$f":"Revenue!AM$103","v":0},{"$f":"Revenue!AN$103","v":11.076377990755766},{"$f":"Revenue!AO$103","v":11.03929513459088},{"$f":"Revenue!AP$103","v":11.010155219179676},{"$f":"Revenue!AQ$103","v":10.932077080689762},{"$f":"Revenue!AR$103","v":10.920464952463359}]
[{"$f":"ROW()","v":171},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$111","v":0},{"$f":"Revenue!AJ$111","v":0},{"$f":"Revenue!AK$111","v":0},{"$f":"Revenue!AL$111","v":0},{"$f":"Revenue!AM$111","v":0},{"$f":"Revenue!AN$111","v":7.203311818625143},{"$f":"Revenue!AO$111","v":7.174880406319371},{"$f":"Revenue!AP$111","v":7.1660573670814953},{"$f":"Revenue!AQ$111","v":7.1556845327916099},{"$f":"Revenue!AR$111","v":7.1454651497864505}]
[{"$f":"ROW()","v":172},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$117","v":0},{"$f":"Revenue!AJ$117","v":0},{"$f":"Revenue!AK$117","v":0},{"$f":"Revenue!AL$117","v":0},{"$f":"Revenue!AM$117","v":0},{"$f":"Revenue!AN$117","v":14.6521142576243},{"$f":"Revenue!AO$117","v":14.633360130105624},{"$f":"Revenue!AP$117","v":14.621163264054235},{"$f":"Revenue!AQ$117","v":14.611331221251646},{"$f":"Revenue!AR$117","v":14.605328968434234}]
[{"$f":"ROW()","v":173},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$122","v":0},{"$f":"Revenue!AJ$122","v":0},{"$f":"Revenue!AK$122","v":0},{"$f":"Revenue!AL$122","v":0},{"$f":"Revenue!AM$122","v":0},{"$f":"Revenue!AN$122","v":14.960804706087869},{"$f":"Revenue!AO$122","v":15.038657620418171},{"$f":"Revenue!AP$122","v":15.11778751071158},{"$f":"Revenue!AQ$122","v":15.199827290376298},{"$f":"Revenue!AR$122","v":15.282896611113905}]
[{"$f":"ROW()","v":174},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$131","v":0},{"$f":"Revenue!AJ$131","v":0},{"$f":"Revenue!AK$131","v":0},{"$f":"Revenue!AL$131","v":0},{"$f":"Revenue!AM$131","v":0},{"$f":"Revenue!AN$131","v":205.47925589667057},{"$f":"Revenue!AO$131","v":205.44192031498449},{"$f":"Revenue!AP$131","v":205.71726638055733},{"$f":"Revenue!AQ$131","v":206.25518965172733},{"$f":"Revenue!AR$131","v":206.96695178097798}]
[{"$f":"ROW()","v":175},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O170:O174)","v":111.6057854},111.06016304131876,115.49058808418501,118.88308448710265,123.71580979261779,58.953920300299743,70.722849493876012,80.417772521990273,151.14062201586628,188.2542047489714,206.24471833420753,226.17697812635549,{"$f":"SUM(AA170:AA174)","v":97.809693440261924},{"$f":"SUM(AB170:AB174)","v":133.24014490644808},41.226838968350471,null,158.86133434829435,147.78650955042278,138.96198638015943,130.85327812930933,{"$f":"SUM(AI170:AI174)","v":0},0,0,0,0,{"$f":"SUM(AN170:AN174)","v":253.37186466976365},253.32811360641853,253.6324297415843,254.15410977683666,254.92110746277592]
[{"$f":"ROW()","v":176},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,"Actual 4 [m$ OD]",null,null,"Forecast 5 [m$ OD]",null,null,null,"Forecast [m$ OD]"]
[{"$f":"ROW()","v":177},null,null,"A1",null,null,null,null,null,null,null,null,null,null,{"$f":"O170*O$17/$S$17","v":4.2660225393628322},{"$f":"P170*P$17/$S$17","v":3.9377274174041306},4.0744158810029498,4.4519328295229217,4.8268208377399633,{"$f":"T170*T$17/$S$17","v":2.8112186673103334},{"$f":"U170*U$17/$S$17","v":3.2670332574576548},3.3446744040285572,6.6924446902624632,7.459380342373338,8.1865103159641812,8.8957441700360622,{"$f":"AA170*AA$17/$Z$17","v":4.1219178844220172},{"$f":"AB170*AB$17/$Z$17","v":4.9293703309956678},3.2556083758174887,null,{"$f":"AE170*AE$17/$Z$17","v":8.1834405338782226},7.6493372993852145,7.0865075724219082,6.5711219392472628,{"$f":"AI170*AI$17","v":0},{"$f":"AJ170*AJ$17","v":0},0,0,0,11.740979367373999,{"$f":"AO170*AO$17","v":12.013357402963011},12.300789640556042,12.538879583327608,12.859191751713615]
[{"$f":"ROW()","v":178},null,null,"A2",null,null,null,null,null,null,null,null,null,null,{"$f":"O171*O$17/$S$17","v":3.9259952560707978},4.3362206620943962,4.6635757390442487,4.8171118631011058,5.2038131449849878,{"$f":"T171*T$17/$S$17","v":2.6477612236867683},2.832656584921299,3.759656047580334,6.6623150653473893,8.3202185383141902,9.2133652601338056,10.222983162298267,{"$f":"AA171*AA$17/$Z$17","v":3.1458908234659497},4.7035978633620523,1.4883964099598319,null,{"$f":"AE171*AE$17/$Z$17","v":5.8254174079400931},5.6269078368331122,5.4303256453568576,5.125518751801649,{"$f":"AI171*AI$17","v":0},{"$f":"AJ171*AJ$17","v":0},0,0,0,7.6355226870935278,7.8079625187795534,8.0060782495665794,8.2074308505783691,8.4140104763180705]
[{"$f":"ROW()","v":179},null,null,"B1",null,null,null,null,null,null,null,null,null,null,{"$f":"O172*O$17/$S$17","v":7.6392958220531},7.7183712768433601,8.2284849957281985,7.5000495765309676,8.2992081562078841,{"$f":"T172*T$17/$S$17","v":4.0794504382460213},4.8470570599378222,5.1135906749984654,10.080431328946247,11.757432505694617,13.196654327019949,14.858144693582718,{"$f":"AA172*AA$17/$Z$17","v":5.3109384017997323},7.7221215991443426,2.2437963394038727,null,{"$f":"AE172*AE$17/$Z$17","v":9.1700896680426194},8.7266112881810312,8.3148917409071128,7.931114001096109,{"$f":"AI172*AI$17","v":0},{"$f":"AJ172*AJ$17","v":0},0,0,0,15.531265846177149,15.924547999299707,16.335087928465821,16.758912453975292,17.198235296711246]
[{"$f":"ROW()","v":180},null,null,"B2",null,null,null,null,null,null,null,null,null,null,{"$f":"O173*O$17/$S$17","v":5.5621695157876117},5.9646605904487462,6.5928848425324418,7.2195907622049971,7.5232053512793682,{"$f":"T173*T$17/$S$17","v":3.7232098164313521},4.138494557489369,5.1976084962451159,9.4383761950977263,11.528298919885872,12.837362771659278,14.429923964774746,{"$f":"AA173*AA$17/$Z$17","v":5.770916992677428},8.1132216710393745,2.5248200308337423,null,{"$f":"AE173*AE$17/$Z$17","v":9.4973606051902362},8.8080620206197544,8.1520948143445899,7.3890500932202619,{"$f":"AI173*AI$17","v":0},{"$f":"AJ173*AJ$17","v":0},0,0,0,15.858478242624887,16.365607283093283,16.889927553059849,17.433905988282689,17.996092556443493]
[{"$f":"ROW()","v":181},null,null,"B3",null,null,null,null,null,null,null,null,null,null,{"$f":"O174*O$17/$S$17","v":77.767763363716838},79.930072282855789,85.526438850117074,92.439586501731668,97.862762302405585,{"$f":"T174*T$17/$S$17","v":46.596588076635761},57.515205808243572,67.177324894379794,126.11388348983859,161.29489704897949,181.32095524176191,205.50184166153241,{"$f":"AA174*AA$17/$Z$17","v":80.106552335141217},110.9172570704819,32.687467079765909,null,{"$f":"AE174*AE$17/$Z$17","v":132.33546495126024},125.62787022922444,120.73820710115453,116.56346828947649,{"$f":"AI174*AI$17","v":0},{"$f":"AJ174*AJ$17","v":0},0,0,0,217.80835810403389,223.56927541157026,229.83189326607913,236.57068710644603,243.71011040321284]
[{"$f":"ROW()","v":182},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O177:O181)","v":99.161246496991183},101.88705222964643,109.08580030842492,116.42827153309166,123.71580979261779,59.858228222310238,72.60044726804972,84.592854517232269,158.9874507694924,200.3602273552475,224.75484791653912,253.9086376522242,98.456216437506342,136.38556853502334,42.200088235780846,null,{"$f":"SUM(AE177:AE181)","v":165.0117731663114},156.43878867424354,149.72202687418499,143.58027307484178,0,0,0,0,0,{"$f":"SUM(AN177:AN181)","v":268.57460424730345},275.68075061570579,283.36377663772743,291.50981598261001,300.17764048439926]
["Ancillary Services"]
[{"$f":"ROW()","v":184},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,"Actual[$ OD)","Actual 4 [m$ OD]",null,null,"Forecast 5 [m$ OD]",null,null,null,"Forecast [m$ OD]"]
[{"$f":"ROW()","v":185},null,null,"Revenue propsoed",null,null,null,null,null,null,null,null,null,null,0.53,0.52500000000000002,0.54800000000000004,0.70899999999999996,0.70599999999999996,{"$f":"0.77/2","v":0.38500000000000001},{"$f":"T185","v":0.38500000000000001},{"$f":"T185","v":0.38500000000000001},{"$f":"U185+V185","v":0.77},{"$f":"$T$185*2","v":0.77},{"$f":"$T$185*2","v":0.77},{"$f":"$T$185*2","v":0.77},{"$f":"AA187*AA$17","v":0},{"$f":"AB187*AB$17","v":0},0,0,0,0,0,0,{"$f":"AI319/1000000","v":3.5165644199999999},3.3800380500000005,2.83586809,{"$f":"AL187*AL17","v":2.8296155936750926},4.1323768159320471,5.2200207201737419,5.8491903044603228,6.1353451533780978,6.4185423707039266,6.6835278040053856]
[{"$f":"ROW()","v":186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&Input!$G$52&\"]\"","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,null,null,{"$f":"\"Actual [m$ \"&Input!$G$52&\"]\"","v":"Actual [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"\"Actual [$ \"&Input!$G$52&\"]\"","v":"Actual [$ 31/12/2023]"},null,null,{"$f":"\"Forecast [$ \"&Input!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,{"$f":"\"Forecast [m$ \"&Input!$G$52&\"]\"","v":"Forecast [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T286/1000000","v":0},null,null,{"$f":"W286/1000000","v":0},0,0,0,0,0,{"$f":"AC286/1000000","v":0},0,0,0,0,0,{"$f":"AI286/1000000","v":4.2040252360264514},3.8356351257343775,2.9845644020499997,2.8296155936750926,4.0023020009027093,4.9245400070193073,5.3749285818633021,5.4916069972627408,5.5960342768988554,5.6758801448566114]
[{"$f":"ROW()","v":188},null,null,"ERA Adjustment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":189},null,null,{"$f":"\"Revenue [m$ \"&Input!$G$52&\"]\"","v":"Revenue [m$ 31/12/2023]"},null,null,null,null,null,null,null,null,null,null,{"$f":"O185*O$16+O188","v":0.86432634878811443},{"$f":"P185*P$16+P188","v":0.8291932629610177},{"$f":"Q185*Q$16+Q188","v":0.84065167258511264},{"$f":"R185*R$16+R188","v":1.0489746717707484},{"$f":"S185*S$16+S188","v":1.0229675402460954},{"$f":"T187+T188","v":0},null,null,{"$f":"W187+W188","v":0},{"$f":"X187+X188","v":0},{"$f":"Y187+Y188","v":0},{"$f":"Z187+Z188","v":0},{"$f":"AA187+AA188","v":0},{"$f":"AB187+AB188","v":0},0,{"$f":"AD187+AD188","v":0},0,0,0,0,4.2040252360264514,3.8356351257343775,2.9845644020499997,2.8296155936750926,4.0023020009027093,{"$f":"AN187+AN188","v":4.9245400070193073},5.3749285818633021,5.4916069972627408,5.5960342768988554,5.6758801448566114]
[{"$f":"ROW()","v":190},null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ OD]",null,null,null,null,"Approved 3 [m$ OD]",null,null,null,null,null,null,"Actual[$ OD)",null,null,null,null,null,null,null,"Actual 4 [m$ Nominal]",null,null,"Forecast [m$ Nominal]",null,null,null,"Forecast [$ Nominal)"]
[{"$f":"ROW()","v":191},null,null,"Adjusted Revenue [m$ OD]",null,null,null,null,null,null,null,null,null,null,{"$f":"O189*O$17","v":0.53},0.52500000000000002,0.54800000000000015,0.70899999999999985,0.70599999999999996,0,null,null,{"$f":"W189*W$17","v":0},{"$f":"X189*X$17","v":0},{"$f":"Y189*Y$17","v":0},{"$f":"Z189*Z$17","v":0},{"$f":"AA189*AA$17","v":0},{"$f":"AB189*AB$17","v":0},0,{"$f":"AD189*AD$17","v":0},0,0,0,0,3.6046980500000005,3.4038785300000001,2.8560424900000001,2.8296155936750926,4.1323768159320471,{"$f":"AN189*AN$17","v":5.2200207201737419},5.8491903044603228,6.1353451533780978,6.4185423707039266,6.6835278040053856]
["Tariffs Excluding GST"]
[{"$f":"ROW()","v":193},null,"A1",null,null,null,null,null,null,"Actual 1 (FA1) [$ OD]",null,null,null,null,"Actual 2 [$ OD]",null,null,null,null,"Actual 3 [$ Nominal]",null,null,null,null,null,null,"Actual [$ OD]",null,null,null,null,null,null,null,"Actual 4 [m$ Nominal]",null,null,null,"Forecast [m$ Nominal]",null,null,"Forecast [$ Nominal)"]
[{"$f":"ROW()","v":194},null,null,"Fixed [$/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,42220.77,38925.9,35827.4,32444.85,33482.800000000003,34153.64,35342.19,37912.49,{"$f":"ROUND(AL194*(1+Input!$AI$31),2)","v":39893.620000000003},{"$f":"ROUND(Revenue!AN62*AN$17,2)","v":56750.79},{"$f":"ROUND(Revenue!AO62*AO$17,2)","v":58262.41},{"$f":"ROUND(Revenue!AP62*AP$17,2)","v":59814.29},{"$f":"ROUND(Revenue!AQ62*AQ$17,2)","v":61407.5},{"$f":"ROUND(Revenue!AR62*AR$17,2)","v":63043.15}]
[{"$f":"ROW()","v":195},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",null,null,null,null,null,180.48181818181817,181.92727272727271,181.87272727272725,183.05454545454546,183.14545454545453,182.72727272727272,184.71,182.86,182.86,182.86,182.86,null,null,182.86,174.02,190.98261864513228,197.00288430882074,197.00288430882074,197.00288430882074,193.99296874999999,null,177.94,164.05,151.04,136.75,141.12,143.94999999999999,148.96,159.79,{"$f":"ROUND(AL195*(1+Input!$AI$31),2)","v":168.14},{"$f":"ROUND(Revenue!AN63*AN$17,2)","v":239.19},{"$f":"ROUND(Revenue!AO63*AO$17,2)","v":245.56},{"$f":"ROUND(Revenue!AP63*AP$17,2)","v":252.1},{"$f":"ROUND(Revenue!AQ63*AQ$17,2)","v":258.82},{"$f":"ROUND(Revenue!AR63*AR$17,2)","v":265.70999999999998}]
[{"$f":"ROW()","v":196},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",null,null,null,null,null,90.245454545454535,90.963636363636354,90.936363636363623,91.527272727272731,91.572727272727263,91.36363636363636,92.35,91.43,91.43,91.43,91.43,null,null,91.43,91.59,100.52219154593637,103.69091494756718,103.69091494756718,103.69091494756718,102.108671875,null,93.66,86.35,79.5,71.98,74.28,75.77,78.41,84.11,{"$f":"ROUND(AL196*(1+Input!$AI$31),2)","v":88.51},{"$f":"ROUND(Revenue!AN64*AN$17,2)","v":125.9},{"$f":"ROUND(Revenue!AO64*AO$17,2)","v":129.25},{"$f":"ROUND(Revenue!AP64*AP$17,2)","v":132.69},{"$f":"ROUND(Revenue!AQ64*AQ$17,2)","v":136.22999999999999},{"$f":"ROUND(Revenue!AR64*AR$17,2)","v":139.86000000000001}]
[{"$f":"ROW()","v":197},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,4.3981818181818177E-2,4.4336363636363632E-2,4.4327272727272722E-2,4.4618181818181814E-2,4.4636363636363634E-2,4.4536363636363631E-2,4.5019999999999998E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,null,null,4.4600000000000001E-2,3.6909999999999998E-2,4.0518640269733855E-2,4.1795899604912486E-2,4.1795899604912486E-2,4.1795899604912486E-2,4.1157265625000002E-2,null,3.7760000000000002E-2,3.4700000000000002E-2,3.1949999999999999E-2,2.8930000000000001E-2,2.9850000000000002E-2,3.0450000000000001E-2,3.1510000000000003E-2,3.3799999999999997E-2,{"$f":"ROUND(AL197*(1+Input!$AI$31),5)","v":3.5569999999999997E-2},{"$f":"ROUND(Revenue!AN65*AN$17,5)","v":5.0590000000000003E-2},{"$f":"ROUND(Revenue!AO65*AO$17,5)","v":5.194E-2},{"$f":"ROUND(Revenue!AP65*AP$17,5)","v":5.3330000000000002E-2},{"$f":"ROUND(Revenue!AQ65*AQ$17,5)","v":5.475E-2},{"$f":"ROUND(Revenue!AR65*AR$17,5)","v":5.62E-2}]
[{"$f":"ROW()","v":198},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,2.1990909090909089E-2,2.2163636363636361E-2,2.2154545454545451E-2,2.2299999999999997E-2,2.2309090909090907E-2,2.225454545454545E-2,2.249E-2,2.23E-2,2.23E-2,2.23E-2,2.23E-2,null,null,2.23E-2,1.8450000000000001E-2,2.024331861284126E-2,2.088143964504572E-2,2.088143964504572E-2,2.088143964504572E-2,2.0563046874999998E-2,null,1.8960000000000001E-2,1.7489999999999999E-2,1.61E-2,1.4579999999999999E-2,1.5049999999999999E-2,1.5350000000000001E-2,1.5879999999999998E-2,1.703E-2,{"$f":"ROUND(AL198*(1+Input!$AI$31),5)","v":1.7919999999999998E-2},{"$f":"ROUND(Revenue!AN66*AN$17,5)","v":2.5489999999999999E-2},{"$f":"ROUND(Revenue!AO66*AO$17,5)","v":2.6169999999999999E-2},{"$f":"ROUND(Revenue!AP66*AP$17,5)","v":2.6870000000000002E-2},{"$f":"ROUND(Revenue!AQ66*AQ$17,5)","v":2.758E-2},{"$f":"ROUND(Revenue!AR66*AR$17,5)","v":2.8320000000000001E-2}]
[{"$f":"ROW()","v":199},null,"A2"]
[{"$f":"ROW()","v":200},null,null,"Fixed [$/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,23375.64,21551.35,19827.7,17952,18526.310000000001,18897.490000000002,19555.12,20976.86,{"$f":"ROUND(AL200*(1+Input!$AI$31),2)","v":22073.01},{"$f":"ROUND(Revenue!AN68*AN$17,2)","v":31399.15},{"$f":"ROUND(Revenue!AO68*AO$17,2)","v":32235.5},{"$f":"ROUND(Revenue!AP68*AP$17,2)","v":33094.120000000003},{"$f":"ROUND(Revenue!AQ68*AQ$17,2)","v":33975.620000000003},{"$f":"ROUND(Revenue!AR68*AR$17,2)","v":34880.589999999997}]
[{"$f":"ROW()","v":201},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":202},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":203},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":204},null,null,"Usage 1* (Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,2.5,2.4625781250000003,null,2.2599999999999998,2.08,1.92,1.74,1.8,1.84,1.9,2.04,{"$f":"ROUND(AL204*(1+Input!$AI$31),2)","v":2.15},{"$f":"ROUND(Revenue!AN72*AN$17,2)","v":3.05},{"$f":"ROUND(Revenue!AO72*AO$17,2)","v":3.13},{"$f":"ROUND(Revenue!AP72*AP$17,2)","v":3.22},{"$f":"ROUND(Revenue!AQ72*AQ$17,2)","v":3.3},{"$f":"ROUND(Revenue!AR72*AR$17,2)","v":3.39}]
[{"$f":"ROW()","v":205},null,null,"Usage 2* (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.34,1.34,1.319609375,null,1.21,1.1200000000000001,1.03,0.93,0.96,0.98,1.01,1.08,{"$f":"ROUND(AL205*(1+Input!$AI$31),2)","v":1.1399999999999999},{"$f":"ROUND(Revenue!AN73*AN$17,2)","v":1.61},{"$f":"ROUND(Revenue!AO73*AO$17,2)","v":1.65},{"$f":"ROUND(Revenue!AP73*AP$17,2)","v":1.7},{"$f":"ROUND(Revenue!AQ73*AQ$17,2)","v":1.74},{"$f":"ROUND(Revenue!AR73*AR$17,2)","v":1.79}]
[{"$f":"ROW()","v":206},null,"B1"]
[{"$f":"ROW()","v":207},null,null,"Fixed [$/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,556.13,1146.76,1258.7498735426566,1300.1721905363056,1303.6500000000001,1303.6500000000001,1283.7201562499999,null,1180.53,1089.07,1002.38,907.55,936.58,955.34,988.7,1060.5999999999999,{"$f":"ROUND(AL207*(1+Input!$AI$31),2)","v":1116.02},{"$f":"ROUND(Revenue!AN75*AN$17,2)","v":1587.55},{"$f":"ROUND(Revenue!AO75*AO$17,2)","v":1629.84},{"$f":"ROUND(Revenue!AP75*AP$17,2)","v":1673.25},{"$f":"ROUND(Revenue!AQ75*AQ$17,2)","v":1717.82},{"$f":"ROUND(Revenue!AR75*AR$17,2)","v":1763.58}]
[{"$f":"ROW()","v":208},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,4.5818181818181811,4.6181818181818182,4.6181818181818182,4.6454545454545455,4.6454545454545455,4.6363636363636358,4.6900000000000004,4.8499999999999996,4.8499999999999996,4.8899999999999997,4.8899999999999997,null,null,4.8899999999999997,4.41,4.9482513731522015,4.9836784332749584,4.9800000000000004,4.9800000000000004,4.9043749999999999,null,4.49,4.1399999999999997,3.81,3.45,3.56,3.63,3.76,4.03,{"$f":"ROUND(AL208*(1+Input!$AI$31),2)","v":4.24},{"$f":"ROUND(Revenue!AN76*AN$17,2)","v":6.03},{"$f":"ROUND(Revenue!AO76*AO$17,2)","v":6.19},{"$f":"ROUND(Revenue!AP76*AP$17,2)","v":6.36},{"$f":"ROUND(Revenue!AQ76*AQ$17,2)","v":6.53},{"$f":"ROUND(Revenue!AR76*AR$17,2)","v":6.7}]
[{"$f":"ROW()","v":209},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,4.3545454545454545,4.3909090909090907,4.3909090909090907,4.418181818181818,4.418181818181818,4.4090909090909083,4.45,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,null,null,4.5999999999999996,3.78,4.2626285224131806,4.2764479713732806]
[{"$f":"ROW()","v":210},null,null,"Usage 2* (Q>5TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2764479713732806,4.2699999999999996,4.2699999999999996,4.2082031249999998,null,3.86,3.56,3.28,2.97,3.06,3.12,3.23,3.46,{"$f":"ROUND(AL210*(1+Input!$AI$31),2)","v":3.64},{"$f":"ROUND(Revenue!AN78*AN$17,2)","v":5.18},{"$f":"ROUND(Revenue!AO78*AO$17,2)","v":5.32},{"$f":"ROUND(Revenue!AP78*AP$17,2)","v":5.46},{"$f":"ROUND(Revenue!AQ78*AQ$17,2)","v":5.61},{"$f":"ROUND(Revenue!AR78*AR$17,2)","v":5.76}]
[{"$f":"ROW()","v":211},null,"B2"]
[{"$f":"ROW()","v":212},null,null,"Fixed [$/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,295.07,272.04000000000002,250.44,226.74,233.99,239.78,248.12,266.16000000000003,{"$f":"ROUND(AL212*(1+Input!$AI$31),2)","v":280.07},{"$f":"ROUND(Revenue!AN80*AN$17,2)","v":427.35},{"$f":"ROUND(Revenue!AO80*AO$17,2)","v":438.73},{"$f":"ROUND(Revenue!AP80*AP$17,2)","v":450.42},{"$f":"ROUND(Revenue!AQ80*AQ$17,2)","v":462.42},{"$f":"ROUND(Revenue!AR80*AR$17,2)","v":474.73}]
[{"$f":"ROW()","v":213},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",null,null,null,null,null,5.0636363636363635,5.0999999999999996,5.0999999999999996,5.1363636363636367,5.1363636363636367,5.127272727272727,5.18,5.36,5.36,5.66,5.66,null,null,5.66,7.33,8.1775678997088015,8.3147074298207979,8.31,8.31,8.1878124999999997,null,7.51,6.92,6.37,5.77,5.96,6.08,6.29,6.75,{"$f":"ROUND(AL213*(1+Input!$AI$31),2)","v":7.1},{"$f":"ROUND(Revenue!AN81*AN$17,2)","v":9.51},{"$f":"ROUND(Revenue!AO81*AO$17,2)","v":9.76},{"$f":"ROUND(Revenue!AP81*AP$17,2)","v":10.02},{"$f":"ROUND(Revenue!AQ81*AQ$17,2)","v":10.29},{"$f":"ROUND(Revenue!AR81*AR$17,2)","v":10.56}]
[{"$f":"ROW()","v":214},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",null,null,null,null,null,4.5636363636363626,4.5999999999999996,4.5999999999999996,4.627272727272727,4.6181818181818182,4.6181818181818182,4.68,4.84,4.84,4.84,4.84,null,null,4.84,4.3600000000000003,4.9131367030285871,4.9473676715296078,4.95,4.95,4.8732031250000007,null,4.47,4.12,3.79,3.44,3.55,3.62,3.75,4.0199999999999996,{"$f":"ROUND(AL214*(1+Input!$AI$31),2)","v":4.2300000000000004},{"$f":"ROUND(Revenue!AN82*AN$17,2)","v":7.08},{"$f":"ROUND(Revenue!AO82*AO$17,2)","v":7.27},{"$f":"ROUND(Revenue!AP82*AP$17,2)","v":7.46},{"$f":"ROUND(Revenue!AQ82*AQ$17,2)","v":7.66},{"$f":"ROUND(Revenue!AR82*AR$17,2)","v":7.87}]
[{"$f":"ROW()","v":215},null,"B3"]
[{"$f":"ROW()","v":216},null,null,"Fixed [$/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,82.37,93.16,104.77,116.84,118.8,119.62,123.22,132.18,{"$f":"ROUND(AL216*(1+Input!$AI$31),2)","v":139.09},{"$f":"ROUND(Revenue!AN84*AN$17,2)","v":178.04},{"$f":"ROUND(Revenue!AO84*AO$17,2)","v":182.78},{"$f":"ROUND(Revenue!AP84*AP$17,2)","v":187.65},{"$f":"ROUND(Revenue!AQ84*AQ$17,2)","v":192.65},{"$f":"ROUND(Revenue!AR84*AR$17,2)","v":197.78}]
[{"$f":"ROW()","v":217},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":218},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":219},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":220},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":221},null,null,"Usage 2* (2<Q<=10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.32,13.73754878594551,13.959643587693927,13.95,13.95,15.565156250000001,null,13.29,10.46,7.77,4.8899999999999997,5.48,5.59,5.78,6.2,{"$f":"ROUND(AL221*(1+Input!$AI$31),2)","v":6.52},{"$f":"ROUND(Revenue!AN89*AN$17,2)","v":8.7799999999999994},{"$f":"ROUND(Revenue!AO89*AO$17,2)","v":9.01},{"$f":"ROUND(Revenue!AP89*AP$17,2)","v":9.25},{"$f":"ROUND(Revenue!AQ89*AQ$17,2)","v":9.5},{"$f":"ROUND(Revenue!AR89*AR$17,2)","v":9.75}]
[{"$f":"ROW()","v":222},null,null,"Usage 3* (Q>10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.32,6.0475725011627848,6.0272506966479709,6.02,6.02,6.7227343749999999,null,5.73,4.51,3.35,2.11,3.66,3.73,3.86,4.1399999999999997,{"$f":"ROUND(AL222*(1+Input!$AI$31),2)","v":4.3600000000000003},{"$f":"ROUND(Revenue!AN90*AN$17,2)","v":7.26},{"$f":"ROUND(Revenue!AO90*AO$17,2)","v":7.45},{"$f":"ROUND(Revenue!AP90*AP$17,2)","v":7.65},{"$f":"ROUND(Revenue!AQ90*AQ$17,2)","v":7.86},{"$f":"ROUND(Revenue!AR90*AR$17,2)","v":8.07}]
[{"$f":"\"Tariffs Excluding GST [$ \"&Input!$G$52&\"]\"","v":"Tariffs Excluding GST [$ 31/12/2023]"}]
[{"$f":"ROW()","v":224},null,"A1",null,null,null,null,null,null,{"$f":"\"Actual 1 (FA1) [$ \"&Input!$G$52&\"]\"","v":"Actual 1 (FA1) [$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 2 [$ \"&Input!$G$52&\"]\"","v":"Actual 2 [$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 3 [$ \"&Input!$G$52&\"]\"","v":"Actual 3 [$ 31/12/2023]"},null,null,null,null,null,null,{"$f":"\"Actual [$ \"&Input!$G$52&\"]\"","v":"Actual [$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"\"Actual [$ \"&Input!$G$52&\"]\"","v":"Actual [$ 31/12/2023]"},null,null,{"$f":"\"Forecast [$ \"&Input!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,null,{"$f":"\"Forecast [$ \"&Input!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"}]
[{"$f":"ROW()","v":225},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J194*J$16","v":81779.09158248952},79937.196275235809,77564.516139656407,76264.570493153413,74375.605934035848,72184.370686735114,70654.057491956293,67937.786492171479,65523.130225281056,64170.145235378492,63200.695045884109,{"$f":"$S194*U$16","v":62510.572513773877},null,{"$f":"W194*W$16","v":61003.026457636865},56203.880943227086,60244.214149754815,60326.398367705384,59934.720960788,{"$f":"AB194*AB$16","v":58939.494966974176},58038.44103849891,null,{"$f":"AE194*AE$16","v":52463.528802000001},47463.207559322043,42919.404000000002,{"$f":"AH194*AH$16","v":38164.860302065405},null,null,null,null,{"$f":"Revenue!AM62","v":38637.89},{"$f":"Revenue!AN62","v":53538.400000000001},{"$f":"Revenue!AO62","v":53538.400000000001},{"$f":"Revenue!AP62","v":53538.400000000001},{"$f":"Revenue!AQ62","v":53538.400000000001},{"$f":"Revenue!AR62","v":53538.400000000001}]
[{"$f":"ROW()","v":226},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",null,null,null,null,null,{"$f":"J195*J$16","v":337.59467378922989},329.99396656211184,320.19918821059838,314.83221493856496,307.03322517710717,297.99244615164832,291.73388114577062,280.51380446882058,270.5437355148083,264.9572866988683,260.95444564473087,{"$f":"$S195*U$16","v":258.10494307734587},null,251.88031461277717,236.91332390438248,253.93628611019992,254.27324121468814,252.60352949939468,{"$f":"AB195*AB$16","v":248.40900594682171},244.6136801343404,null,{"$f":"AE195*AE$16","v":221.10824400000001},200.02977966101699,180.93824224364593,{"$f":"AH195*AH$16","v":160.85895438898453},null,null,null,null,{"$f":"Revenue!AM63","v":162.85},{"$f":"Revenue!AN63","v":225.65},{"$f":"Revenue!AO63","v":225.65},{"$f":"Revenue!AP63","v":225.65},{"$f":"Revenue!AQ63","v":225.65},{"$f":"Revenue!AR63","v":225.65}]
[{"$f":"ROW()","v":227},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",null,null,null,null,null,{"$f":"J196*J$16","v":168.80583925379969},164.99698328105592,160.09959410529919,157.41610746928248,153.51661258855358,148.99622307582416,145.85904349419042,140.25690223441029,135.27186775740415,132.47864334943415,130.47722282236543,{"$f":"$S196*U$16","v":129.05247153867293},null,125.94015730638858,124.69193964143426,133.65735674754725,133.83471577453417,132.95587617751565,{"$f":"AB196*AB$16","v":130.748121776044},128.75300667810194,null,{"$f":"AE196*AE$16","v":116.381916},105.28845762711866,95.236958808063108,{"$f":"AH196*AH$16","v":84.670036833046481},null,null,null,null,{"$f":"Revenue!AM64","v":85.72},{"$f":"Revenue!AN64","v":118.77},{"$f":"Revenue!AO64","v":118.77},{"$f":"Revenue!AP64","v":118.77},{"$f":"Revenue!AQ64","v":118.77},{"$f":"Revenue!AR64","v":118.77}]
[{"$f":"ROW()","v":228},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,{"$f":"J197*J$16","v":8.2268827471530456E-2},8.0420776280402728E-2,7.8041149740821644E-2,7.6738007097659752E-2,7.4830394898222796E-2,7.2630099188901745E-2,7.1105296568580972E-2,6.8418001089956243E-2,6.5986276954831294E-2,6.4623728463138602E-2,6.3647425767007521E-2,{"$f":"$S197*U$16","v":6.295242514081606E-2},null,6.1434223076287112E-2,5.0249803386454177E-2,5.3874813851253325E-2,5.3946310985808009E-2,5.3592066917420904E-2,{"$f":"AB197*AB$16","v":5.2702161747205427E-2},5.1896882003863012E-2,null,{"$f":"AE197*AE$16","v":4.6920576000000006E-2},4.2310474576271198E-2,3.8274475898334791E-2,{"$f":"AH197*AH$16","v":3.4030344061962141E-2},null,null,null,null,{"$f":"Revenue!AM65","v":3.4450000000000001E-2},{"$f":"Revenue!AN65","v":4.7730000000000002E-2},{"$f":"Revenue!AO65","v":4.7730000000000002E-2},{"$f":"Revenue!AP65","v":4.7730000000000002E-2},{"$f":"Revenue!AQ65","v":4.7730000000000002E-2},{"$f":"Revenue!AR65","v":4.7730000000000002E-2}]
[{"$f":"ROW()","v":229},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,{"$f":"J198*J$16","v":4.1134413735765228E-2},4.0202143237978646E-2,3.9004569712547649E-2,3.8353368258060176E-2,3.7399957042818475E-2,3.6292811352200749E-2,3.5521059969511021E-2,3.4209000544978121E-2,3.2993138477415647E-2,3.2311864231569301E-2,3.182371288350376E-2,{"$f":"$S198*U$16","v":3.147621257040803E-2},null,3.0717111538143556E-2,2.5118094621513945E-2,2.6916130816292027E-2,2.6951845697098388E-2,2.6774863595897931E-2,{"$f":"AB198*AB$16","v":2.6330262539877487E-2},2.5928788054946954E-2,null,{"$f":"AE198*AE$16","v":2.3559696000000005E-2},2.1325942372881358E-2,1.9286981595092026E-2,{"$f":"AH198*AH$16","v":1.7150446471600689E-2},null,null,null,null,{"$f":"Revenue!AM66","v":1.736E-2},{"$f":"Revenue!AN66","v":2.4049999999999998E-2},{"$f":"Revenue!AO66","v":2.4049999999999998E-2},{"$f":"Revenue!AP66","v":2.4049999999999998E-2},{"$f":"Revenue!AQ66","v":2.4049999999999998E-2},{"$f":"Revenue!AR66","v":2.4049999999999998E-2}]
[{"$f":"ROW()","v":230},null,"A2"]
[{"$f":"ROW()","v":231},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J200*J$16","v":929.30785889192634},908.37385748586132,881.40404352482528,866.63289678261708,845.1719713800087,820.26497814320396,802.62749023148558,806.96424424575287,778.28298496231957,805.81152713464735,793.63773300013213,{"$f":"$S200*U$16","v":784.9715738466823},null,{"$f":"W200*W$16","v":766.04068339496746},31114.553006772909,33351.385783925813,33397.891540174853,33183.039675984997,32632.029792066423,{"$f":"AC200*AC$16","v":32133.157908145469},null,29046.570264000002,26278.035915254241,23752.576706397896,{"$f":"AH200*AH$16","v":21116.928330464718},null,null,null,null,{"$f":"Revenue!AM68","v":21378.22},{"$f":"Revenue!AN68","v":29621.79},{"$f":"Revenue!AO68","v":29621.79},{"$f":"Revenue!AP68","v":29621.79},{"$f":"Revenue!AQ68","v":29621.79},{"$f":"Revenue!AR68","v":29621.79}]
[{"$f":"ROW()","v":232},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J201*J$16","v":8.5703780582164839},8.3768206582826732,8.1306201944908523,7.9896335833138012,7.7878476156806213,7.5610023650418237,7.4074598157850913,7.4400741095580205,7.1756377406038512,7.0854267305997247,6.9783836771449943,{"$f":"$S201*U$16","v":6.9021829358428359},null,{"$f":"W201*W$16","v":6.7357253552252008},2.9951115537848607,3.2460911156110144,3.2245007744432881,null,null,{"$f":"AC201*AC$16","v":0},null,0,0,0,{"$f":"AH201*AH$16","v":0}]
[{"$f":"ROW()","v":233},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J202*J$16","v":8.1452600989795556},7.9645755471467137,7.7304912479115782,7.5987513140714427,7.4068374583576944,7.1903649942064396,7.0284000384314833,7.056565134838535,6.8057595065521062,6.6652275993371646,6.5645327024267841,{"$f":"$S202*U$16","v":6.4928510234922383},null,6.3362651603345448,2.9951115537848607,3.2460911156110144,3.2245007744432881,null,null,{"$f":"AC202*AC$16","v":0},null,0,0,0,{"$f":"AH202*AH$16","v":0}]
[{"$f":"ROW()","v":234},null,null,"Usage 3 (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J203*J$16","v":2.142594514554121},2.0942051645706683,2.0326550486227131,2.0013172185208736,1.9507720054933844,1.8976633386771635,1.8479164145988392,1.8561834376423105,1.7902106528104453,1.7532446511299935,1.7267575152035672,{"$f":"$S203*U$16","v":1.7079021170490454},null,1.6667132269575651,1.6200830677290836,1.748928376676862,1.7253404571422259,null,null,{"$f":"AC203*AC$16","v":0},null,0,0,0,{"$f":"AH203*AH$16","v":0}]
[{"$f":"ROW()","v":235},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":"AA204*AA$16","v":3.2055816135084432},3.1523523985239854,3.1051656235585798,null,{"$f":"AE204*AE$16","v":2.8082760000000002},2.5361898305084751,2.3000624014022786,2.0467611015490537,null,null,null,null,{"$f":"Revenue!AM72","v":2.08},{"$f":"Revenue!AN72","v":2.88},{"$f":"Revenue!AO72","v":2.88},{"$f":"Revenue!AP72","v":2.88},{"$f":"Revenue!AQ72","v":2.88},{"$f":"Revenue!AR72","v":2.88}]
[{"$f":"ROW()","v":236},null,null,"Usage 2* (Q>10TJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7181917448405255,1.6896608856088562,1.6639495113583949,null,{"$f":"AE205*AE$16","v":1.503546},1.3656406779661021,1.2338876424189309,1.0939585197934598,null,null,null,null,{"$f":"Revenue!AM73","v":1.1000000000000001},{"$f":"Revenue!AN73","v":1.52},{"$f":"Revenue!AO73","v":1.52},{"$f":"Revenue!AP73","v":1.52},{"$f":"Revenue!AQ73","v":1.52},{"$f":"Revenue!AR73","v":1.52}]
[{"$f":"ROW()","v":237},null,"B1"]
[{"$f":"ROW()","v":238},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J207*J$16","v":929.30785889192634},908.37385748586132,881.40404352482528,866.63289678261708,845.1719713800087,820.26497814320396,802.62749023148558,806.96424424575287,778.28298496231957,805.81152713464735,793.63773300013213,{"$f":"$S207*U$16","v":784.9715738466823},null,{"$f":"W207*W$16","v":766.04068339496746},1561.2155115537848,1673.6720351658712,1678.1429276264919,1671.5825881801129,{"$f":"AB207*AB$16","v":1643.8256817343176},1618.6953254353091,null,{"$f":"AE207*AE$16","v":1466.9265780000001},1327.9270474576272,1200.800286415425,{"$f":"AH207*AH$16","v":1067.5505963855423},null,null,null,null,{"$f":"Revenue!AM75","v":1080.8900000000001},{"$f":"Revenue!AN75","v":1497.69},{"$f":"Revenue!AO75","v":1497.69},{"$f":"Revenue!AP75","v":1497.69},{"$f":"Revenue!AQ75","v":1497.69},{"$f":"Revenue!AR75","v":1497.69}]
[{"$f":"ROW()","v":239},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J208*J$16","v":8.5703780582164839},8.3768206582826732,8.1306201944908523,7.9896335833138012,7.7878476156806213,7.5610023650418237,7.4074598157850913,7.4400741095580205,7.1756377406038512,7.0854267305997247,6.9783836771449943,{"$f":"$S208*U$16","v":6.9021829358428359},null,6.7357253552252008,6.0038372509960158,6.579345206135037,6.4324746962287156,6.3855185741088194,{"$f":"AB208*AB$16","v":6.2794859778597791},6.1841273178044283,null,{"$f":"AE208*AE$16","v":5.5792740000000007},5.0479932203389835,4.5641863277826467,{"$f":"AH208*AH$16","v":4.0582332185886409},null,null,null,null,{"$f":"Revenue!AM76","v":4.1100000000000003},{"$f":"Revenue!AN76","v":5.69},{"$f":"Revenue!AO76","v":5.69},{"$f":"Revenue!AP76","v":5.69},{"$f":"Revenue!AQ76","v":5.69},{"$f":"Revenue!AR76","v":5.69}]
[{"$f":"ROW()","v":240},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J209*J$16","v":8.1452600989795556},7.9645755471467137,7.7304912479115782,7.5987513140714427,7.4068374583576944,7.1903649942064396,7.0284000384314833,7.056565134838535,6.8057595065521062,6.6652275993371646,6.5645327024267841,{"$f":"$S209*U$16","v":6.4928510234922383},null,{"$f":"W209*W$16","v":6.3362651603345448},{"$f":"X209*X$16","v":5.1461462151394421},{"$f":"Y209*Y$16","v":5.6677202550055252},{"$f":"Z209*Z$16","v":5.5196465289436096},null,null,{"$f":"AC209*AC$16","v":0},null,{"$f":"AE209*AE$16","v":0},0,0,{"$f":"AH209*AH$16","v":0}]
[{"$f":"ROW()","v":241},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":"AA210*AA$16","v":5.4751333958724198},{"$f":"AB210*AB$16","v":5.3842178966789662},{"$f":"AC210*AC$16","v":5.3062956858279522},null,{"$f":"AE210*AE$16","v":4.7964360000000008},4.3407864406779666,3.9292732690622261,3.493609466437178,null,null,null,null,{"$f":"Revenue!AM78","v":3.53},{"$f":"Revenue!AN78","v":4.8899999999999997},{"$f":"Revenue!AO78","v":4.8899999999999997},{"$f":"Revenue!AP78","v":4.8899999999999997},{"$f":"Revenue!AQ78","v":4.8899999999999997},{"$f":"Revenue!AR78","v":4.8899999999999997}]
[{"$f":"ROW()","v":242},null,"B2"]
[{"$f":"ROW()","v":243},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J212*J$16","v":371.72314355677054},363.35284095523355,352.56161740993014,346.65003165489287,338.0626923894863,328.10302615831489,321.01624894633682,322.74581276493029,312.11804902222445,323.14762156612494,318.2656702815699,{"$f":"$S212*U$16","v":314.79035549113894},null,{"$f":"W212*W$16","v":307.19866436039354},386.34216215139435,414.35549906879476,417.15534074856322,418.86693827392128,{"$f":"AB212*AB$16","v":411.91158321033214},405.61062183175738,null,{"$f":"AE212*AE$16","v":366.65398200000004},331.70436610169497,300.01438948290973,{"$f":"AH212*AH$16","v":266.71414492254735},null,null,null,null,{"$f":"Revenue!AM80","v":271.25},{"$f":"Revenue!AN80","v":403.16},{"$f":"Revenue!AO80","v":403.16},{"$f":"Revenue!AP80","v":403.16},{"$f":"Revenue!AQ80","v":403.16},{"$f":"Revenue!AR80","v":403.16}]
[{"$f":"ROW()","v":244},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J213*J$16","v":9.4716281317987736},9.2507802938909034,8.9788935612389142,8.833939284877296,8.6108295554981424,8.3615790860462518,8.181373527882041,8.2224324179857717,7.9301893380694111,8.2011278722279037,8.0772293686381751,{"$f":"$S213*U$16","v":7.98902973760132},null,7.7963610451072878,9.9791671314741031,10.873142470229546,10.731861187464453,10.655353283302066,{"$f":"AB213*AB$16","v":10.478419372693729},10.324348149215867,null,{"$f":"AE213*AE$16","v":9.3319260000000011},8.4377084745762723,7.630936196319019,{"$f":"AH213*AH$16","v":6.7872480206540446},null,null,null,null,{"$f":"Revenue!AM81","v":6.88},{"$f":"Revenue!AN81","v":8.9699999999999989},{"$f":"Revenue!AO81","v":8.9699999999999989},{"$f":"Revenue!AP81","v":8.9699999999999989},{"$f":"Revenue!AQ81","v":8.9699999999999989},{"$f":"Revenue!AR81","v":8.9699999999999989}]
[{"$f":"ROW()","v":245},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",null,null,null,null,null,{"$f":"J214*J$16","v":8.5363686214775285},8.3438410493917949,8.0986098787645098,7.958363001774412,7.7421263968018694,7.5313513753749932,7.3916656583953566,7.4247337505692421,7.1608426112417813,7.012978604519974,6.907030060814269,{"$f":"$S214*U$16","v":6.8316084681961815},null,6.6668529078302603,5.935766533864542,6.5326556750016094,6.3856080977402829,6.3470515947467172,{"$f":"AB214*AB$16","v":6.2416577490774916},6.1448214238353334,null,{"$f":"AE214*AE$16","v":5.5544220000000006},5.0236067796610175,4.5402273444347063,{"$f":"AH214*AH$16","v":4.0464702237521522},null,null,null,null,{"$f":"Revenue!AM82","v":4.0999999999999996},{"$f":"Revenue!AN82","v":6.68},{"$f":"Revenue!AO82","v":6.68},{"$f":"Revenue!AP82","v":6.68},{"$f":"Revenue!AQ82","v":6.68},{"$f":"Revenue!AR82","v":6.68}]
[{"$f":"ROW()","v":246},null,"B3","N.B.  Usage band widths have changed for F/C."]
[{"$f":"ROW()","v":247},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J216*J$16","v":46.456890585411585},45.412921442737165,44.062199597309679,43.325390722822981,42.246406243966106,41.00731870922683,40.922661796799936,41.142842807906419,40.020824924398802,41.425838492402079,40.79999781790908,{"$f":"$S216*U$16","v":40.354480600357199},null,{"$f":"W216*W$16","v":39.381265420427098},78.866732868525887,84.760258451718371,87.122731293737488,91.012873170731723,89.501589298892995,{"$f":"AC216*AC$16","v":99.32599405990544},null,102.35296200000002,113.59204067796611,125.5091342681858,{"$f":"AH216*AH$16","v":137.43883166953529},null,null,null,null,{"$f":"Revenue!AM84","v":134.71},{"$f":"Revenue!AN84","v":167.96},{"$f":"Revenue!AO84","v":167.96},{"$f":"Revenue!AP84","v":167.96},{"$f":"Revenue!AQ84","v":167.96},{"$f":"Revenue!AR84","v":167.96}]
[{"$f":"ROW()","v":248},null,null,"Usage 1 (Q<=10GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J217*J$16","v":15.899411675461138},15.533395787602906,15.076858707107052,14.82225564967022,14.447905165685377,14.024918112410912,13.725122771678558,13.790982730912704,13.300821296500747,13.765143955152841,13.557187102837926,{"$f":"$S217*U$16","v":13.409148852864407},null,{"$f":"W217*W$16","v":13.085765005038734},0,0,0,null,null,{"$f":"AC217*AC$16","v":0},null,0,0,0,{"$f":"AH217*AH$16","v":0}]
[{"$f":"ROW()","v":249},null,null,"Usage 2 (10<Q<=15GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J218*J$16","v":11.121085813638057},10.86678112954386,10.547399031829668,10.366197780307337,10.104389372204015,9.7996520848875406,9.5870535355683373,8.7286642646154942,8.4184286070177148,8.2445967478757556,8.1200415384366096,{"$f":"$S218*U$16","v":8.0313744181893139},null,7.8376845135442528,0,0,0,null,null,{"$f":"AC218*AC$16","v":0},null,0,0,0,{"$f":"AH218*AH$16","v":0}]
[{"$f":"ROW()","v":250},null,null,"Usage 3 (Q>15GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J219*J$16","v":7.3120288988751749},7.1400853248747973,6.9302333547530299,6.8169867755867264,6.6448171437118404,6.4490902525356724,5.8912207063706585,5.9213785696688577,5.7109199337589409,5.5929953333568383,5.5084991807320414,{"$f":"$S219*U$16","v":5.4483489023217482},null,5.3169529388894219,0,0,0,null,null,{"$f":"AC219*AC$16","v":0},null,0,0,0,{"$f":"AH219*AH$16","v":0}]
[{"$f":"ROW()","v":251},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":"X220*X$16","v":16.77262470119522},18.265861803071477,18.017826661260926,17.887145403377112,{"$f":"AB220*AB$16","v":17.590126383763838},0,null,{"$f":"AE220*AE$16","v":0},0,0,{"$f":"AH220*AH$16","v":0}]
[{"$f":"ROW()","v":252},null,null,"Usage 2* (2<Q<=10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.77262470119522,18.265861803071477,18.017826661260926,17.887145403377112,{"$f":"AB221*AB$16","v":17.590126383763838},19.626743055235242,null,{"$f":"AE221*AE$16","v":16.514154000000001},12.754108474576274,9.3080650306748467,{"$f":"AH221*AH$16","v":5.7521044750430299},null,null,null,null,{"$f":"Revenue!AM89","v":6.31},{"$f":"Revenue!AN89","v":8.2800000000000011},{"$f":"Revenue!AO89","v":8.2800000000000011},{"$f":"Revenue!AP89","v":8.2800000000000011},{"$f":"Revenue!AQ89","v":8.2800000000000011},{"$f":"Revenue!AR89","v":8.2800000000000011}]
[{"$f":"ROW()","v":253},null,null,"Usage 3* (Q>10GJ/year) [$/GJ], ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2427243027888446,8.0410359425480191,7.7794219898208175,7.7190405253283307,{"$f":"AB222*AB$16","v":7.5908645756457567},8.4769711326683588,null,{"$f":"AE222*AE$16","v":7.1200980000000014},5.4991423728813569,4.0131297107800181,{"$f":"AH222*AH$16","v":2.4819919104991395},null,null,null,null,{"$f":"Revenue!AM90","v":4.22},{"$f":"Revenue!AN90","v":6.85},{"$f":"Revenue!AO90","v":6.85},{"$f":"Revenue!AP90","v":6.85},{"$f":"Revenue!AQ90","v":6.85},{"$f":"Revenue!AR90","v":6.85}]
[{"$f":"ROW()","v":254}]
[{"$f":"ROW()","v":255}]
[{"$f":"\"Ancillary Services Revenue [$ \"&Input!$G$52&\"]\"","v":"Ancillary Services Revenue [$ 31/12/2023]"}]
[{"$f":"ROW()","v":257},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 and est for 2013/14 [$ 30/6/2014]",null,null,null,null,null,null,{"$f":"\"Actual  [$ \"&Input!$G$52&\"]\"","v":"Actual  [$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"\"Actual [$ \"&Input!$G$52&\"]\"","v":"Actual [$ 31/12/2023]"},null,null,{"$f":"\"Forecast [$ \"&Input!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,null,{"$f":"\"Forecast [$ \"&Input!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"}]
[{"$f":"ROW()","v":258},null,null,"Apply Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3305,1367,813,3510,6024,8651.166686901548,8737.2198326190646,8835.3678217032866,8941.0036707482996,9050.0943021881449]
[{"$f":"ROW()","v":259},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,null,null,null,null,null,null,null,null,57.928273208191136,56.635106018136852,53.8384,55.26,56.317310696970303,48.936958582336771,48.936958582336771,48.936958582336771,48.936958582336771,48.936958582336771]
[{"$f":"ROW()","v":260},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI259*AI290","v":191452.9429530717},{"$f":"AJ259*AJ290","v":77420.189926793071},{"$f":"AK258*AK259","v":43770.619200000001},193962.6,339255.47963854909,423361.78584579268,427572.96507365059,432376.02915040479,437545.52631993056,442884.09003242326]
[{"$f":"ROW()","v":261}]
[{"$f":"ROW()","v":262},null,null,"Remove Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3263,872,720,2520,5456.5192301774805,8453.6369916742206,8544.2270463301429,8644.5794431653412,8749.7367890177138,8856.8103079664943]
[{"$f":"ROW()","v":263},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.500758191126284,30.807875020610059,29.280899999999999,30.06,30.635149467081565,20.172575499999997,20.172575499999997,20.172575499999997,20.172575499999997,20.172575499999997]
[{"$f":"ROW()","v":264},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI263*AI294","v":102786.97397764506},{"$f":"AJ263*AJ294","v":26864.467017971972},{"$f":"AK262*AK263","v":21082.248},{"$f":"AL262*AL263","v":75751.199999999997},{"$f":"AM262*AM263","v":167161.28218649194},{"$f":"AN262*AN263","v":170531.63046414105},{"$f":"AO262*AO263","v":172359.06518123677},{"$f":"AP262*AP263","v":174383.43148300078},{"$f":"AQ262*AQ263","v":176504.72598158737},{"$f":"AR262*AR263","v":178664.67462663233}]
[{"$f":"ROW()","v":265}]
[{"$f":"ROW()","v":266},null,null,"Deregistration Request","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9055,2048,1570,1575,3476.5822523702236,3507.6548566891734,3542.5454957710035,3582.340044072424,3625.1705792306743,3669.4018716144665]
[{"$f":"ROW()","v":267},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144.45331023890787,141.2384438582028,134.25115,137.81,140.4467713924987,130.49412000647249,130.49412000647249,130.49412000647246,130.49412000647249,130.49412000647249]
[{"$f":"ROW()","v":268},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI267*AI298","v":1308024.7242133108},{"$f":"AJ267*AJ298","v":289256.33302159933},{"$f":"AK266*AK267","v":210774.30549999999},{"$f":"AL266*AL267","v":217050.75},{"$f":"AM266*AM267","v":488274.752825859},{"$f":"AN266*AN267","v":457728.33381008304},{"$f":"AO266*AO267","v":462281.35705352988},{"$f":"AP266*AP267","v":467474.31161517871},{"$f":"AQ266*AQ267","v":473063.44461006101},{"$f":"AR266*AR267","v":478835.36818643293}]
[{"$f":"ROW()","v":269}]
[{"$f":"ROW()","v":270},null,null,"Disconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,163,219,910,2423,3696.4075844033882,3733.1757466645095,3775.1117056368585,3820.2470229560909,3866.8584745712974]
[{"$f":"ROW()","v":271},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115.43669180887373,112.86454872217642,107.29015,110.13,112.23715937490661,123.12812233146943,123.12812233146941,123.1281223314694,123.1281223314694,123.1281223314694]
[{"$f":"ROW()","v":272},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI271*AI302","v":105162.82623788397},{"$f":"AJ271*AJ302","v":18396.921441714756},{"$f":"AK270*AK271","v":23496.542849999998},{"$f":"AL270*AL271","v":100218.3},{"$f":"AM270*AM271","v":271950.63716539874},{"$f":"AN270*AN271","v":455131.72523939179},{"$f":"AO270*AO271","v":459658.92002018238},{"$f":"AP270*AP271","v":464822.41590661719},{"$f":"AQ270*AQ271","v":470379.84277896932},{"$f":"AR270*AR271","v":476119.02329549385}]
[{"$f":"ROW()","v":273}]
[{"$f":"ROW()","v":274},null,null,"Reconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1357,182,357,730,1678,3067.2318253560034,3097.7415770194871,3132.5395004220741,3169.9922105380333,3208.6697980485237]
[{"$f":"ROW()","v":275},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163.41674334470991,159.77500362737015,151.88030000000001,155.9,158.88289427538311,170.22256941091959,170.22256941091959,170.22256941091956,170.22256941091959,170.22256941091956]
[{"$f":"ROW()","v":276},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI275*AI306","v":221756.52071877135},{"$f":"AJ275*AJ306","v":29079.050660181369},{"$f":"AK274*AK275","v":54221.267100000005},{"$f":"AL274*AL275","v":113807},{"$f":"AM274*AM275","v":266605.49659409287},{"$f":"AN274*AN275","v":522112.08229104389},{"$f":"AO274*AO275","v":527305.53061129118},{"$f":"AP274*AP275","v":533228.92254304374},{"$f":"AQ274*AQ275","v":539604.21909038478},{"$f":"AR274*AR275","v":546188.0174150361}]
[{"$f":"ROW()","v":277}]
[null,null,null,"Cut and cap at main","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,770,2050,1326,1077.7709154243003,1378.7290790115771,1671.0899381366885,2046.7176630138047,2120,2180,2216.9420926991243]
[null,null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,898.02235494880551,897.1244191261336,831.96629999999993,1115.78,1137.1286451224307,1117.7353584219456,1117.7353584219456,1117.7353584219454,1117.7353584219456,1117.7353584219456]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI278*AI279","v":691477.21331058023},1839105.0592085738,{"$f":"AK278*AK279","v":1103187.3137999999},{"$f":"AL278*AL279","v":1202555.2320121257},{"$f":"AM278*AM279","v":1567792.3296073314},{"$f":"AN278*AN279","v":1867836.3109585184},{"$f":"AO278*AO279","v":2287688.700657262},{"$f":"AP278*AP279","v":2369598.9598545241},{"$f":"AQ278*AQ279","v":2436663.0813598414},{"$f":"AR278*AR279","v":2477954.5645837537}]
[]
[{"$f":"ROW()","v":282},null,null,"Final/churn meter reads (SRR)","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104837,105295,108797,95544,101335.35713186749,102241.06084520012,103258.05256731623,104417.98334740248,105666.40701793446,106955.6599349508]
[{"$f":"ROW()","v":283},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,null,null,null,null,null,null,null,null,15.10310324232082,14.772905688375928,14.044799999999999,14.41,14.685712036614948,10.053085618571126,10.053085618571126,10.053085618571126,10.053085618571126,10.053085618571126]
[{"$f":"ROW()","v":284},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI282*AI283","v":1583364.0346151879},1555513.1044575435,{"$f":"AK282*AK283","v":1528032.1055999999},{"$f":"AL282*AL283","v":1376789.04},{"$f":"AM282*AM283","v":1488181.8739661409},{"$f":"AN282*AN283","v":1027838.1384103368},{"$f":"AO282*AO283","v":1038062.0432661482},{"$f":"AP282*AP283","v":1049722.9267099712},{"$f":"AQ282*AQ283","v":1062273.43675808},{"$f":"AR282*AR283","v":1075234.406716838}]
[{"$f":"ROW()","v":285}]
[{"$f":"ROW()","v":286},null,null,"Sum Total","$ million real 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,null,null,null,{"$f":"AI260+AI264+AI268+AI272+AI276+AI284+AI280","v":4204025.236026451},3835635.1257343777,2984564.4020499997,3280134.1220121258,4589221.8519838639,4924540.0070193075,5374928.5818633009,5491606.9972627405,5596034.2768988544,5675880.1448566103]
[{"$f":"ROW()","v":287}]
["Ancillary Services Revenue [$ Nominal]"]
[{"$f":"ROW()","v":289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual [$ Nominal]",null,null,null,null,null,null,null,"Actual [$ Nominal)",null,null,"Forecast [$ Nominal)",null,null,null,"Forecast [$ Nominal)"]
[{"$f":"ROW()","v":290},null,null,"Apply Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI258","v":3305},1367,813,3510,6024,8651.166686901548,8737.2198326190646,8835.3678217032866,8941.0036707482996,9050.0943021881449]
[{"$f":"ROW()","v":291},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI259*AI$17","v":49.67},50.26,51.52,55.26,58.147623294621837,51.873258703953631,53.25495572823975,54.673455658582277,56.129738777829324,57.624811479660053]
[{"$f":"ROW()","v":292},null,null,null,"Total calculated revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI290*AI291","v":164159.35},68705.42,41885.760000000002,193962.6,350281.28272680193,448764.20764066943,465300.2553740266,483060.09082715935,501856.20045071514,521509.97803673748]
[{"$f":"ROW()","v":293}]
[{"$f":"ROW()","v":294},null,null,"Remove Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI262","v":3263},872,720,2520,5456.5192301774805,8453.6369916742206,8544.2270463301429,8644.5794431653412,8749.7367890177138,8856.8103079664943]
[{"$f":"ROW()","v":295},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI263*AI$17","v":27.01},27.34,28.020000000000003,30.06,31.630791824761715,21.382964081756988,21.952521086278256,22.537248821113572,23.137551374100379,23.753843596366828]
[{"$f":"ROW()","v":296},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN294*AN295","v":180763.81615318207},187567.32440051145,194825.03786450071,202447.48446575346,210383.28681812563]
[{"$f":"ROW()","v":297}]
[{"$f":"ROW()","v":298},null,null,"Deregistration Request","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI266","v":9055},2048,1570,1575,3476.5822523702236,3507.6548566891734,3542.5454957710035,3582.340044072424,3625.1705792306743,3669.4018716144665]
[{"$f":"ROW()","v":299},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI267*AI$17","v":123.86000000000001},125.33999999999999,128.47,137.81,145.01129146275491,138.3239874838435,142.00838762890803,145.79092552054766,149.67421515749328,153.66094016499139]
[{"$f":"ROW()","v":300},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI298*AI299","v":1121552.3},256696.31999999998,201697.9,217050.75,504143.68229269946,485192.80649431609,503071.17395649082,522272.6705546382,542594.56125838647,563843.74143545795]
[{"$f":"ROW()","v":301}]
[{"$f":"ROW()","v":302},null,null,"Disconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI270","v":911},163,219,910,2423,3696.4075844033882,3733.1757466645095,3775.1117056368585,3820.2470229560909,3866.8584745712974]
[{"$f":"ROW()","v":303},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI271*AI$17","v":98.98},100.16,102.67,110.13,115.88486705459107,130.51601751437201,133.99244443504159,137.56146952385117,141.22555922722361,144.98724568789177]
[{"$f":"ROW()","v":304},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI302*AI303","v":90170.78},16326.08,22484.73,100218.3,280789.03287327418,482440.39702625014,500217.34380118921,519309.91384409851,539516.52220311004,560645.15969297511]
[{"$f":"ROW()","v":305}]
[{"$f":"ROW()","v":306},null,null,"Reconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI274","v":1357},182,357,730,1678,3067.2318253560034,3097.7415770194871,3132.5395004220741,3169.9922105380333,3208.6697980485237]
[{"$f":"ROW()","v":307},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI275*AI$17","v":140.12},141.79,145.34000000000003,155.9,164.04658833933306,180.43621091506537,185.24231297851267,190.17643046041246,195.24197318168524,200.44244178730077]
[{"$f":"ROW()","v":308},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI306*AI307","v":190142.84},25805.78,51886.380000000012,113807,275270.17523340089,553439.68856533675,573832.81473679526,595735.18046651373,618915.53415601782,643153.60921001132]
[{"$f":"ROW()","v":309}]
[null,null,null,"Cut and cap at main","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI278","v":770},2050,1326,1077.7709154243003,1378.7290790115771,1671.0899381366885,2046.7176630138047,2120,2180,2216.9420926991243]
[null,null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI279*AI$17","v":770},796.14,796.14,1115.78,1174.0853260889096,1184.8013666894562,1216.3597565733016,1248.7587362809447,1282.0206957776052,1316.1686214080059]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI310*AI311","v":592900},1632087,1055681.6399999999,1202555.2320121257,1618745.5803195694,1979909.6425653475,2489544.9983577481,2647368.5209156028,2794805.1167951794,2917869.6178891859]
[]
[{"$f":"ROW()","v":314},null,null,"Final/churn meter reads (SRR)","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI282","v":104837},105295,108797,95544,101335.35713186749,102241.06084520012,103258.05256731623,104417.98334740248,105666.40701793446,106955.6599349508]
[{"$f":"ROW()","v":315},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI283*AI$17","v":12.95},13.110000000000001,13.44,14.41,15.162997677804933,10.656287725517952,10.940128791380326,11.231530252827456,11.530693488688103,11.837825241721029]
[{"$f":"ROW()","v":316},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI314*AI315","v":1357639.15},1380417.4500000002,1462231.68,1376789.04,1536547.7848700404,1089510.1617286401,1129656.3938335595,1172773.7389055844,1218406.9513747636,1266122.4109228912]
[{"$f":"ROW()","v":317}]
[]
[{"$f":"ROW()","v":319},null,null,"Sum Total","$ million nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI292+AI296+AI300+AI304+AI308+AI316+AI312","v":3516564.42},3380038.0500000003,2835868.09,3204382.9220121256,4565777.538315786,5220020.7201737417,5849190.3044603206,6135345.1533780973,6418542.3707039263,6683527.8040053844]
[{"$f":"ROW()","v":320}]

{"sheet":"Revenue","index":9,"n_rows":288,"n_cols":45,"rows_kept":288,"cut":false,"hidden":false,"merged":[[3,39,3,43],[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],[3,34,3,38],[3,22,3,25],[13,9,13,13],[13,14,13,18],[10,26,10,33],[10,34,10,36],[10,37,10,38],[191,9,191,13],[96,14,96,18],[94,9,94,13],[94,14,94,18],[94,26,94,33],[94,19,94,25],[96,26,96,33],[191,14,191,18],[191,19,191,25],[191,26,191,33],[96,9,96,13],[21,34,21,36],[21,37,21,38],[59,34,59,37],[59,19,59,25],[93,19,93,25],[93,26,93,33],[21,19,21,25],[21,26,21,33],[190,39,190,43],[92,34,92,36],[92,37,92,38],[190,34,190,36],[190,37,190,38]]}
[{"$error":"#REF!"}]
["Revenue"]
["Ref",null,{"$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},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44}]
[{"$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",null,null,null,null,"Year Ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,"3","3",3,3,3,3,4,4,4,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6]
["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},{"$f":"Load_Tariffs!AN6","v":2025},{"$f":"Load_Tariffs!AO6","v":2026},{"$f":"Load_Tariffs!AP6","v":2027},{"$f":"Load_Tariffs!AQ6","v":2028},{"$f":"Load_Tariffs!AR6","v":2029}]
["Months",null,null,null,null,null,null,null,null,{"$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"},{"$f":"Load_Tariffs!AR7","v":"1 to 12"},{"$f":"Load_Tariffs!AN7","v":"1 to 12"},{"$f":"Load_Tariffs!AO7","v":"1 to 12"},{"$f":"Load_Tariffs!AP7","v":"1 to 12"},{"$f":"Load_Tariffs!AQ7","v":"1 to 12"},{"$f":"Load_Tariffs!AR7","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!AR8","v":366},{"$f":"Load_Tariffs!AN8","v":366},{"$f":"Load_Tariffs!AO8","v":365},{"$f":"Load_Tariffs!AP8","v":365},{"$f":"Load_Tariffs!AQ8","v":365},{"$f":"Load_Tariffs!AR8","v":366}]
["Year portion",null,null,null,null,null,null,null,null,{"$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},{"$f":"Load_Tariffs!AR9","v":1},{"$f":"Load_Tariffs!AN9","v":1},{"$f":"Load_Tariffs!AO9","v":1},{"$f":"Load_Tariffs!AP9","v":1},{"$f":"Load_Tariffs!AQ9","v":1},{"$f":"Load_Tariffs!AR9","v":1}]
["Financial Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 check"]
[{"$f":"ROW()","v":11},null,"Inflation factor",null,null,null,null,null,null,"Actual 1",null,null,null,null,"Actual 2",null,null,null,null,"Actual 3",null,null,null,null,"FORECAST",null,"Actual",null,null,null,null,null,null,null,"Actual",null,null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":12},null,null,{"$f":"\"Inflation Factor (convert to real \"&Input!$G$52&\" $)\"","v":"Inflation Factor (convert to real 31/12/2023 $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T16","v":1.4270723266145184},{"$f":"Load_Tariffs!U16","v":1.4114893529330954},{"$f":"Load_Tariffs!V16","v":1.3774489478988141},{"$f":"Load_Tariffs!W16","v":1.3774489478988141},{"$f":"Load_Tariffs!X16","v":1.361414342629482},{"$f":"Load_Tariffs!Y16","v":1.3296303501945526},{"$f":"Load_Tariffs!Z16","v":1.2907082152974505},{"$f":"Load_Tariffs!AA16","v":1.2822326454033772},{"$f":"Load_Tariffs!AB16","v":1.2609409594095942},{"$f":"Load_Tariffs!AC16","v":1.2609409594095942},{"$f":"Load_Tariffs!AD16","v":1.2609409594095942},{"$f":"Load_Tariffs!AE16","v":1.2426000000000001},{"$f":"Load_Tariffs!AF16","v":1.2193220338983053},{"$f":"Load_Tariffs!AG16","v":1.1979491673970202},{"$f":"Load_Tariffs!AH16","v":1.1762994836488814},{"$f":"Load_Tariffs!AI16","v":1.1662627986348124},{"$f":"Load_Tariffs!AJ16","v":1.1268425391591097},{"$f":"Load_Tariffs!AK16","v":1.0449999999999999},{"$f":"Load_Tariffs!AL16","v":1},{"$f":"Load_Tariffs!AM16","v":0.96852300242130751},{"$f":"Load_Tariffs!AN16","v":0.94339472408366232},{"$f":"Load_Tariffs!AO16","v":0.91891839760532834},{"$f":"Load_Tariffs!AP16","v":0.89507710812961883},{"$f":"Load_Tariffs!AQ16","v":0.8718543796549143},{"$f":"Load_Tariffs!AR16","v":0.84923416364858995}]
[{"$f":"ROW()","v":13},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$52& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T17","v":0.70073533159480894},{"$f":"Load_Tariffs!U17","v":0.70847151480242165},{"$f":"Load_Tariffs!V17","v":0.72597971890386093},{"$f":"Load_Tariffs!W17","v":0.72597971890386093},{"$f":"Load_Tariffs!X17","v":0.73453023718595911},{"$f":"Load_Tariffs!Y17","v":0.75208872891151979},{"$f":"Load_Tariffs!Z17","v":0.7747684473903691},{"$f":"Load_Tariffs!AA17","v":0.77988967414365762},{"$f":"Load_Tariffs!AB17","v":0.79305854293782829},{"$f":"Load_Tariffs!AC17","v":0.79305854293782829},{"$f":"Load_Tariffs!AD17","v":0.79305854293782829},{"$f":"Load_Tariffs!AE17","v":0.80476420408820204},{"$f":"Load_Tariffs!AF17","v":0.82012788434806771},{"$f":"Load_Tariffs!AG17","v":0.83475996078603509},{"$f":"Load_Tariffs!AH17","v":0.85012364104590077},{"$f":"Load_Tariffs!AI17","v":0.8574396792648844},{"$f":"Load_Tariffs!AJ17","v":0.88743543596271746},{"$f":"Load_Tariffs!AK17","v":0.95693779904306231},{"$f":"Load_Tariffs!AL17","v":1},{"$f":"Load_Tariffs!AM17","v":1.0325},{"$f":"Load_Tariffs!AN17","v":1.0600016880222851},{"$f":"Load_Tariffs!AO17","v":1.0882359114867737},{"$f":"Load_Tariffs!AP17","v":1.1172221822202908},{"$f":"Load_Tariffs!AQ17","v":1.1469805317670212},{"$f":"Load_Tariffs!AR17","v":1.1775315252317102}]
[{"$f":"ROW()","v":14},null,null,null,null,null,null,null,null,"Approved 1",null,null,null,null,"Approved 2",null,null,null,null,"Approved 3",null,null,null,null,null,null,null,null,null,"Actual 4 up to Dec 2017",null,null,"Forecast",null,null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$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!$W$38","v":6.5699805068226036E-2},{"$f":"W16","v":6.5699805068226036E-2},{"$f":"X16","v":6.5699805068226036E-2},{"$f":"Y16","v":6.5699805068226036E-2},{"$f":"(1+WACC!$Y$38)^AA$9-1","v":1.9810107804075106E-2},{"$f":"AD16","v":4.0109911678115839E-2},{"$f":"AD16","v":4.0109911678115839E-2},{"$f":"WACC!Z$38","v":4.0109911678115839E-2},{"$f":"WACC!AA$38","v":4.0109911678115839E-2},{"$f":"WACC!AB$38","v":4.0109911678115839E-2},{"$f":"WACC!AC$38","v":4.0109911678115839E-2},{"$f":"WACC!AD$38","v":4.0717686746987836E-2},{"$f":"WACC!AE$38","v":2.9814119042910869E-2},{"$f":"WACC!AF$38","v":2.9650978841210041E-2},{"$f":"WACC!AG$38","v":2.8775459758750177E-2},{"$f":"WACC!AH$38","v":2.8313229187264977E-2},{"$f":"WACC!AI$38","v":2.8296915167095094E-2},{"$f":"WACC!AJ$38","v":4.5437406632086841E-2},{"$f":"WACC!AK$38","v":4.5437406632086841E-2},{"$f":"WACC!AL$38","v":4.5437406632086841E-2},{"$f":"WACC!AM$38","v":4.5437406632086841E-2},{"$f":"WACC!AN$38","v":4.5437406632086841E-2}]
[{"$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":0.90640484415292411},{"$f":"AE17/(1+AF16)","v":0.87145102068158198},{"$f":"AF17/(1+AG16)","v":0.83784512665164468},{"$f":"AG17/(1+AH16)","v":0.80506475225815577},{"$f":"1/(1+AI16)","v":0.97104902866294018},{"$f":"AI17/(1+AJ16)","v":0.94308561698817428},{"$f":"AJ17/(1+AK16)","v":0.91670695295291127},{"$f":"AK17/(1+AL16)","v":0.89146665328563113},{"$f":"AL17/(1+AM16)","v":0.86693506528780218},{"$f":"1/(1+AN16)","v":0.95653742027610722},{"$f":"AN17/(1+AO16)","v":0.91496383638847012},{"$f":"AO17/(1+AP16)","v":0.87519714770495738},0.83715882189870705,0.80077373986037426]
[{"$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!$W$37","v":9.3407999999999991E-2},{"$f":"W19","v":9.3407999999999991E-2},{"$f":"X19","v":9.3407999999999991E-2},{"$f":"Y19","v":9.3407999999999991E-2},{"$f":"(1+WACC!$Y$37)^AA$9-1","v":2.9532347866229047E-2},{"$f":"AD19","v":5.9871999999999995E-2},{"$f":"AD19","v":5.9871999999999995E-2},{"$f":"WACC!Z$37","v":5.9871999999999995E-2},{"$f":"WACC!AA$37","v":5.9871999999999995E-2},{"$f":"WACC!AB$37","v":5.9871999999999995E-2},{"$f":"WACC!AC$37","v":5.9871999999999995E-2},{"$f":"WACC!AD$37","v":5.9871999999999995E-2},{"$f":"WACC!AE$37","v":4.1553999999999994E-2},{"$f":"WACC!AF$37","v":4.1388999999999995E-2},{"$f":"WACC!AG$37","v":4.0503499999999998E-2},{"$f":"WACC!AH$37","v":4.0035999999999995E-2},{"$f":"WACC!AI$37","v":4.00195E-2},{"$f":"WACC!AJ$37","v":7.3283695643246688E-2},{"$f":"WACC!AK$37","v":7.3283695643246688E-2},{"$f":"WACC!AL$37","v":7.3283695643246688E-2},{"$f":"WACC!AM$37","v":7.3283695643246688E-2},{"$f":"WACC!AN$37","v":7.3283695643246688E-2}]
[{"$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":0.86467552314890639},{"$f":"AE20/(1+AF19)","v":0.81583014094995099},{"$f":"AF20/(1+AG19)","v":0.76974402658995711},{"$f":"AG20/(1+AH19)","v":0.72626130946940493},{"$f":"1/(1+AI19)","v":0.96010384483185696},{"$f":"AI20/(1+AJ19)","v":0.92194544481635299},{"$f":"AJ20/(1+AK19)","v":0.88605703374986533},{"$f":"AK20/(1+AL19)","v":0.85194842654472092},{"$f":"AL20/(1+AM19)","v":0.81916582001079863},{"$f":"1/(1+AN19)","v":0.93172010723658116},{"$f":"AN20/(1+AO19)","v":0.86810235822894632},{"$f":"AO20/(1+AP19)","v":0.80882842230140284},0.75360170436265783,0.7021458608024459]
["Modelled Volume & Customer # (excluding prudent discount)"]
[{"$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,"Actual",null,null,null,null,null,null,null,"Actual",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,{"$f":"Load_Tariffs!T80","v":50.333333333333329},{"$f":"Load_Tariffs!U80","v":53},{"$f":"Load_Tariffs!V80","v":53.166666666666671},{"$f":"Load_Tariffs!W80","v":53.166666666666671},{"$f":"Load_Tariffs!X80","v":55.916666666666671},{"$f":"Load_Tariffs!Y80","v":62.666666666666671},{"$f":"Load_Tariffs!Z80","v":64.5},{"$f":"Load_Tariffs!AA80","v":64.5},null,null,{"$f":"Load_Tariffs!AD80","v":66.5},{"$f":"Load_Tariffs!AE80","v":72},{"$f":"Load_Tariffs!AF80","v":72.5},{"$f":"Load_Tariffs!AG80","v":72.5},{"$f":"Load_Tariffs!AH80","v":70.5},{"$f":"Load_Tariffs!AI80","v":70},{"$f":"Load_Tariffs!AJ80","v":70},{"$f":"Load_Tariffs!AK80","v":72},{"$f":"Load_Tariffs!AL80","v":74},{"$f":"Load_Tariffs!AM80","v":76},{"$f":"Load_Tariffs!AN80","v":76},{"$f":"Load_Tariffs!AO80","v":76},{"$f":"Load_Tariffs!AP80","v":76},{"$f":"Load_Tariffs!AQ80","v":76},{"$f":"Load_Tariffs!AR80","v":76}]
[{"$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,{"$f":"Load_Tariffs!T81","v":4810.6749778082176},{"$f":"Load_Tariffs!U81","v":0},{"$f":"Load_Tariffs!V81","v":0},{"$f":"Load_Tariffs!W81","v":9941.0928452054795},{"$f":"Load_Tariffs!X81","v":11680.597187397259},{"$f":"Load_Tariffs!Y81","v":12196.775935616439},{"$f":"Load_Tariffs!Z81","v":12836.935461643836},{"$f":"Load_Tariffs!AA81","v":6908.5083550684922},null,null,{"$f":"Load_Tariffs!AD81","v":13355.221036273972},{"$f":"Load_Tariffs!AE81","v":15366.257616438357},{"$f":"Load_Tariffs!AF81","v":15901.481849315074},{"$f":"Load_Tariffs!AG81","v":16933.540499715076},{"$f":"Load_Tariffs!AH81","v":17024.750908832881},{"$f":"Load_Tariffs!AI81","v":16896.726076712337},{"$f":"Load_Tariffs!AJ81","v":17662.971630136992},{"$f":"Load_Tariffs!AK81","v":17576.273000000005},{"$f":"Load_Tariffs!AL81","v":16203.035600000003},{"$f":"Load_Tariffs!AM81","v":16707.03455},{"$f":"Load_Tariffs!AN81","v":16149.1342},{"$f":"Load_Tariffs!AO81","v":16015.134199999999},{"$f":"Load_Tariffs!AP81","v":15914.6342},{"$f":"Load_Tariffs!AQ81","v":15619.834200000001},{"$f":"Load_Tariffs!AR81","v":15607.684200000002}]
[{"$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,{"$f":"Load_Tariffs!T82","v":1022.9822465753425},{"$f":"Load_Tariffs!U82","v":0},{"$f":"Load_Tariffs!V82","v":0},{"$f":"Load_Tariffs!W82","v":2395.2167123287672},{"$f":"Load_Tariffs!X82","v":6559.0234520547947},{"$f":"Load_Tariffs!Y82","v":5974.0183890410945},{"$f":"Load_Tariffs!Z82","v":6077.2200821917786},{"$f":"Load_Tariffs!AA82","v":3742.0594191780838},null,null,{"$f":"Load_Tariffs!AD82","v":7362.0873424657548},{"$f":"Load_Tariffs!AE82","v":7594.702027397263},{"$f":"Load_Tariffs!AF82","v":6938.8695890410927},{"$f":"Load_Tariffs!AG82","v":6587.7075616438369},{"$f":"Load_Tariffs!AH82","v":6529.5671780821931},{"$f":"Load_Tariffs!AI82","v":6527.8805479452067},{"$f":"Load_Tariffs!AJ82","v":6479.8934246575336},{"$f":"Load_Tariffs!AK82","v":6450.1399999999994},{"$f":"Load_Tariffs!AL82","v":6209.46},{"$f":"Load_Tariffs!AM82","v":6209.46},{"$f":"Load_Tariffs!AN82","v":6209.4600000000009},{"$f":"Load_Tariffs!AO82","v":6209.4600000000009},{"$f":"Load_Tariffs!AP82","v":6209.4600000000009},{"$f":"Load_Tariffs!AQ82","v":6209.4600000000009},{"$f":"Load_Tariffs!AR82","v":6209.4600000000009}]
[{"$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,{"$f":"Load_Tariffs!T83","v":10466.013769020001},{"$f":"Load_Tariffs!U83","v":0},{"$f":"Load_Tariffs!V83","v":0},{"$f":"Load_Tariffs!W83","v":23453.571719085001},{"$f":"Load_Tariffs!X83","v":30807.775555240001},{"$f":"Load_Tariffs!Y83","v":28099.353761689996},{"$f":"Load_Tariffs!Z83","v":29939.874695769999},{"$f":"Load_Tariffs!AA83","v":16267.790643655},null,null,{"$f":"Load_Tariffs!AD83","v":31828.349746005002},{"$f":"Load_Tariffs!AE83","v":37584.499617170004},{"$f":"Load_Tariffs!AF83","v":37057.851734475},{"$f":"Load_Tariffs!AG83","v":42709.113946935002},{"$f":"Load_Tariffs!AH83","v":37509.940872747},{"$f":"Load_Tariffs!AI83","v":33716.244001875995},{"$f":"Load_Tariffs!AJ83","v":41797.035555531998},{"$f":"Load_Tariffs!AK83","v":39754.902924073001},{"$f":"Load_Tariffs!AL83","v":39004.167581499576},{"$f":"Load_Tariffs!AM83","v":41384.679877421549},{"$f":"Load_Tariffs!AN83","v":41622.74442152361},{"$f":"Load_Tariffs!AO83","v":41491.861577432457},{"$f":"Load_Tariffs!AP83","v":41368.903440427261},{"$f":"Load_Tariffs!AQ83","v":41138.770996030093},{"$f":"Load_Tariffs!AR83","v":40964.802778609432}]
[{"$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,{"$f":"Load_Tariffs!T84","v":1432.2451019000002},{"$f":"Load_Tariffs!U84","v":0},{"$f":"Load_Tariffs!V84","v":0},{"$f":"Load_Tariffs!W84","v":2792.5828359000002},{"$f":"Load_Tariffs!X84","v":22417.4488943},{"$f":"Load_Tariffs!Y84","v":10456.275106800002},{"$f":"Load_Tariffs!Z84","v":9608.1509189399985},{"$f":"Load_Tariffs!AA84","v":5860.3465705000008},null,null,{"$f":"Load_Tariffs!AD84","v":14173.393546700001},{"$f":"Load_Tariffs!AE84","v":17215.381240400005},{"$f":"Load_Tariffs!AF84","v":18631.627990720001},{"$f":"Load_Tariffs!AG84","v":24799.913435500002},{"$f":"Load_Tariffs!AH84","v":22350.33746748},{"$f":"Load_Tariffs!AI84","v":19516.981129559997},{"$f":"Load_Tariffs!AJ84","v":25527.4891795},{"$f":"Load_Tariffs!AK84","v":26913.826632840006},{"$f":"Load_Tariffs!AL84","v":30059.377606046346},{"$f":"Load_Tariffs!AM84","v":30468.025839137703},{"$f":"Load_Tariffs!AN84","v":26580.303662638005},{"$f":"Load_Tariffs!AO84","v":26555.408942620714},{"$f":"Load_Tariffs!AP84","v":26530.739564993051},{"$f":"Load_Tariffs!AQ84","v":26506.943435311681},{"$f":"Load_Tariffs!AR84","v":26483.368478600049}]
[{"$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,{"$f":"Load_Tariffs!T71*1000","v":2989027.0589999994},{"$f":"Load_Tariffs!U71*1000","v":3385705.709324602},{"$f":"Load_Tariffs!V71*1000","v":3676067.2486753967},{"$f":"Load_Tariffs!W71*1000","v":7061772.9579999987},{"$f":"Load_Tariffs!X71*1000","v":8562532.4850000031},{"$f":"Load_Tariffs!Y71*1000","v":8478528.8239999991},{"$f":"Load_Tariffs!Z71*1000","v":8669858.248999998},{"$f":"Load_Tariffs!AA71*1000","v":4660411.4820000017},null,null,{"$f":"Load_Tariffs!AD71*1000","v":8842923.4730000012},{"$f":"Load_Tariffs!AE71*1000","v":9474734.7599999998},{"$f":"Load_Tariffs!AF71*1000","v":9292616.6600000001},{"$f":"Load_Tariffs!AG71*1000","v":9924907.2410000004},{"$f":"Load_Tariffs!AH71*1000","v":8866005.9440000001},{"$f":"Load_Tariffs!AI71*1000","v":8578785.8000000026},{"$f":"Load_Tariffs!AJ71*1000","v":12341997.451000001},{"$f":"Load_Tariffs!AK71*1000","v":11830267.241999999},{"$f":"Load_Tariffs!AL71*1000","v":12737151.531995974},{"$f":"Load_Tariffs!AM71*1000","v":15047812.966580356},{"$f":"Load_Tariffs!AN71*1000","v":15220827.950184943},{"$f":"Load_Tariffs!AO71*1000","v":14972673.425307745},{"$f":"Load_Tariffs!AP71*1000","v":14949598.372159224},{"$f":"Load_Tariffs!AQ71*1000","v":14884433.808311732},{"$f":"Load_Tariffs!AR71*1000","v":14840907.788352272}]
[{"$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!T37","v":97.166666666666671},{"$f":"Load_Tariffs!U37","v":96.5},{"$f":"Load_Tariffs!V37","v":101},{"$f":"Load_Tariffs!W37","v":101},{"$f":"Load_Tariffs!X37","v":109.5},{"$f":"Load_Tariffs!Y37","v":106.58333333333333},{"$f":"Load_Tariffs!Z37","v":104.5},{"$f":"Load_Tariffs!AA37","v":103},null,null,{"$f":"Load_Tariffs!AD37","v":102.5},{"$f":"Load_Tariffs!AE37","v":98.5},{"$f":"Load_Tariffs!AF37","v":97},{"$f":"Load_Tariffs!AG37","v":101},{"$f":"Load_Tariffs!AH37","v":105.5},{"$f":"Load_Tariffs!AI37","v":104.5},{"$f":"Load_Tariffs!AJ37","v":103},{"$f":"Load_Tariffs!AK37","v":104},{"$f":"Load_Tariffs!AL37","v":103.5},{"$f":"Load_Tariffs!AM37","v":104.5},{"$f":"Load_Tariffs!AN37","v":105},{"$f":"Load_Tariffs!AO37","v":105},{"$f":"Load_Tariffs!AP37","v":105},{"$f":"Load_Tariffs!AQ37","v":105},{"$f":"Load_Tariffs!AR37","v":105}]
[{"$f":"ROW()","v":32},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T91","v":228196.54644999997},{"$f":"Load_Tariffs!U91","v":0},{"$f":"Load_Tariffs!V91","v":0},{"$f":"Load_Tariffs!W91","v":439801.47700000019},{"$f":"Load_Tariffs!X91","v":851175.00399999972},{"$f":"Load_Tariffs!Y91","v":838543.44699999958},{"$f":"Load_Tariffs!Z91","v":815846.86599999969},{"$f":"Load_Tariffs!AA91","v":0},null,null,{"$f":"Load_Tariffs!AD91","v":0},{"$f":"Load_Tariffs!AE91","v":0},{"$f":"Load_Tariffs!AF91","v":0},{"$f":"Load_Tariffs!AG91","v":0},{"$f":"Load_Tariffs!AH91","v":0},{"$f":"Load_Tariffs!AI91","v":0},{"$f":"Load_Tariffs!AJ91","v":0},{"$f":"Load_Tariffs!AK91","v":0},{"$f":"Load_Tariffs!AL91","v":0},{"$f":"Load_Tariffs!AM91","v":0},{"$f":"Load_Tariffs!AN91","v":0},{"$f":"Load_Tariffs!AO91","v":0},{"$f":"Load_Tariffs!AP91","v":0},{"$f":"Load_Tariffs!AQ91","v":0},{"$f":"Load_Tariffs!AR91","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!T92","v":203649.75271},{"$f":"Load_Tariffs!U92","v":0},{"$f":"Load_Tariffs!V92","v":0},{"$f":"Load_Tariffs!W92","v":383576.21500000003},{"$f":"Load_Tariffs!X92","v":1168877.4160000004},{"$f":"Load_Tariffs!Y92","v":1144950.2790000001},{"$f":"Load_Tariffs!Z92","v":1068670.5360000001},{"$f":"Load_Tariffs!AA92","v":0},null,null,{"$f":"Load_Tariffs!AD92","v":0},{"$f":"Load_Tariffs!AE92","v":0},{"$f":"Load_Tariffs!AF92","v":0},{"$f":"Load_Tariffs!AG92","v":0},{"$f":"Load_Tariffs!AH92","v":0},{"$f":"Load_Tariffs!AI92","v":0},{"$f":"Load_Tariffs!AJ92","v":0},{"$f":"Load_Tariffs!AK92","v":0},{"$f":"Load_Tariffs!AL92","v":0},{"$f":"Load_Tariffs!AM92","v":0},{"$f":"Load_Tariffs!AN92","v":0},{"$f":"Load_Tariffs!AO92","v":0},{"$f":"Load_Tariffs!AP92","v":0},{"$f":"Load_Tariffs!AQ92","v":0},{"$f":"Load_Tariffs!AR92","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!T93","v":455151.03845111106},{"$f":"Load_Tariffs!U93","v":0},{"$f":"Load_Tariffs!V93","v":0},{"$f":"Load_Tariffs!W93","v":992837.47238888894},{"$f":"Load_Tariffs!X93","v":0},{"$f":"Load_Tariffs!Y93","v":0},{"$f":"Load_Tariffs!Z93","v":0},{"$f":"Load_Tariffs!AA93","v":0},null,null,{"$f":"Load_Tariffs!AD93","v":0},{"$f":"Load_Tariffs!AE93","v":0},{"$f":"Load_Tariffs!AF93","v":0},{"$f":"Load_Tariffs!AG93","v":0},{"$f":"Load_Tariffs!AH93","v":0},{"$f":"Load_Tariffs!AI93","v":0},{"$f":"Load_Tariffs!AJ93","v":0},{"$f":"Load_Tariffs!AK93","v":0},{"$f":"Load_Tariffs!AL93","v":0},{"$f":"Load_Tariffs!AM93","v":0},{"$f":"Load_Tariffs!AN93","v":0},{"$f":"Load_Tariffs!AO93","v":0},{"$f":"Load_Tariffs!AP93","v":0},{"$f":"Load_Tariffs!AQ93","v":0},{"$f":"Load_Tariffs!AR93","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!AA94","v":405625.6059999998},null,null,{"$f":"Load_Tariffs!AD94","v":785654.97699999937},{"$f":"Load_Tariffs!AE94","v":762671.74186472897},{"$f":"Load_Tariffs!AF94","v":768684.56899999944},{"$f":"Load_Tariffs!AG94","v":777864.02399999974},{"$f":"Load_Tariffs!AH94","v":796479.23199999949},{"$f":"Load_Tariffs!AI94","v":761528.09599999955},{"$f":"Load_Tariffs!AJ94","v":794158.32799999951},{"$f":"Load_Tariffs!AK94","v":838985.78318482381},{"$f":"Load_Tariffs!AL94","v":820178.23311183485},{"$f":"Load_Tariffs!AM94","v":839298.91342069244},{"$f":"Load_Tariffs!AN94","v":848699.33481771406},{"$f":"Load_Tariffs!AO94","v":842804.00620827149},{"$f":"Load_Tariffs!AP94","v":840974.52566464338},{"$f":"Load_Tariffs!AQ94","v":838823.69101413421},{"$f":"Load_Tariffs!AR94","v":836704.67489375174}]
[{"$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,{"$f":"Load_Tariffs!AA95","v":542794.27899999998},null,null,{"$f":"Load_Tariffs!AD95","v":1018804.0150000001},{"$f":"Load_Tariffs!AE95","v":1008052.4831352708},{"$f":"Load_Tariffs!AF95","v":1025065.9580000001},{"$f":"Load_Tariffs!AG95","v":1010103.2540000001},{"$f":"Load_Tariffs!AH95","v":1045425.8740000001},{"$f":"Load_Tariffs!AI95","v":949887.24800000014},{"$f":"Load_Tariffs!AJ95","v":1034727.601},{"$f":"Load_Tariffs!AK95","v":1079301.4968151755},{"$f":"Load_Tariffs!AL95","v":1048264.3333864355},{"$f":"Load_Tariffs!AM95","v":1072702.3474529793},{"$f":"Load_Tariffs!AN95","v":1084716.9633882411},{"$f":"Load_Tariffs!AO95","v":1077182.1831839136},{"$f":"Load_Tariffs!AP95","v":1074843.9362942912},{"$f":"Load_Tariffs!AQ95","v":1072094.9688624365},{"$f":"Load_Tariffs!AR95","v":1069386.6684818717}]
[{"$f":"ROW()","v":37},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},1770724.2249999996,1793750.5269999995,1787967.2779999999,1841905.1059999997,{"$f":"SUM(AI32:AI36)","v":1711415.3439999996},1828885.9289999995,1918287.2799999993,1868442.5664982703,{"$f":"SUM(AM32:AM36)","v":1912001.2608736716},{"$f":"SUM(AN32:AN36)","v":1933416.2982059552},1919986.1893921851,1915818.4619589346,1910918.6598765706,1906091.3433756235]
[{"$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!T38","v":1222.1666666666667},{"$f":"Load_Tariffs!U38","v":1242},{"$f":"Load_Tariffs!V38","v":1256.3333333333333},{"$f":"Load_Tariffs!W38","v":1256.3333333333333},{"$f":"Load_Tariffs!X38","v":1297.4166666666667},{"$f":"Load_Tariffs!Y38","v":1334.4166666666667},{"$f":"Load_Tariffs!Z38","v":1364},{"$f":"Load_Tariffs!AA38","v":1399},null,null,{"$f":"Load_Tariffs!AD38","v":1444},{"$f":"Load_Tariffs!AE38","v":1518.5},{"$f":"Load_Tariffs!AF38","v":1599.5},{"$f":"Load_Tariffs!AG38","v":1670.5},{"$f":"Load_Tariffs!AH38","v":1739},{"$f":"Load_Tariffs!AI38","v":1807.5},{"$f":"Load_Tariffs!AJ38","v":1876.5},{"$f":"Load_Tariffs!AK38","v":1940},{"$f":"Load_Tariffs!AL38","v":1996.5},{"$f":"Load_Tariffs!AM38","v":2054.5},{"$f":"Load_Tariffs!AN38","v":2114},{"$f":"Load_Tariffs!AO38","v":2175},{"$f":"Load_Tariffs!AP38","v":2238},{"$f":"Load_Tariffs!AQ38","v":2303},{"$f":"Load_Tariffs!AR38","v":2370}]
[{"$f":"ROW()","v":40},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T102","v":649493.46308430098},{"$f":"Load_Tariffs!U102","v":0},{"$f":"Load_Tariffs!V102","v":0},{"$f":"Load_Tariffs!W102","v":1389540.3216680188},{"$f":"Load_Tariffs!X102","v":1385587.4640654589},{"$f":"Load_Tariffs!Y102","v":1463332.4407086023},{"$f":"Load_Tariffs!Z102","v":1472170.211434565},{"$f":"Load_Tariffs!AA102","v":791288.48154087854},null,null,{"$f":"Load_Tariffs!AD102","v":1523036.7203256655},{"$f":"Load_Tariffs!AE102","v":1664051.4054111738},{"$f":"Load_Tariffs!AF102","v":1632990.4659881063},{"$f":"Load_Tariffs!AG102","v":1714526.3968731477},{"$f":"Load_Tariffs!AH102","v":1716864.059094785},{"$f":"Load_Tariffs!AI102","v":1628082.8629007547},{"$f":"Load_Tariffs!AJ102","v":1801812.4289791193},{"$f":"Load_Tariffs!AK102","v":1857482.049848171},{"$f":"Load_Tariffs!AL102","v":1850777.4912720593},{"$f":"Load_Tariffs!AM102","v":1842731.9766258062},{"$f":"Load_Tariffs!AN102","v":1828178.6171857475},{"$f":"Load_Tariffs!AO102","v":1813909.8346488804},{"$f":"Load_Tariffs!AP102","v":1801562.083983541},{"$f":"Load_Tariffs!AQ102","v":1786323.6621383533},{"$f":"Load_Tariffs!AR102","v":1770410.4059463267}]
[{"$f":"ROW()","v":41},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T103","v":94260.562804167857},{"$f":"Load_Tariffs!U103","v":0},{"$f":"Load_Tariffs!V103","v":0},{"$f":"Load_Tariffs!W103","v":202653.31685575721},{"$f":"Load_Tariffs!X103","v":168076.38192726861},{"$f":"Load_Tariffs!Y103","v":176654.19472850335},{"$f":"Load_Tariffs!Z103","v":175019.48565974514},{"$f":"Load_Tariffs!AA103","v":0},null,null,{"$f":"Load_Tariffs!AD103","v":0},{"$f":"Load_Tariffs!AE103","v":0},{"$f":"Load_Tariffs!AF103","v":0},{"$f":"Load_Tariffs!AG103","v":0},{"$f":"Load_Tariffs!AH103","v":0},{"$f":"Load_Tariffs!AI103","v":0},{"$f":"Load_Tariffs!AJ103","v":0},{"$f":"Load_Tariffs!AK103","v":0},{"$f":"Load_Tariffs!AL103","v":0},{"$f":"Load_Tariffs!AM103","v":0},{"$f":"Load_Tariffs!AN103","v":0},{"$f":"Load_Tariffs!AO103","v":0},{"$f":"Load_Tariffs!AP103","v":0},{"$f":"Load_Tariffs!AQ103","v":0},{"$f":"Load_Tariffs!AR103","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!AA104","v":97970.161206821096},null,null,{"$f":"Load_Tariffs!AD104","v":197766.15233349439},{"$f":"Load_Tariffs!AE104","v":266373.90938764281},{"$f":"Load_Tariffs!AF104","v":241805.85277996695},{"$f":"Load_Tariffs!AG104","v":290029.49729107774},{"$f":"Load_Tariffs!AH104","v":235799.39768034636},{"$f":"Load_Tariffs!AI104","v":212062.01341215457},{"$f":"Load_Tariffs!AJ104","v":274662.57793375396},{"$f":"Load_Tariffs!AK104","v":278840.73528158991},{"$f":"Load_Tariffs!AL104","v":239368.41451018589},{"$f":"Load_Tariffs!AM104","v":227226.2694636829},{"$f":"Load_Tariffs!AN104","v":221607.6208256433},{"$f":"Load_Tariffs!AO104","v":215692.72412136881},{"$f":"Load_Tariffs!AP104","v":208270.91742083567},{"$f":"Load_Tariffs!AQ104","v":204083.74512973713},{"$f":"Load_Tariffs!AR104","v":200852.44552139734}]
[{"$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,1720802.8726591598,1930425.3147988166,1874796.3187680733,2004555.8941642256,1952663.4567751314,{"$f":"SUM(AI40:AI42)","v":1840144.8763129092},2076475.0069128731,2136322.7851297609,2090145.9057822451,{"$f":"SUM(AM40:AM42)","v":2069958.2460894892},{"$f":"SUM(AN40:AN42)","v":2049786.2380113909},2029602.5587702491,2009833.0014043767,1990407.4072680904,1971262.851467724]
[{"$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!T39","v":7697.5},{"$f":"Load_Tariffs!U39","v":7893},{"$f":"Load_Tariffs!V39","v":8105.083333333333},{"$f":"Load_Tariffs!W39","v":8105.083333333333},{"$f":"Load_Tariffs!X39","v":8708.75},{"$f":"Load_Tariffs!Y39","v":9262.25},{"$f":"Load_Tariffs!Z39","v":9797},{"$f":"Load_Tariffs!AA39","v":10221.5},null,null,{"$f":"Load_Tariffs!AD39","v":10622.5},{"$f":"Load_Tariffs!AE39","v":11112.5},{"$f":"Load_Tariffs!AF39","v":11494.5},{"$f":"Load_Tariffs!AG39","v":11737},{"$f":"Load_Tariffs!AH39","v":11973},{"$f":"Load_Tariffs!AI39","v":12128.5},{"$f":"Load_Tariffs!AJ39","v":12227.5},{"$f":"Load_Tariffs!AK39","v":12428},{"$f":"Load_Tariffs!AL39","v":12658.5},{"$f":"Load_Tariffs!AM39","v":12899.455},{"$f":"Load_Tariffs!AN39","v":13144.672645000001},{"$f":"Load_Tariffs!AO39","v":13394.549425255002},{"$f":"Load_Tariffs!AP39","v":13649.173864334847},{"$f":"Load_Tariffs!AQ39","v":13908.784296708764},{"$f":"Load_Tariffs!AR39","v":14173.380456249341}]
[{"$f":"ROW()","v":46},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T118","v":185987.71420734705},{"$f":"Load_Tariffs!U118","v":0},{"$f":"Load_Tariffs!V118","v":0},{"$f":"Load_Tariffs!W118","v":389585.82492361031},{"$f":"Load_Tariffs!X118","v":403522.11265434383},{"$f":"Load_Tariffs!Y118","v":418531.90158771025},{"$f":"Load_Tariffs!Z118","v":430255.24826129206},{"$f":"Load_Tariffs!AA118","v":228811.06523592927},null,null,{"$f":"Load_Tariffs!AD118","v":454358.70740146626},{"$f":"Load_Tariffs!AE118","v":481672.48140087526},{"$f":"Load_Tariffs!AF118","v":480578.97364251094},{"$f":"Load_Tariffs!AG118","v":490010.70870669349},{"$f":"Load_Tariffs!AH118","v":490288.37037433207},{"$f":"Load_Tariffs!AI118","v":489070.40255133767},{"$f":"Load_Tariffs!AJ118","v":504024.20418011304},{"$f":"Load_Tariffs!AK118","v":498090.01677382324},{"$f":"Load_Tariffs!AL118","v":492169.71483884478},{"$f":"Load_Tariffs!AM118","v":504174.4321650702},{"$f":"Load_Tariffs!AN118","v":505259.94436392502},{"$f":"Load_Tariffs!AO118","v":506537.4908087753},{"$f":"Load_Tariffs!AP118","v":507503.27628428687},{"$f":"Load_Tariffs!AQ118","v":508789.29740447237},{"$f":"Load_Tariffs!AR118","v":509600.98054656916}]
[{"$f":"ROW()","v":47},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T119","v":366118.59151165013},{"$f":"Load_Tariffs!U119","v":0},{"$f":"Load_Tariffs!V119","v":0},{"$f":"Load_Tariffs!W119","v":777541.44612269464},{"$f":"Load_Tariffs!X119","v":784946.18423007033},{"$f":"Load_Tariffs!Y119","v":812884.73010179354},{"$f":"Load_Tariffs!Z119","v":825273.95516231982},{"$f":"Load_Tariffs!AA119","v":434199.18410811003},null,null,{"$f":"Load_Tariffs!AD119","v":837277.75766713743},{"$f":"Load_Tariffs!AE119","v":886844.84492071776},{"$f":"Load_Tariffs!AF119","v":862170.81280866452},{"$f":"Load_Tariffs!AG119","v":863500.74436538259},{"$f":"Load_Tariffs!AH119","v":847841.64806180773},{"$f":"Load_Tariffs!AI119","v":748912.02594990691},{"$f":"Load_Tariffs!AJ119","v":824013.58245765185},{"$f":"Load_Tariffs!AK119","v":812694.23101421806},{"$f":"Load_Tariffs!AL119","v":788719.38415460289},{"$f":"Load_Tariffs!AM119","v":772808.08848623419},{"$f":"Load_Tariffs!AN119","v":767846.82359060808},{"$f":"Load_Tariffs!AO119","v":762705.05712240271},{"$f":"Load_Tariffs!AP119","v":757886.55498447444},{"$f":"Load_Tariffs!AQ119","v":752772.72688579012},{"$f":"Load_Tariffs!AR119","v":748149.06450145133}]
[{"$f":"ROW()","v":48},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"SUM(AG46:AG47)","v":1353511.4530720762},{"$f":"SUM(AH46:AH47)","v":1338130.0184361399},{"$f":"SUM(AI46:AI47)","v":1237982.4285012446},1328037.7866377649,1310784.2477880414,{"$f":"SUM(AL46:AL47)","v":1280889.0989934476},{"$f":"SUM(AM46:AM47)","v":1276982.5206513044},{"$f":"SUM(AN46:AN47)","v":1273106.767954533},1269242.547931178,1265389.8312687613,{"$f":"SUM(AQ46:AQ47)","v":1261562.0242902625},{"$f":"SUM(AR46:AR47)","v":1257750.0450480205}]
[{"$f":"ROW()","v":49},null,"B3"]
[{"$f":"ROW()","v":50},null,null,"Modelled B3 Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T40","v":601246},{"$f":"Load_Tariffs!U40","v":609162.89875034522},{"$f":"Load_Tariffs!V40","v":614524},{"$f":"Load_Tariffs!W40","v":614524},{"$f":"Load_Tariffs!X40","v":629899.58333333337},{"$f":"Load_Tariffs!Y40","v":642709.83333333337},{"$f":"Load_Tariffs!Z40","v":657671.5},{"$f":"Load_Tariffs!AA40","v":671181},null,null,{"$f":"Load_Tariffs!AD40","v":686909.5},{"$f":"Load_Tariffs!AE40","v":705512},{"$f":"Load_Tariffs!AF40","v":718910.5},{"$f":"Load_Tariffs!AG40","v":728627},{"$f":"Load_Tariffs!AH40","v":737032},{"$f":"Load_Tariffs!AI40","v":744038},{"$f":"Load_Tariffs!AJ40","v":751396.5},{"$f":"Load_Tariffs!AK40","v":761657.5},{"$f":"Load_Tariffs!AL40","v":771643.314325065},{"$f":"Load_Tariffs!AM40","v":779502.7471682115},{"$f":"Load_Tariffs!AN40","v":786469.69880923163},{"$f":"Load_Tariffs!AO40","v":794292.7120562786},{"$f":"Load_Tariffs!AP40","v":803215.2565184806},{"$f":"Load_Tariffs!AQ40","v":812818.51552257279},{"$f":"Load_Tariffs!AR40","v":822735.8456534677}]
[{"$f":"ROW()","v":51},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T139","v":3008688.1178116454},{"$f":"Load_Tariffs!U139","v":0},{"$f":"Load_Tariffs!V139","v":0},{"$f":"Load_Tariffs!W139","v":6231553.6393699646},{"$f":"Load_Tariffs!X139","v":4913980.4237653557},{"$f":"Load_Tariffs!Y139","v":5015651.2342045149},{"$f":"Load_Tariffs!Z139","v":5094684.3312335787},{"$f":"Load_Tariffs!AA139","v":0},null,null,{"$f":"Load_Tariffs!AD139","v":0},{"$f":"Load_Tariffs!AE139","v":0},{"$f":"Load_Tariffs!AF139","v":0},{"$f":"Load_Tariffs!AG139","v":0},{"$f":"Load_Tariffs!AH139","v":0},{"$f":"Load_Tariffs!AI139","v":0},{"$f":"Load_Tariffs!AJ139","v":0},{"$f":"Load_Tariffs!AK139","v":0},{"$f":"Load_Tariffs!AL139","v":0},{"$f":"Load_Tariffs!AM139","v":0},{"$f":"Load_Tariffs!AN139","v":0},{"$f":"Load_Tariffs!AO139","v":0},{"$f":"Load_Tariffs!AP139","v":0},{"$f":"Load_Tariffs!AQ139","v":0},{"$f":"Load_Tariffs!AR139","v":0}]
[{"$f":"ROW()","v":52},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T140","v":1249333.8424773845},{"$f":"Load_Tariffs!U140","v":0},{"$f":"Load_Tariffs!V140","v":0},{"$f":"Load_Tariffs!W140","v":2807463.6098597618},{"$f":"Load_Tariffs!X140","v":4731980.4288262995},{"$f":"Load_Tariffs!Y140","v":4888608.7432763726},{"$f":"Load_Tariffs!Z140","v":4772554.5805279762},{"$f":"Load_Tariffs!AA140","v":0},null,null,{"$f":"Load_Tariffs!AD140","v":0},{"$f":"Load_Tariffs!AE140","v":0},{"$f":"Load_Tariffs!AF140","v":0},{"$f":"Load_Tariffs!AG140","v":0},{"$f":"Load_Tariffs!AH140","v":0},{"$f":"Load_Tariffs!AI140","v":0},{"$f":"Load_Tariffs!AJ140","v":0},{"$f":"Load_Tariffs!AK140","v":0},{"$f":"Load_Tariffs!AL140","v":0},{"$f":"Load_Tariffs!AM140","v":0},{"$f":"Load_Tariffs!AN140","v":0},{"$f":"Load_Tariffs!AO140","v":0},{"$f":"Load_Tariffs!AP140","v":0},{"$f":"Load_Tariffs!AQ140","v":0},{"$f":"Load_Tariffs!AR140","v":0}]
[{"$f":"ROW()","v":53},null,null,"GJ Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T141","v":331249.22649921116},{"$f":"Load_Tariffs!U141","v":0},{"$f":"Load_Tariffs!V141","v":0},{"$f":"Load_Tariffs!W141","v":730749.4900804155},{"$f":"Load_Tariffs!X141","v":0},{"$f":"Load_Tariffs!Y141","v":0},{"$f":"Load_Tariffs!Z141","v":0},{"$f":"Load_Tariffs!AA141","v":0},null,null,{"$f":"Load_Tariffs!AD141","v":0},{"$f":"Load_Tariffs!AE141","v":0},{"$f":"Load_Tariffs!AF141","v":0},{"$f":"Load_Tariffs!AG141","v":0},{"$f":"Load_Tariffs!AH141","v":0},{"$f":"Load_Tariffs!AI141","v":0},{"$f":"Load_Tariffs!AJ141","v":0},{"$f":"Load_Tariffs!AK141","v":0},{"$f":"Load_Tariffs!AL141","v":0},{"$f":"Load_Tariffs!AM141","v":0},{"$f":"Load_Tariffs!AN141","v":0},{"$f":"Load_Tariffs!AO141","v":0},{"$f":"Load_Tariffs!AP141","v":0},{"$f":"Load_Tariffs!AQ141","v":0},{"$f":"Load_Tariffs!AR141","v":0}]
[{"$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,{"$f":"Load_Tariffs!AA142","v":0},null,null,{"$f":"Load_Tariffs!AD142","v":288522.85558491666},{"$f":"Load_Tariffs!AE142","v":1180420.5659503359},{"$f":"Load_Tariffs!AF142","v":1198474.2509928974},{"$f":"Load_Tariffs!AG142","v":1219.0864469574537},{"$f":"Load_Tariffs!AH142","v":1236.3486240395343},{"$f":"Load_Tariffs!AI142","v":1259.9363960018397},{"$f":"Load_Tariffs!AJ142","v":1273263.1262445571},{"$f":"Load_Tariffs!AK142","v":1280066.815714166},{"$f":"Load_Tariffs!AL142","v":1262578.3142805141},{"$f":"Load_Tariffs!AM142","v":1254707.1842581916},{"$f":"Load_Tariffs!AN142","v":0},{"$f":"Load_Tariffs!AO142","v":0},{"$f":"Load_Tariffs!AP142","v":0},{"$f":"Load_Tariffs!AQ142","v":0},{"$f":"Load_Tariffs!AR142","v":0}]
[{"$f":"ROW()","v":55},null,null,"GJ Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA143","v":2658352.3161165379},null,null,{"$f":"Load_Tariffs!AD143","v":4884879.3332074024},{"$f":"Load_Tariffs!AE143","v":4166565.7971832114},{"$f":"Load_Tariffs!AF143","v":4166780.0876124604},{"$f":"Load_Tariffs!AG143","v":4215.1640465185274},{"$f":"Load_Tariffs!AH143","v":4241.2920332914064},{"$f":"Load_Tariffs!AI143","v":4312.1693071278869},{"$f":"Load_Tariffs!AJ143","v":4361073.337298926},{"$f":"Load_Tariffs!AK143","v":4322337.4182771789},{"$f":"Load_Tariffs!AL143","v":4244062.5706932647},{"$f":"Load_Tariffs!AM143","v":4197231.4101250879},{"$f":"Load_Tariffs!AN143","v":5402410.8024626961},{"$f":"Load_Tariffs!AO143","v":5358735.6380346585},{"$f":"Load_Tariffs!AP143","v":5322931.7485326035},{"$f":"Load_Tariffs!AQ143","v":5296821.2674217792},{"$f":"Load_Tariffs!AR143","v":5278656.2650506701}]
[{"$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,{"$f":"Load_Tariffs!AA144","v":2568594.6916341954},null,null,{"$f":"Load_Tariffs!AD144","v":4623497.4751820425},{"$f":"Load_Tariffs!AE144","v":5527792.6963904565},{"$f":"Load_Tariffs!AF144","v":4566927.534878755},{"$f":"Load_Tariffs!AG144","v":4643.4477862144577},{"$f":"Load_Tariffs!AH144","v":4456.4947858905352},{"$f":"Load_Tariffs!AI144","v":4541.2854828267491},{"$f":"Load_Tariffs!AJ144","v":4877423.1857393067},{"$f":"Load_Tariffs!AK144","v":4715843.4170049373},{"$f":"Load_Tariffs!AL144","v":4495992.2184668332},{"$f":"Load_Tariffs!AM144","v":4335357.2664200859},{"$f":"Load_Tariffs!AN144","v":4182750.9255884513},{"$f":"Load_Tariffs!AO144","v":4038275.2284795539},{"$f":"Load_Tariffs!AP144","v":3902971.8274253095},{"$f":"Load_Tariffs!AQ144","v":3777592.9474895829},{"$f":"Load_Tariffs!AR144","v":3660286.9007886145}]
[{"$f":"ROW()","v":57},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T51:T56)","v":4589271.1867882404},0,0,9769766.7393101417,9645960.8525916561,9904259.9774808884,9867238.9117615558,{"$f":"SUM(AA51:AA56)","v":5226947.0077507328},null,null,{"$f":"SUM(AD51:AD56)","v":9796899.6639743615},10874779.059524003,9932181.8734841123,10077.698279690438,9934.1354432214757,{"$f":"SUM(AI51:AI56)","v":10113.391185956476},10511759.649282791,10318247.650996283,10002633.103440613,{"$f":"SUM(AM51:AM56)","v":9787295.8608033657},{"$f":"SUM(AN51:AN56)","v":9585161.7280511484},9397010.8665142134,9225903.575957913,9074414.2149113622,8938943.1658392847]
[{"$f":"ROW()","v":58}]
[{"$f":"\"Tariffs Excluding GST [$ \"&Input!$G$52&\"]\"","v":"Tariffs Excluding GST [$ 31/12/2023]"},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":"\"Actual [$ \"&Input!$G$52&\"]\"","v":"Actual [$ 31/12/2023]"},{"$f":"\"Actual [$ \"&Input!$G$52&\"]\"","v":"Actual [$ 31/12/2023]"},null,null,null,{"$f":"\"Forecast [$ \"&Input!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,{"$f":"\"Forecast [$ \"&Input!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"}]
[{"$f":"ROW()","v":61},null,"A1"]
[{"$f":"ROW()","v":62},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM194*Revenue!$AM$12,2)","v":38637.89},{"$f":"Price_path_AA6!G117","v":53538.400000000001},{"$f":"Price_path_AA6!H117","v":53538.400000000001},{"$f":"Price_path_AA6!I117","v":53538.400000000001},{"$f":"Price_path_AA6!J117","v":53538.400000000001},{"$f":"Price_path_AA6!K117","v":53538.400000000001}]
[{"$f":"ROW()","v":63},null,null,"Demand 1 (<=10km) [$/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,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM195*Revenue!$AM$12,2)","v":162.85},{"$f":"Price_path_AA6!G119","v":225.65},{"$f":"Price_path_AA6!H119","v":225.65},{"$f":"Price_path_AA6!I119","v":225.65},{"$f":"Price_path_AA6!J119","v":225.65},{"$f":"Price_path_AA6!K119","v":225.65}]
[{"$f":"ROW()","v":64},null,null,"Demand 2 (>10km) [$/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,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM196*Revenue!$AM$12,2)","v":85.72},{"$f":"Price_path_AA6!G120","v":118.77},{"$f":"Price_path_AA6!H120","v":118.77},{"$f":"Price_path_AA6!I120","v":118.77},{"$f":"Price_path_AA6!J120","v":118.77},{"$f":"Price_path_AA6!K120","v":118.77}]
[{"$f":"ROW()","v":65},null,null,"Usage 1 (<=10km) [$/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,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM197*Revenue!$AM$12,5)","v":3.4450000000000001E-2},{"$f":"Price_path_AA6!G122","v":4.7730000000000002E-2},{"$f":"Price_path_AA6!H122","v":4.7730000000000002E-2},{"$f":"Price_path_AA6!I122","v":4.7730000000000002E-2},{"$f":"Price_path_AA6!J122","v":4.7730000000000002E-2},{"$f":"Price_path_AA6!K122","v":4.7730000000000002E-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,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM198*Revenue!$AM$12,5)","v":1.736E-2},{"$f":"Price_path_AA6!G123","v":2.4049999999999998E-2},{"$f":"Price_path_AA6!H123","v":2.4049999999999998E-2},{"$f":"Price_path_AA6!I123","v":2.4049999999999998E-2},{"$f":"Price_path_AA6!J123","v":2.4049999999999998E-2},{"$f":"Price_path_AA6!K123","v":2.4049999999999998E-2}]
[{"$f":"ROW()","v":67},null,"A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM199*Revenue!$AM$12,2)","v":0}]
[{"$f":"ROW()","v":68},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM200*Revenue!$AM$12,2)","v":21378.22},{"$f":"Price_path_AA6!G125","v":29621.79},{"$f":"Price_path_AA6!H125","v":29621.79},{"$f":"Price_path_AA6!I125","v":29621.79},{"$f":"Price_path_AA6!J125","v":29621.79},{"$f":"Price_path_AA6!K125","v":29621.79}]
[{"$f":"ROW()","v":69},null,null,"Usage 1 (Q<=5TJ/year) [$/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,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM201*Revenue!$AM$12,2)","v":0}]
[{"$f":"ROW()","v":70},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM202*Revenue!$AM$12,2)","v":0}]
[{"$f":"ROW()","v":71},null,null,"Usage 3 (Q>10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM203*Revenue!$AM$12,2)","v":0}]
[{"$f":"ROW()","v":72},null,null,"Usage 1* (Q<=10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM204*Revenue!$AM$12,2)","v":2.08},{"$f":"Price_path_AA6!G126","v":2.88},{"$f":"Price_path_AA6!H126","v":2.88},{"$f":"Price_path_AA6!I126","v":2.88},{"$f":"Price_path_AA6!J126","v":2.88},{"$f":"Price_path_AA6!K126","v":2.88}]
[{"$f":"ROW()","v":73},null,null,"Usage 2* (Q>10TJ/year) [$/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,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM205*Revenue!$AM$12,2)","v":1.1000000000000001},{"$f":"Price_path_AA6!G127","v":1.52},{"$f":"Price_path_AA6!H127","v":1.52},{"$f":"Price_path_AA6!I127","v":1.52},{"$f":"Price_path_AA6!J127","v":1.52},{"$f":"Price_path_AA6!K127","v":1.52}]
[{"$f":"ROW()","v":74},null,"B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM206*Revenue!$AM$12,2)","v":0}]
[{"$f":"ROW()","v":75},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM207*Revenue!$AM$12,2)","v":1080.8900000000001},{"$f":"Price_path_AA6!G129","v":1497.69},{"$f":"Price_path_AA6!H129","v":1497.69},{"$f":"Price_path_AA6!I129","v":1497.69},{"$f":"Price_path_AA6!J129","v":1497.69},{"$f":"Price_path_AA6!K129","v":1497.69}]
[{"$f":"ROW()","v":76},null,null,"Usage 1 (Q<=5TJ/year) [$/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,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM208*Revenue!$AM$12,2)","v":4.1100000000000003},{"$f":"Price_path_AA6!G130","v":5.69},{"$f":"Price_path_AA6!H130","v":5.69},{"$f":"Price_path_AA6!I130","v":5.69},{"$f":"Price_path_AA6!J130","v":5.69},{"$f":"Price_path_AA6!K130","v":5.69}]
[{"$f":"ROW()","v":77},null,null,"Usage 2 (Q>5TJ/year) [$/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,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM209*Revenue!$AM$12,2)","v":0}]
[{"$f":"ROW()","v":78},null,null,"Usage 2* (Q>5TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM210*Revenue!$AM$12,2)","v":3.53},{"$f":"Price_path_AA6!G131","v":4.8899999999999997},{"$f":"Price_path_AA6!H131","v":4.8899999999999997},{"$f":"Price_path_AA6!I131","v":4.8899999999999997},{"$f":"Price_path_AA6!J131","v":4.8899999999999997},{"$f":"Price_path_AA6!K131","v":4.8899999999999997}]
[{"$f":"ROW()","v":79},null,"B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM211*Revenue!$AM$12,2)","v":0}]
[{"$f":"ROW()","v":80},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM212*Revenue!$AM$12,2)","v":271.25},{"$f":"Price_path_AA6!G133","v":403.16},{"$f":"Price_path_AA6!H133","v":403.16},{"$f":"Price_path_AA6!I133","v":403.16},{"$f":"Price_path_AA6!J133","v":403.16},{"$f":"Price_path_AA6!K133","v":403.16}]
[{"$f":"ROW()","v":81},null,null,"Usage 1 (Q<=100GJ/year) [$/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,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM213*Revenue!$AM$12,2)","v":6.88},{"$f":"Price_path_AA6!G134","v":8.9699999999999989},{"$f":"Price_path_AA6!H134","v":8.9699999999999989},{"$f":"Price_path_AA6!I134","v":8.9699999999999989},{"$f":"Price_path_AA6!J134","v":8.9699999999999989},{"$f":"Price_path_AA6!K134","v":8.9699999999999989}]
[{"$f":"ROW()","v":82},null,null,"Usage 2 (Q>100GJ/year) [$/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,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM214*Revenue!$AM$12,2)","v":4.0999999999999996},{"$f":"Price_path_AA6!G135","v":6.68},{"$f":"Price_path_AA6!H135","v":6.68},{"$f":"Price_path_AA6!I135","v":6.68},{"$f":"Price_path_AA6!J135","v":6.68},{"$f":"Price_path_AA6!K135","v":6.68}]
[{"$f":"ROW()","v":83},null,"B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM215*Revenue!$AM$12,2)","v":0}]
[{"$f":"ROW()","v":84},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM216*Revenue!$AM$12,2)","v":134.71},{"$f":"Price_path_AA6!G137","v":167.96},{"$f":"Price_path_AA6!H137","v":167.96},{"$f":"Price_path_AA6!I137","v":167.96},{"$f":"Price_path_AA6!J137","v":167.96},{"$f":"Price_path_AA6!K137","v":167.96}]
[{"$f":"ROW()","v":85},null,null,"Usage 1 (Q<=10GJ/year) [$/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,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM217*Revenue!$AM$12,2)","v":0}]
[{"$f":"ROW()","v":86},null,null,"Usage 2 (10<Q<=15GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM218*Revenue!$AM$12,2)","v":0}]
[{"$f":"ROW()","v":87},null,null,"Usage 3 (Q>15GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM219*Revenue!$AM$12,2)","v":0}]
[{"$f":"ROW()","v":88},null,null,"Usage 1* (Q<=2GJ/year to 2016); (Q<=1.825GJ/year, 2017 onwards) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM220*Revenue!$AM$12,2)","v":0}]
[{"$f":"ROW()","v":89},null,null,"Usage 2* (2<Q<=10GJ/year to 2016); (1.825<Q<=9.855GJ/year, 2017 to 2024)(First 9.855 GJ from 2025) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM221*Revenue!$AM$12,2)","v":6.31},{"$f":"Price_path_AA6!G139","v":8.2800000000000011},{"$f":"Price_path_AA6!H139","v":8.2800000000000011},{"$f":"Price_path_AA6!I139","v":8.2800000000000011},{"$f":"Price_path_AA6!J139","v":8.2800000000000011},{"$f":"Price_path_AA6!K139","v":8.2800000000000011}]
[{"$f":"ROW()","v":90},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards) [$/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,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM222*Revenue!$AM$12,2)","v":4.22},{"$f":"Price_path_AA6!G140","v":6.85},{"$f":"Price_path_AA6!H140","v":6.85},{"$f":"Price_path_AA6!I140","v":6.85},{"$f":"Price_path_AA6!J140","v":6.85},{"$f":"Price_path_AA6!K140","v":6.85}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AM223*Revenue!$AM$12,2)","v":0}]
[{"$f":"ROW()","v":92}]
[{"$f":"\"Revenue [m$ \"&Input!$G$52&\"]\"","v":"Revenue [m$ 31/12/2023]"},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,null,null,null,null,null,null,null,{"$f":"\"Actual [$ \"&Input!$G$52&\"]\"","v":"Actual [$ 31/12/2023]"},null,null,{"$f":"\"Forecast [$ \"&Input!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,null,{"$f":"\"Forecast [$ \"&Input!$G$52&\"]\"","v":"Forecast [$ 31/12/2023]"}]
[{"$f":"ROW()","v":94}]
[{"$f":"ROW()","v":95},null,"PV of Tariff Revenue"]
[{"$f":"ROW()","v":96},null,null,"Discounting Factor Real Post-tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN17","v":0.95653742027610722},0.91496383638847012,0.87519714770495738,0.83715882189870705,0.80077373986037426]
[{"$f":"ROW()","v":97},null,"A1",null,null,"PV"]
[{"$f":"ROW()","v":98},null,null,"Fixed",{"$f":"F98/$F$103","v":0.36992201302801891},{"$f":"SUMPRODUCT($AN$96:$AR$96,AN98:AR98)","v":17.840705615290503},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN24*AN62/1000000","v":4.0689184000000003},4.0689184000000003,4.0689184000000003,4.0689184000000003,4.0689184000000003]
[{"$f":"ROW()","v":99},null,null,"Demand 1 (<=10km) ",0.32565995968524913,{"$f":"SUMPRODUCT($AN$96:$AR$96,AN99:AR99)","v":15.706022531272927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN25*AN63/1000000","v":3.6440521322300001},3.6138150322299993,3.5911372072300001,3.52461558723,3.5218739397300003]
[{"$f":"ROW()","v":100},null,null,"Demand 2 (>10km)",6.7048919819115718E-2,3.2336546574357472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN26*AN64/1000000","v":0.73749756420000012},0.73749756420000012,0.73749756420000012,0.73749756420000012,0.73749756420000012]
[{"$f":"ROW()","v":101},null,null,"Usage 1 (<=10km)",0.17935402629695379,8.6499377473885612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN27*AN65/1000","v":1.9866535912393219},1.9804065530908512,1.9745377612115933,1.9635535396405164,1.9552500366230283]
[{"$f":"ROW()","v":102},null,null,"Usage 2 (>10km)",5.8015081170662536E-2,2.797968079651906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN28*AN66/1000","v":0.63925630308644399},0.63865758507002812,0.63806428653808278,0.63749198961924591,0.63692501191033113]
[{"$f":"ROW()","v":103},null,null,"Total",1,48.228288631039639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN98:AN102)","v":11.076377990755766},{"$f":"SUM(AO98:AO102)","v":11.03929513459088},11.010155219179676,10.932077080689762,10.920464952463359]
[{"$f":"ROW()","v":104},null,"A2"]
[{"$f":"ROW()","v":105},null,null,"Fixed",{"$f":"F105/$F$111","v":0.43377468910561878},{"$f":"SUMPRODUCT($AN$96:$AR$96,AN105:AR105)","v":13.637464859146691},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN31*AN68/1000000","v":3.11028795},3.11028795,3.11028795,3.11028795,3.11028795]
[{"$f":"ROW()","v":106},null,null,"Usage 1 (Q<=5TJ/year)",{"$f":"F106/$F$111","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN32*AN69/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":107},null,null,"Usage 2 (5<Q<=10TJ/year)",{"$f":"F107/$F$111","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN33*AN70/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":108},null,null,"Usage 3 (Q>10TJ/year)",{"$f":"F108/$F$111","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN34*AN71/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":109},null,null,"Usage 1* (Q<=10TJ/year)",{"$f":"F109/$F$111","v":0.33813595356295112},10.630673711821863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN35*AN72/1000000","v":2.4442540842750167},2.4272755378798219,2.4220066339141728,2.4158122301207063,2.4097094636940048]
[{"$f":"ROW()","v":110},null,null,"Usage 2* (Q>10TJ/year)",0.22808935733142999,7.1709130880048786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN36*AN73/1000000","v":1.6487697843501266},1.6373169184395486,1.6337627831673227,1.6295843526709035,1.625467736092445]
[{"$f":"ROW()","v":111},null,null,"Total",{"$f":"F111/$F$111","v":1},31.439051658973437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN105:AN110)","v":7.203311818625143},{"$f":"SUM(AO105:AO110)","v":7.174880406319371},7.1660573670814953,7.1556845327916099,7.1454651497864505]
[{"$f":"ROW()","v":112},null,"B1"]
[{"$f":"ROW()","v":113},null,null,"Fixed",{"$f":"F113/$F$117","v":0.22879728827068063},14.672371992675012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN39*AN75/1000000","v":3.1661166600000001},3.2574757499999998,3.3518302200000001,3.4491800700000002,3.5495253000000004]
[{"$f":"ROW()","v":114},null,null,"Usage 1 (Q<=5TJ/year)",{"$f":"F114/$F$117","v":0.70079844983506512},44.940985208292417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN40*AN76/1000000","v":10.402336331786904},10.321146959152131,10.250888257866348,10.164181637567232,10.073635209834601]
[{"$f":"ROW()","v":115},null,null,"Usage 2 (5<Q<=10TJ/year)",{"$f":"F115/$F$117","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN41*AN77/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":116},null,null,"Usage 2* (Q>5TJ/year)",{"$f":"F116/$F$117","v":7.0404261894254333E-2},4.5149028128345527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN42*AN78/1000000","v":1.0836612658373956},1.0547374209534934,1.0184447861878865,0.99796951368441444,0.98216845859963298]
[{"$f":"ROW()","v":117},null,null,"Total",{"$f":"F117/$F$117","v":1},64.128260013801977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN113:AN116)","v":14.6521142576243},{"$f":"SUM(AO113:AO116)","v":14.633360130105624},14.621163264054235,14.611331221251646,14.605328968434234]
[{"$f":"ROW()","v":118},null,"B2"]
[{"$f":"ROW()","v":119},null,null,"Fixed",{"$f":"F119/$F$122","v":0.36363689317376058},24.096127344297585,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN45*AN80/1000000","v":5.2994062235582007},5.4001465462858071,5.5028009351452374,5.6074654770611057,5.7141400647414846]
[{"$f":"ROW()","v":120},null,null,"Usage 1 (Q<=100GJ/year)",{"$f":"F120/$F$122","v":0.30118388079050246},19.957725087343722,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN46*AN81/1000000","v":4.532181700944407},4.5436412925547138,4.5523043882700529,4.5638399977181159,4.5711207955027247]
[{"$f":"ROW()","v":121},null,null,"Usage 2 (Q>100GJ/year)",{"$f":"F121/$F$122","v":0.33517922603573674},22.210401269325896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN47*AN82/1000000","v":5.1292167815852618},5.0948697815776498,5.0626821872962893,5.0285218155970774,4.9976357508696951]
[{"$f":"ROW()","v":122},null,null,"Total",{"$f":"F122/$F$122","v":1},66.264253700967217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN119:AN121)","v":14.960804706087869},{"$f":"SUM(AO119:AO121)","v":15.038657620418171},15.11778751071158,15.199827290376298,15.282896611113905]
[{"$f":"ROW()","v":123},null,"B3"]
[{"$f":"ROW()","v":124},null,null,"Fixed",{"$f":"F124/$F$131","v":0.65499295260054546},591.43619697582346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN50*AN84/1000000","v":132.09545061199856},133.40940391697256,134.90803448484399,136.52099786717136,138.18671263595644]
[{"$f":"ROW()","v":125},null,null,"Usage 1 (Q<=15GJ/year)",{"$f":"F125/$F$131","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN51*AN85/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":126},null,null,"Usage 2 (15<Q<=45GJ/year)",{"$f":"F126/$F$131","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN52*AN86/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":127},null,null,"Usage 3 (Q>45GJ/year)",{"$f":"F127/$F$131","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN53*AN87/1000000","v":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$131","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN54*AN88/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":129},null,null,"Usage 2* (2<Q<=10GJ/year to 2016); (1.825<Q<=9.855GJ/year, 2017 onwards)",0.21448638086709287,193.67385389336448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN55*AN89/1000000","v":44.731961444391132},44.370331082926981,44.073874877849967,43.857680094252338,43.707273874619553]
[{"$f":"ROW()","v":130},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards)",0.13052066653236175,117.85569040729462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN56*AN90/1000000","v":28.65184384028089},27.66218531508494,26.735357017863368,25.876511690303641,25.072965270402008]
[{"$f":"ROW()","v":131},null,null,"Total",{"$f":"F131/$F$131","v":1},902.9657412764825,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN124:AN130)","v":205.47925589667057},{"$f":"SUM(AO124:AO130)","v":205.44192031498449},205.71726638055733,206.25518965172733,206.96695178097798]
[{"$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$141","v":4.2428705806445893E-2},48.228288631039639,null,null,{"$f":"IF(F168<F133,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F175>F133,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN103","v":11.076377990755766},11.03929513459088,11.010155219179676,{"$f":"AQ103","v":10.932077080689762},{"$f":"AR103","v":10.920464952463359}]
[{"$f":"ROW()","v":134},null,null,"A2",2.765842022463412E-2,31.439051658973437,null,null,{"$f":"IF(F169<F134,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F176>F134,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN111","v":7.203311818625143},7.174880406319371,7.1660573670814953,{"$f":"AQ111","v":7.1556845327916099},{"$f":"AR111","v":7.1454651497864505}]
[{"$f":"ROW()","v":135},null,null,"B1",5.6416662403685605E-2,64.128260013801977,null,null,{"$f":"IF(F170<F135,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F177>F135,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN117","v":14.6521142576243},14.633360130105624,14.621163264054235,{"$f":"AQ117","v":14.611331221251646},{"$f":"AR117","v":14.605328968434234}]
[{"$f":"ROW()","v":136},null,null,"B2",5.8295797042911261E-2,66.264253700967217,null,null,{"$f":"IF(F171<F136,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F178>F136,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN122","v":14.960804706087869},15.038657620418171,15.11778751071158,{"$f":"AQ122","v":15.199827290376298},{"$f":"AR122","v":15.282896611113905}]
[{"$f":"ROW()","v":137},null,null,"B3",0.79438165602380284,902.9657412764825,null,null,{"$f":"IF(F172<F137,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F179>F137,\"Complies\",\"Breach - Reset Tariffs\")","v":"Breach - Reset Tariffs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN131","v":205.47925589667057},205.44192031498449,205.71726638055733,{"$f":"AQ131","v":206.25518965172733},{"$f":"AR131","v":206.96695178097798}]
[{"$f":"ROW()","v":138},null,null,"Total Tariff Revenue",0.97918124150147989,1113.0255952812649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN133:AN137)","v":253.37186466976365},{"$f":"SUM(AO133:AO137)","v":253.32811360641853},253.6324297415843,254.15410977683666,254.92110746277592]
[{"$f":"ROW()","v":139},null,null,"Revenue from Prudent Discounts",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AN162","v":0},{"$f":"Load_Tariffs!AO162","v":0},{"$f":"Load_Tariffs!AP162","v":0},{"$f":"Load_Tariffs!AQ162","v":0},{"$f":"Load_Tariffs!AR162","v":0}]
[{"$f":"ROW()","v":140},null,null,"Revenue from Ancillary Services",2.0818758498520256E-2,23.664476083406853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AN189","v":4.9245400070193073},{"$f":"Load_Tariffs!AO189","v":5.3749285818633021},{"$f":"Load_Tariffs!AP189","v":5.4916069972627408},{"$f":"Load_Tariffs!AQ189","v":5.5960342768988554},{"$f":"Load_Tariffs!AR189","v":5.6758801448566114}]
[{"$f":"ROW()","v":141},null,null,"Total Smoothed Revenue",1,1136.6900713646717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN138:AN140)","v":258.29640467678297},258.70304218828181,259.12403673884705,{"$f":"SUM(AQ138:AQ140)","v":259.75014405373554},{"$f":"SUM(AR138:AR140)","v":260.59698760763251}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},null,"Calculated Tariff Revenue",null,null,"PV",null,null,"Lower Bound Check per Rule 94 (3)(b)",null,null,null,null,"Upper Bound Check per Rule 94 (3)(a)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
[{"$f":"ROW()","v":144},null,null,"A1",{"$f":"F144/$F$141","v":4.2428705806445893E-2},{"$f":"SUM(AN144:AR144)","v":48.228288631039639},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,null,null,null,null,null,{"$f":"AN$96*AN133","v":10.594970029280573},10.100555827369844,9.636056443614903,9.1518847697760979,8.7448215609982274]
[{"$f":"ROW()","v":145},null,null,"A2",{"$f":"F145/$F$141","v":2.765842022463412E-2},31.439051658973437,null,null,{"$f":"IF(F169<F145,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F176>F145,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$96*AN134","v":6.8902373044320884},6.5647561021944369,6.2717129679598216,5.9904444333506239,5.7219008510364651]
[{"$f":"ROW()","v":146},null,null,"B1",5.6416662403685605E-2,64.128260013801977,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,null,null,null,null,null,{"$f":"AN$96*AN135","v":14.015295573578717},13.388995323895523,12.796400384828772,12.232004831554825,11.695563899944144]
[{"$f":"ROW()","v":147},null,null,"B2",5.8295797042911261E-2,66.264253700967217,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,null,null,null,null,null,{"$f":"AN$96*AN136","v":14.310569538815935},13.759827870510511,13.231044508984402,12.724669507475239,12.238142275181122]
[{"$f":"ROW()","v":148},null,null,"B3",0.79438165602380284,902.9657412764825,null,null,"Complies",null,null,null,null,"Breach - Reset Tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$96*AN137","v":196.54859735565535},187.97192756641257,180.04316476992469,172.66835157933446,165.73370000515547]
[{"$f":"ROW()","v":149},null,null,"Total Tariff Revenue",{"$f":"F149/$F$141","v":0.97918124150147989},{"$f":"SUM(AN149:AR149)","v":1113.0255952812649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN144:AN148)","v":242.35966980176266},231.78606269038289,221.9783790753126,212.76735512149125,204.13412859231542]
[{"$f":"ROW()","v":150},null,null,"Revenue from Prudent Discounts",{"$f":"F150/$F$141","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$96*AN139","v":0},0,0,0,0]
[{"$f":"ROW()","v":151},null,null,"Revenue from Ancillary Services",2.0818758498520256E-2,23.664476083406853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$96*AN140","v":4.7105067943607315},4.9178652755756858,4.8062387803209363,4.6847694625534286,4.5450957705960713]
[{"$f":"ROW()","v":152},null,null,"Total Smoothed Revenue",1,1136.6900713646717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN149:AN151)","v":247.07017659612339},236.70392796595857,226.78461785563354,{"$f":"SUM(AQ149:AQ151)","v":217.45212458404467},{"$f":"SUM(AR149:AR151)","v":208.6792243629115}]
["Hide",null,"UAFG Allocation to tariff Class"]
["Hide",null,null,"A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ1708","v":0.17351743863210833},{"$f":"Input!AK1708","v":0.17368301173356987},{"$f":"Input!AL1708","v":0.18537501981477442},{"$f":"Input!AM1708","v":0.18903230936555895},{"$f":"Input!AN1708","v":0.2100878906519148},"Confidentail"]
["Hide",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,null,null,null,null,null,{"$f":"Input!AJ1709","v":2.2040945799547886E-2},{"$f":"Input!AK1709","v":2.2271839796949348E-2},{"$f":"Input!AL1709","v":2.3756148928290796E-2},{"$f":"Input!AM1709","v":2.4268666980432445E-2},{"$f":"Input!AN1709","v":2.6982629056825323E-2},"Confidentail"]
["Hide",null,null,"B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ1710","v":0.8928593696423438},{"$f":"Input!AK1710","v":0.89957758832313328},{"$f":"Input!AL1710","v":0.95225068627880383},{"$f":"Input!AM1710","v":0.9658625701981155},{"$f":"Input!AN1710","v":1.066239402701125},"Confidentail"]
["Hide",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,null,null,null,null,null,{"$f":"Input!AJ1711","v":0.55454821836742618},{"$f":"Input!AK1711","v":0.56256440224279769},{"$f":"Input!AL1711","v":0.59953654576968463},{"$f":"Input!AM1711","v":0.61218398544736208},{"$f":"Input!AN1711","v":0.68030636085939133},"Confidentail"]
["Hide",null,null,"B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ1712","v":4.1751677807781764},{"$f":"Input!AK1712","v":4.1650225243444057},{"$f":"Input!AL1712","v":4.3711955200303656},{"$f":"Input!AM1712","v":4.4034387154368551},{"$f":"Input!AN1712","v":4.8349987495717999},"Confidentail"]
["Hide",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN154:AN158)","v":5.8181337532196027},5.8231193664408565,6.1321139208219195,6.1947862474283237,{"$f":"SUM(AR154:AR158)","v":6.8186150328410564},"Confidentail"]
[{"$f":"ROW()","v":160},null,"Avoidable OPEX plus UAFG Cost"]
[{"$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,null,null,null,null,null,{"$f":"AN154+Input!AJ1715","v":0.20559321194272445},{"$f":"AO154+Input!AK1715","v":0.21022426306567155},{"$f":"AP154+Input!AL1715","v":0.22230570074245931},{"$f":"AQ154+Input!AR1715","v":0.18903230936555895},{"$f":"AR154+Input!AN1715","v":0.24333270655367067}]
[{"$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,null,null,null,null,null,{"$f":"AN155+Input!AJ1716","v":3.0664931856349095E-2},{"$f":"AO155+Input!AK1716","v":3.2096427311471235E-2},{"$f":"AP155+Input!AL1716","v":3.368543962081226E-2},{"$f":"AQ155+Input!AR1716","v":2.4268666980432445E-2},{"$f":"AR155+Input!AN1716","v":3.5920927317674295E-2}]
[{"$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,null,null,null,null,null,{"$f":"AN156+Input!AJ1717","v":1.1423172269660049},{"$f":"AO156+Input!AK1717","v":1.183764104200975},{"$f":"AP156+Input!AL1717","v":1.2394658515847317},{"$f":"AQ156+Input!AR1717","v":0.9658625701981155},{"$f":"AR156+Input!AN1717","v":1.324789070753144}]
[{"$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,null,null,null,null,null,{"$f":"AN157+Input!AJ1718","v":0.99167282706514737},{"$f":"AO157+Input!AK1718","v":1.0605439843775615},{"$f":"AP157+Input!AL1718","v":1.1028232255053749},{"$f":"AQ157+Input!AR1718","v":0.61218398544736208},{"$f":"AR157+Input!AN1718","v":1.1333625351114123}]
[{"$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,null,null,null,null,null,{"$f":"AN158+Input!AJ1719","v":18.44278748105674},{"$f":"AO158+Input!AK1719","v":20.418930803655339},{"$f":"AP158+Input!AL1719","v":20.798325916732182},{"$f":"AQ158+Input!AR1719","v":4.4034387154368551},{"$f":"AR158+Input!AN1719","v":19.62262010163564}]
[{"$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,null,null,null,null,null,{"$f":"SUM(AN161:AN165)","v":20.813035678886965},22.905559582611019,23.396606134185561,6.1947862474283237,{"$f":"SUM(AR161:AR165)","v":22.360025341371539}]
[{"$f":"ROW()","v":167},null,"Avoidable Return and Depreciation",null,null,"PV"]
[{"$f":"ROW()","v":168},null,null,"A1",{"$f":"F168/$F$173","v":3.2559695060873965E-2},{"$f":"SUMPRODUCT($AN$96:$AR$96,AN168:AR168)","v":4.196860770913136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN161+Input!AJ1729","v":0.2057338563404561},{"$f":"AO161+Input!AK1729","v":1.1964586213377211},{"$f":"AP161+Input!AL1729","v":1.2956625098406189},{"$f":"AQ161+Input!AR1729","v":0.18903230936555895},{"$f":"AR161+Input!AN1729","v":2.0144792339441771}]
[{"$f":"ROW()","v":169},null,null,"A2",2.2655546282775815E-2,2.9202415213048547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN162+Input!AJ1730","v":3.0805576254080744E-2},{"$f":"AO162+Input!AK1730","v":0.85342595137815325},{"$f":"AP162+Input!AL1730","v":0.94401363641267932},{"$f":"AQ162+Input!AR1730","v":2.4268666980432445E-2},{"$f":"AR162+Input!AN1730","v":1.5777317846326497}]
[{"$f":"ROW()","v":170},null,null,"B1",7.1060837211136277E-2,9.159558757601495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN163+Input!AJ1731","v":1.1424578713637366},{"$f":"AO163+Input!AK1731","v":2.184797298452859},{"$f":"AP163+Input!AL1731","v":2.6028833202579027},{"$f":"AQ163+Input!AR1731","v":0.9658625701981155},{"$f":"AR163+Input!AN1731","v":3.7228095242829315}]
[{"$f":"ROW()","v":171},null,null,"B2",6.6585356803611842E-2,8.5826808685975351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN164+Input!AJ1732","v":0.99181347146287901},{"$f":"AO164+Input!AK1732","v":2.0428852025627027},{"$f":"AP164+Input!AL1732","v":2.5544106756582119},{"$f":"AQ164+Input!AR1732","v":0.61218398544736208},{"$f":"AR164+Input!AN1732","v":3.7672313355977529}]
[{"$f":"ROW()","v":172},null,null,"B3",0.80713856464160216,104.0380805871267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN165+Input!AJ1733","v":18.442928125454472},{"$f":"AO165+Input!AK1733","v":25.581959072935216},{"$f":"AP165+Input!AL1733","v":31.19762150417224},{"$f":"AQ165+Input!AR1733","v":4.4034387154368551},{"$f":"AR165+Input!AN1733","v":39.96099492797066}]
[{"$f":"ROW()","v":173},null,null,"Total",1,128.89742250554372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN168:AN172)","v":20.813738900875624},31.859526146666653,38.594591646341655,6.1947862474283237,{"$f":"SUM(AR168:AR172)","v":51.043246806428172}]
[{"$f":"ROW()","v":174},null,"Stand Alone Costs",null,null,"PV"]
[{"$f":"ROW()","v":175},null,null,"A1",{"$f":"F175/$F$180","v":0.16140779421493778},{"$f":"SUMPRODUCT($AN$96:$AR$96,AN175:AR175)","v":153.71452436944978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN154+Input!AJ1743+Input!AJ1757","v":41.223176005190354},{"$f":"AO154+Input!AK1743+Input!AK1757","v":44.729099497279655},{"$f":"AP154+Input!AL1743+Input!AL1757","v":45.046524930099565},{"$f":"AQ154+Input!AR1743+Input!AR1757","v":0.18903230936555895},{"$f":"AR154+Input!AN1743+Input!AN1757","v":42.177538528250054}]
[{"$f":"ROW()","v":176},null,null,"A2",0.18610465318754407,177.23424315910299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN155+Input!AJ1744+Input!AJ1758","v":47.387126492358121},{"$f":"AO155+Input!AK1744+Input!AK1758","v":51.772327167280125},{"$f":"AP155+Input!AL1744+Input!AL1758","v":52.156220033841137},{"$f":"AQ155+Input!AR1744+Input!AR1758","v":2.4268666980432445E-2},{"$f":"AR155+Input!AN1744+Input!AN1758","v":48.540034061931941}]
[{"$f":"ROW()","v":177},null,null,"B1",0.19251429017022453,183.33837403435399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN156+Input!AJ1745+Input!AJ1759","v":48.788471920469078},{"$f":"AO156+Input!AK1745+Input!AK1759","v":53.254018051394404},{"$f":"AP156+Input!AL1745+Input!AL1759","v":53.695540795969315},{"$f":"AQ156+Input!AR1745+Input!AR1759","v":0.9658625701981155},{"$f":"AR156+Input!AN1745+Input!AN1759","v":50.129153575189989}]
[{"$f":"ROW()","v":178},null,null,"B2",0.19098151142007266,181.87865297386142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN157+Input!AJ1746+Input!AJ1760","v":48.472594139779616},{"$f":"AO157+Input!AK1746+Input!AK1760","v":52.942561332023416},{"$f":"AP157+Input!AL1746+Input!AL1760","v":53.368655484065549},{"$f":"AQ157+Input!AR1746+Input!AR1760","v":0.61218398544736208},{"$f":"AR157+Input!AN1746+Input!AN1760","v":49.76647151682252}]
[{"$f":"ROW()","v":179},null,null,"B3",0.26899175100722095,256.17064694112401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN158+Input!AJ1747+Input!AJ1761","v":67.140984984109323},{"$f":"AO158+Input!AK1747+Input!AK1761","v":73.687689315137973},{"$f":"AP158+Input!AL1747+Input!AL1761","v":74.46567819948352},{"$f":"AQ158+Input!AR1747+Input!AR1761","v":4.4034387154368551},{"$f":"AR158+Input!AN1747+Input!AN1761","v":69.517370461638563}]
[{"$f":"ROW()","v":180},null,null,"Total",1,952.33644147789221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN175:AN179)","v":253.01235354190646},{"$f":"SUM(AO175:AO179)","v":276.38569536311559},278.7326194434591,6.1947862474283237,{"$f":"SUM(AR175:AR179)","v":260.1305681438331}]
[{"$f":"ROW()","v":181},null,"PV of Volume [TJ]",null,null,"PV"]
[{"$f":"ROW()","v":182},null,null,"A1",{"$f":"F182/$F$189","v":0.50895437910536312},{"$f":"SUMPRODUCT($AI$96:$AR$96,AI29:AR29)/1000","v":65687.436378993414}]
[{"$f":"ROW()","v":183},null,null,"A2",6.5153290909656589E-2,{"$f":"SUMPRODUCT($AI$96:$AR$96,AI37:AR37)/1000","v":8408.9121288887236}]
[{"$f":"ROW()","v":184},null,null,"B1",6.8350327972753575E-2,{"$f":"SUMPRODUCT($AI$96:$AR$96,AI43:AR43)/1000","v":8821.5329399182174}]
[{"$f":"ROW()","v":185},null,null,"B2",4.3000938362695376E-2,{"$f":"SUMPRODUCT($AI$96:$AR$96,AI48:AR48)/1000","v":5549.8518509687883}]
[{"$f":"ROW()","v":186},null,null,"B3",0.31454106364953133,{"$f":"SUMPRODUCT($AI$96:$AR$96,AI57:AR57)/1000","v":40595.772342853175}]
[{"$f":"ROW()","v":187},null,null,"Total",1,{"$f":"SUM(F182:F186)","v":129063.50564162232}]
[{"$f":"ROW()","v":188},null,null,"Prudent Discount Volume",0,{"$f":"SUMPRODUCT($AN$96:$AR$96,Load_Tariffs!AN69:AR69)","v":0}]
[{"$f":"ROW()","v":189},null,null,"Total Volume",1,{"$f":"SUM(F187:F188)","v":129063.50564162232}]
[{"$f":"ROW()","v":190}]
["Revenue [m$ nominal]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast [m$ OD]"]
[{"$f":"ROW()","v":192}]
[{"$f":"ROW()","v":193},null,"PV of Tariff Revenue"]
[{"$f":"ROW()","v":194},null,null,"Discounting Factor Nominal Post-tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$20","v":0.93172010723658116},0.86810235822894632,0.80882842230140284,0.75360170436265783,0.7021458608024459]
[{"$f":"ROW()","v":195},null,"A1",null,null,"PV"]
[{"$f":"ROW()","v":196},null,null,"Fixed [$/year]",{"$f":"F196/$F$201","v":0.36992201302801891},{"$f":"SUMPRODUCT($AN$194:$AR$194,AN196:AR196)","v":18.420528547787441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN98*AN$13","v":4.3130603724249355},4.427943123789305,4.5458858941242948,4.6669701901486169,4.7912796895953704]
[{"$f":"ROW()","v":197},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",0.32565995968524902,{"$f":"SUMPRODUCT($AN$194:$AR$194,AN197:AR197)","v":16.216468263539291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN99*AN$13","v":3.8627014114050073},3.9326832955434177,4.0120981473139814,4.0426654605153969,4.1471175919240792]
[{"$f":"ROW()","v":198},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",6.7048919819115718E-2,3.3387484338024085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN100*AN$13","v":0.78174866296432377},0.80257133399646252,0.82394863805767316,0.84589534836299896,0.86842663162709732]
[{"$f":"ROW()","v":199},null,null,"Usage 1 (<=10km) [$/GJ*km]",0.17935402629695377,8.9310607241786872,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN101*AN$13","v":2.1058561602292163},2.1551495304172019,2.2059973864571836,2.2521576830498962,2.3023685578340718]
[{"$f":"ROW()","v":200},null,null,"Usage 2 (>10km) [$/GJ*km]",5.8015081170662522E-2,2.8889020422405918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN102*AN$13","v":0.6776127603505161},0.6950101192166237,0.71285957460290972,0.73119090125069908,0.74999928073299738]
[{"$f":"ROW()","v":201},null,null,"Total",1,{"$f":"SUMPRODUCT($AN$194:$AR$194,AN201:AR201)","v":49.79570801154842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN196:AN200)","v":11.740979367373999},{"$f":"SUM(AO196:AO200)","v":12.013357402963011},12.300789640556044,12.538879583327608,12.859191751713615]
[{"$f":"ROW()","v":202},null,"A2"]
[{"$f":"ROW()","v":203},null,null,"Fixed [$/year]",{"$f":"F203/$F$209","v":0.43377468910561884},{"$f":"SUMPRODUCT($AN$194:$AR$194,AN203:AR203)","v":14.080682467068955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN105*AN$13","v":3.2969104772353726},3.3847270422545788,3.4748826908324748,3.5674397268395581,3.6624621136733091]
[{"$f":"ROW()","v":204},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",{"$f":"F204/$F$209","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN106*AN$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":205},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",{"$f":"F205/$F$209","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN107*AN$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":206},null,null,"Usage 3 (Q>10TJ/year) [$/GJ], ",{"$f":"F206/$F$209","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN108*AN$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":207},null,null,"Usage 1* (Q<=10TJ/year) [$/GJ], ",{"$f":"F207/$F$111","v":0.349125372053747},10.976170607456073,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN109*AN$13","v":2.5909134552868824},2.6414484073941966,2.7059195368936133,2.770889596353121,2.8375088601488878]
[{"$f":"ROW()","v":208},null,null,"Usage 2* (Q>10TJ/year) [$/GJ], ",0.23550226144470138,7.4039677633650349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN110*AN$13","v":1.7476987545712732},1.7817870691307778,1.825276021840492,1.8691015273856899,1.9140395024958718]
[{"$f":"ROW()","v":209},null,null,"Total",{"$f":"F209/$F$209","v":1},32.460820837890061,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN203:AN208)","v":7.6355226870935287},{"$f":"SUM(AO203:AO208)","v":7.8079625187795534},8.0060782495665812,8.2074308505783691,8.4140104763180688]
[{"$f":"ROW()","v":210},null,"B1"]
[{"$f":"ROW()","v":211},null,null,"Fixed [$/year]",{"$f":"F211/$F$215","v":0.2287972882706806},{"$f":"SUMPRODUCT($AN$194:$AR$194,AN211:AR211)","v":15.149224082436945},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN113*AN$13","v":3.3560890040754794},3.5449020919473115,3.7447390728203174,3.9561423908488114,4.1796779403575446]
[{"$f":"ROW()","v":212},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",{"$f":"F212/$F$215","v":0.70079844983506512},46.401567227561905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN114*AN$13","v":11.026494071069664},11.231842768681862,11.452519749149797,11.658118459633457,11.862023033264396]
[{"$f":"ROW()","v":213},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",{"$f":"F213/$F$215","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN115*AN$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":214},null,null,"Usage 2* (Q>5TJ/year) [$/GJ], ",{"$f":"F214/$F$117","v":7.2692400405817592E-2},4.6616371542516752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN116*AN$13","v":1.1486827710320056},1.1478031386705339,1.137829106495708,1.1446516034930252,1.1565343230893037]
[{"$f":"ROW()","v":215},null,null,"Total",{"$f":"F215/$F$215","v":1},66.212428464250522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN211:AN214)","v":15.531265846177147},{"$f":"SUM(AO211:AO214)","v":15.924547999299707},16.335087928465821,16.758912453975292,17.198235296711246]
[{"$f":"ROW()","v":216},null,"B2"]
[{"$f":"ROW()","v":217},null,null,"Fixed [$/year]",{"$f":"F217/$F$220","v":0.36363689317376074},{"$f":"SUMPRODUCT($AN$194:$AR$194,AN217:AR217)","v":24.879251482987254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN119*AN$13","v":5.6173795424874964},5.8766333989594886,6.1478512690868188,6.43165373474476,6.7285800658226638]
[{"$f":"ROW()","v":218},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",{"$f":"F218/$F$220","v":0.30118388079050257},20.606351152682389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN120*AN$13","v":4.8041202534247827},4.9445536234722214,5.0859354427940744,5.2346356274823256,5.3826388423467115]
[{"$f":"ROW()","v":219},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",{"$f":"F219/$F$220","v":0.33517922603573685},22.932239310578982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN121*AN$13","v":5.4369784467126099},5.5444202606615729,5.6561408411789555,5.7676166260556032,5.8848736482741151]
[{"$f":"ROW()","v":220},null,null,"Total",{"$f":"F220/$F$220","v":1},68.417841946248615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN217:AN219)","v":15.858478242624889},16.365607283093283,16.889927553059849,{"$f":"SUM(AQ217:AQ219)","v":17.433905988282689},{"$f":"SUM(AR217:AR219)","v":17.996092556443489}]
[{"$f":"ROW()","v":221},null,"B3"]
[{"$f":"ROW()","v":222},null,null,"Fixed [$/year]",{"$f":"F222/$F$229","v":0.65499295260054546},{"$f":"SUMPRODUCT($AN$194:$AR$194,AN222:AR222)","v":610.65787337753761},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN124*AN$13","v":140.02140062878286},145.18090427249379,150.72224868620765,156.58692673105259,162.71921049697383]
[{"$f":"ROW()","v":223},null,null,"Usage 1 (Q<=15GJ/year) [$/GJ], ",{"$f":"F223/$F$229","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN125*AN$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":224},null,null,"Usage 2 (15<Q<=45GJ/year) [$/GJ], ",{"$f":"F224/$F$229","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN126*AN$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":225},null,null,"Usage 3 (Q>45GJ/year) [$/GJ], ",{"$f":"F225/$F$229","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN127*AN$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":226},null,null,"Usage 1* (Q<=2GJ/year to 2016); (Q<=1.825GJ/year, 2017 onwards)",{"$f":"F226/$F$131","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN128*AN$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":227},null,null,"Usage 2* (2<Q<=10GJ/year to 2016); (1.825<Q<=9.855GJ/year, 2017 onwards)",0.22145718824527336,199.96825414489879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN129*AN$13","v":47.415954639602376},48.285387688998966,49.240310669935596,50.303905236573449,51.466692869300843]
[{"$f":"ROW()","v":228},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards)",0.1347625881946635,121.68600034553167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN130*AN$13","v":30.371002835648657},30.102983450077506,29.869333909935879,29.67985513882001,29.524207036938176]
[{"$f":"ROW()","v":229},null,null,"Total",{"$f":"F229/$F$229","v":1},932.312127867968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN222:AN228)","v":217.80835810403389},{"$f":"SUM(AO222:AO228)","v":223.56927541157026},229.83189326607911,236.57068710644606,243.71011040321284]
[{"$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$239","v":4.2428705806445893E-2},{"$f":"SUMPRODUCT($AN$194:$AR$194,AN231:AR231)","v":49.79570801154842},null,null,{"$f":"IF(F266<F231,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F273>F231,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN133*AN$13","v":11.740979367373999},{"$f":"AO133*AO$13","v":12.013357402963011},12.300789640556042,12.538879583327608,12.859191751713615]
[{"$f":"ROW()","v":232},null,null,"A2",2.7658420224634123E-2,32.460820837890068,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,null,null,null,null,null,{"$f":"AN134*AN$13","v":7.6355226870935278},7.8079625187795534,8.0060782495665794,8.2074308505783691,8.4140104763180705]
[{"$f":"ROW()","v":233},null,null,"B1",5.6416662403685598E-2,66.212428464250522,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,null,null,null,null,null,{"$f":"AN135*AN$13","v":15.531265846177149},15.924547999299707,16.335087928465821,16.758912453975292,17.198235296711246]
[{"$f":"ROW()","v":234},null,null,"B2",5.8295797042911247E-2,68.417841946248615,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,null,null,null,null,null,{"$f":"AN136*AN$13","v":15.858478242624887},16.365607283093283,16.889927553059849,17.433905988282689,17.996092556443493]
[{"$f":"ROW()","v":235},null,null,"B3",0.79438165602380284,932.312127867968,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":"Breach - Reset Tariffs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN137*AN$13","v":217.80835810403389},223.56927541157026,229.83189326607913,236.57068710644603,243.71011040321284]
[{"$f":"ROW()","v":236},null,null,"Total Tariff Revenue",0.97918124150147967,{"$f":"SUMPRODUCT($AN$194:$AR$194,AN236:AR236)","v":1149.1989271279056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN231:AN235)","v":268.57460424730345},275.68075061570579,283.36377663772743,291.50981598261001,300.17764048439926]
[{"$f":"ROW()","v":237},null,null,"Revenue from Prudent Discounts",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN139*AN$13","v":0},0,0,0,0]
[{"$f":"ROW()","v":238},null,null,"Ancillary Services' Revenue",2.0818758498520256E-2,24.43357155611757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN140*AN$13","v":5.2200207201737419},5.8491903044603228,6.1353451533780978,6.4185423707039266,6.6835278040053856]
[{"$f":"ROW()","v":239},null,null,"Total Smoothed Revenue",1,{"$f":"SUMPRODUCT($AN$194:$AR$194,AN239:AR239)","v":1173.6324986840232},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN236:AN238)","v":273.7946249674772},281.5299409201661,289.49912179110555,297.92835835331391,306.86116828840466]
[{"$f":"ROW()","v":240}]
[{"$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,null,null,null,null,null,"PV","PV","PV","PV","PV"]
[{"$f":"ROW()","v":242},null,null,"A1",{"$f":"F242/$F$239","v":4.2428705806445893E-2},{"$f":"SUM(AN242:AR242)","v":49.79570801154842},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,null,null,null,null,null,{"$f":"AN231*AN$194","v":10.939306555232189},10.428823891759361,9.9492282780323844,9.449321024793818,9.0290282617306676]
[{"$f":"ROW()","v":243},null,null,"A2",{"$f":"F243/$F$239","v":2.7658420224634123E-2},32.460820837890068,null,null,{"$f":"IF(F267<F243,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F274>F243,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN232*AN$194","v":7.1141700168261304},6.7781106755157543,6.4755436394185137,6.1851338774345175,5.9078626286951499]
[{"$f":"ROW()","v":244},null,null,"B1",5.6416662403685598E-2,66.212428464250522,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,null,null,null,null,null,{"$f":"AN233*AN$194","v":14.470792679720024},13.824137671922124,13.212283397335701,12.629544988580353,12.075669726692327]
[{"$f":"ROW()","v":245},null,null,"B2",5.8295797042911247E-2,68.417841946248615,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,null,null,null,null,null,{"$f":"AN234*AN$194","v":14.775663048827449},14.207022276302098,13.661053455526391,13.138221266468181,12.635881899124506]
[{"$f":"ROW()","v":246},null,null,"B3",0.79438165602380284,932.312127867968,null,null,"Complies",null,null,null,null,"Breach - Reset Tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN235*AN$194","v":202.93642676971413},194.08101521232092,185.8945676249472,178.28007300566276,171.12004525532299]
[{"$f":"ROW()","v":247},null,null,"Total Tariff Revenue",0.97918124150147967,1149.1989271279056,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN242:AN246)","v":250.23635907031991},239.31910972782026,229.19267639526021,219.68229416293963,210.76848777156565]
[{"$f":"ROW()","v":248},null,null,"Revenue from Prudent Discounts",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN237*AN$194","v":0},0,0,0,0]
[{"$f":"ROW()","v":249},null,null,"Ancillary Services' Revenue",2.0818758498520256E-2,24.43357155611757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN238*AN$194","v":4.8635982651774547},5.0776958970318944,4.9624415406813656,4.8370244700864138,4.6928113831404428]
[{"$f":"ROW()","v":250},null,null,"Total Smoothed Revenue",1,1173.6324986840232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN247:AN249)","v":255.09995733549735},{"$f":"SUM(AO247:AO249)","v":244.39680562485216},234.15511793594158,224.51931863302605,215.4612991547061]
["Hide",null,"UAFG Allocation to tariff Class"]
["Hide",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,null,null,null,null,null,{"$f":"AN154*AN$13","v":0.1839287778513381},0.18900809058364942,0.20710508416659193,0.21681637871725687,0.247385114312062]
["Hide",null,null,"A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN155*AN$13","v":2.3363439753128452E-2},2.4237015881920575E-2,2.6540896546815265E-2,2.7835688558493155E-2,3.1772896348044984E-2]
["Hide",null,null,"B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN156*AN$13","v":0.94643243898739782},0.97895263678189859,1.0638755897451748,1.1078255643796964,1.2555305101248035]
["Hide",null,null,"B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN157*AN$13","v":0.58782204755922252},0.61220278504470294,0.66981552798562227,0.70216311316766977,0.80108218672759335]
["Hide",null,null,"B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN158*AN$13","v":4.4256848954011252},4.5325270831428774,4.8835965977998841,5.0506584794352527,5.6933634520766931]
["Hide",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN252:AN256)","v":6.1672315995522116},6.3369276114350495,6.8509336962440885,7.1052992242583688,8.0291341595891978]
[{"$f":"ROW()","v":258},null,"Avoidable OPEX plus UAFG Cost"]
[{"$f":"ROW()","v":259},null,null,"A1",null,{"$f":"SUMPRODUCT($AN$194:$AR$194,AN259:AR259)","v":0.96711282906832974},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN161*AN$13","v":0.21792915170521135},0.22877359253390636,0.24836486010350131,0.21681637871725687,0.286531933086904]
[{"$f":"ROW()","v":260},null,null,"A2",null,0.14172290113509692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN162*AN$13","v":3.2504879530818383E-2},3.4928484830767874E-2,3.7634120362213717E-2,2.7835688558493155E-2,4.229802433211842E-2]
[{"$f":"ROW()","v":261},null,null,"B1",null,5.2967086531075163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN163*AN$13","v":1.2108581888409009},1.2882146089204722,1.384758743495025,1.1078255643796964,1.5599808950942498]
[{"$f":"ROW()","v":262},null,null,"B2",null,4.4440673798034922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN164*AN$13","v":1.0511748706548878},1.1541220495109303,1.2320985706023349,0.70216311316766977,1.3345701146102191]
[{"$f":"ROW()","v":263},null,null,"B3",null,76.328689571032328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN165*AN$13","v":19.549385861756413},22.220613774701228,23.236351067220358,5.0506584794352527,23.106253777321431]
[{"$f":"ROW()","v":264},null,null,"Total",null,87.178301334146767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN259:AN263)","v":22.061852952488231},24.926652510497306,26.139207361783434,7.1052992242583688,26.329634744444924]
[{"$f":"ROW()","v":265},null,"Avoidable Return and Depreciation",null,null,"PV"]
[{"$f":"ROW()","v":266},null,null,"A1",{"$f":"F266/$F$271","v":3.2559695060873965E-2},{"$f":"SUMPRODUCT($AN$194:$AR$194,AN266:AR266)","v":4.3332587459678118},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN168*AN$13","v":0.21807823500421777},1.3020292383476635,1.4475428966651553,0.21681637871725687,2.3721128048938942]
[{"$f":"ROW()","v":267},null,null,"A2",2.2655546282775815E-2,3.0151493707472614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN169*AN$13","v":3.2653962829824808E-2},0.92872876808447158,1.0546729749186858,2.7835688558493155E-2,1.8578289147650322]
[{"$f":"ROW()","v":268},null,null,"B1",7.1060837211136277E-2,9.4572444172235421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN170*AN$13","v":1.2110072721399074},2.3775748794956879,2.9079989831233299,1.1078255643796964,4.3837255772760182]
[{"$f":"ROW()","v":269},null,null,"B2",6.6585356803611828E-2,8.8616179968269506,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN171*AN$13","v":1.0513239539538943},2.2231410404736649,2.8538442693456751,0.70216311316766977,4.4360336605071149]
[{"$f":"ROW()","v":270},null,null,"B3",0.80713856464160194,107.41931820620826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN172*AN$13","v":19.54953494505542},27.839206549352994,34.85467477697398,5.0506584794352527,47.055331307309928]
[{"$f":"ROW()","v":271},null,null,"Total",1,133.08658873697385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN266:AN270)","v":22.062598368983267},34.67068047575448,43.118733901026829,7.1052992242583688,60.105032264751983]
[{"$f":"ROW()","v":272},null,"Stand Alone Costs",null,null,"PV"]
[{"$f":"ROW()","v":273},null,null,"A1",{"$f":"F273/$F$278","v":0.16140779421493781},{"$f":"SUMPRODUCT($AN$194:$AR$194,AN273:AR273)","v":158.71024641145686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN175*AN$13","v":43.696636151141533},48.675812361404716,50.326976883846569,0.21681637871725687,49.665381273689512]
[{"$f":"ROW()","v":274},null,null,"A2",0.18610465318754407,182.99435606177377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN176*AN$13","v":50.230434072425155},56.34050564467654,58.270085962569645,2.7835688558493155E-2,57.157420343745883]
[{"$f":"ROW()","v":275},null,null,"B1",0.19251429017022459,189.29687119047048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN177*AN$13","v":51.715862591725084},57.952934874492286,59.989849263571486,1.1078255643796964,59.028658667968109]
[{"$f":"ROW()","v":276},null,null,"B2",0.19098151142007264,187.78970919551185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN178*AN$13","v":51.381031610985517},57.613996487598918,59.624645742070605,0.70216311316766977,58.601589110604486]
[{"$f":"ROW()","v":277},null,null,"B3",0.26899175100722095,264.49619296671045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN179*AN$13","v":71.169557418634781},80.189589747213361,83.194707498540907,5.0506584794352527,81.858895269791091]
[{"$f":"ROW()","v":278},null,null,"Total",1,983.28737582592339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN273:AN277)","v":268.19352184491208},300.77283911538581,311.4062653505992,7.1052992242583688,306.3119446657991]
[{"$f":"ROW()","v":279},null,"PV of Volume [TJ]",null,null,"PV"]
[{"$f":"ROW()","v":280},null,null,"A1",{"$f":"F280/$F$287","v":0.50885643839045536},{"$f":"SUMPRODUCT($AN$194:$AR$194,AN29:AR29)/1000","v":60908.441285429777}]
[{"$f":"ROW()","v":281},null,null,"A2",{"$f":"F281/$F$287","v":6.5132463054382639E-2},{"$f":"SUMPRODUCT($AN$194:$AR$194,AN37:AR37)/1000","v":7796.1415095218736}]
[{"$f":"ROW()","v":282},null,null,"B1",6.8351322076671508E-2,{"$f":"SUMPRODUCT($AN$194:$AR$194,AN43:AR43)/1000","v":8181.4283428481731}]
[{"$f":"ROW()","v":283},null,null,"B2",4.2986429495289989E-2,{"$f":"SUMPRODUCT($AN$194:$AR$194,AN48:AR48)/1000","v":5145.3341639260416}]
[{"$f":"ROW()","v":284},null,null,"B3",0.31467334698320032,{"$f":"SUMPRODUCT($AN$194:$AR$194,AN57:AR57)/1000","v":37665.364202603021}]
[{"$f":"ROW()","v":285},null,null,"Total",1,{"$f":"SUM(F280:F284)","v":119696.7095043289}]
[{"$f":"ROW()","v":286},null,null,"Prudent Discount Volume",0,{"$f":"SUMPRODUCT($AN$194:$AR$194,Load_Tariffs!AN167:AR167)","v":0}]
[{"$f":"ROW()","v":287},null,null,"Total Volume",1,{"$f":"SUM(F285:F286)","v":119696.7095043289}]
[{"$f":"ROW()","v":288}]

{"sheet":"Working_Capital","index":10,"n_rows":36,"n_cols":40,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"GDS Tariff Model, September 2023"}]
["Working Capital [m$ 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},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40}]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,"4","4","4","4","4","4",5,5,5,5,5,6,6,6,6,6]
["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",{"$f":"Y5+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"AI5+1","v":2025},{"$f":"AJ5+1","v":2026},{"$f":"AK5+1","v":2027},{"$f":"AL5+1","v":2028},{"$f":"AM5+1","v":2029}]
["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","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$8","v":365},365,365,{"$f":"Input!AK$8","v":365},{"$f":"Input!AL$8","v":365},{"$f":"Input!AM$8","v":365},365]
["Year portion",null,null,null,null,null,null,null,{"$f":"Input!I$9","v":1},{"$f":"Input!J$9","v":1},{"$f":"Input!K$9","v":1},{"$f":"Input!L$9","v":1},{"$f":"Input!M$9","v":1},{"$f":"Input!N$9","v":1},{"$f":"Input!O$9","v":1},{"$f":"Input!P$9","v":1},{"$f":"Input!Q$9","v":1},{"$f":"Input!R$9","v":1},{"$f":"Input!S$9","v":1},{"$f":"Input!T$9","v":0.49589041095890413},{"$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$9","v":1},{"$f":"Input!AJ$9","v":1},{"$f":"Input!AK$9","v":1},{"$f":"Input!AL$9","v":1},{"$f":"Input!AM$9","v":1},{"$f":"Input!AN$9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},null,"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,null,"Inflation",null,null,null,null,null,{"$f":"Input!J$49","v":5.8017727639001038E-2},{"$f":"Input!K$49","v":3.1226199543031186E-2},{"$f":"Input!L$49","v":3.0280649926144765E-2},{"$f":"Input!M$49","v":2.3655913978494647E-2},{"$f":"Input!N$49","v":2.5910364145658171E-2},{"$f":"Input!O$49","v":2.7986348122866822E-2},{"$f":"Input!P$49","v":3.253652058432932E-2},{"$f":"Input!Q$49","v":2.9581993569131715E-2},{"$f":"Input!R$49","v":3.6851967520299844E-2},{"$f":"Input!S$49","v":2.108433734939763E-2},{"$f":"Input!T$49","v":1.5339233038347944E-2},{"$f":"Input!U$49","v":3.6025566531086683E-2},{"$f":"Input!V$49","v":1.1777902411665764E-2},{"$f":"Input!W$49","v":2.3904382470119501E-2},{"$f":"Input!X$49","v":3.0155642023346418E-2},{"$f":"Input!Y$49","v":6.6100094428704903E-3},{"$f":"Input!Z$49","v":1.6885553470919357E-2},{"$f":"Input!AA$49","v":1.4760147601476037E-2},{"$f":"Input!AB$49","v":1.9090909090909047E-2},{"$f":"Input!AC$49","v":1.7841213202497874E-2},{"$f":"Input!AD$49","v":1.8404907975460238E-2},{"$f":"Input!AE$49","v":8.6058519793459354E-3},{"$f":"Input!AF$49","v":3.4982935153583528E-2},{"$f":"Input!AG$49","v":7.8318219291014124E-2},{"$f":"Input!AH$49","v":4.4999999999999929E-2},{"$f":"Input!AI$49","v":3.2499999999999973E-2},{"$f":"Input!AJ$49","v":2.6636017454997774E-2},{"$f":"Input!AK$49","v":2.6636017454997774E-2},{"$f":"Input!AL$49","v":2.6636017454997774E-2},{"$f":"Input!AM$49","v":2.6636017454997774E-2},{"$f":"Input!AN$49","v":2.6636017454997774E-2}]
[{"$f":"ROW()","v":12},null,null,"Inflation Factor (convert to nominal $)",null,null,null,null,null,{"$f":"Input!J$53","v":0.53461097639975852},{"$f":"Input!K$53","v":0.55130484542671221},{"$f":"Input!L$53","v":0.56799871445366579},{"$f":"Input!M$53","v":0.58143524318267725},{"$f":"Input!N$53","v":0.59650044206065977},{"$f":"Input!O$53","v":0.61319431108761335},{"$f":"Input!P$53","v":0.63314552041250904},{"$f":"Input!Q$53","v":0.65187522712567647},{"$f":"Input!R$53","v":0.67589811182299986},{"$f":"Input!S$53","v":0.69014897562649691},{"$f":"Input!T$53","v":0.70073533159480894},{"$f":"Input!U$53","v":0.72597971890386093},{"$f":"Input!V$53","v":0.73453023718595911},{"$f":"Input!W$53","v":0.75208872891151979},{"$f":"Input!X$53","v":0.7747684473903691},{"$f":"Input!Y$53","v":0.77988967414365762},{"$f":"Input!Z$53","v":0.79305854293782829},{"$f":"Input!AA$53","v":0.80476420408820204},{"$f":"Input!AB$53","v":0.82012788434806771},{"$f":"Input!AC$53","v":0.83475996078603509},{"$f":"Input!AD$53","v":0.85012364104590077},{"$f":"Input!AE$53","v":0.8574396792648844},{"$f":"Input!AF$53","v":0.88743543596271746},{"$f":"Input!AG$53","v":0.95693779904306231},{"$f":"Input!AH$53","v":1},{"$f":"Input!AI$53","v":1.0325},{"$f":"Input!AJ$53","v":1.0600016880222851},{"$f":"Input!AK$53","v":1.0882359114867737},{"$f":"Input!AL$53","v":1.1172221822202908},{"$f":"Input!AM$53","v":1.1469805317670212},{"$f":"Input!AN$53","v":1.1775315252317102}]
[{"$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$61","v":4.5277842538704594E-2},{"$f":"Input!U$61","v":9.3407999999999991E-2},{"$f":"Input!V$61","v":9.3407999999999991E-2},{"$f":"Input!W$61","v":9.3407999999999991E-2},{"$f":"Input!X$61","v":9.3407999999999991E-2},{"$f":"Input!Y$61","v":2.9532347866229047E-2},{"$f":"Input!Z$61","v":5.9871999999999995E-2},{"$f":"Input!AA$61","v":5.9871999999999995E-2},{"$f":"Input!AB$61","v":5.9871999999999995E-2},{"$f":"Input!AC$61","v":5.9871999999999995E-2},{"$f":"Input!AD$61","v":5.9871999999999995E-2},{"$f":"Input!AE$61","v":4.1553999999999994E-2},{"$f":"Input!AF$61","v":4.1553999999999994E-2},{"$f":"Input!AG$61","v":4.1388999999999995E-2},{"$f":"Input!AH$61","v":4.0503499999999998E-2},{"$f":"Input!AI$61","v":4.0035999999999995E-2},{"$f":"Input!AJ$61","v":7.3283695643246688E-2},{"$f":"Input!AK$61","v":7.3283695643246688E-2},{"$f":"Input!AL$61","v":7.3283695643246688E-2},{"$f":"Input!AM$61","v":7.3283695643246688E-2},{"$f":"Input!AN$61","v":7.3283695643246688E-2}]
[{"$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$62","v":0.95668343793767152},{"$f":"Input!U$62","v":0.87495558651269389},{"$f":"Input!V$62","v":0.80020960749573256},{"$f":"Input!W$62","v":0.7318490513108854},{"$f":"Input!X$62","v":0.66932842206283971},{"$f":"Input!Y$62","v":0.97131479362699313},{"$f":"Input!Z$62","v":0.91644537607087762},{"$f":"Input!AA$62","v":0.86467552314890639},{"$f":"Input!AB$62","v":0.81583014094995099},{"$f":"Input!AC$62","v":0.76974402658995711},{"$f":"Input!AD$62","v":0.72626130946940493},{"$f":"Input!AE$62","v":0.96010384483185696},{"$f":"Input!AF$62","v":0.92179939286091439},{"$f":"Input!AG$62","v":0.88516336629339709},{"$f":"Input!AH$62","v":0.85070676484355612},{"$f":"Input!AI$62","v":0.81795895992403744},{"$f":"Input!AJ$62","v":0.93172010723658116},{"$f":"Input!AK$62","v":0.86810235822894632},{"$f":"Input!AL$62","v":0.80882842230140284},{"$f":"Input!AM$62","v":0.75360170436265783},{"$f":"Input!AN$62","v":0.7021458608024459}]
["Working Capital [m$ 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,null,null,null,null,null,{"$f":"Tax_CoRE!AJ41","v":256.7249857981912},{"$f":"Tax_CoRE!AK41","v":289.29244871396816},{"$f":"Tax_CoRE!AL41","v":299.7400441095927},{"$f":"Tax_CoRE!AM41","v":299.35736678219394},{"$f":"Tax_CoRE!AN41","v":306.5840562170041}]
[{"$f":"ROW()","v":19},null,"Expenses"]
[{"$f":"ROW()","v":20},null,null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ$1699","v":89.911345576953295},{"$f":"Input!AK$1699","v":104.02481348384769},{"$f":"Input!AL$1699","v":108.2760102910045},{"$f":"Input!AM$1699","v":102.44181477362196},{"$f":"Input!AN$1699","v":105.12250455564282}]
[{"$f":"ROW()","v":21},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ34","v":101.57901271479382},{"$f":"CoS!AK34","v":102.09682802187058},{"$f":"CoS!AL34","v":103.85665246360625},{"$f":"CoS!AM34","v":105.42937628546255},{"$f":"CoS!AN34","v":107.50699069072274}]
[{"$f":"ROW()","v":22},null,null,"Total Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ20:AJ21)","v":191.4903582917471},206.12164150571829,212.13266275461075,207.87119105908451,212.62949524636556]
[{"$f":"ROW()","v":23},null,"Working Capital",null,"Base for Calculation"]
[{"$f":"ROW()","v":24},null,null,"Receivables",{"$f":"Input!$AJ1776","v":62},"Days outstanding on receipts (billing plus credit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ18/AJ$7*$E24","v":43.60807977941878},{"$f":"AK18/AK$7*$E24","v":49.140087178811029},50.914747218615751,50.849744494509657,52.077291740970558]
[{"$f":"ROW()","v":25},null,null,"Inventory",{"$f":"Input!$AJ1777","v":2.257188991081183E-2},"(materials consumed / asset turnover) +  insurance spares (ratio)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ21*$E25","v":2.2928302922472814},2.3045183623527512,2.3442409259139647,2.3797402748810161,2.4266359585136659]
[{"$f":"ROW()","v":26},null,null,"Creditors",{"$f":"-Input!$AJ1778","v":-19},"Days outstanding on expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ22/AJ$7*$E26","v":-9.9679912535429995},-10.729619694818213,-11.042522170787958,-10.820692137322208,-11.068384684057385]
[{"$f":"ROW()","v":27},null,null,"End of the Year Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ24:AJ26)","v":35.932918818123063},40.71498584634557,42.216465973741762,42.408792632068469,43.435543015426838]
[{"$f":"ROW()","v":28},null,"Working Capital"]
[{"$f":"ROW()","v":29},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ1779","v":23.02891075988634},{"$f":"AJ31","v":35.932918818123063},{"$f":"AK31","v":40.71498584634557},{"$f":"AL31","v":42.216465973741762},{"$f":"AM31","v":42.408792632068469}]
[{"$f":"ROW()","v":30},null,null,"Variation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ27-AJ29","v":12.904008058236723},{"$f":"AK27-AK29","v":4.7820670282225066},{"$f":"AL27-AL29","v":1.5014801273961922},0.19232665832670648,1.0267503833583689]
[{"$f":"ROW()","v":31},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ29:AJ30)","v":35.932918818123063},{"$f":"SUM(AK29:AK30)","v":40.71498584634557},42.216465973741762,42.408792632068469,43.435543015426838]
[{"$f":"ROW()","v":32}]
[{"$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,null,null,null,null,null,{"$f":"AJ$14","v":7.3283695643246688E-2},7.3283695643246688E-2,7.3283695643246688E-2,7.3283695643246688E-2,{"$f":"AN$14","v":7.3283695643246688E-2}]
[{"$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(AJ35:AN35,AJ$15:AN$15)","v":10.785377487929217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ29*AJ33","v":1.6876436871229994},{"$f":"AK29*AK33","v":2.6332970862408223},2.9837446308826854,3.0937786435531711,3.1078730518460684]
[{"$f":"ROW()","v":36},null,null,"Inflationary gain: Double counted inflation"]

{"sheet":"Tax_CoRE","index":11,"n_rows":123,"n_cols":41,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"GDS Tariff Model, September 2023"}]
["Taxation Account and Equity Raising Cost"]
["Ref",null,{"$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},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41}]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6,7]
["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},{"$f":"AJ5+1","v":2026},{"$f":"AK5+1","v":2027},{"$f":"AL5+1","v":2028},{"$f":"AM5+1","v":2029},{"$f":"AN5+1","v":2030}]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 6","7 to 6","7 to 6","7 to 6","7 to 6","7 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","2 to 12"]
["Days",null,null,null,null,null,null,null,{"$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},{"$f":"Input!AJ8","v":366},{"$f":"Input!AK8","v":365},{"$f":"Input!AL8","v":365},{"$f":"Input!AM8","v":365},{"$f":"Input!AN8","v":366},{"$f":"Input!AO8","v":0}]
["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":"Input!AJ9","v":1},{"$f":"Input!AK9","v":1},{"$f":"Input!AL9","v":1},{"$f":"Input!AM9","v":1},{"$f":"Input!AN9","v":1},{"$f":"Input!AO9","v":0}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},null,"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,null,"Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ49","v":2.6636017454997774E-2},{"$f":"Input!AK49","v":2.6636017454997774E-2},{"$f":"Input!AL49","v":2.6636017454997774E-2},{"$f":"Input!AM49","v":2.6636017454997774E-2},{"$f":"Input!AN49","v":2.6636017454997774E-2}]
[{"$f":"ROW()","v":12},null,null,{"$f":"Input!D53","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ53","v":1.0600016880222851},{"$f":"Input!AK53","v":1.0882359114867737},{"$f":"Input!AL53","v":1.1172221822202908},{"$f":"Input!AM53","v":1.1469805317670212},{"$f":"Input!AN53","v":1.1775315252317102}]
[{"$f":"ROW()","v":13},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":14},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ61","v":7.3283695643246688E-2},{"$f":"Input!AK61","v":7.3283695643246688E-2},{"$f":"Input!AL61","v":7.3283695643246688E-2},{"$f":"Input!AM61","v":7.3283695643246688E-2},{"$f":"Input!AN61","v":7.3283695643246688E-2}]
[{"$f":"ROW()","v":15},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ62","v":0.93172010723658116},{"$f":"Input!AK62","v":0.86810235822894632},{"$f":"Input!AL62","v":0.80882842230140284},{"$f":"Input!AM62","v":0.75360170436265783},{"$f":"Input!AN62","v":0.7021458608024459}]
[{"$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,null,null,null,null,null,{"$f":"Asset!AI$24*Input!AI$53","v":1657.5456053117859},{"$f":"Asset!AJ$24*Input!AJ$53","v":1720.8894723900924},{"$f":"Asset!AK$24*Input!AK$53","v":1773.6111120707094},{"$f":"Asset!AL$24*Input!AL$53","v":1826.338883219958},{"$f":"Asset!AM$24*Input!AM$53","v":1879.3791594239415},{"$f":"Asset!AN$24*Input!AN$53","v":1934.0954931327408}]
[{"$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,null,null,null,null,null,{"$f":"Working_Capital!AJ29","v":23.02891075988634},{"$f":"Working_Capital!AJ$31","v":35.932918818123063},{"$f":"Working_Capital!AK$31","v":40.71498584634557},{"$f":"Working_Capital!AL$31","v":42.216465973741762},{"$f":"Working_Capital!AM$31","v":42.408792632068469}]
[{"$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,null,null,null,null,null,{"$f":"SUM(AJ19:AJ20)","v":1680.5745160716722},{"$f":"SUM(AK19:AK20)","v":1756.8223912082153},1814.326097917055,1868.5553491936998,1921.78795205601]
[{"$f":"ROW()","v":22},null,"Equity"]
[{"$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,null,null,null,null,null,{"$f":"AJ$21*WACC!AJ$26","v":756.25853223225238},{"$f":"AK$21*WACC!AK$26","v":790.57007604369687},{"$f":"AL$21*WACC!AL$26","v":816.44674406267461},{"$f":"AM$21*WACC!AM$26","v":840.84990713716479},{"$f":"AN$21*WACC!AN$26","v":864.80457842520445}]
[{"$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,null,null,null,null,null,{"$f":"SUM(AJ23:AJ23)","v":756.25853223225238},{"$f":"SUM(AK23:AK23)","v":790.57007604369687},816.44674406267461,840.84990713716479,864.80457842520445]
[{"$f":"ROW()","v":25},null,"Debt"]
[{"$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,null,null,null,null,null,{"$f":"AJ$21*WACC!AJ$25","v":924.3159838394198},{"$f":"AK$21*WACC!AK$25","v":966.25231516451845},{"$f":"AL$21*WACC!AL$25","v":997.87935385438038},{"$f":"AM$21*WACC!AM$25","v":1027.705442056535},{"$f":"AN$21*WACC!AN$25","v":1056.9833736308055}]
[{"$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,null,null,null,null,null,{"$f":"SUM(AJ26:AJ26)","v":924.3159838394198},{"$f":"SUM(AK26:AK26)","v":966.25231516451845},997.87935385438038,1027.705442056535,1056.9833736308055]
[{"$f":"ROW()","v":28},null,"Check that A=D+E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AJ21-AJ24-AJ27,8)=0,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ROUND(AK21-AK24-AK27,8)=0,\"OK\",\"CHECK\")","v":"OK"},"OK","OK","OK"]
[{"$f":"ROW()","v":29}]
["Calculation of Tax Expense - [m$ nominal]"]
[{"$f":"ROW()","v":31},null,"Revenue"]
[{"$f":"ROW()","v":32},null,null,"Revenue requirement"]
[{"$f":"ROW()","v":33},null,null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ43","v":89.911345576953281},{"$f":"CoS!AK43","v":104.02481348384771},{"$f":"CoS!AL43","v":108.27601029100448},{"$f":"CoS!AM43","v":102.44181477362194},{"$f":"CoS!AN43","v":105.12250455564282}]
[{"$f":"ROW()","v":34},null,null,"Return of Asset (regulatory depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ44","v":65.425532303670551},{"$f":"CoS!AK44","v":77.801055782169215},{"$f":"CoS!AL44","v":80.495262938326462},{"$f":"CoS!AM44","v":82.683805945394596},{"$f":"CoS!AN44","v":84.009328673191106}]
[{"$f":"ROW()","v":35},null,null,"Inflationary Gain in Return on Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ45","v":-44.150413675539582},{"$f":"CoS!AK45","v":-45.837642024704408},{"$f":"CoS!AL45","v":-47.24193653949343},{"$f":"CoS!AM45","v":-48.646394372187942},{"$f":"CoS!AN45","v":-50.05917609497515}]
[{"$f":"ROW()","v":36},null,null,"Accelerated depreciaiton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ46","v":16.960027008356562},{"$f":"CoS!AK46","v":17.411774583788379},{"$f":"CoS!AL46","v":17.875554915524653},{"$f":"CoS!AM46","v":18.351688508272339},{"$f":"CoS!AN46","v":18.840504403707364}]
[{"$f":"ROW()","v":37},null,null,"Return on Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ47","v":121.47106765447002},{"$f":"CoS!AK47","v":126.1131403303029},{"$f":"CoS!AL47","v":129.97677692647017},{"$f":"CoS!AM47","v":133.84086285931846},{"$f":"CoS!AN47","v":137.72785031748492}]
[{"$f":"ROW()","v":38},null,null,"Return on working capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ48","v":1.6876436871229994},{"$f":"CoS!AK48","v":2.6332970862408223},{"$f":"CoS!AL48","v":2.9837446308826854},{"$f":"CoS!AM48","v":3.0937786435531711},{"$f":"CoS!AN48","v":3.1078730518460684}]
[{"$f":"ROW()","v":39},null,null,"Income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ51","v":10.839566486314698},{"$f":"-AK51","v":14.292018944647106},14.74926189375528,15.183620848442862,15.670342620214022]
[{"$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,null,null,null,null,null,{"$f":"-AJ52","v":-5.4197832431573492},{"$f":"-AK52","v":-7.146009472323553},-7.3746309468776401,-7.591810424221431,-7.8351713101070111]
[{"$f":"ROW()","v":41},null,null,"Total Unsmooth Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ33:AJ40)","v":256.7249857981912},{"$f":"SUM(AK33:AK40)","v":289.29244871396816},299.7400441095927,299.35736678219394,306.5840562170041]
[{"$f":"ROW()","v":42},null,"Expenses"]
[{"$f":"ROW()","v":43},null,null,"Operating Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CoS!AJ43","v":-89.911345576953281},{"$f":"-CoS!AK43","v":-104.02481348384771},{"$f":"-CoS!AL43","v":-108.27601029100448},{"$f":"-CoS!AM43","v":-102.44181477362194},{"$f":"-CoS!AN43","v":-105.12250455564282}]
[{"$f":"ROW()","v":44},null,null,"Interest on Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AJ26*WACC!AJ$15*AJ$8","v":-60.836326853966234},{"$f":"-Tax_CoRE!AK26*WACC!AK$15*AK$8","v":-63.596478581465895},{"$f":"-Tax_CoRE!AL26*WACC!AL$15*AL$8","v":-65.678096660996744},{"$f":"-Tax_CoRE!AM26*WACC!AM$15*AM$8","v":-67.641180370860127},{"$f":"-Tax_CoRE!AN26*WACC!AN$15*AN$8","v":-69.568185687225849}]
[{"$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,null,null,null,null,null,{"$f":"Tax_Asset!AJ21","v":-69.84542507955598},{"$f":"Tax_Asset!AK21","v":-74.03109349983086},{"$f":"Tax_Asset!AL21","v":-76.621730845073898},{"$f":"Tax_Asset!AM21","v":-78.66230214290232},{"$f":"Tax_Asset!AN21","v":-79.658890573422028}]
[{"$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,null,null,null,null,null,{"$f":"SUM(AJ43:AJ45)","v":-220.5930975104755},-241.65238556514447,-250.57583779707511,-248.7452972873844,-254.34958081629071]
[{"$f":"ROW()","v":47},null,"Tax"]
[{"$f":"ROW()","v":48},null,null,"Net Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ41+AJ46","v":36.131888287715697},47.640063148823685,49.164206312517592,50.612069494809532,52.234475400713393]
[{"$f":"ROW()","v":49},null,null,"Tax Loss Carried Forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AJ50<0,AJ50,0)","v":0},0,0,0,0]
[{"$f":"ROW()","v":50},null,null,"Taxable Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ48+AI49","v":36.131888287715697},{"$f":"AK48+AJ49","v":47.640063148823685},{"$f":"AL48+AK49","v":49.164206312517592},{"$f":"AM48+AL49","v":50.612069494809532},{"$f":"AN48+AM49","v":52.234475400713393}]
[{"$f":"ROW()","v":51},null,null,"Income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF((SUM(AJ33:AJ38)+AJ46+AI49)>0,(SUM(AJ33:AJ38)+AJ46+AI49)*WACC!AJ$29/(1-(1-WACC!AJ$30)*WACC!AJ$29),0)","v":-10.839566486314698},{"$f":"-IF((SUM(AK33:AK38)+AK46+AJ49)>0,(SUM(AK33:AK38)+AK46+AJ49)*WACC!AK$29/(1-(1-WACC!AK$30)*WACC!AK$29),0)","v":-14.292018944647106},{"$f":"-IF((SUM(AL33:AL38)+AL46+AK49)>0,(SUM(AL33:AL38)+AL46+AK49)*WACC!AL$29/(1-(1-WACC!AL$30)*WACC!AL$29),0)","v":-14.74926189375528},{"$f":"-IF((SUM(AM33:AM38)+AM46+AL49)>0,(SUM(AM33:AM38)+AM46+AL49)*WACC!AM$29/(1-(1-WACC!AM$30)*WACC!AM$29),0)","v":-15.183620848442862},{"$f":"-IF((SUM(AN33:AN38)+AN46+AM49)>0,(SUM(AN33:AN38)+AN46+AM49)*WACC!AN$29/(1-(1-WACC!AN$30)*WACC!AN$29),0)","v":-15.670342620214022}]
[{"$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,null,null,null,null,null,{"$f":"-AJ51*WACC!AJ$30","v":5.4197832431573492},{"$f":"-AK51*WACC!AK$30","v":7.146009472323553},{"$f":"-AL51*WACC!AL$30","v":7.3746309468776401},{"$f":"-AM51*WACC!AM$30","v":7.591810424221431},{"$f":"-AN51*WACC!AN$30","v":7.8351713101070111}]
[{"$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,null,null,null,null,null,{"$f":"SUM(AJ51:AJ52)","v":-5.4197832431573492},-7.146009472323553,-7.3746309468776401,-7.591810424221431,-7.8351713101070111]
[{"$f":"ROW()","v":54}]
["Reconciliation on Return on Equity - [m$ nominal]"]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,"RAB ",null,null,{"$f":"SUM(F58:F59)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ$31","v":1657.5456053117859},{"$f":"CoS!AK$31","v":1720.8894723900924},{"$f":"CoS!AL$31","v":1773.6111120707094},{"$f":"CoS!AM$31","v":1826.338883219958},{"$f":"CoS!AN$31","v":1879.3791594239415}]
[{"$f":"ROW()","v":58},null,null,"Equity",null,{"$f":"WACC!$AE$26","v":0.44999999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F58*AJ57","v":745.89552239030365},774.40026257554143,798.1250004318191,821.85249744898101,845.72062174077359]
[{"$f":"ROW()","v":59},null,null,"Debt",null,{"$f":"WACC!$AE$25","v":0.55000000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F59*AJ57","v":911.65008292148229},946.48920981455092,975.48611163889029,1004.486385770977,1033.6585376831679]
[{"$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,null,null,null,null,null,{"$f":"WACC!AJ$22","v":8.2408834851316587E-2},{"$f":"WACC!AK$22","v":8.2408834851316587E-2},{"$f":"WACC!AL$22","v":8.2408834851316587E-2},{"$f":"WACC!AM$22","v":8.2408834851316587E-2},{"$f":"WACC!AN$22","v":8.2408834851316587E-2}]
[{"$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,null,null,null,null,null,{"$f":"WACC!AJ$15","v":6.5817672654825854E-2},{"$f":"WACC!AK$15","v":6.5817672654825854E-2},{"$f":"WACC!AL$15","v":6.5817672654825854E-2},{"$f":"WACC!AM$15","v":6.5817672654825854E-2},{"$f":"WACC!AN$15","v":6.5817672654825854E-2}]
[{"$f":"ROW()","v":64},null,null,"Return on Equity",null,null,{"$f":"SUMPRODUCT($AJ$15:$AN$15,AJ64:AN64)","v":265.84590823768986},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$58*AJ$62","v":61.468380920999046},63.817423347403995,65.772551351292762,67.727906734415157,69.694851047388198]
[{"$f":"ROW()","v":65},null,null,"Return on Debt",null,null,259.50689626691917,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$59*AJ$63","v":60.002686733470966},62.295716982898895,64.204225575177389,66.112956124903292,68.032999270096724]
[{"$f":"ROW()","v":66},null,null,null,null,null,525.35280450460903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ64:AJ65)","v":121.47106765447},126.11314033030288,129.97677692647017,133.84086285931846,137.72785031748492]
[{"$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,{"$f":"CoS!F65","v":1173.6324986840232},{"$f":"SUMPRODUCT($AJ$15:$AN$15,AJ69:AN69)","v":1173.63250310371},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$41","v":256.7249857981912},289.29244871396816,299.7400441095927,299.35736678219394,306.5840562170041]
[{"$f":"ROW()","v":70},null,null,"Annual Revenue and CoS difference",null,{"$f":"G70","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ71-AJ69","v":0},0,0,0,0]
[{"$f":"ROW()","v":71},null,null,"Net Cost of Service",null,{"$f":"CoS!F64","v":1173.63250310371},1173.63250310371,null,null,null,null,null,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!AJ$51","v":256.7249857981912},{"$f":"CoS!AK$51","v":289.29244871396816},{"$f":"CoS!AL$51","v":299.7400441095927},{"$f":"CoS!AM$51","v":299.35736678219394},{"$f":"CoS!AN$51","v":306.5840562170041}]
[{"$f":"ROW()","v":72},null,null,"Less:",null,null,0]
[{"$f":"ROW()","v":73},null,null,"OPEX (Including UAFG)",null,{"$f":"CoS!F56","v":412.66476668149841},412.66476668149841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ43","v":89.911345576953281},104.02481348384771,108.27601029100448,102.44181477362194,105.12250455564282]
[{"$f":"ROW()","v":74},null,null,"Return on Debt (includes inflationary gain)",null,{"$f":"G74","v":259.50689626691917},259.50689626691917,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ65","v":60.002686733470966},62.295716982898895,64.204225575177389,66.112956124903292,68.032999270096724]
[{"$f":"ROW()","v":75},null,null,"Tax Payable",null,{"$f":"CoS!F62","v":56.881268384286756},56.881268384286756,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ49","v":10.839566486314698},{"$f":"CoS!AK49","v":14.292018944647106},{"$f":"CoS!AL49","v":14.74926189375528},{"$f":"CoS!AM49","v":15.183620848442862},{"$f":"CoS!AN49","v":15.670342620214022}]
[{"$f":"ROW()","v":76},null,null,"Imputation Credits",null,{"$f":"CoS!F63","v":-28.440634192143378},-28.440634192143378,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ50","v":-5.4197832431573492},{"$f":"CoS!AK50","v":-7.146009472323553},{"$f":"CoS!AL50","v":-7.3746309468776401},{"$f":"CoS!AM50","v":-7.591810424221431},{"$f":"CoS!AN50","v":-7.8351713101070111}]
[{"$f":"ROW()","v":77},null,null,"Depreciation",null,{"$f":"CoS!F57","v":314.9018799766464},314.9018799766464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ44","v":65.425532303670551},{"$f":"CoS!AK44","v":77.801055782169215},{"$f":"CoS!AL44","v":80.495262938326462},{"$f":"CoS!AM44","v":82.683805945394596},{"$f":"CoS!AN44","v":84.009328673191106}]
[{"$f":"ROW()","v":78},null,null,"Accelerated depreciation",null,{"$f":"CoS!F59","v":72.434103560444711},{"$f":"SUMPRODUCT($AJ$15:$AN$15,AJ78:AN78)","v":72.434103560444711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ46","v":16.960027008356562},{"$f":"CoS!AK46","v":17.411774583788379},{"$f":"CoS!AL46","v":17.875554915524653},{"$f":"CoS!AM46","v":18.351688508272339},{"$f":"CoS!AN46","v":18.840504403707364}]
[{"$f":"ROW()","v":79},null,null,"Return of Asset Inflationary gain",null,{"$f":"CoS!F58","v":-190.94706329956119},-190.94706329956119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ45","v":-44.150413675539582},{"$f":"CoS!AK45","v":-45.837642024704408},{"$f":"CoS!AL45","v":-47.24193653949343},{"$f":"CoS!AM45","v":-48.646394372187942},{"$f":"CoS!AN45","v":-50.05917609497515}]
[{"$f":"ROW()","v":80},null,null,"Return on Working Capital",null,{"$f":"CoS!F61","v":10.785377487929217},10.785377487929217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ48","v":1.6876436871229994},{"$f":"CoS!AK48","v":2.6332970862408223},{"$f":"CoS!AL48","v":2.9837446308826854},{"$f":"CoS!AM48","v":3.0937786435531711},{"$f":"CoS!AN48","v":3.1078730518460684}]
[{"$f":"ROW()","v":81},null,null,null,null,{"$f":"SUM(F73:F80)","v":907.78659486601998},907.78659486602021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ73:AJ80)","v":195.25660487719216},225.47502536656418,233.96749275829995,231.62946004777885,236.88920516961599]
[{"$f":"ROW()","v":82},null,null,"Return on Equity",null,{"$f":"F71-F81","v":265.84590823768997},265.84590823768963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ71-AJ81","v":61.468380920999039},63.817423347403974,65.772551351292748,67.727906734415086,69.694851047388113]
[{"$f":"ROW()","v":83},null,null,"Expected Return on Equity",null,{"$f":"G64","v":265.84590823768986},265.84590823768986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ64","v":61.468380920999046},63.817423347403995,65.772551351292762,67.727906734415157,69.694851047388198]
[{"$f":"ROW()","v":84},null,null,"Difference (should be 0)",null,{"$f":"F82-F83","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ82-AJ83","v":0},0,0,0,0]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86}]
["Equity Raising Costs, Nominal Calculations [m$ nominal]"]
[{"$f":"ROW()","v":88},null,"Yield / cost inputs (from AER 2010 Victorian DNSP decision)"]
[{"$f":"ROW()","v":89},null,null,"Dividend imputation/payout ratio",null,null,0.7]
[{"$f":"ROW()","v":90},null,null,"Benchmark seasoned equity offering (SEO) raising cost",null,null,0.03]
[{"$f":"ROW()","v":91},null,null,"Benchmark Dividend Re-investment Plan (DRP) cost",null,null,0.01]
[{"$f":"ROW()","v":92},null,null,"Benchmark DRP take-up",null,null,0.25]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94},null,"Dividend assessment"]
[{"$f":"ROW()","v":95},null,null,"Tax payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ51","v":10.839566486314698},14.292018944647106,14.74926189375528,15.183620848442862,15.670342620214022]
[{"$f":"ROW()","v":96},null,null,"Dividends",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AJ95/WACC!AJ$29*(1-WACC!AJ$29)*$G$89)","v":17.704625260980674},{"$f":"(AK95/WACC!AK$29*(1-WACC!AK$29)*$G$89)","v":23.343630942923607},{"$f":"(AL95/WACC!AL$29*(1-WACC!AL$29)*$G$89)","v":24.090461093133619},{"$f":"(AM95/WACC!AM$29*(1-WACC!AM$29)*$G$89)","v":24.799914052456671},{"$f":"(AN95/WACC!AN$29*(1-WACC!AN$29)*$G$89)","v":25.594892946349567}]
[{"$f":"ROW()","v":97},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,null,null,null,null,null,{"$f":"AJ96*$G$92","v":4.4261563152451684},5.8359077357309017,6.0226152732834048,6.1999785131141678,6.3987232365873918]
[{"$f":"ROW()","v":98}]
[{"$f":"ROW()","v":99},null,"Benchmark Cash Flows"]
[{"$f":"ROW()","v":100},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,null,null,null,null,null,{"$f":"AJ41","v":256.7249857981912},289.29244871396816,299.7400441095927,299.35736678219394,306.5840562170041]
[{"$f":"ROW()","v":101},null,null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ43","v":-89.911345576953281},-104.02481348384771,-108.27601029100448,-102.44181477362194,-105.12250455564282]
[{"$f":"ROW()","v":102},null,null,"Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ44","v":-60.836326853966234},-63.596478581465895,-65.678096660996744,-67.641180370860127,-69.568185687225849]
[{"$f":"ROW()","v":103},null,null,"Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ51","v":-10.839566486314698},-14.292018944647106,-14.74926189375528,-15.183620848442862,-15.670342620214022]
[{"$f":"ROW()","v":104},null,null,"Internal cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ100:AJ103)","v":95.137746880956982},107.37913770400743,111.03667526383622,114.09075078926899,116.22302335392141]
[{"$f":"ROW()","v":105},null,null,"Dividend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ96","v":-17.704625260980674},-23.343630942923607,-24.090461093133619,-24.799914052456671,-25.594892946349567]
[{"$f":"ROW()","v":106},null,null,"Dividend reinvestment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ97","v":4.4261563152451684},5.8359077357309017,6.0226152732834048,6.1999785131141678,6.3987232365873918]
[{"$f":"ROW()","v":107},null,null,"Retained cash flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ104:AJ106)","v":81.859277935221471},89.871414496814722,92.96882944398601,95.490815249926499,97.026853644159218]
[{"$f":"ROW()","v":108}]
[{"$f":"ROW()","v":109},null,"Benchmark capex funding"]
[{"$f":"ROW()","v":110},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Asset!AJ17+Asset!AJ18+Asset!AJ19)*AJ$12","v":101.57901271479382},{"$f":"(Asset!AK17+Asset!AK18+Asset!AK19)*AK$12","v":102.09682802187058},{"$f":"(Asset!AL17+Asset!AL18+Asset!AL19)*AL$12","v":103.85665246360625},{"$f":"(Asset!AM17+Asset!AM18+Asset!AM19)*AM$12","v":105.42937628546255},{"$f":"(Asset!AN17+Asset!AN18+Asset!AN19)*AN$12","v":107.50699069072274}]
[{"$f":"ROW()","v":111},null,null,"less Debt Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AK19-AJ19)*WACC!AJ$25","v":34.839126893068524},{"$f":"(AL19-AK19)*WACC!AK$25","v":28.996901824339378},{"$f":"(AM19-AL19)*WACC!AL$25","v":29.000274132086737},{"$f":"(AN19-AM19)*WACC!AM$25","v":29.172151912190909},{"$f":"(AO19-AN19)*WACC!AN$25","v":30.093983539839623}]
[{"$f":"ROW()","v":112},null,null,"Equity Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ110-AJ111","v":66.739885821725295},73.099926197531204,74.856378331519522,76.25722437327164,77.413007150883118]
[{"$f":"ROW()","v":113},null,null,"Retained cash flows",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ107","v":81.859277935221471},89.871414496814722,92.96882944398601,95.490815249926499,97.026853644159218]
[{"$f":"ROW()","v":114},null,null,"Equity Required (SEO)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ112-AJ113","v":-15.119392113496176},-16.771488299283519,-18.112451112466488,-19.233590876654858,-19.6138464932761]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},null,"Equity raising costs"]
[{"$f":"ROW()","v":117},null,null,"External Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ114*$G$90","v":-0.45358176340488526},-0.50314464897850553,-0.54337353337399463,-0.5770077262996457,-0.58841539479828298]
[{"$f":"ROW()","v":118},null,null,"DRP Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ97*$G$91","v":4.4261563152451687E-2},5.8359077357309018E-2,6.0226152732834048E-2,6.1999785131141683E-2,6.3987232365873919E-2]
[{"$f":"ROW()","v":119},null,null,"Total Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ117:AJ118)","v":-0.4093202002524336},{"$f":"SUM(AK117:AK118)","v":-0.44478557162119653},-0.48314738064116058,-0.51500794116850401,-0.52442816243240908]
[{"$f":"ROW()","v":120},null,null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,SUM(AJ117:AJ118))","v":0},0,0,0,0]
[{"$f":"ROW()","v":121},null,null,"Equity Raising Costs (manual entry)"]
[{"$f":"ROW()","v":122},null,null,{"$f":"\"Total Equity Raising Costs [Real \" & Input!$G$52 & \" $M]\"","v":"Total Equity Raising Costs [Real 31/12/2023 $M]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ120*Input!AJ$52","v":0},{"$f":"AK120*Input!AK$52","v":0},{"$f":"AL120*Input!AL$52","v":0},{"$f":"AM120*Input!AM$52","v":0},{"$f":"AN120*Input!AN$52","v":0}]
[{"$f":"ROW()","v":123}]

{"sheet":"Asset","index":12,"n_rows":4879,"n_cols":40,"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}}
[{"$f":"Main!A1","v":"GDS Tariff Model, September 2023"}]
[{"$f":"\"Assets Account [Real m$ \"&Input!$G$52&\"]\"","v":"Assets Account [Real m$ 31/12/2023]"}]
["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":"COLUMN()","v":40}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year Ending 30 June",null,null,null,null,"Year Ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$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},{"$f":"AH6+1","v":2024},{"$f":"AI6+1","v":2025},{"$f":"AJ6+1","v":2026},{"$f":"AK6+1","v":2027},{"$f":"AL6+1","v":2028},{"$f":"AM6+1","v":2029}]
["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","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},{"$f":"Input!AI8","v":366},{"$f":"Input!AJ8","v":366},{"$f":"Input!AK8","v":365},{"$f":"Input!AL8","v":365},{"$f":"Input!AM8","v":365},{"$f":"Input!AN8","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},{"$f":"Input!AI9","v":1},{"$f":"Input!AJ9","v":1},{"$f":"Input!AK9","v":1},{"$f":"Input!AL9","v":1},{"$f":"Input!AM9","v":1},{"$f":"Input!AN9","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":11},null,"Inflation factor",null,null,null,null,null,null,"AA1",null,null,null,null,"AA2",null,null,null,null,"AA3",null,null,null,null,"AA4",null,null,null,null,null,null,null,"AA5",null,null,null,null,"AA5"]
[{"$f":"ROW()","v":12},null,null,{"$f":"\"Inflation Factor (convert to real \"&Input!$G$52&\" $)\"","v":"Inflation Factor (convert to real 31/12/2023 $)"},null,null,null,null,{"$f":"Input!I$52","v":1.9790422837256938},{"$f":"Input!J$52","v":1.8705190206424869},{"$f":"Input!K$52","v":1.8138784889982165},{"$f":"Input!L$52","v":1.7605673649488067},{"$f":"Input!M$52","v":1.719881984666376},{"$f":"Input!N$52","v":1.6764446922208773},{"$f":"Input!O$52","v":1.6308044316756876},{"$f":"Input!P$52","v":1.579415738973367},{"$f":"Input!Q$52","v":1.5340358988779426},{"$f":"Input!R$52","v":1.4795129362069797},{"$f":"Input!S$52","v":1.4489625215950359},{"$f":"Input!T$52","v":1.4270723266145184},{"$f":"Input!U$52","v":1.3774489478988141},{"$f":"Input!V$52","v":1.361414342629482},{"$f":"Input!W$52","v":1.3296303501945526},{"$f":"Input!X$52","v":1.2907082152974505},{"$f":"Input!Y$52","v":1.2822326454033772},{"$f":"Input!Z$52","v":1.2609409594095942},{"$f":"Input!AA$52","v":1.2426000000000001},{"$f":"Input!AB$52","v":1.2193220338983053},{"$f":"Input!AC$52","v":1.1979491673970202},{"$f":"Input!AD$52","v":1.1762994836488814},{"$f":"Input!AE$52","v":1.1662627986348124},{"$f":"Input!AF$52","v":1.1268425391591097},{"$f":"Input!AG$52","v":1.0449999999999999},{"$f":"Input!AH$52","v":1},{"$f":"Input!AI$52","v":0.96852300242130751},{"$f":"Input!AJ$52","v":0.94339472408366232},{"$f":"Input!AK$52","v":0.91891839760532834},{"$f":"Input!AL$52","v":0.89507710812961883},{"$f":"Input!AM$52","v":0.8718543796549143},{"$f":"Input!AN$52","v":0.84923416364858995}]
[{"$f":"ROW()","v":13},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$52& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,{"$f":"Input!I$53","v":0.50529491371827884},{"$f":"Input!J$53","v":0.53461097639975852},{"$f":"Input!K$53","v":0.55130484542671221},{"$f":"Input!L$53","v":0.56799871445366579},{"$f":"Input!M$53","v":0.58143524318267725},{"$f":"Input!N$53","v":0.59650044206065977},{"$f":"Input!O$53","v":0.61319431108761335},{"$f":"Input!P$53","v":0.63314552041250904},{"$f":"Input!Q$53","v":0.65187522712567647},{"$f":"Input!R$53","v":0.67589811182299986},{"$f":"Input!S$53","v":0.69014897562649691},{"$f":"Input!T$53","v":0.70073533159480894},{"$f":"Input!U$53","v":0.72597971890386093},{"$f":"Input!V$53","v":0.73453023718595911},{"$f":"Input!W$53","v":0.75208872891151979},{"$f":"Input!X$53","v":0.7747684473903691},{"$f":"Input!Y$53","v":0.77988967414365762},{"$f":"Input!Z$53","v":0.79305854293782829},{"$f":"Input!AA$53","v":0.80476420408820204},{"$f":"Input!AB$53","v":0.82012788434806771},{"$f":"Input!AC$53","v":0.83475996078603509},{"$f":"Input!AD$53","v":0.85012364104590077},{"$f":"Input!AE$53","v":0.8574396792648844},{"$f":"Input!AF$53","v":0.88743543596271746},{"$f":"Input!AG$53","v":0.95693779904306231},{"$f":"Input!AH$53","v":1},{"$f":"Input!AI$53","v":1.0325},{"$f":"Input!AJ$53","v":1.0600016880222851},{"$f":"Input!AK$53","v":1.0882359114867737},{"$f":"Input!AL$53","v":1.1172221822202908},{"$f":"Input!AM$53","v":1.1469805317670212},{"$f":"Input!AN$53","v":1.1775315252317102}]
["Summary of Capital Base"]
[{"$f":"ROW()","v":15},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"N24","v":1114.236182021298},{"$f":"O24","v":1102.5067700840673},1106.3920998610736,1110.2866734053391,1113.1373824484235,{"$f":"S24","v":1132.8850295670231},{"$f":"T24","v":1157.0473733900228},1176.1314566076967,1188.6293206431601,1250.4552958919651,{"$f":"X24","v":1297.6818441473681},1326.5036608470107,1366.6525615812561,1413.9364499933895,1457.6343838616147,1499.2106322090342,{"$f":"AD24","v":1518.8322668467822},{"$f":"AE24","v":1535.7844562094617},{"$f":"AF24","v":1554.1724596060872},{"$f":"AG24","v":1571.8835987944851},{"$f":"AH24","v":1588.3393521744244},{"$f":"AI24","v":1605.3710463068146},{"$f":"AJ24","v":1623.4780489839304},{"$f":"AK24","v":1629.8038810790208},{"$f":"AL24","v":1634.7141260571977},{"$f":"AM24","v":1638.5449511759348}]
[{"$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,{"$f":"O270","v":-10.088199985625529},{"$f":"P270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ270","v":0},0,0,0,0]
[{"$f":"ROW()","v":17},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"O47","v":39.887465856977464},{"$f":"P47","v":48.058734530373563},50.509052274574884,51.44945387989118,61.48478259772201,35.741396439187753,53.457660902088875,49.969021036448254,102.34314009595658,90.725111823365509,50.101762045113844,87.056916035275435,99.556708857530808,99.561331549790538,101.11748897870866,84.64759567849282,{"$f":"AE47","v":71.896521829935182},84.036418576715178,84.950648243584013,84.7327715240841,88.041513129113682,{"$f":"AJ47","v":95.829104672763748},93.818653606444101,92.959712147147542,91.919063458766487,91.298609325612688]
[{"$f":"ROW()","v":18},null,null,"Vines (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S38","v":0.84014179615879847}]
[{"$f":"ROW()","v":19},null,null,"West Net (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T44","v":4.2837233138113557}]
[{"$f":"ROW()","v":20},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O29+O36+O42+O49","v":0},0,0,0,-6.3890794209433732,0,0,0,0,0,-4.9993778325868932E-2,-1.8310717051442466E-2,-0.24017188436248985,-0.25140204830847468,-0.61044759188061837,-1.0373069368063685,-0.68900018775255956,-0.56818442172415506,-0.42810559934999998,0,0,{"$f":"AJ29+AJ36+AJ42+AJ49","v":-16},-16,-16,-16,-16]
[{"$f":"ROW()","v":21},null,null,"Depreciation (including Depreciation per tariff variation)",null,null,null,null,null,null,null,null,null,null,{"$f":"O30+O37+O43+O48+O50","v":-41.528677808582607},-44.173404753367336,-46.614478730309543,-48.598744836806887,-51.134941810254347,-15.862775929999589,-34.373577684415061,-37.471157000984832,-40.517164847151555,-43.498563567962584,-21.229951567145555,-46.889704583978556,-52.032648561034989,-55.611995633256996,-58.930793039408613,-63.988654103938465,-54.255332279503193,-65.080230758365587,-66.811403455836114,-68.277018144144577,-71.009818996723467,-61.722101995648018,-71.492821511353696,-72.049467168970537,-72.088238340029321,-71.343591974456956]
[{"$f":"ROW()","v":22}]
[{"$f":"ROW()","v":23},null,null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O197","v":0},0,0,0,{"$f":"S197","v":14.946743955916336},{"$f":"T197","v":0},0,0,0,3.5527136788005009E-15]
[{"$f":"ROW()","v":24},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"N32+N52","v":1114.236182021298},{"$f":"SUM(O15:O23)","v":1102.5067700840673},1106.3920998610736,1110.2866734053391,1113.1373824484235,1132.8850295670231,1157.0473733900228,1176.1314566076967,1188.6293206431601,1250.4552958919651,1297.6818441473681,1326.5036608470107,1366.6525615812561,1413.9364499933895,1457.6343838616147,1499.2106322090342,1518.8322668467822,1535.7844562094617,1554.1724596060872,1571.8835987944851,1588.3393521744244,1605.3710463068146,{"$f":"SUM(AJ15:AJ23)","v":1623.4780489839304},1629.8038810790208,1634.7141260571977,1638.5449511759348,1642.4999685270905]
["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":904.80707189233226},{"$f":"O32","v":865.4372014140115},836.15553092131631,806.87386042862113,777.59218993592594,746.76667694959178,738.17146152205339,720.98103066697661,703.79059981189994,686.60016895682315,669.40973810174637,660.81452267420798,643.62409181913131,626.43366096405452,609.24323010897774,592.05279925390096,{"$f":"AD32","v":574.86236839882417},{"$f":"AE32","v":557.78210831330045},{"$f":"AF32","v":540.70184822777674},{"$f":"AG32","v":523.62158814225302},{"$f":"AH32","v":506.57571200844882},{"$f":"AI32","v":489.68719988917172},{"$f":"AJ32","v":456.64541584549386},{"$f":"AK32","v":423.60835725547895},{"$f":"AL32","v":391.3095282271957},{"$f":"AM32","v":359.01069919891245}]
[{"$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,{"$f":"O270","v":-10.088199985625529}]
[{"$f":"ROW()","v":29},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O306","v":0},0,0,0,-6.3890794209433732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ306","v":-16},-16,-16,-16,-16]
[{"$f":"ROW()","v":30},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O324","v":-29.281670492695206},-29.281670492695206,-29.281670492695206,-29.281670492695206,-29.281670492695206,-8.5952154275383652,-17.19043085507673,-17.190430855076727,-17.190430855076727,-17.190430855076727,-8.5952154275383634,-17.190430855076727,-17.190430855076727,-17.190430855076727,-17.190430855076727,-17.190430855076727,-17.080260085523769,-17.080260085523769,-17.080260085523769,-17.045876133804203,-16.88851211927712,{"$f":"AJ324","v":-17.041784043677858},-17.037058590014912,-16.298829028283237,-16.298829028283237,-16.298829028283237]
[{"$f":"ROW()","v":31},null,null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O342","v":0},0,0,0,4.845236927304394,0,0,0,0,3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ342","v":0},0,0,0,0]
[{"$f":"ROW()","v":32},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"N360","v":904.80707189233226},{"$f":"SUM(O27:O31)","v":865.4372014140115},836.15553092131631,806.87386042862113,777.59218993592594,746.76667694959178,738.17146152205339,720.98103066697661,703.79059981189994,686.60016895682315,669.40973810174637,660.81452267420798,643.62409181913131,626.43366096405452,609.24323010897774,592.05279925390096,574.86236839882417,557.78210831330045,540.70184822777674,523.62158814225302,506.57571200844882,489.68719988917172,{"$f":"SUM(AJ27:AJ31)","v":456.64541584549386},423.60835725547895,391.3095282271957,359.01069919891245,326.7118701706292]
[{"$f":"ROW()","v":33},null,"Vines Asset Account"]
[{"$f":"ROW()","v":34},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S38","v":0.84014179615879847},0.82677865666991068,0.800052377692135,0.77332609871435931,0.74659981973658363,0.71987354075880794,0.70651040126992015,0.67978412229214447,0.65305784331436878,0.62633156433659309,0.59960528535881741,{"$f":"AD38","v":0.57287900638104172},{"$f":"AE38","v":0.54632401192470081},{"$f":"AF38","v":0.51976901746835991},{"$f":"AG38","v":0.49321402301201894},{"$f":"AH38","v":0.46665902855567798},{"$f":"AI38","v":0.44010403409933702},{"$f":"AJ38","v":0.42243176435672802},{"$f":"AK38","v":0.41013031519083609},{"$f":"AL38","v":0.39782886602494416},{"$f":"AM38","v":0.38552741685905223}]
[{"$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,{"$f":"S415","v":0.84014179615879847},{"$f":"T415","v":0},{"$f":"U415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ415","v":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":"T433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ433","v":0},0,0,0,0]
[{"$f":"ROW()","v":37},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T451+T469","v":-1.3363139488887822E-2},-2.6726278977775644E-2,-2.6726278977775644E-2,-2.6726278977775644E-2,-2.6726278977775644E-2,-1.3363139488887822E-2,-2.6726278977775644E-2,-2.6726278977775644E-2,-2.6726278977775644E-2,-2.6726278977775644E-2,-2.6726278977775644E-2,-2.6554994456340943E-2,-2.6554994456340943E-2,-2.6554994456340943E-2,-2.6554994456340943E-2,-2.6554994456340943E-2,{"$f":"AJ451+AJ469","v":-1.7672269742609013E-2},-1.2301449165891912E-2,-1.2301449165891912E-2,-1.230144916589191E-2,-1.230144916589191E-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":0.84014179615879847},0.82677865666991068,0.800052377692135,0.77332609871435931,0.74659981973658363,0.71987354075880794,0.70651040126992015,0.67978412229214447,0.65305784331436878,0.62633156433659309,0.59960528535881741,0.57287900638104172,0.54632401192470081,0.51976901746835991,0.49321402301201894,0.46665902855567798,0.44010403409933702,{"$f":"SUM(AJ34:AJ37)","v":0.42243176435672802},0.41013031519083609,0.39782886602494416,0.38552741685905223,0.3732259676931603]
[{"$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":4.2837233138113557},3.4110285151691029,2.53833371652685,1.6656389178845972,0.7929441192423442,0.58374034293155685,0.29712405635434658,1.05077697771363E-2,-3.5388358909926865E-16,-3.5388358909926865E-16,{"$f":"AD44","v":-3.5388358909926865E-16},{"$f":"AE44","v":-9.4800375025804798E-16},{"$f":"AF44","v":-9.4832260165888014E-16},{"$f":"AG44","v":-9.486414530597123E-16},{"$f":"AH44","v":-9.4896030446054446E-16},{"$f":"AI44","v":-9.4927915586137662E-16},{"$f":"AJ44","v":2.6367796834847448E-16},{"$f":"AK44","v":2.6367796834847448E-16},{"$f":"AL44","v":2.6367796834847448E-16},{"$f":"AM44","v":2.6367796834847448E-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":"T542","v":4.2837233138113557},{"$f":"U542","v":0},{"$f":"V542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ542","v":0},0,0,0,0]
[{"$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,{"$f":"U560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ560","v":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":"U578+U596","v":-0.87269479864225297},-0.87269479864225297,-0.87269479864225297,-0.87269479864225297,-0.20920377631078738,-0.28661628657721028,-0.28661628657721028,-1.0507769777136654E-2,0,0,-5.9412016115877943E-16,-3.1885140083213001E-19,-3.1885140083213005E-19,-3.1885140083213005E-19,-3.1885140083213005E-19,{"$f":"AJ578+AJ596","v":1.2129571242098511E-15},0,0,0,0]
[{"$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,{"$f":"SUM(T40:T43)","v":4.2837233138113557},3.4110285151691029,2.53833371652685,1.6656389178845972,0.7929441192423442,0.58374034293155685,0.29712405635434658,1.05077697771363E-2,-3.5388358909926865E-16,-3.5388358909926865E-16,-3.5388358909926865E-16,-9.4800375025804798E-16,-9.4832260165888014E-16,-9.486414530597123E-16,-9.4896030446054446E-16,-9.4927915586137662E-16,{"$f":"SUM(AJ40:AJ43)","v":2.6367796834847448E-16},2.6367796834847448E-16,2.6367796834847448E-16,2.6367796834847448E-16,2.6367796834847448E-16]
["Capex Account "]
[{"$f":"ROW()","v":46},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"N52","v":209.42911012896579},{"$f":"O52","v":237.06956867005584},270.23656893975726,303.41281297671776,335.54519251249724,{"$f":"S52","v":385.27821082127207},{"$f":"T52","v":413.76540989748747},450.93934504785807,481.52706101601819,561.44288819752001,{"$f":"X52","v":626.7592883856197},664.39888742860012,722.05156158347722,786.83922341624236,847.76482218829904,906.55822766977303,{"$f":"AD52","v":943.39701944157559},{"$f":"AE52","v":977.45602388423515},{"$f":"AF52","v":1012.9508423608407},{"$f":"AG52","v":1047.7687966292187},{"$f":"AH52","v":1081.2969811374187},{"$f":"AI52","v":1115.2437423835422},{"$f":"AJ52","v":1166.4102013740785},{"$f":"AK52","v":1205.7853935083497},{"$f":"AL52","v":1243.0067689639757},{"$f":"AM52","v":1279.148724560162}]
[{"$f":"ROW()","v":47},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"O669","v":39.887465856977464},{"$f":"P669","v":48.058734530373563},50.509052274574884,51.44945387989118,61.48478259772201,35.741396439187753,53.457660902088875,49.969021036448254,102.34314009595658,90.725111823365509,50.101762045113844,87.056916035275435,99.556708857530808,99.561331549790538,101.11748897870866,84.64759567849282,{"$f":"AE669","v":71.896521829935182},84.036418576715178,84.950648243584013,84.7327715240841,88.041513129113682,{"$f":"AJ669","v":95.829104672763748},93.818653606444101,92.959712147147542,91.919063458766487,91.298609325612688]
[{"$f":"ROW()","v":48},null,null,"Depreciation (including Depreciation per tariff variation)",null,null,null,null,null,null,null,null,null,null,{"$f":"O705","v":-12.247007315887403},{"$f":"P705","v":-14.891734260672129},-17.332808237614334,-19.317074344111681,-21.853271317559141,{"$f":"T705","v":-7.2541973629723362},-16.283725751718301,-19.381305068288075,-22.427312914454799,-25.389830884293069,-12.412169223807517,-29.385931163346847,-34.528875140403272,-38.384330729425358,-41.71363590535411,-45.370122359576257,-37.148517199523084,-47.973415678385479,-49.704588375856005,-51.20458701588403,-54.09475188299001,-44.662645682227549,-54.443461472172892,-55.738336691521411,-55.777107862580188,-55.032461497007823]
[{"$f":"ROW()","v":49},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O687","v":0},0,0,0,0,0,0,0,0,0,-4.9993778325868932E-2,-1.8310717051442466E-2,-0.24017188436248985,-0.25140204830847468,-0.61044759188061837,-1.0373069368063685,-0.68900018775255956,-0.56818442172415506,-0.42810559934999998,0,0,{"$f":"AJ687","v":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":"O723","v":0},{"$f":"P723","v":0},0,0,0,0,0,0,0,-1.8880750972762626E-2,0,0,0,0,0,-1.4013746103077072,0,0,0,0,0,{"$f":"AJ723","v":0},0,0,0,0]
[{"$f":"ROW()","v":51},null,null,"Over depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O741","v":0},0,0,0,10.101507028611943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ741","v":0},0,0,0,0]
[{"$f":"ROW()","v":52},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"N759","v":209.42911012896579},{"$f":"SUM(O46:O51)","v":237.06956867005584},{"$f":"SUM(P46:P51)","v":270.23656893975726},303.41281297671776,335.54519251249724,385.27821082127207,413.76540989748747,450.93934504785807,481.52706101601819,561.44288819752001,626.7592883856197,664.39888742860012,722.05156158347722,786.83922341624236,847.76482218829904,906.55822766977303,943.39701944157559,977.45602388423515,1012.9508423608407,1047.7687966292187,1081.2969811374187,1115.2437423835422,{"$f":"SUM(AJ46:AJ51)","v":1166.4102013740785},1205.7853935083497,1243.0067689639757,1279.148724560162,1315.414872388767]
[{"$f":"\"Assets Account [m$\"&Input!$G$52&\"]\"","v":"Assets Account [m$31/12/2023]"}]
["Opening Asset Value -- by asset class"]
[{"$f":"ROW()","v":55},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N199","v":285.64319265336866},283.53826310507355,282.91339411464486,282.36474578897412,284.2709135457053,296.66095844387951,306.55235210736322,308.01329967186427,308.53964694540497,331.92004944525104,334.60676867432835,333.56035557957364,330.31873237623165,329.17553730987771,332.57819848212301,334.71108439976035,{"$f":"AD199","v":333.20945552339873},333.53539460173732,334.15173092028749,334.65168910553678,332.7577146847471,{"$f":"AI199","v":333.10325967051369},{"$f":"AJ199","v":318.74426037186043},{"$f":"AK199","v":303.97603479869991},{"$f":"AL199","v":291.73186099669942},{"$f":"AM199","v":278.25754479645343}]
[{"$f":"ROW()","v":56},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"N200","v":0},0,{"$f":"P200","v":0},{"$f":"Q200","v":0},{"$f":"R200","v":0},0,0,0,0,0,{"$f":"X200","v":0},{"$f":"Y200","v":1.384841252000395},{"$f":"Z200","v":3.0157389682983151},{"$f":"AA200","v":3.8202779496500119},{"$f":"AB200","v":4.2911099069039826},{"$f":"AC200","v":4.8992323619895251},4.7808705868871222,5.3868227016120533,5.1209922371887382,5.0368452138070143,4.9516097915752901,4.8663743693435659,5.0153773885515269,4.9171773775531999,4.818977366554873,4.720777355556546]
[{"$f":"ROW()","v":57},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N201","v":364.24992375923807},356.37843968483025,348.35141687496463,340.17918204089523,331.88452178608202,{"$f":"T238+T383+T510+T637","v":281.18529839062842},277.67048216074556,270.64084970097986,263.61121724121415,256.58158478144844,249.55195232168273,246.03713609179988,239.00750363203417,231.97787117226846,224.94823871250276,217.91860625273705,210.88897379297134,203.90439314280226,196.91981249263318,189.93523184246411,182.95065119229503,175.96607054212595,168.9274277204409,161.88878489875586,154.85014207707081,147.81149925538577]
[{"$f":"ROW()","v":58},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N202","v":172.15639274580553},178.74113735236512,186.78580466800247,200.91101645690651,212.73668787535922,{"$f":"T239+T384+T511+T638","v":264.5003788571604},267.68947721542827,273.98038814911848,281.18387586722588,302.87250449163827,316.73259569681687,328.67831031236597,357.99322304036508,385.49851912542636,412.09304793505549,440.6386464746077,462.62393925640549,482.58986176222612,507.78837332103876,533.79573309425848,556.65108396779908,578.82219478382217,602.66880127349702,626.63938670054119,650.42261898290678,672.25868890554705]
[{"$f":"ROW()","v":59},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N203","v":46.339534128770744},43.668971416539357,41.989395592826305,40.309819769113254,38.630243945400203,36.950668121687151,36.110880209830626,34.431304386117574,32.751728562404523,31.072152738691472,29.39257691497842,28.552789003121894,26.873213179408843,25.193637355695792,23.51406153198274,21.834485708269689,20.154909884556638,18.486021928702215,16.817133972847792,15.148246016993369,13.479358061138946,11.810470105284523,10.123586960038917,8.4363224666990977,6.749057973359279,5.0617934800194604]
[{"$f":"ROW()","v":60},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"N204","v":16.209064110297017},15.629565949173744,16.039819459161233,16.237991483465755,15.754731532119225,16.105039471925817,16.047208885898126,15.511982502400528,15.246683489763402,15.9775235307416,15.937490569287128,17.265585171447157,19.375935347917363,23.095798846338102,27.626169976655763,28.209435272933341,27.548265546527805,27.825404360649532,27.651987599571441,27.917330581467212,28.891405120480265,30.468042030774747,33.720509596923485,34.19816381718497,35.350870826707116,36.467636695034102]
[{"$f":"ROW()","v":61},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"N205","v":3.0797613169728151},2.8508227363446936,2.6921242395162785,2.5331121699234878,2.3920091109361379,4.63679478684905,6.932901938025787,6.8883743118788168,6.8977006282394795,6.5959941533536375,6.2898819432177877,6.1540282925799428,5.8885783793637723,5.5967970787985655,5.5132256693657968,5.7315308318121261,4.3430831588804555,4.3115152377708599,3.8546117578664552,3.4327336902205214,3.2174743695451102,4.2077650450422688,9.2415565500487666,11.55439378449268,13.805935360202708,16.038417398416097]
[{"$f":"ROW()","v":62},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"N206","v":2.7290347747474488},2.5771965734790858,2.4248178114349423,2.3324314997129321,2.3482645221589205,0.96923574240961785,1.1147704305056476,2.5538649941199032,3.4122111897430161,8.7468973210314545,20.693874358336238,20.634365814937954,20.604087812802661,20.45608855382762,21.18141795350412,31.360082287327497,34.616657444801753,35.105250774961235,34.469084551351763,34.294924174288283,34.239450317171581,34.643052359469152,35.191846039014742,37.74266849289365,36.987274322891501,36.202304712638544]
[{"$f":"ROW()","v":63},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"N207","v":180.03110074553899},189.74442834058556,202.91861256133939,211.20093504144717,215.99388773773825,221.80785270870817,228.75622976450234,244.37080710065155,255.85002400960397,268.90982421595845,292.421232465434,305.68985944581908,324.25414168302746,341.5144804884153,355.04400058245744,364.80036661532978,375.51196877162533,377.21110986101075,380.18604080957579,381.76709654837043,383.795809688465,383.85269957418575,385.39857121746775,387.87244252192249,390.7662346273417,394.87557973630317]
[{"$f":"ROW()","v":64},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N208","v":4.181416630082718},-4.845236927304394,-4.8452369273043949,-4.8452369273043949,-4.8452369273043949,0,4.1165652875884087,4.2153519496700671,4.827229832482633,9.1806967256655962,14.834400084920356,14.354460570893789,13.952768359580974,12.921972002224337,12.205929334641361,11.979823025140847,10.449115274966141,9.3184355588193721,7.9469946332561632,6.6968072539134234,5.922065930824151,5.703798984183825,5.5956138494053125,5.476422572468052,5.3336547481608463,5.2138712354248984]
[{"$f":"ROW()","v":65},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"N209","v":0},0,{"$f":"P209","v":0},{"$f":"Q209","v":0},{"$f":"R209","v":0},{"$f":"S209","v":0},{"$f":"T209","v":0},{"$f":"U209","v":0},{"$f":"V209","v":0},{"$f":"W209","v":0},{"$f":"X209","v":0},{"$f":"Y209","v":1.8169851157866612},{"$f":"Z209","v":2.972960637577903},{"$f":"AA209","v":4.4409846600630036},{"$f":"AB209","v":5.3442401401475967},{"$f":"AC209","v":7.0904986482448757},6.8705486478365563,9.6975587105812782,10.187850098409299,9.3594027991802697,8.5535464233068534,9.3961078922093062,11.559233328706112,11.834155302351604,11.291291243814911,11.795508532158784]
[{"$f":"ROW()","v":66},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"N210","v":9.9689118748132284},8.5792309171370071,5.4818988764639265,1.4265218380003937,0.33910342184329423,5.3401690381873586,7.3278713845470644,10.796599835307868,11.580368871490261,13.869434482597436,12.49243711277836,17.646310191096291,16.633072572344034,21.684360947292308,24.235790123521923,19.680481571525782,13.177655263559886,13.131395553551457,13.063209438744041,13.485680987797581,16.575887159299796,15.968566558492054,19.422571245757961,16.386994364475655,12.666173671017113,9.1121197590450169]
[{"$f":"ROW()","v":67},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"N211","v":0},0,{"$f":"P211","v":0},{"$f":"Q211","v":0},{"$f":"R211","v":0},{"$f":"S211","v":0},{"$f":"T211","v":0},{"$f":"U211","v":0},{"$f":"V211","v":0},{"$f":"W211","v":0},{"$f":"X211","v":0},{"$f":"Y211","v":0},{"$f":"Z211","v":0},{"$f":"AA211","v":0},{"$f":"AB211","v":0},{"$f":"AC211","v":0.95359349345060263},{"$f":"AD211","v":2.0513415334770988},2.6931113246475746,3.444171773362311,3.8085991411452418,3.8172047776457219,4.0437413561488489,5.3670210246734182,6.3964921811131052,7.4728226782762404,8.2792287494323755]
[{"$f":"ROW()","v":68},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"N212","v":20.019491729097254},16.015593383277803,12.011695037458352,8.0077966916389016,4.0038983458194508,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,{"$f":"AD212","v":1.3552527156068805E-20},{"$f":"AE212","v":-6.5297977460437517E-16},{"$f":"AF212","v":-6.5297977460437517E-16},{"$f":"AG212","v":-6.5297977460437517E-16},{"$f":"AH212","v":-6.5297977460437517E-16},{"$f":"AI212","v":-6.5297977460437517E-16},{"$f":"AJ212","v":-1.5549492032515544E-15},{"$f":"AK212","v":-1.5549492032515544E-15},{"$f":"AL212","v":-1.5549492032515544E-15},{"$f":"AM212","v":-1.5549492032515544E-15}]
[{"$f":"ROW()","v":69},null,null,"Land",null,null,null,null,null,null,null,null,null,null,9.6283575525654754,9.6283575525654754,9.6283575525654754,9.6283575525654754,9.6283575525654754,4.7286340055869784,4.7286340055869784,4.7286340055869784,4.7286340055869784,4.7286340055869784,4.7286340055869784,4.7286340055869784,5.7626055923028456,8.5601245035108455,9.0589535127515237,9.0669886250174301,11.476280724968996,11.476166909382478,11.475639873858487,11.475639873858487,11.475639873858487,11.475639873858487,11.475639873858487,11.475639873858487,11.475639873858487,11.475639873858487]
[{"$f":"ROW()","v":70},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"N214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33577664088644266,1.1292014359176437,1.1120137810059869,1.0948261260943302,1.0776384711826734,1.0604508162710167,1.0432631613593599,1.0260325436845681,1.0088019260097763,0.99157130833498441,0.97434069066019258]
[{"$f":"ROW()","v":71},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O55:O70)","v":1114.2361820212982},1102.5067700840671,1106.3920998610736,1110.2866734053387,1113.1373824484231,1132.8850295670227,1157.0473733900221,1176.131456607696,1188.6293206431594,1250.4552958919644,1297.6818441473674,1326.5036608470095,1366.652561581255,1413.9364499933884,1457.6343838616128,1499.2106322090331,1518.8322668467811,1535.7844562094608,1554.172459606086,1571.8835987944844,1588.3393521744229,{"$f":"SUM(AJ55:AJ70)","v":1605.3710463068137},1623.4780489839293,1629.8038810790194,1634.7141260571966,1638.5449511759341]
["Adjustments to Opening Asset Value 1 January 2005 ICB Account, Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":73},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O254","v":0}]
[{"$f":"ROW()","v":74},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":75},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":76},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":77},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,-0.99098688851833461]
[{"$f":"ROW()","v":78},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":79},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,-7.0559539720083109E-2]
[{"$f":"ROW()","v":80},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":81},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":82},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,-9.0266535573871121]
[{"$f":"ROW()","v":83},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":84},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":85},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":86},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":87},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":88},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":89},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O73:O88)","v":-10.088199985625529}]
["Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":91},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O399+O526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ399+AJ526","v":0},0,0,0,0]
[{"$f":"ROW()","v":92},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O400+O527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ400+AJ527","v":0},0,0,0,0]
[{"$f":"ROW()","v":93},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O401+O528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ401+AJ528","v":0},0,0,0,0]
[{"$f":"ROW()","v":94},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O402+O529","v":0},0,0,0,0.61869395605838595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ402+AJ529","v":0},0,0,0,0]
[{"$f":"ROW()","v":95},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O403+O530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ403+AJ530","v":0},0,0,0,0]
[{"$f":"ROW()","v":96},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O404+O531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ404+AJ531","v":0},0,0,0,0]
[{"$f":"ROW()","v":97},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O405+O532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ405+AJ532","v":0},0,0,0,0]
[{"$f":"ROW()","v":98},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O406+O533","v":0},0,0,0,0,1.8626452336150467E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ406+AJ533","v":0},0,0,0,0]
[{"$f":"ROW()","v":99},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O407+O534","v":0},0,0,0,0.22144784010041252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ407+AJ534","v":0},0,0,0,0]
[{"$f":"ROW()","v":100},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O408+O535","v":0},0,0,0,0,4.1165652875884033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ408+AJ535","v":0},0,0,0,0]
[{"$f":"ROW()","v":101},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O409+O536","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ409+AJ536","v":0},0,0,0,0]
[{"$f":"ROW()","v":102},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O410+O537","v":0},0,0,0,0,0.14853157388680191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ410+AJ537","v":0},0,0,0,0]
[{"$f":"ROW()","v":103},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O411+O538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ411+AJ538","v":0},0,0,0,0]
[{"$f":"ROW()","v":104},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O412+O539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ412+AJ539","v":0},0,0,0,0]
[{"$f":"ROW()","v":105},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O413+O540","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ413+AJ540","v":0},0,0,0,0]
[{"$f":"ROW()","v":106},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O414+O541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ414+AJ541","v":0},0,0,0,0]
[{"$f":"ROW()","v":107},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O91:O106)","v":0},0,0,0,0.84014179615879847,4.2837233138113557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ91:AJ106)","v":0},0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":109},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O653","v":0.75285271186092284},2.2420848829114668,2.329893146037405,4.7962968268073647,15.022070389090539,11.422507395982045,4.6388151248905576,3.7545372313285523,26.69321675423998,6.128282606232295,0.88339829182463558,0.62736616278429391,2.8142920204407456,7.6069091685996995,6.3656776439274569,2.7822315317452677,{"$f":"AE653","v":4.4158001216436853},4.7459331792751858,4.6704606866500002,2.3386702216374227,4.6166884071272341,{"$f":"AJ653","v":6.0164998056171068},5.6824797786800767,8.2775625470736305,7.1508896806665181,7.5148398757967394]
[{"$f":"ROW()","v":110},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.384841252000395,1.6564258195359631,0.85479212663831838,0.52108510254059204,0.65837560037216381,-5.7744800438209967E-2,{"$f":"AE654","v":0.69118753695665525},-0.18059504219159109,1.08839885E-3,0,0,{"$f":"AJ654","v":0},0,0,0,0]
[{"$f":"ROW()","v":111},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O655","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Y655","v":0},0,0,0,0,0,{"$f":"AE655","v":0},0,0,0,0,{"$f":"AJ655","v":0},0,0,0,0]
[{"$f":"ROW()","v":112},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,11.43313746431399,12.942154742974784,19.074320049338318,16.825165821213727,12.494472205176015,6.6542510423401247,13.352252624503663,14.543600996056067,29.321277186685993,21.783925283545045,16.123271910888622,37.938681725971605,36.72112540386965,36.391025564061657,38.888055783598226,32.684832751388228,{"$f":"AE656","v":31.550314551798134},37.580750495747729,39.041200099094823,36.539356924686892,36.522437327367399,{"$f":"AJ656","v":38.541115329808719},39.307446189341526,39.775217147818566,38.490975073890269,38.060265667589427]
[{"$f":"ROW()","v":113},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE657","v":0},0,0,0,0,{"$f":"AJ657","v":0},0,0,0,0]
[{"$f":"ROW()","v":114},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0.16267274205964985,1.1555832528410079,0.94660243308578162,0.26807733061643724,1.0526110991783961,0.35506565104006643,0.31476842468076643,0.59415081689313376,1.5985927467239658,0.85626791105722366,1.7868855024150436,3.0730503737481172,4.7683637641510908,5.6260390879680937,1.7251542855691753,0.57283078188588699,{"$f":"AE658","v":1.6419824554970994},1.2230040924865622,1.6838780865499998,2.4208752294773648,3.0439709231773522,{"$f":"AJ658","v":4.8823079092340143},2.2295522610776151,2.2221142951335384,2.2417260113167146,2.2496580136991797]
[{"$f":"ROW()","v":115},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,1.820298495821502E-2,2.4016474727985746,2.405545992493789,0.24700978371501711,0.31622134102909061,5.1885497825863228E-3,7.8281453257790382E-4,9.9113763874100359E-3,2.6328371325075383E-2,0,0.22590762007078069,0.78518182912025036,0.18317942529913947,{"$f":"AE659","v":8.3617159006996594E-2},0,3.7015561549999992E-2,0.24560726999999999,1.2958058043970215,{"$f":"AJ659","v":3.7900563781673218},2.6003997719943062,2.6041141075602781,2.6501574227526481,2.6783807592600279]
[{"$f":"ROW()","v":116},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,6.0523056036295243E-2,0.16923983286870825,0.21801262247799508,0.15102505804183361,1.5140221510327743,1.0077833246009915,5.7264813192506221,12.338772225266968,0.19534547537373648,0.5304669437778019,0.80071935265316585,1.694155395098083,11.161057218284697,4.1248563256020674,{"$f":"AE660","v":0.46160730553003421},0.40757627579703215,0.87987720920000034,0.97306601333333365,1.4351700228764894,{"$f":"AJ660","v":1.6278203228716706},3.6764254268528185,0.46211943864307997,0.44409698435834771,0.47465704818494764]
[{"$f":"ROW()","v":117},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,26.934701521456475,31.71724190185591,28.097713590077078,25.601801747887276,27.567607616836426,12.314518426847664,26.87515411173419,23.98732119515039,26.984430057087387,38.84565613296828,21.172994859549423,35.221623451639381,35.515942348674798,33.367272600709356,31.216435038961997,34.234120909530596,{"$f":"AE661","v":25.002588248597863},27.598413059538345,27.554044433755191,29.457901678018018,28.983333826193803,{"$f":"AJ661","v":30.34861909767486},31.630285864549329,32.599714563847201,33.767081647902963,34.003009800006737]
[{"$f":"ROW()","v":118},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5.1499262391485772E-15,0.94616586242371881,1.5532944888570985,5.2948834992274945,6.5951199652992925,0.47735241005124301,1.4551500049614019,1.2537759879966062,1.2392270484073511,1.8698765257674355,0.68345119111360964,{"$f":"AE662","v":1.0794156876091774},0.80421639064311568,0.8865396262480858,1.064218486175047,1.103814582787169,{"$f":"AJ662","v":0.9253794792531882},0.92537947925318875,0.92537947925318831,0.92537947925318875,0.92537947925318909]
[{"$f":"ROW()","v":119},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.8169851157866612,1.5819095791798319,2.5468935520856006,2.4229810516953223,3.9753952646838027,3.7762934646982593,{"$f":"AE663","v":3.293340809631172},2.5761494115975525,1.6561281457338897,1.4825003258272333,3.4798339350017948,{"$f":"AJ663","v":3.7669234198376893},2.2640162825030545,1.3887139443059882,2.385713532769612,2.8041654154952425]
[{"$f":"ROW()","v":120},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O664","v":0.60410141728642464},1.669749790397653E-3,0,3.7706693355394503,2.7283611921640674,2.4384828724422212,5.5694728191081904,4.2121116425329221,6.7190699829585521,4.1763048844638213,6.2507758508366669,3.911942015636086,11.483285389812814,9.967899901398928,3.1748745418205306,1.4150663942294639,2.8601866000136771,8.2151347761635378,7.6276043577520136,9.4834749762428849,6.4472854655685579,{"$f":"AJ664","v":4.010408789688765},3.6845055096056245,2.6579379359434072,1.8814454955376947,0.73738445195708491]
[{"$f":"ROW()","v":121},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.95359349345060263,1.0442223897077458,{"$f":"AE665","v":0.81659516923720143},1.0663629731816986,0.91281163819999978,0.72710039868591203,1.1131728346168643,{"$f":"AJ665","v":1.9199741406103994},1.8181630425865578,2.0468386875686613,1.9815981303185266,1.8508688143700993]
[{"$f":"ROW()","v":122},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE666","v":0},0,0,0,0,{"$f":"AJ666","v":0},0,0,0,0]
[{"$f":"ROW()","v":123},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O667","v":0},0,0,0,0,0,0,0,0,0,0,1.0339715867158672,2.7975189112080003,0.49882900924067813,8.0351122659070972E-3,2.4053475062571432,{"$f":"AE667","v":-1.1381558651877205E-4},-5.270355239901073E-4,0,0,0,{"$f":"AJ667","v":0},0,0,0,0]
[{"$f":"ROW()","v":124},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33577664088644266,0.798907807473619,{"$f":"AE668","v":0},0,0,0,0,{"$f":"AJ668","v":0},0,0,0,0]
[{"$f":"ROW()","v":125},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O109:O124)","v":39.887465856977464},48.058734530373563,50.509052274574884,51.44945387989118,61.48478259772201,35.741396439187753,53.457660902088875,49.969021036448254,102.34314009595658,90.725111823365509,50.101762045113844,87.056916035275435,99.556708857530808,99.561331549790538,101.11748897870866,84.64759567849282,71.896521829935182,84.036418576715178,84.950648243584013,84.7327715240841,88.041513129113682,{"$f":"SUM(AJ109:AJ124)","v":95.829104672763748},93.818653606444101,92.959712147147542,91.919063458766487,91.298609325612688]
["Redundant Assets, Asset Disposal & Asset Addition"]
[{"$f":"ROW()","v":127},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O290+O417+O544+O671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ290+AJ417+AJ544+AJ671","v":-16},-16,-16,-16,-16]
[{"$f":"ROW()","v":128},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O291+O418+O545+O672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ291+AJ418+AJ545+AJ672","v":0},0,0,0,0]
[{"$f":"ROW()","v":129},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O292+O419+O546+O673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ292+AJ419+AJ546+AJ673","v":0},0,0,0,0]
[{"$f":"ROW()","v":130},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O293+O420+O547+O674","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ293+AJ420+AJ547+AJ674","v":0},0,0,0,0]
[{"$f":"ROW()","v":131},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O294+O421+O548+O675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ294+AJ421+AJ548+AJ675","v":0},0,0,0,0]
[{"$f":"ROW()","v":132},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O295+O422+O549+O676","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ295+AJ422+AJ549+AJ676","v":0},0,0,0,0]
[{"$f":"ROW()","v":133},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O296+O423+O550+O677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ296+AJ423+AJ550+AJ677","v":0},0,0,0,0]
[{"$f":"ROW()","v":134},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O297+O424+O551+O678","v":0},0,0,0,-1.489355873964876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ297+AJ424+AJ551+AJ678","v":0},0,0,0,0]
[{"$f":"ROW()","v":135},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O298+O425+O552+O679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ298+AJ425+AJ552+AJ679","v":0},0,0,0,0]
[{"$f":"ROW()","v":136},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O299+O426+O553+O680","v":0},0,0,0,0,0,0,0,0,0,-4.5554279332264837E-2,-1.8310717051442466E-2,-0.24017188436248985,-7.4822111491525426E-3,0,-8.9264074466437193E-3,-1.7202376279863481E-2,0,-1.198406E-2,0,0,{"$f":"AJ299+AJ426+AJ553+AJ680","v":0},0,0,0,0]
[{"$f":"ROW()","v":137},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O300+O427+O554+O681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-0.24391983715932214,-0.61044759188061837,-1.0283805293597248,-0.67179781147269613,-0.56818442172415506,-0.41612153934999996,0,0,{"$f":"AJ300+AJ427+AJ554+AJ681","v":0},0,0,0,0]
[{"$f":"ROW()","v":138},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O301+O428+O555+O682","v":0},0,0,0,0,0,0,0,0,0,-4.4394989936040984E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ301+AJ428+AJ555+AJ682","v":0},0,0,0,0]
[{"$f":"ROW()","v":139},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O302+O429+O556+O683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ302+AJ429+AJ556+AJ683","v":0},0,0,0,0]
[{"$f":"ROW()","v":140},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O303+O430+O557+O684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ303+AJ430+AJ557+AJ684","v":0},0,0,0,0]
[{"$f":"ROW()","v":141},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O304+O431+O558+O685","v":0},0,0,0,-4.899723546978497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ304+AJ431+AJ558+AJ685","v":0},0,0,0,0]
[{"$f":"ROW()","v":142},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O305+O432+O559+O686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ305+AJ432+AJ559+AJ686","v":0},0,0,0,0]
[{"$f":"ROW()","v":143},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O127:O142)","v":0},0,0,0,-6.3890794209433732,0,0,0,0,0,-4.9993778325868932E-2,-1.8310717051442466E-2,-0.24017188436248985,-0.25140204830847468,-0.61044759188061837,-1.0373069368063685,-0.68900018775255956,-0.56818442172415506,-0.42810559934999998,0,0,{"$f":"SUM(AJ127:AJ142)","v":-16},-16,-16,-16,-16]
["Depreciation"]
[{"$f":"ROW()","v":145},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O308+O435+O562+O689","v":-2.857782260155973},-2.8669538733401394,-2.8785414717081674,-2.8901290700761963,-2.9005291226396799,-1.5311137324983579,-3.1778675603895321,-3.2281899577878317,-3.3128142543939214,-3.4415633771549792,-1.9298113865793549,-3.8689893661262968,-3.9574870867947078,-4.2042479963544306,-4.2327917262901558,-4.2499824819224337,-4.0898610433051417,-4.12959686072504,-4.1705025014007084,-4.2326446424271049,-4.2711434213606623,{"$f":"AJ308+AJ435+AJ562+AJ689","v":-4.375499104270383},-4.4507053518405968,-4.5217363490740983,-4.6252058809125183,-4.7145920019208498]
[{"$f":"ROW()","v":146},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O309+O436+O563+O690","v":0},0,0,0,0,0,0,0,0,0,0,-2.5528103238043099E-2,-5.0253145286621351E-2,-5.0253145286621351E-2,-5.0253145286621351E-2,-5.1753787087706005E-2,-8.5235422231724561E-2,-8.5235422231724561E-2,-8.5235422231724561E-2,-8.5235422231724575E-2,-8.5235422231724575E-2,{"$f":"AJ309+AJ436+AJ563+AJ690","v":0.1490030192079608},-9.8200010998326703E-2,-9.8200010998326703E-2,-9.8200010998326703E-2,-9.8200010998326703E-2]
[{"$f":"ROW()","v":147},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O310+O437+O564+O691","v":-7.8714840744078201},-8.0270228098656222,-8.1722348340693785,-8.2946602548132109,-8.4332131388048648,-3.5148162298828569,-7.0296324597657138,-7.029632459765712,-7.029632459765712,-7.029632459765712,-3.5148162298828547,-7.0296324597657103,-7.0296324597657103,-7.0296324597657094,-7.0296324597657094,-7.0296324597657094,-6.984580650169085,-6.984580650169085,-6.984580650169085,-6.9845806501690841,-6.9845806501690841,{"$f":"AJ310+AJ437+AJ564+AJ691","v":-7.0386428216850376},-7.0386428216850376,-7.0386428216850376,-7.0386428216850367,-7.0386428216850367]
[{"$f":"ROW()","v":148},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O311+O438+O565+O692","v":-4.8483928577544226},-4.897487427337432,-4.9491082604342971,-4.9994944027610071,-5.0570783766219751,-3.4651526840722919,-7.0613416908134496,-7.3401132779486629,-7.6326485622736389,-7.9238340783664167,-4.1775572953395272,-8.6237689979724905,-9.2158293188083711,-9.7964967544324928,-10.342457244046024,-10.890180318012121,-11.584392045977506,-12.382238936935121,-13.033840325875072,-13.684006051146303,-14.351326511344324,{"$f":"AJ311+AJ438+AJ565+AJ692","v":-14.694508840133848},-15.336860762297327,-15.99198486545302,-16.654905151249999,-17.296421402481503]
[{"$f":"ROW()","v":149},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O312+O439+O566+O693","v":-1.6795758237130523},-1.6795758237130523,-1.6795758237130523,-1.6795758237130523,-1.6795758237130523,-0.83978791185652613,-1.6795758237130523,-1.6795758237130523,-1.6795758237130523,-1.6795758237130523,-0.83978791185652601,-1.679575823713052,-1.679575823713052,-1.679575823713052,-1.6795758237130525,-1.6795758237130527,-1.6688879558544238,-1.6688879558544238,-1.6688879558544234,-1.6688879558544234,-1.6688879558544234,{"$f":"AJ312+AJ439+AJ566+AJ693","v":-1.6868831452456048},-1.6872644933398189,-1.6872644933398189,-1.6872644933398189,-1.6872644933398189]
[{"$f":"ROW()","v":150},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O313+O440+O567+O694","v":-0.74217090318292211},-0.74532974285351683,-0.74843040878125922,-0.75133728196296612,-0.75491921438359189,-0.41289623706775885,-0.84999480817836492,-0.85944982953025906,-0.86775270574576879,-0.87742012153893278,-0.45879090025501351,-0.96270019727791101,-1.0485002657303513,-1.0956679576504307,-1.1418889892915991,-1.1882628579500469,-1.3648436413753742,-1.3964208535646514,-1.4185351046542287,-1.4468006904643125,-1.46733401288287,{"$f":"AJ313+AJ440+AJ567+AJ694","v":-1.6298403430852786},-1.7518980408161289,-1.0694072856113923,-1.1249601429897307,-1.1810032932726486]
[{"$f":"ROW()","v":151},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O314+O441+O568+O695","v":-0.15837904090803853},-0.15869849682841522,-0.15901206959279079,-0.15930604394556497,-0.15966828756584428,-0.10943884131705191,-0.29153740986198684,-0.30689502466842811,-0.30689502466842811,-0.30689502466842811,-0.14576502702525496,-0.29177828454124566,-0.29178130056520646,-0.30947902950354911,-0.56687666667392111,-0.69386027758209989,-0.11518508011659201,-0.45690347990440483,-0.45889362919593357,-0.46086659067541091,-0.30551512889986265,{"$f":"AJ314+AJ441+AJ568+AJ695","v":1.2437351268391763},-0.28756253755039252,-0.35257253185025017,-0.41767538453925712,-0.48392932010807332]
[{"$f":"ROW()","v":152},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O315+O442+O569+O696","v":-0.15183820126836284},-0.15237876204414363,-0.15290936775830513,-0.15340681042271995,-0.15401977352626467,-2.4116822281954386E-2,-7.4927587418518321E-2,-0.14943712897787872,-0.3917951879621851,-0.3917951879621851,-0.25485401877201874,-0.5607449459130982,-0.94871861162820426,-0.96882599542158288,-0.98239288446132134,-0.98301395675130077,2.6986024629441822E-2,-1.0437424994065041,-1.0540375862634812,-1.0285398704500346,-1.0315679805789166,{"$f":"AJ315+AJ442+AJ569+AJ696","v":-1.0790266433260807},-1.1256029729739092,-1.2175136086452296,-1.2290665946113066,-1.2401690192202652]
[{"$f":"ROW()","v":153},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O316+O443+O570+O697","v":-17.221373926409921},-18.543057681102081,-19.815391109969301,-20.808849051596169,-21.975090485966909,-5.3661413710534731,-11.260576775584992,-12.508104286197943,-13.92462985073294,-15.334247883492687,-7.9043678791643277,-16.657341214431003,-18.255603543286963,-19.837752506667229,-21.460069006089686,-23.112932229368642,-23.303447159212453,-24.623482110973349,-25.97298869496051,-27.429188537923448,-28.926443940473071,{"$f":"AJ316+AJ443+AJ570+AJ697","v":-28.802747454392858},-29.156414560094561,-29.705922458428024,-29.657736538941474,-29.771416424135342]
[{"$f":"ROW()","v":154},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O317+O444+O571+O698","v":0},-6.2816428017481005E-16,0,0,0,0,-0.84737920034206038,-0.94141660604453214,-0.94141660604453214,-0.94141660604453214,-0.91173764474554519,-1.8385314992227753,-2.0444004609907553,-1.9477875048411735,-2.0959828352679479,-2.2210629121081982,-2.1928930274760834,-2.1756573162063253,-2.1247429455908264,-1.8389598092643193,-1.3220815294274948,{"$f":"AJ317+AJ444+AJ571+AJ698","v":-1.0335646140316999},-1.0445707561904491,-1.0681473035603946,-1.0451629919891363,-0.94228159472618078]
[{"$f":"ROW()","v":155},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O318+O445+O572+O699","v":0},0,0,0,0,0,0,0,0,0,0,-0.42593405738859025,-1.0788695296004998,-1.2758057344514067,-1.6186891647059045,-2.7471301855749313,0.20546706458624597,-1.5176736020453776,-2.0684539056129201,-2.2883567017006494,-2.6372724660993421,{"$f":"AJ318+AJ445+AJ572+AJ699","v":-1.6037979833408846},-1.9890943088575626,-1.9315780028426812,-1.8814962444257386,-1.8695761058734239]
[{"$f":"ROW()","v":156},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O319+O446+O573+O700","v":-1.9937823749626455},-3.099001790463479,-4.0553770384635328,-4.8580877516965497,-6.0169492412127124,-0.59931209996931767,-2.100744368347387,-3.42834260635053,-4.4300043718513766,-5.5533022542828991,-1.0924632735251312,-4.9251796343883409,-6.4319970148645398,-7.4164707251693134,-7.7301830938166693,-7.7343413183208787,-2.9064463100221092,-8.2833208909709537,-7.2051328086984743,-6.3932688047406714,-7.0546060663763024,{"$f":"AJ319+AJ446+AJ573+AJ700","v":-0.55640410242285521},-6.7200823908879297,-6.3787586294019505,-5.4354994075097895,-3.7363166392688099]
[{"$f":"ROW()","v":157},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O320+O447+O574+O701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.17482537806672574,-0.3153025244669625,-0.54838427041706905,-0.71849476218543229,-0.88663625611373731,{"$f":"AJ320+AJ447+AJ574+AJ701","v":-0.59669447208583015},-0.78869188614687014,-0.97050819040552594,-1.1751920591623921,-1.2665482297518862]
[{"$f":"ROW()","v":158},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O321+O448+O575+O702","v":-4.0038983458194508},-4.0038983458194508,-4.0038983458194508,-4.0038983458194508,-4.0038983458194508,0,0,0,0,0,0,0,0,0,0,0,-6.5299332713153123E-16,0,0,0,0,{"$f":"AJ321+AJ448+AJ575+AJ702","v":-9.0196942864717913E-16},0,0,0,0]
[{"$f":"ROW()","v":159},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O322+O449+O576+O703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ322+AJ449+AJ576+AJ703","v":0},0,0,0,0]
[{"$f":"ROW()","v":160},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O323+O450+O577+O704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.5508854736389815E-3,-1.718765491165674E-2,-1.718765491165674E-2,-1.718765491165674E-2,-1.718765491165674E-2,-1.718765491165674E-2,{"$f":"AJ323+AJ450+AJ577+AJ704","v":-1.7230617674791861E-2},-1.7230617674791858E-2,-1.7230617674791858E-2,-1.7230617674791858E-2,-1.7230617674791858E-2]
[{"$f":"ROW()","v":161},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O145:O160)","v":-41.528677808582614},-44.173404753367322,-46.614478730309536,-48.598744836806894,-51.134941810254347,-15.862775929999588,-34.373577684415054,-37.471157000984839,-40.517164847151555,-43.479682816989822,-21.229951567145555,-46.889704583978549,-52.032648561034989,-55.611995633256988,-58.930793039408613,-62.587279493630753,-54.255332279503193,-65.080230758365573,-66.811403455836114,-68.277018144144563,-71.009818996723453,{"$f":"SUM(AJ145:AJ160)","v":-61.722101995648011},-71.492821511353696,-72.049467168970537,-72.088238340029335,-71.34359197445697]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":163},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T453+T580+T707","v":0},0,0,0,0,0,0,0,0,0,-3.3877926184440646E-2,0,0,0,0,0,{"$f":"AJ453+AJ580+AJ707","v":0},0,0,0,0]
[{"$f":"ROW()","v":164},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T454+T581+T708","v":0},0,0,0,0,0,0,0,0,0,-8.8631875764864348E-3,0,0,0,0,0,{"$f":"AJ454+AJ581+AJ708","v":0},0,0,0,0]
[{"$f":"ROW()","v":165},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T455+T582+T709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ455+AJ582+AJ709","v":0},0,0,0,0]
[{"$f":"ROW()","v":166},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T456+T583+T710","v":0},0,0,0,0,0,0,0,0,0,0.19064034842170477,0,0,0,0,0,{"$f":"AJ456+AJ583+AJ710","v":0},0,0,0,0]
[{"$f":"ROW()","v":167},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T457+T584+T711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ457+AJ584+AJ711","v":0},0,0,0,0]
[{"$f":"ROW()","v":168},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T458+T585+T712","v":0},0,0,0,-1.8880750972762626E-2,0,0,0,0,0,-4.573765034137621E-2,0,0,0,0,0,{"$f":"AJ458+AJ585+AJ712","v":0},0,0,0,0]
[{"$f":"ROW()","v":169},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T459+T586+T713","v":0},0,0,0,0,0,0,0,0,0,-0.87776682064871103,0,0,0,0,0,{"$f":"AJ459+AJ586+AJ713","v":0},0,0,0,0]
[{"$f":"ROW()","v":170},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T460+T587+T714","v":0},0,0,0,0,0,0,0,0,0,0.11473278862348234,0,0,0,0,0,{"$f":"AJ460+AJ587+AJ714","v":0},0,0,0,0]
[{"$f":"ROW()","v":171},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T461+T588+T715","v":0},0,0,0,0,0,0,0,0,0,-0.40958652386640099,0,0,0,0,0,{"$f":"AJ461+AJ588+AJ715","v":0},0,0,0,0]
[{"$f":"ROW()","v":172},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T462+T589+T716","v":0},0,0,0,0,0,0,0,0,0,1.5830378266526276E-2,0,0,0,0,0,{"$f":"AJ462+AJ589+AJ716","v":0},0,0,0,0]
[{"$f":"ROW()","v":173},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T463+T590+T717","v":0},0,0,0,0,0,0,0,0,0,-0.22073275017192168,0,0,0,0,0,{"$f":"AJ463+AJ590+AJ717","v":0},0,0,0,0]
[{"$f":"ROW()","v":174},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T464+T591+T718","v":0},0,0,0,0,0,0,0,0,0,-0.18355138387447809,0,0,0,0,0,{"$f":"AJ464+AJ591+AJ718","v":0},0,0,0,0]
[{"$f":"ROW()","v":175},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T465+T592+T719","v":0},0,0,0,0,0,0,0,0,0,5.3525650318750576E-2,0,0,0,0,0,{"$f":"AJ465+AJ592+AJ719","v":0},0,0,0,0]
[{"$f":"ROW()","v":176},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T466+T593+T720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ466+AJ593+AJ720","v":0},0,0,0,0]
[{"$f":"ROW()","v":177},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T467+T594+T721","v":0},0,0,0,0,0,0,0,0,0,3.9445936944224663E-3,0,0,0,0,0,{"$f":"AJ467+AJ594+AJ721","v":0},0,0,0,0]
[{"$f":"ROW()","v":178},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T468+T595+T722","v":0},0,0,0,0,0,0,0,0,0,6.7873031221139679E-5,0,0,0,0,0,{"$f":"AJ468+AJ595+AJ722","v":0},0,0,0,0]
[{"$f":"ROW()","v":179},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T163:T178)","v":0},0,0,0,-1.8880750972762626E-2,0,0,0,0,0,-1.4013746103077072,0,0,0,0,0,{"$f":"SUM(AJ163:AJ178)","v":0},0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":181},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S725+S326","v":0.2685036317233937},null,null,null,null,{"$f":"X725+X326","v":0}]
[{"$f":"ROW()","v":182},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":183},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4411947399218046,null,null,null,null,0]
[{"$f":"ROW()","v":184},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9820061822257646E-4,null,null,null,null,0]
[{"$f":"ROW()","v":185},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]
[{"$f":"ROW()","v":186},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2616055011787205E-2,null,null,null,null,0]
[{"$f":"ROW()","v":187},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8064906801818349E-3,null,null,null,null,0]
[{"$f":"ROW()","v":188},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6334245263842902E-2,null,null,null,null,0]
[{"$f":"ROW()","v":189},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,3.5527136788005009E-15]
[{"$f":"ROW()","v":190},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8452369273043949,null,null,null,null,0]
[{"$f":"ROW()","v":191},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":192},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2896536653927093,null,null,null,null,0]
[{"$f":"ROW()","v":193},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]
[{"$f":"ROW()","v":194},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3552527156068805E-20,null,null,null,null,0]
[{"$f":"ROW()","v":195},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":196},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":197},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S181:S196)","v":14.946743955916336},null,null,null,null,{"$f":"SUM(X181:X196)","v":3.5527136788005009E-15}]
["Closing Asset Value"]
[{"$f":"ROW()","v":199},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N344+N471+N598+N743","v":285.64319265336866},{"$f":"O55+O73+O91+O109+O145+O127+O163+O181","v":283.53826310507355},282.91339411464486,282.36474578897412,284.2709135457053,296.66095844387951,306.55235210736322,308.01329967186427,308.53964694540497,331.92004944525104,334.60676867432835,333.56035557957364,330.31873237623165,329.17553730987771,332.57819848212301,334.71108439976035,333.20945552339873,333.53539460173732,334.15173092028749,334.65168910553678,332.7577146847471,333.10325967051369,{"$f":"AJ55+AJ73+AJ91+AJ109+AJ145+AJ127+AJ163+AJ181","v":318.74426037186043},303.97603479869991,291.73186099669942,278.25754479645343,265.05779267032932]
[{"$f":"ROW()","v":200},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,{"$f":"O56+O74+O92+O110+O146+O128+O164+O182","v":0},0,0,0,0,0,0,0,0,0,1.384841252000395,3.0157389682983151,3.8202779496500119,4.2911099069039826,4.8992323619895251,4.7808705868871222,5.3868227016120533,5.1209922371887382,5.0368452138070143,4.9516097915752901,4.8663743693435659,{"$f":"AJ56+AJ74+AJ92+AJ110+AJ146+AJ128+AJ164+AJ182","v":5.0153773885515269},4.9171773775531999,4.818977366554873,4.720777355556546,4.622577344558219]
[{"$f":"ROW()","v":201},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,364.24992375923807,{"$f":"O57+O75+O93+O111+O147+O129+O165+O183","v":356.37843968483025},348.35141687496463,340.17918204089523,331.88452178608202,324.89250338719893,277.67048216074556,270.64084970097986,263.61121724121415,256.58158478144844,249.55195232168273,246.03713609179988,239.00750363203417,231.97787117226846,224.94823871250276,217.91860625273705,210.88897379297134,203.90439314280226,196.91981249263318,189.93523184246411,182.95065119229503,175.96607054212595,{"$f":"AJ57+AJ75+AJ93+AJ111+AJ147+AJ129+AJ165+AJ183","v":168.9274277204409},161.88878489875586,154.85014207707081,147.81149925538577,140.77285643370072]
[{"$f":"ROW()","v":202},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,172.15639274580553,{"$f":"O58+O76+O94+O112+O148+O130+O166+O184","v":178.74113735236512},186.78580466800247,200.91101645690651,212.73668787535922,220.79317386058989,267.68947721542827,273.98038814911848,281.18387586722588,302.87250449163827,316.73259569681687,328.67831031236597,357.99322304036508,385.49851912542636,412.09304793505549,440.6386464746077,462.62393925640549,482.58986176222612,507.78837332103876,533.79573309425848,556.65108396779908,578.82219478382217,{"$f":"AJ58+AJ76+AJ94+AJ112+AJ148+AJ130+AJ166+AJ184","v":602.66880127349702},626.63938670054119,650.42261898290678,672.25868890554705,693.02253317065492]
[{"$f":"ROW()","v":203},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,46.339534128770744,{"$f":"O59+O77+O95+O113+O149+O131+O167+O185","v":43.668971416539357},41.989395592826305,40.309819769113254,38.630243945400203,36.950668121687151,36.110880209830626,34.431304386117574,32.751728562404523,31.072152738691472,29.39257691497842,28.552789003121894,26.873213179408843,25.193637355695792,23.51406153198274,21.834485708269689,20.154909884556638,18.486021928702215,16.817133972847792,15.148246016993369,13.479358061138946,11.810470105284523,{"$f":"AJ59+AJ77+AJ95+AJ113+AJ149+AJ131+AJ167+AJ185","v":10.123586960038917},8.4363224666990977,6.749057973359279,5.0617934800194604,3.3745289866796417]
[{"$f":"ROW()","v":204},null,null,"Regulators",null,null,null,null,null,null,null,null,null,16.209064110297017,{"$f":"O60+O78+O96+O114+O150+O132+O168+O186","v":15.629565949173744},16.039819459161233,16.237991483465755,15.754731532119225,16.105039471925817,16.047208885898126,15.511982502400528,15.246683489763402,15.9775235307416,15.937490569287128,17.265585171447157,19.375935347917363,23.095798846338102,27.626169976655763,28.209435272933341,27.548265546527805,27.825404360649532,27.651987599571441,27.917330581467212,28.891405120480265,30.468042030774747,{"$f":"AJ60+AJ78+AJ96+AJ114+AJ150+AJ132+AJ168+AJ186","v":33.720509596923485},34.19816381718497,35.350870826707116,36.467636695034102,37.536291415460639]
[{"$f":"ROW()","v":205},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,3.0797613169728151,{"$f":"O61+O79+O97+O115+O151+O133+O169+O187","v":2.8508227363446936},2.6921242395162785,2.5331121699234878,2.3920091109361379,4.63679478684905,6.932901938025787,6.8883743118788168,6.8977006282394795,6.5959941533536375,6.2898819432177877,6.1540282925799428,5.8885783793637723,5.5967970787985655,5.5132256693657968,5.7315308318121261,4.3430831588804555,4.3115152377708599,3.8546117578664552,3.4327336902205214,3.2174743695451102,4.2077650450422688,{"$f":"AJ61+AJ79+AJ97+AJ115+AJ151+AJ133+AJ169+AJ187","v":9.2415565500487666},11.55439378449268,13.805935360202708,16.038417398416097,18.232868837568049]
[{"$f":"ROW()","v":206},null,null,"Buildings",null,null,null,null,null,null,null,null,null,2.7290347747474488,{"$f":"O62+O80+O98+O116+O152+O134+O170+O188","v":2.5771965734790858},2.4248178114349423,2.3324314997129321,2.3482645221589205,0.96923574240961785,1.1147704305056476,2.5538649941199032,3.4122111897430161,8.7468973210314545,20.693874358336238,20.634365814937954,20.604087812802661,20.45608855382762,21.18141795350412,31.360082287327497,34.616657444801753,35.105250774961235,34.469084551351763,34.294924174288283,34.239450317171581,34.643052359469152,{"$f":"AJ62+AJ80+AJ98+AJ116+AJ152+AJ134+AJ170+AJ188","v":35.191846039014742},37.74266849289365,36.987274322891501,36.202304712638544,35.43679274160322]
[{"$f":"ROW()","v":207},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,180.03110074553899,{"$f":"O63+O81+O99+O117+O153+O135+O171+O189","v":189.74442834058556},202.91861256133939,211.20093504144717,215.99388773773825,221.80785270870817,228.75622976450234,244.37080710065155,255.85002400960397,268.90982421595845,292.421232465434,305.68985944581908,324.25414168302746,341.5144804884153,355.04400058245744,364.80036661532978,375.51196877162533,377.21110986101075,380.18604080957579,381.76709654837043,383.795809688465,383.85269957418575,{"$f":"AJ63+AJ81+AJ99+AJ117+AJ153+AJ135+AJ171+AJ189","v":385.39857121746775},387.87244252192249,390.7662346273417,394.87557973630317,399.10717311217456]
[{"$f":"ROW()","v":208},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,4.181416630082718,{"$f":"O64+O82+O100+O118+O154+O136+O172+O190","v":-4.845236927304394},-4.8452369273043949,-4.8452369273043949,-4.8452369273043949,0,4.1165652875884087,4.2153519496700671,4.827229832482633,9.1806967256655962,14.834400084920356,14.354460570893789,13.952768359580974,12.921972002224337,12.205929334641361,11.979823025140847,10.449115274966141,9.3184355588193721,7.9469946332561632,6.6968072539134234,5.922065930824151,5.703798984183825,{"$f":"AJ64+AJ82+AJ100+AJ118+AJ154+AJ136+AJ172+AJ190","v":5.5956138494053125},5.476422572468052,5.3336547481608463,5.2138712354248984,5.1969691199519072]
[{"$f":"ROW()","v":209},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,{"$f":"O65+O83+O101+O119+O155+O137+O173+O191","v":0},0,0,0,0,0,0,0,0,0,1.8169851157866612,2.972960637577903,4.4409846600630036,5.3442401401475967,7.0904986482448757,6.8705486478365563,9.6975587105812782,10.187850098409299,9.3594027991802697,8.5535464233068534,9.3961078922093062,{"$f":"AJ65+AJ83+AJ101+AJ119+AJ155+AJ137+AJ173+AJ191","v":11.559233328706112},11.834155302351604,11.291291243814911,11.795508532158784,12.730097841780603]
[{"$f":"ROW()","v":210},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,9.9689118748132284,{"$f":"O66+O84+O102+O120+O156+O138+O174+O192","v":8.5792309171370071},5.4818988764639265,1.4265218380003937,0.33910342184329423,5.3401690381873586,7.3278713845470644,10.796599835307868,11.580368871490261,13.869434482597436,12.49243711277836,17.646310191096291,16.633072572344034,21.684360947292308,24.235790123521923,19.680481571525782,13.177655263559886,13.131395553551457,13.063209438744041,13.485680987797581,16.575887159299796,15.968566558492054,{"$f":"AJ66+AJ84+AJ102+AJ120+AJ156+AJ138+AJ174+AJ192","v":19.422571245757961},16.386994364475655,12.666173671017113,9.1121197590450169,6.1131875717332926]
[{"$f":"ROW()","v":211},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0,{"$f":"O67+O85+O103+O121+O157+O139+O175+O193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.95359349345060263,2.0513415334770988,2.6931113246475746,3.444171773362311,3.8085991411452418,3.8172047776457219,4.0437413561488489,{"$f":"AJ67+AJ85+AJ103+AJ121+AJ157+AJ139+AJ175+AJ193","v":5.3670210246734182},6.3964921811131052,7.4728226782762404,8.2792287494323755,8.8635493340505889]
[{"$f":"ROW()","v":212},null,null,"FRC",null,null,null,null,null,null,null,null,null,20.019491729097254,{"$f":"O68+O86+O104+O122+O158+O140+O176+O194","v":16.015593383277803},12.011695037458352,8.0077966916389016,4.0038983458194508,1.3552527156068805E-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,-6.5297977460437517E-16,-6.5297977460437517E-16,-6.5297977460437517E-16,-6.5297977460437517E-16,-6.5297977460437517E-16,{"$f":"AJ68+AJ86+AJ104+AJ122+AJ158+AJ140+AJ176+AJ194","v":-1.5549492032515544E-15},-1.5549492032515544E-15,-1.5549492032515544E-15,-1.5549492032515544E-15,-1.5549492032515544E-15]
[{"$f":"ROW()","v":213},null,null,"Land",null,null,null,null,null,null,null,null,null,9.6283575525654754,{"$f":"O69+O87+O105+O123+O159+O141+O177+O195","v":9.6283575525654754},9.6283575525654754,9.6283575525654754,9.6283575525654754,4.7286340055869784,4.7286340055869784,4.7286340055869784,4.7286340055869784,4.7286340055869784,4.7286340055869784,4.7286340055869784,5.7626055923028456,8.5601245035108455,9.0589535127515237,9.0669886250174301,11.476280724968996,11.476166909382478,11.475639873858487,11.475639873858487,11.475639873858487,11.475639873858487,{"$f":"AJ69+AJ87+AJ105+AJ123+AJ159+AJ141+AJ177+AJ195","v":11.475639873858487},11.475639873858487,11.475639873858487,11.475639873858487,11.475639873858487]
[{"$f":"ROW()","v":214},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0,{"$f":"O70+O88+O106+O124+O160+O142+O178+O196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.33577664088644266,1.1292014359176437,1.1120137810059869,1.0948261260943302,1.0776384711826734,1.0604508162710167,1.0432631613593599,{"$f":"AJ70+AJ88+AJ106+AJ124+AJ160+AJ142+AJ178+AJ196","v":1.0260325436845681},1.0088019260097763,0.99157130833498441,0.97434069066019258,0.95711007298540074]
[{"$f":"ROW()","v":215},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N199:N214)","v":1114.2361820212982},1102.5067700840671,1106.3920998610736,1110.2866734053387,1113.1373824484231,1132.8850295670227,1157.0473733900221,1176.131456607696,1188.6293206431594,1250.4552958919644,1297.6818441473674,1326.5036608470095,1366.652561581255,1413.9364499933884,1457.6343838616128,1499.2106322090331,1518.8322668467811,1535.7844562094608,1554.172459606086,1571.8835987944844,1588.3393521744229,1605.3710463068137,{"$f":"SUM(AJ199:AJ214)","v":1623.4780489839293},1629.8038810790194,1634.7141260571966,1638.5449511759341,1642.49996852709]
[{"$f":"\"ICB Account [m$\"&Input!$G$52&\"]\"","v":"ICB Account [m$31/12/2023]"}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":218},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"Input!$F$85","v":106},{"$f":"(I218-I$9)*(I218>J$9)","v":105},{"$f":"(J218-J$9)*(J218>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":"(AI218-AI$9)*(AI218>AJ$9)","v":80},{"$f":"(AJ218-AJ$9)*(AJ218>AK$9)","v":79},{"$f":"(AK218-AK$9)*(AK218>AL$9)","v":78},{"$f":"(AL218-AL$9)*(AL218>AM$9)","v":77},{"$f":"(AM218-AM$9)*(AM218>AN$9)","v":76}]
[{"$f":"ROW()","v":219},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"Input!$F$85","v":106},{"$f":"(I219-I$9)*(I219>J$9)","v":105},104,103,102,101,100,99,98,97,96,95,94.5,93.5,92.5,91.5,90.5,90,89,88,87,86,85,84,83,82,81,80,79,78,77,76]
[{"$f":"ROW()","v":220},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"Input!$F$87","v":51},{"$f":"(I220-I$9)*(I220>J$9)","v":50},49,48,47,46,45,44,43,42,41,40,39.5,38.5,37.5,36.5,35.5,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":221},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"Input!$F$88","v":41},{"$f":"(I221-I$9)*(I221>J$9)","v":40},39,38,37,36,35,34,33,32,31,30,29.5,28.5,27.5,26.5,25.5,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":222},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"Input!$F$89","v":33},{"$f":"(I222-I$9)*(I222>J$9)","v":32},31,30,29,28,27,26,25,24,23,22,21.5,20.5,19.5,18.5,17.5,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":223},null,null,"Regulators",null,null,null,null,{"$f":"Input!$F$90","v":28},{"$f":"(I223-I$9)*(I223>J$9)","v":27},26,25,24,23,22,21,20,19,18,17,16.5,15.5,14.5,13.5,12.5,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":224},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"Input!$F$91","v":25},{"$f":"(I224-I$9)*(I224>J$9)","v":24},23,22,21,20,19,18,17,16,15,14,13.5,12.5,11.5,10.5,9.5,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":225},null,null,"Buildings",null,null,null,null,{"$f":"Input!$F$92","v":24},{"$f":"(I225-I$9)*(I225>J$9)","v":23},22,21,20,19,18,17,16,15,14,13,12.5,11.5,10.5,9.5,8.5,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":226},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"Input!$F$93","v":11},{"$f":"(I226-I$9)*(I226>J$9)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":227},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"Input!$F$94","v":11},{"$f":"(I227-I$9)*(I227>J$9)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":228},null,null,"Vehicle",null,null,null,null,{"$f":"Input!$F$95","v":11},{"$f":"(I228-I$9)*(I228>J$9)","v":10},9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":229},null,null,"Information Technology",null,null,null,null,{"$f":"Input!$F$96","v":6},{"$f":"(I229-I$9)*(I229>J$9)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":230},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"Input!$F$97","v":0},{"$f":"(I230-I$9)*(I230>J$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":231},null,null,"FRC",null,null,null,null,{"$f":"Input!$F$98","v":6},{"$f":"(I231-I$9)*(I231>J$9)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":232},null,null,"Land",null,null,null,null,{"$f":"Input!$F$99","v":0},{"$f":"(I232-I$9)*(I232>J$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":233},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"Input!$F$100","v":0},{"$f":"(I233-I$9)*(I233>J$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":234}]
["Opening Asset Value"]
[{"$f":"ROW()","v":236},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N344","v":281.2537944589543},{"$f":"O344","v":278.44125651436474},275.62871856977517,272.81618062518561,270.00364268059604,267.19110473600648,265.78483576371173,262.97229781912216,260.1597598745326,257.34722192994303,254.5346839853535,253.12841501305871,250.31587706846918,247.50333912387964,244.6908011792901,241.87826323470057,{"$f":"AD344","v":239.06572529011103},236.2712124591655,233.47669962821996,230.68218679727443,227.88767396632889,{"$f":"AI344","v":225.09316113538335},{"$f":"AJ344","v":206.27949662119107},{"$f":"AK344","v":187.46583210699879},{"$f":"AL344","v":168.65216759280651},{"$f":"AM344","v":149.83850307861422}]
[{"$f":"ROW()","v":237},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O345","v":0},{"$f":"P345","v":0},{"$f":"Q345","v":0},{"$f":"R345","v":0},0,0,0,0,0,{"$f":"X345","v":0},{"$f":"Y345","v":0},{"$f":"Z345","v":0},{"$f":"AA345","v":0},{"$f":"AB345","v":0},{"$f":"AC345","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":238},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,316.33346068945696,{"$f":"O346","v":309.30382822969125},302.27419576992554,295.24456331015983,288.21493085039413,281.18529839062842,277.67048216074556,270.64084970097986,263.61121724121415,256.58158478144844,249.55195232168273,246.03713609179988,239.00750363203417,231.97787117226846,224.94823871250276,217.91860625273705,210.88897379297134,203.90439314280226,196.91981249263318,189.93523184246411,182.95065119229503,175.96607054212595,168.9274277204409,161.88878489875586,154.85014207707081,147.81149925538577]
[{"$f":"ROW()","v":239},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,166.21891167380929,{"$f":"O347","v":161.46979991170045},156.72068814959161,151.97157638748277,147.22246462537393,142.47335286326509,140.09879698221067,135.34968522010183,130.60057345799299,125.85146169588415,121.10234993377532,118.7277940527209,113.97868229061206,109.22957052850322,104.48045876639438,99.731347004285539,94.982235242176699,90.263559790939624,85.544884339702548,80.826208888465473,76.107533437228398,71.388857985991308,66.629600786925224,61.870343587859139,57.111086388793055,52.351829189726971]
[{"$f":"ROW()","v":240},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,46.339534128770744,{"$f":"O348","v":43.668971416539357},41.989395592826305,40.309819769113254,38.630243945400203,36.950668121687151,36.110880209830626,34.431304386117574,32.751728562404523,31.072152738691472,29.39257691497842,28.552789003121894,26.873213179408843,25.193637355695792,23.51406153198274,21.834485708269689,20.154909884556638,18.486098198321056,16.817286512085474,15.148474825849894,13.479663139614313,11.810851453378733,10.123586960038914,8.4363224666990941,6.7490579733592755,5.0617934800194568]
[{"$f":"ROW()","v":241},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,15.984937970296603,{"$f":"O349","v":15.258349880737667},14.531761791178731,13.805173701619795,13.078585612060859,12.351997522501923,11.988703477722455,11.262115388163519,10.535527298604583,9.8089392090456471,9.0823511194867113,8.7190570747072424,7.9924689851483057,7.265880895589369,6.5392928060304323,5.8127047164714956,5.0861166269125588,4.3641851262227176,3.6422536255328768,2.920322124843036,2.1983906241531948,1.4764591234633537,0.73822956173167686,0,0,0]
[{"$f":"ROW()","v":242},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,3.0797613169728151,{"$f":"O350","v":2.8508227363446936},2.6924436954366553,2.534064654528617,2.3756856136205786,2.2173065727125403,2.1381170522585209,1.9797380113504823,1.8213589704424438,1.6629799295344052,1.5046008886263667,1.4254113681723473,1.2670323272643085,1.1086532863562697,0.95027424544823103,0.79189520454019235,0.63351616363215368,0.47615214910507087,0.31878813457798805,0.16142412005090526,4.0601055238224659E-3,4.0601055238224659E-3,0,0,0,0]
[{"$f":"ROW()","v":243},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,2.6850882760459629,{"$f":"O351","v":2.5359167051545204},2.3867451342630779,2.2375735633716354,2.0884019924801929,0.44987454762387458,0.43257168040757166,0.39796594597496587,0.36336021154236009,0.32875447710975431,0.29414874267714852,0.2768458754608456,0.24224014102823979,0.20763440659563398,0.17302867216302817,0.13842293773042236,0.10381720329781655,6.9433251578252086E-2,3.5049299858687613E-2,6.6534813912313973E-4,6.6534813912313973E-4,6.6534813912313973E-4,0,0,0,0]
[{"$f":"ROW()","v":244},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,59.883369005798222,{"$f":"O352","v":47.906695204638581},35.930021403478932,23.953347602319287,11.976673801159642,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":245},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,4.181416630082718,{"$f":"O353","v":-4.845236927304394},-4.845236927304394,-4.845236927304394,-4.845236927304394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":246},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0,0,0,0,{"$f":"X354","v":0},{"$f":"Y354","v":0},{"$f":"Z354","v":0},{"$f":"AA354","v":0},{"$f":"AB354","v":0},{"$f":"AC354","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":247},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":248},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"N356","v":0},{"$f":"O356","v":0},{"$f":"P356","v":0},{"$f":"Q356","v":0},{"$f":"R356","v":0},{"$f":"S356","v":0},{"$f":"T356","v":0},{"$f":"U356","v":0},{"$f":"V356","v":0},{"$f":"W356","v":0},{"$f":"X356","v":0},{"$f":"Y356","v":0},{"$f":"Z356","v":0},{"$f":"AA356","v":0},{"$f":"AB356","v":0},{"$f":"AC356","v":0},{"$f":"AD356","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":249},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"N357","v":0},{"$f":"O357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD357","v":0},{"$f":"AE357","v":0},{"$f":"AF357","v":0},{"$f":"AG357","v":0},{"$f":"AH357","v":0},{"$f":"AI357","v":0},{"$f":"AJ357","v":0},{"$f":"AK357","v":0},{"$f":"AL357","v":0},{"$f":"AM357","v":0}]
[{"$f":"ROW()","v":250},null,null,"Land",null,null,null,null,null,null,null,null,null,null,8.8467977421445596,8.8467977421445596,8.8467977421445596,8.8467977421445596,8.8467977421445596,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626]
[{"$f":"ROW()","v":251},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":252},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O236:O251)","v":904.80707189233226},865.43720141401116,836.15553092131609,806.87386042862079,777.59218993592572,746.76667694959144,738.17146152205316,720.98103066697649,703.79059981189982,686.60016895682293,669.40973810174626,660.81452267420786,643.62409181913108,626.43366096405441,609.24323010897763,592.05279925390084,574.86236839882429,557.78210831330057,540.70184822777674,523.6215881422529,506.57571200844887,{"$f":"SUM(AJ236:AJ251)","v":489.68719988917172},456.6454158454938,423.60835725547895,391.30952822719576,359.01069919891245]
[{"$f":"CONCATENATE(\"Adjustments to Opening Asset Value of \",A$216)","v":"Adjustments to Opening Asset Value of ICB Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":254},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y85","v":0}]
[{"$f":"ROW()","v":255},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y86","v":0}]
[{"$f":"ROW()","v":256},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y87","v":0}]
[{"$f":"ROW()","v":257},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y88","v":0}]
[{"$f":"ROW()","v":258},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y89","v":-0.99098688851833461}]
[{"$f":"ROW()","v":259},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y90","v":0}]
[{"$f":"ROW()","v":260},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y91","v":-7.0559539720083109E-2}]
[{"$f":"ROW()","v":261},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y92","v":0}]
[{"$f":"ROW()","v":262},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y93","v":0}]
[{"$f":"ROW()","v":263},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y94","v":-9.0266535573871121}]
[{"$f":"ROW()","v":264},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y95","v":0}]
[{"$f":"ROW()","v":265},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y96","v":0}]
[{"$f":"ROW()","v":266},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y97","v":0}]
[{"$f":"ROW()","v":267},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y98","v":0}]
[{"$f":"ROW()","v":268},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y99","v":0}]
[{"$f":"ROW()","v":269},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y100","v":0}]
[{"$f":"ROW()","v":270},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O254:O269)","v":-10.088199985625529},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ254:AJ269)","v":0},0,0,0,0]
["Adjusted Opening Asset Value"]
[{"$f":"ROW()","v":272},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O236+O254","v":281.2537944589543},278.44125651436474,275.62871856977517,272.81618062518561,270.00364268059604,267.19110473600648,265.78483576371173,262.97229781912216,260.1597598745326,257.34722192994303,254.5346839853535,253.12841501305871,250.31587706846918,247.50333912387964,244.6908011792901,241.87826323470057,239.06572529011103,236.2712124591655,233.47669962821996,230.68218679727443,227.88767396632889,{"$f":"AJ236+AJ254","v":225.09316113538335},206.27949662119107,187.46583210699879,168.65216759280651,149.83850307861422]
[{"$f":"ROW()","v":273},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O237+O255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ237+AJ255","v":0},0,0,0,0]
[{"$f":"ROW()","v":274},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O238+O256","v":316.33346068945696},309.30382822969125,302.27419576992554,295.24456331015983,288.21493085039413,281.18529839062842,277.67048216074556,270.64084970097986,263.61121724121415,256.58158478144844,249.55195232168273,246.03713609179988,239.00750363203417,231.97787117226846,224.94823871250276,217.91860625273705,210.88897379297134,203.90439314280226,196.91981249263318,189.93523184246411,182.95065119229503,{"$f":"AJ238+AJ256","v":175.96607054212595},168.9274277204409,161.88878489875586,154.85014207707081,147.81149925538577]
[{"$f":"ROW()","v":275},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O239+O257","v":166.21891167380929},161.46979991170045,156.72068814959161,151.97157638748277,147.22246462537393,142.47335286326509,140.09879698221067,135.34968522010183,130.60057345799299,125.85146169588415,121.10234993377532,118.7277940527209,113.97868229061206,109.22957052850322,104.48045876639438,99.731347004285539,94.982235242176699,90.263559790939624,85.544884339702548,80.826208888465473,76.107533437228398,{"$f":"AJ239+AJ257","v":71.388857985991308},66.629600786925224,61.870343587859139,57.111086388793055,52.351829189726971]
[{"$f":"ROW()","v":276},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O240+O258","v":45.348547240252408},43.668971416539357,41.989395592826305,40.309819769113254,38.630243945400203,36.950668121687151,36.110880209830626,34.431304386117574,32.751728562404523,31.072152738691472,29.39257691497842,28.552789003121894,26.873213179408843,25.193637355695792,23.51406153198274,21.834485708269689,20.154909884556638,18.486098198321056,16.817286512085474,15.148474825849894,13.479663139614313,{"$f":"AJ240+AJ258","v":11.810851453378733},10.123586960038914,8.4363224666990941,6.7490579733592755,5.0617934800194568]
[{"$f":"ROW()","v":277},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O241+O259","v":15.984937970296603},15.258349880737667,14.531761791178731,13.805173701619795,13.078585612060859,12.351997522501923,11.988703477722455,11.262115388163519,10.535527298604583,9.8089392090456471,9.0823511194867113,8.7190570747072424,7.9924689851483057,7.265880895589369,6.5392928060304323,5.8127047164714956,5.0861166269125588,4.3641851262227176,3.6422536255328768,2.920322124843036,2.1983906241531948,{"$f":"AJ241+AJ259","v":1.4764591234633537},0.73822956173167686,0,0,0]
[{"$f":"ROW()","v":278},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O242+O260","v":3.009201777252732},2.8508227363446936,2.6924436954366553,2.534064654528617,2.3756856136205786,2.2173065727125403,2.1381170522585209,1.9797380113504823,1.8213589704424438,1.6629799295344052,1.5046008886263667,1.4254113681723473,1.2670323272643085,1.1086532863562697,0.95027424544823103,0.79189520454019235,0.63351616363215368,0.47615214910507087,0.31878813457798805,0.16142412005090526,4.0601055238224659E-3,{"$f":"AJ242+AJ260","v":4.0601055238224659E-3},0,0,0,0]
[{"$f":"ROW()","v":279},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O243+O261","v":2.6850882760459629},2.5359167051545204,2.3867451342630779,2.2375735633716354,2.0884019924801929,0.44987454762387458,0.43257168040757166,0.39796594597496587,0.36336021154236009,0.32875447710975431,0.29414874267714852,0.2768458754608456,0.24224014102823979,0.20763440659563398,0.17302867216302817,0.13842293773042236,0.10381720329781655,6.9433251578252086E-2,3.5049299858687613E-2,6.6534813912313973E-4,6.6534813912313973E-4,{"$f":"AJ243+AJ261","v":6.6534813912313973E-4},0,0,0,0]
[{"$f":"ROW()","v":280},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O244+O262","v":59.883369005798222},47.906695204638581,35.930021403478932,23.953347602319287,11.976673801159642,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ244+AJ262","v":0},0,0,0,0]
[{"$f":"ROW()","v":281},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O245+O263","v":-4.845236927304394},-4.845236927304394,-4.845236927304394,-4.845236927304394,-4.845236927304394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ245+AJ263","v":0},0,0,0,0]
[{"$f":"ROW()","v":282},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O246+O264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ246+AJ264","v":0},0,0,0,0]
[{"$f":"ROW()","v":283},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O247+O265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ247+AJ265","v":0},0,0,0,0]
[{"$f":"ROW()","v":284},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O248+O266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ248+AJ266","v":0},0,0,0,0]
[{"$f":"ROW()","v":285},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O249+O267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ249+AJ267","v":0},0,0,0,0]
[{"$f":"ROW()","v":286},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O250+O268","v":8.8467977421445596},8.8467977421445596,8.8467977421445596,8.8467977421445596,8.8467977421445596,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,{"$f":"AJ250+AJ268","v":3.9470741951660626},3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626]
[{"$f":"ROW()","v":287},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O251+O269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ251+AJ269","v":0},0,0,0,0]
[{"$f":"ROW()","v":288},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O272:O287)","v":894.71887190670668},865.43720141401116,836.15553092131609,806.87386042862079,777.59218993592572,746.76667694959144,738.17146152205316,720.98103066697649,703.79059981189982,686.60016895682293,669.40973810174626,660.81452267420786,643.62409181913108,626.43366096405441,609.24323010897763,592.05279925390084,574.86236839882429,557.78210831330057,540.70184822777674,523.6215881422529,506.57571200844887,{"$f":"SUM(AJ272:AJ287)","v":489.68719988917172},456.6454158454938,423.60835725547895,391.30952822719576,359.01069919891245]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":290},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O219","v":0},{"$f":"Input!P219","v":0},{"$f":"Input!Q219","v":0},{"$f":"Input!R219","v":0},{"$f":"Input!S219","v":0},{"$f":"Input!T219","v":0},{"$f":"Input!U219","v":0},{"$f":"Input!V219","v":0},{"$f":"Input!W219","v":0},{"$f":"Input!X219","v":0},{"$f":"Input!Y219","v":0},{"$f":"Input!Z219","v":0},{"$f":"Input!AA219","v":0},{"$f":"Input!AB219","v":0},{"$f":"Input!AC219","v":0},{"$f":"Input!AD219","v":0},{"$f":"Input!AE219","v":0},{"$f":"Input!AF219","v":0},{"$f":"Input!AG219","v":0},{"$f":"Input!AH219","v":0},{"$f":"Input!AI219","v":0},{"$f":"Input!AJ219","v":-16},{"$f":"Input!AK219","v":-16},{"$f":"Input!AL219","v":-16},{"$f":"Input!AM219","v":-16},{"$f":"Input!AN219","v":-16}]
[{"$f":"ROW()","v":291},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O220","v":0},{"$f":"Input!P220","v":0},{"$f":"Input!Q220","v":0},{"$f":"Input!R220","v":0},{"$f":"Input!S220","v":0},{"$f":"Input!T220","v":0},{"$f":"Input!U220","v":0},{"$f":"Input!V220","v":0},{"$f":"Input!W220","v":0},{"$f":"Input!X220","v":0},{"$f":"Input!Y220","v":0},{"$f":"Input!Z220","v":0},{"$f":"Input!AA220","v":0},{"$f":"Input!AB220","v":0},{"$f":"Input!AC220","v":0},{"$f":"Input!AD220","v":0},{"$f":"Input!AE220","v":0},{"$f":"Input!AF220","v":0},{"$f":"Input!AG220","v":0},{"$f":"Input!AH220","v":0},{"$f":"Input!AI220","v":0},{"$f":"Input!AJ220","v":0},{"$f":"Input!AK220","v":0},{"$f":"Input!AL220","v":0},{"$f":"Input!AM220","v":0},{"$f":"Input!AN220","v":0}]
[{"$f":"ROW()","v":292},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O221","v":0},{"$f":"Input!P221","v":0},{"$f":"Input!Q221","v":0},{"$f":"Input!R221","v":0},{"$f":"Input!S221","v":0},{"$f":"Input!T221","v":0},{"$f":"Input!U221","v":0},{"$f":"Input!V221","v":0},{"$f":"Input!W221","v":0},{"$f":"Input!X221","v":0},{"$f":"Input!Y221","v":0},{"$f":"Input!Z221","v":0},{"$f":"Input!AA221","v":0},{"$f":"Input!AB221","v":0},{"$f":"Input!AC221","v":0},{"$f":"Input!AD221","v":0},{"$f":"Input!AE221","v":0},{"$f":"Input!AF221","v":0},{"$f":"Input!AG221","v":0},{"$f":"Input!AH221","v":0},{"$f":"Input!AI221","v":0},{"$f":"Input!AJ221","v":0},{"$f":"Input!AK221","v":0},{"$f":"Input!AL221","v":0},{"$f":"Input!AM221","v":0},{"$f":"Input!AN221","v":0}]
[{"$f":"ROW()","v":293},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O222","v":0},{"$f":"Input!P222","v":0},{"$f":"Input!Q222","v":0},{"$f":"Input!R222","v":0},{"$f":"Input!S222","v":0},{"$f":"Input!T222","v":0},{"$f":"Input!U222","v":0},{"$f":"Input!V222","v":0},{"$f":"Input!W222","v":0},{"$f":"Input!X222","v":0},{"$f":"Input!Y222","v":0},{"$f":"Input!Z222","v":0},{"$f":"Input!AA222","v":0},{"$f":"Input!AB222","v":0},{"$f":"Input!AC222","v":0},{"$f":"Input!AD222","v":0},{"$f":"Input!AE222","v":0},{"$f":"Input!AF222","v":0},{"$f":"Input!AG222","v":0},{"$f":"Input!AH222","v":0},{"$f":"Input!AI222","v":0},{"$f":"Input!AJ222","v":0},{"$f":"Input!AK222","v":0},{"$f":"Input!AL222","v":0},{"$f":"Input!AM222","v":0},{"$f":"Input!AN222","v":0}]
[{"$f":"ROW()","v":294},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O223","v":0},{"$f":"Input!P223","v":0},{"$f":"Input!Q223","v":0},{"$f":"Input!R223","v":0},{"$f":"Input!S223","v":0},{"$f":"Input!T223","v":0},{"$f":"Input!U223","v":0},{"$f":"Input!V223","v":0},{"$f":"Input!W223","v":0},{"$f":"Input!X223","v":0},{"$f":"Input!Y223","v":0},{"$f":"Input!Z223","v":0},{"$f":"Input!AA223","v":0},{"$f":"Input!AB223","v":0},{"$f":"Input!AC223","v":0},{"$f":"Input!AD223","v":0},{"$f":"Input!AE223","v":0},{"$f":"Input!AF223","v":0},{"$f":"Input!AG223","v":0},{"$f":"Input!AH223","v":0},{"$f":"Input!AI223","v":0},{"$f":"Input!AJ223","v":0},{"$f":"Input!AK223","v":0},{"$f":"Input!AL223","v":0},{"$f":"Input!AM223","v":0},{"$f":"Input!AN223","v":0}]
[{"$f":"ROW()","v":295},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O224","v":0},{"$f":"Input!P224","v":0},{"$f":"Input!Q224","v":0},{"$f":"Input!R224","v":0},{"$f":"Input!S224","v":0},{"$f":"Input!T224","v":0},{"$f":"Input!U224","v":0},{"$f":"Input!V224","v":0},{"$f":"Input!W224","v":0},{"$f":"Input!X224","v":0},{"$f":"Input!Y224","v":0},{"$f":"Input!Z224","v":0},{"$f":"Input!AA224","v":0},{"$f":"Input!AB224","v":0},{"$f":"Input!AC224","v":0},{"$f":"Input!AD224","v":0},{"$f":"Input!AE224","v":0},{"$f":"Input!AF224","v":0},{"$f":"Input!AG224","v":0},{"$f":"Input!AH224","v":0},{"$f":"Input!AI224","v":0},{"$f":"Input!AJ224","v":0},{"$f":"Input!AK224","v":0},{"$f":"Input!AL224","v":0},{"$f":"Input!AM224","v":0},{"$f":"Input!AN224","v":0}]
[{"$f":"ROW()","v":296},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O225","v":0},{"$f":"Input!P225","v":0},{"$f":"Input!Q225","v":0},{"$f":"Input!R225","v":0},{"$f":"Input!S225","v":0},{"$f":"Input!T225","v":0},{"$f":"Input!U225","v":0},{"$f":"Input!V225","v":0},{"$f":"Input!W225","v":0},{"$f":"Input!X225","v":0},{"$f":"Input!Y225","v":0},{"$f":"Input!Z225","v":0},{"$f":"Input!AA225","v":0},{"$f":"Input!AB225","v":0},{"$f":"Input!AC225","v":0},{"$f":"Input!AD225","v":0},{"$f":"Input!AE225","v":0},{"$f":"Input!AF225","v":0},{"$f":"Input!AG225","v":0},{"$f":"Input!AH225","v":0},{"$f":"Input!AI225","v":0},{"$f":"Input!AJ225","v":0},{"$f":"Input!AK225","v":0},{"$f":"Input!AL225","v":0},{"$f":"Input!AM225","v":0},{"$f":"Input!AN225","v":0}]
[{"$f":"ROW()","v":297},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O226","v":0},{"$f":"Input!P226","v":0},{"$f":"Input!Q226","v":0},{"$f":"Input!R226","v":0},{"$f":"Input!S226","v":-1.489355873964876},{"$f":"Input!T226","v":0},{"$f":"Input!U226","v":0},{"$f":"Input!V226","v":0},{"$f":"Input!W226","v":0},{"$f":"Input!X226","v":0},{"$f":"Input!Y226","v":0},{"$f":"Input!Z226","v":0},{"$f":"Input!AA226","v":0},{"$f":"Input!AB226","v":0},{"$f":"Input!AC226","v":0},{"$f":"Input!AD226","v":0},{"$f":"Input!AE226","v":0},{"$f":"Input!AF226","v":0},{"$f":"Input!AG226","v":0},{"$f":"Input!AH226","v":0},{"$f":"Input!AI226","v":0},{"$f":"Input!AJ226","v":0},{"$f":"Input!AK226","v":0},{"$f":"Input!AL226","v":0},{"$f":"Input!AM226","v":0},{"$f":"Input!AN226","v":0}]
[{"$f":"ROW()","v":298},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O227","v":0},{"$f":"Input!P227","v":0},{"$f":"Input!Q227","v":0},{"$f":"Input!R227","v":0},{"$f":"Input!S227","v":0},{"$f":"Input!T227","v":0},{"$f":"Input!U227","v":0},{"$f":"Input!V227","v":0},{"$f":"Input!W227","v":0},{"$f":"Input!X227","v":0},{"$f":"Input!Y227","v":0},{"$f":"Input!Z227","v":0},{"$f":"Input!AA227","v":0},{"$f":"Input!AB227","v":0},{"$f":"Input!AC227","v":0},{"$f":"Input!AD227","v":0},{"$f":"Input!AE227","v":0},{"$f":"Input!AF227","v":0},{"$f":"Input!AG227","v":0},{"$f":"Input!AH227","v":0},{"$f":"Input!AI227","v":0},{"$f":"Input!AJ227","v":0},{"$f":"Input!AK227","v":0},{"$f":"Input!AL227","v":0},{"$f":"Input!AM227","v":0},{"$f":"Input!AN227","v":0}]
[{"$f":"ROW()","v":299},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O228","v":0},{"$f":"Input!P228","v":0},{"$f":"Input!Q228","v":0},{"$f":"Input!R228","v":0},{"$f":"Input!S228","v":0},{"$f":"Input!T228","v":0},{"$f":"Input!U228","v":0},{"$f":"Input!V228","v":0},{"$f":"Input!W228","v":0},{"$f":"Input!X228","v":0},{"$f":"Input!Y228","v":0},{"$f":"Input!Z228","v":0},{"$f":"Input!AA228","v":0},{"$f":"Input!AB228","v":0},{"$f":"Input!AC228","v":0},{"$f":"Input!AD228","v":0},{"$f":"Input!AE228","v":0},{"$f":"Input!AF228","v":0},{"$f":"Input!AG228","v":0},{"$f":"Input!AH228","v":0},{"$f":"Input!AI228","v":0},{"$f":"Input!AJ228","v":0},{"$f":"Input!AK228","v":0},{"$f":"Input!AL228","v":0},{"$f":"Input!AM228","v":0},{"$f":"Input!AN228","v":0}]
[{"$f":"ROW()","v":300},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O229","v":0},{"$f":"Input!P229","v":0},{"$f":"Input!Q229","v":0},{"$f":"Input!R229","v":0},{"$f":"Input!S229","v":0},{"$f":"Input!T229","v":0},{"$f":"Input!U229","v":0},{"$f":"Input!V229","v":0},{"$f":"Input!W229","v":0},{"$f":"Input!X229","v":0},{"$f":"Input!Y229","v":0},{"$f":"Input!Z229","v":0},{"$f":"Input!AA229","v":0},{"$f":"Input!AB229","v":0},{"$f":"Input!AC229","v":0},{"$f":"Input!AD229","v":0},{"$f":"Input!AE229","v":0},{"$f":"Input!AF229","v":0},{"$f":"Input!AG229","v":0},{"$f":"Input!AH229","v":0},{"$f":"Input!AI229","v":0},{"$f":"Input!AJ229","v":0},{"$f":"Input!AK229","v":0},{"$f":"Input!AL229","v":0},{"$f":"Input!AM229","v":0},{"$f":"Input!AN229","v":0}]
[{"$f":"ROW()","v":301},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O230","v":0},{"$f":"Input!P230","v":0},{"$f":"Input!Q230","v":0},{"$f":"Input!R230","v":0},{"$f":"Input!S230","v":0},{"$f":"Input!T230","v":0},{"$f":"Input!U230","v":0},{"$f":"Input!V230","v":0},{"$f":"Input!W230","v":0},{"$f":"Input!X230","v":0},{"$f":"Input!Y230","v":0},{"$f":"Input!Z230","v":0},{"$f":"Input!AA230","v":0},{"$f":"Input!AB230","v":0},{"$f":"Input!AC230","v":0},{"$f":"Input!AD230","v":0},{"$f":"Input!AE230","v":0},{"$f":"Input!AF230","v":0},{"$f":"Input!AG230","v":0},{"$f":"Input!AH230","v":0},{"$f":"Input!AI230","v":0},{"$f":"Input!AJ230","v":0},{"$f":"Input!AK230","v":0},{"$f":"Input!AL230","v":0},{"$f":"Input!AM230","v":0},{"$f":"Input!AN230","v":0}]
[{"$f":"ROW()","v":302},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O231","v":0},{"$f":"Input!P231","v":0},{"$f":"Input!Q231","v":0},{"$f":"Input!R231","v":0},{"$f":"Input!S231","v":0},{"$f":"Input!T231","v":0},{"$f":"Input!U231","v":0},{"$f":"Input!V231","v":0},{"$f":"Input!W231","v":0},{"$f":"Input!X231","v":0},{"$f":"Input!Y231","v":0},{"$f":"Input!Z231","v":0},{"$f":"Input!AA231","v":0},{"$f":"Input!AB231","v":0},{"$f":"Input!AC231","v":0},{"$f":"Input!AD231","v":0},{"$f":"Input!AE231","v":0},{"$f":"Input!AF231","v":0},{"$f":"Input!AG231","v":0},{"$f":"Input!AH231","v":0},{"$f":"Input!AI231","v":0},{"$f":"Input!AJ231","v":0},{"$f":"Input!AK231","v":0},{"$f":"Input!AL231","v":0},{"$f":"Input!AM231","v":0},{"$f":"Input!AN231","v":0}]
[{"$f":"ROW()","v":303},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O232","v":0},{"$f":"Input!P232","v":0},{"$f":"Input!Q232","v":0},{"$f":"Input!R232","v":0},{"$f":"Input!S232","v":0},{"$f":"Input!T232","v":0},{"$f":"Input!U232","v":0},{"$f":"Input!V232","v":0},{"$f":"Input!W232","v":0},{"$f":"Input!X232","v":0},{"$f":"Input!Y232","v":0},{"$f":"Input!Z232","v":0},{"$f":"Input!AA232","v":0},{"$f":"Input!AB232","v":0},{"$f":"Input!AC232","v":0},{"$f":"Input!AD232","v":0},{"$f":"Input!AE232","v":0},{"$f":"Input!AF232","v":0},{"$f":"Input!AG232","v":0},{"$f":"Input!AH232","v":0},{"$f":"Input!AI232","v":0},{"$f":"Input!AJ232","v":0},{"$f":"Input!AK232","v":0},{"$f":"Input!AL232","v":0},{"$f":"Input!AM232","v":0},{"$f":"Input!AN232","v":0}]
[{"$f":"ROW()","v":304},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O233","v":0},{"$f":"Input!P233","v":0},{"$f":"Input!Q233","v":0},{"$f":"Input!R233","v":0},{"$f":"Input!S233","v":-4.899723546978497},{"$f":"Input!T233","v":0},{"$f":"Input!U233","v":0},{"$f":"Input!V233","v":0},{"$f":"Input!W233","v":0},{"$f":"Input!X233","v":0},{"$f":"Input!Y233","v":0},{"$f":"Input!Z233","v":0},{"$f":"Input!AA233","v":0},{"$f":"Input!AB233","v":0},{"$f":"Input!AC233","v":0},{"$f":"Input!AD233","v":0},{"$f":"Input!AE233","v":0},{"$f":"Input!AF233","v":0},{"$f":"Input!AG233","v":0},{"$f":"Input!AH233","v":0},{"$f":"Input!AI233","v":0},{"$f":"Input!AJ233","v":0},{"$f":"Input!AK233","v":0},{"$f":"Input!AL233","v":0},{"$f":"Input!AM233","v":0},{"$f":"Input!AN233","v":0}]
[{"$f":"ROW()","v":305},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O234","v":0},{"$f":"Input!P234","v":0},{"$f":"Input!Q234","v":0},{"$f":"Input!R234","v":0},{"$f":"Input!S234","v":0},{"$f":"Input!T234","v":0},{"$f":"Input!U234","v":0},{"$f":"Input!V234","v":0},{"$f":"Input!W234","v":0},{"$f":"Input!X234","v":0},{"$f":"Input!Y234","v":0},{"$f":"Input!Z234","v":0},{"$f":"Input!AA234","v":0},{"$f":"Input!AB234","v":0},{"$f":"Input!AC234","v":0},{"$f":"Input!AD234","v":0},{"$f":"Input!AE234","v":0},{"$f":"Input!AF234","v":0},{"$f":"Input!AG234","v":0},{"$f":"Input!AH234","v":0},{"$f":"Input!AI234","v":0},{"$f":"Input!AJ234","v":0},{"$f":"Input!AK234","v":0},{"$f":"Input!AL234","v":0},{"$f":"Input!AM234","v":0},{"$f":"Input!AN234","v":0}]
[{"$f":"ROW()","v":306},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O290:O305)","v":0},0,0,0,-6.3890794209433732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ290:AJ305)","v":-16},-16,-16,-16,-16]
["Depreciation"]
[{"$f":"ROW()","v":308},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O408","v":-2.8125379445895429},{"$f":"-Input!P408","v":-2.8125379445895433},{"$f":"-Input!Q408","v":-2.8125379445895433},{"$f":"-Input!R408","v":-2.8125379445895438},{"$f":"-Input!S408","v":-2.8125379445895438},{"$f":"-Input!T408","v":-1.4062689722947717},{"$f":"-Input!U408","v":-2.8125379445895433},{"$f":"-Input!V408","v":-2.8125379445895433},{"$f":"-Input!W408","v":-2.8125379445895433},{"$f":"-Input!X408","v":-2.8125379445895433},{"$f":"-Input!Y408","v":-1.4062689722947721},{"$f":"-Input!Z408","v":-2.8125379445895442},{"$f":"-Input!AA408","v":-2.8125379445895442},{"$f":"-Input!AB408","v":-2.8125379445895442},{"$f":"-Input!AC408","v":-2.8125379445895446},{"$f":"-Input!AD408","v":-2.8125379445895446},{"$f":"-Input!AE408","v":-2.7945128309455312},{"$f":"-Input!AF408","v":-2.7945128309455312},{"$f":"-Input!AG408","v":-2.7945128309455312},{"$f":"-Input!AH408","v":-2.7945128309455316},{"$f":"-Input!AI408","v":-2.7945128309455316},{"$f":"-IF($D308=\"Land\",0,IF(AJ236<0,AJ236,IF(AJ218<1,AJ236,MAX(MIN(IF(AJ218>0,(AJ236/AJ218)*AJ$9,0),AJ236*AJ$9),0))))","v":-2.813664514192292},{"$f":"-IF($D308=\"Land\",0,IF(AK236<0,AK236,IF(AK218<1,AK236,MAX(MIN(IF(AK218>0,(AK236/AK218)*AK$9,0),AK236*AK$9),0))))+SUM($AJ$290:AJ290)/AK218","v":-2.813664514192292},{"$f":"-IF($D308=\"Land\",0,IF(AL236<0,AL236,IF(AL218<1,AL236,MAX(MIN(IF(AL218>0,(AL236/AL218)*AL$9,0),AL236*AL$9),0))))+SUM($AJ$290:AK290)/AL218","v":-2.813664514192292},{"$f":"-IF($D308=\"Land\",0,IF(AM236<0,AM236,IF(AM218<1,AM236,MAX(MIN(IF(AM218>0,(AM236/AM218)*AM$9,0),AM236*AM$9),0))))+SUM($AJ$290:AL290)/AM218","v":-2.8136645141922925},{"$f":"-IF($D308=\"Land\",0,IF(AN236<0,AN236,IF(AN218<1,AN236,MAX(MIN(IF(AN218>0,(AN236/AN218)*AN$9,0),AN236*AN$9),0))))+SUM($AJ$290:AM290)/AN218","v":-2.8136645141922925}]
[{"$f":"ROW()","v":309},null,null,"High Pressure Mains - PE",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},{"$f":"-Input!AE409","v":0},{"$f":"-Input!AF409","v":0},{"$f":"-Input!AG409","v":0},{"$f":"-Input!AH409","v":0},{"$f":"-Input!AI409","v":0},{"$f":"-IF($D309=\"Land\",0,IF(AJ237<0,AJ237,IF(AJ219<1,AJ237,MAX(MIN(IF(AJ219>0,(AJ237/AJ219)*AJ$9,0),AJ237*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":310},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O410","v":-7.0296324597657112},{"$f":"-Input!P410","v":-7.0296324597657094},{"$f":"-Input!Q410","v":-7.0296324597657094},{"$f":"-Input!R410","v":-7.0296324597657094},{"$f":"-Input!S410","v":-7.0296324597657094},{"$f":"-Input!T410","v":-3.5148162298828569},{"$f":"-Input!U410","v":-7.0296324597657138},{"$f":"-Input!V410","v":-7.029632459765712},{"$f":"-Input!W410","v":-7.029632459765712},{"$f":"-Input!X410","v":-7.029632459765712},{"$f":"-Input!Y410","v":-3.5148162298828547},{"$f":"-Input!Z410","v":-7.0296324597657103},{"$f":"-Input!AA410","v":-7.0296324597657103},{"$f":"-Input!AB410","v":-7.0296324597657094},{"$f":"-Input!AC410","v":-7.0296324597657094},{"$f":"-Input!AD410","v":-7.0296324597657094},{"$f":"-Input!AE410","v":-6.984580650169085},{"$f":"-Input!AF410","v":-6.984580650169085},{"$f":"-Input!AG410","v":-6.984580650169085},{"$f":"-Input!AH410","v":-6.9845806501690841},{"$f":"-Input!AI410","v":-6.9845806501690841},{"$f":"-IF($D310=\"Land\",0,IF(AJ238<0,AJ238,IF(AJ220<1,AJ238,MAX(MIN(IF(AJ220>0,(AJ238/AJ220)*AJ$9,0),AJ238*AJ$9),0))))","v":-7.0386428216850376},-7.0386428216850376,-7.0386428216850376,-7.0386428216850367,-7.0386428216850367]
[{"$f":"ROW()","v":311},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O411","v":-4.7491117621088366},{"$f":"-Input!P411","v":-4.7491117621088366},{"$f":"-Input!Q411","v":-4.7491117621088366},{"$f":"-Input!R411","v":-4.7491117621088366},{"$f":"-Input!S411","v":-4.7491117621088366},{"$f":"-Input!T411","v":-2.3745558810544192},{"$f":"-Input!U411","v":-4.7491117621088383},{"$f":"-Input!V411","v":-4.7491117621088383},{"$f":"-Input!W411","v":-4.7491117621088392},{"$f":"-Input!X411","v":-4.7491117621088392},{"$f":"-Input!Y411","v":-2.3745558810544187},{"$f":"-Input!Z411","v":-4.7491117621088375},{"$f":"-Input!AA411","v":-4.7491117621088375},{"$f":"-Input!AB411","v":-4.7491117621088375},{"$f":"-Input!AC411","v":-4.7491117621088375},{"$f":"-Input!AD411","v":-4.7491117621088375},{"$f":"-Input!AE411","v":-4.7186754512370817},{"$f":"-Input!AF411","v":-4.7186754512370825},{"$f":"-Input!AG411","v":-4.7186754512370817},{"$f":"-Input!AH411","v":-4.7186754512370825},{"$f":"-Input!AI411","v":-4.7186754512370825},{"$f":"-IF($D311=\"Land\",0,IF(AJ239<0,AJ239,IF(AJ221<1,AJ239,MAX(MIN(IF(AJ221>0,(AJ239/AJ221)*AJ$9,0),AJ239*AJ$9),0))))","v":-4.759257199066087},-4.759257199066087,-4.7592571990660879,-4.7592571990660879,-4.7592571990660879]
[{"$f":"ROW()","v":312},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O412","v":-1.6795758237130523},{"$f":"-Input!P412","v":-1.6795758237130523},{"$f":"-Input!Q412","v":-1.6795758237130523},{"$f":"-Input!R412","v":-1.6795758237130523},{"$f":"-Input!S412","v":-1.6795758237130523},{"$f":"-Input!T412","v":-0.83978791185652613},{"$f":"-Input!U412","v":-1.6795758237130523},{"$f":"-Input!V412","v":-1.6795758237130523},{"$f":"-Input!W412","v":-1.6795758237130523},{"$f":"-Input!X412","v":-1.6795758237130523},{"$f":"-Input!Y412","v":-0.83978791185652601},{"$f":"-Input!Z412","v":-1.679575823713052},{"$f":"-Input!AA412","v":-1.679575823713052},{"$f":"-Input!AB412","v":-1.679575823713052},{"$f":"-Input!AC412","v":-1.6795758237130525},{"$f":"-Input!AD412","v":-1.6795758237130527},{"$f":"-Input!AE412","v":-1.6688116862355811},{"$f":"-Input!AF412","v":-1.6688116862355811},{"$f":"-Input!AG412","v":-1.6688116862355806},{"$f":"-Input!AH412","v":-1.6688116862355806},{"$f":"-Input!AI412","v":-1.6688116862355806},{"$f":"-IF($D312=\"Land\",0,IF(AJ240<0,AJ240,IF(AJ222<1,AJ240,MAX(MIN(IF(AJ222>0,(AJ240/AJ222)*AJ$9,0),AJ240*AJ$9),0))))","v":-1.6872644933398191},-1.6872644933398189,-1.6872644933398189,-1.6872644933398189,-1.6872644933398189]
[{"$f":"ROW()","v":313},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O413","v":-0.7265880895589365},{"$f":"-Input!P413","v":-0.72658808955893661},{"$f":"-Input!Q413","v":-0.72658808955893661},{"$f":"-Input!R413","v":-0.72658808955893661},{"$f":"-Input!S413","v":-0.72658808955893661},{"$f":"-Input!T413","v":-0.36329404477946825},{"$f":"-Input!U413","v":-0.7265880895589365},{"$f":"-Input!V413","v":-0.7265880895589365},{"$f":"-Input!W413","v":-0.7265880895589365},{"$f":"-Input!X413","v":-0.7265880895589365},{"$f":"-Input!Y413","v":-0.36329404477946831},{"$f":"-Input!Z413","v":-0.72658808955893661},{"$f":"-Input!AA413","v":-0.72658808955893661},{"$f":"-Input!AB413","v":-0.72658808955893661},{"$f":"-Input!AC413","v":-0.72658808955893661},{"$f":"-Input!AD413","v":-0.72658808955893661},{"$f":"-Input!AE413","v":-0.72193150068984091},{"$f":"-Input!AF413","v":-0.72193150068984091},{"$f":"-Input!AG413","v":-0.72193150068984102},{"$f":"-Input!AH413","v":-0.72193150068984102},{"$f":"-Input!AI413","v":-0.72193150068984102},{"$f":"-IF($D313=\"Land\",0,IF(AJ241<0,AJ241,IF(AJ223<1,AJ241,MAX(MIN(IF(AJ223>0,(AJ241/AJ223)*AJ$9,0),AJ241*AJ$9),0))))","v":-0.73822956173167686},-0.73822956173167686,0,0,0]
[{"$f":"ROW()","v":314},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O414","v":-0.15837904090803853},{"$f":"-Input!P414","v":-0.15837904090803853},{"$f":"-Input!Q414","v":-0.15837904090803853},{"$f":"-Input!R414","v":-0.15837904090803853},{"$f":"-Input!S414","v":-0.15837904090803853},{"$f":"-Input!T414","v":-7.9189520454019266E-2},{"$f":"-Input!U414","v":-0.15837904090803853},{"$f":"-Input!V414","v":-0.15837904090803853},{"$f":"-Input!W414","v":-0.15837904090803853},{"$f":"-Input!X414","v":-0.15837904090803853},{"$f":"-Input!Y414","v":-7.9189520454019335E-2},{"$f":"-Input!Z414","v":-0.15837904090803867},{"$f":"-Input!AA414","v":-0.15837904090803867},{"$f":"-Input!AB414","v":-0.15837904090803867},{"$f":"-Input!AC414","v":-0.15837904090803867},{"$f":"-Input!AD414","v":-0.15837904090803867},{"$f":"-Input!AE414","v":-0.15736401452708279},{"$f":"-Input!AF414","v":-0.15736401452708279},{"$f":"-Input!AG414","v":-0.15736401452708279},{"$f":"-Input!AH414","v":-0.15736401452708279},{"$f":"-Input!AI414","v":0},{"$f":"-IF($D314=\"Land\",0,IF(AJ242<0,AJ242,IF(AJ224<1,AJ242,MAX(MIN(IF(AJ224>0,(AJ242/AJ224)*AJ$9,0),AJ242*AJ$9),0))))","v":-4.0601055238224659E-3},0,0,0,0]
[{"$f":"ROW()","v":315},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O415","v":-0.14917157089144237},{"$f":"-Input!P415","v":-0.14917157089144237},{"$f":"-Input!Q415","v":-0.14917157089144237},{"$f":"-Input!R415","v":-0.14917157089144237},{"$f":"-Input!S415","v":-0.14917157089144237},{"$f":"-Input!T415","v":-1.7302867216302892E-2},{"$f":"-Input!U415","v":-3.4605734432605777E-2},{"$f":"-Input!V415","v":-3.4605734432605777E-2},{"$f":"-Input!W415","v":-3.4605734432605777E-2},{"$f":"-Input!X415","v":-3.4605734432605777E-2},{"$f":"-Input!Y415","v":-1.7302867216302909E-2},{"$f":"-Input!Z415","v":-3.4605734432605818E-2},{"$f":"-Input!AA415","v":-3.4605734432605818E-2},{"$f":"-Input!AB415","v":-3.4605734432605818E-2},{"$f":"-Input!AC415","v":-3.4605734432605818E-2},{"$f":"-Input!AD415","v":-3.4605734432605818E-2},{"$f":"-Input!AE415","v":-3.4383951719564466E-2},{"$f":"-Input!AF415","v":-3.4383951719564473E-2},{"$f":"-Input!AG415","v":-3.4383951719564473E-2},{"$f":"-Input!AH415","v":0},{"$f":"-Input!AI415","v":0},{"$f":"-IF($D315=\"Land\",0,IF(AJ243<0,AJ243,IF(AJ225<1,AJ243,MAX(MIN(IF(AJ225>0,(AJ243/AJ225)*AJ$9,0),AJ243*AJ$9),0))))","v":-6.6534813912313973E-4},0,0,0,0]
[{"$f":"ROW()","v":316},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O416","v":-11.976673801159645},{"$f":"-Input!P416","v":-11.976673801159645},{"$f":"-Input!Q416","v":-11.976673801159645},{"$f":"-Input!R416","v":-11.976673801159645},{"$f":"-Input!S416","v":-11.976673801159645},{"$f":"-Input!T416","v":0},{"$f":"-Input!U416","v":0},{"$f":"-Input!V416","v":0},{"$f":"-Input!W416","v":0},{"$f":"-Input!X416","v":0},{"$f":"-Input!Y416","v":0},{"$f":"-Input!Z416","v":0},{"$f":"-Input!AA416","v":0},{"$f":"-Input!AB416","v":0},{"$f":"-Input!AC416","v":0},{"$f":"-Input!AD416","v":0},{"$f":"-Input!AE416","v":0},{"$f":"-Input!AF416","v":0},{"$f":"-Input!AG416","v":0},{"$f":"-Input!AH416","v":0},{"$f":"-Input!AI416","v":0},{"$f":"-IF($D316=\"Land\",0,IF(AJ244<0,AJ244,IF(AJ226<1,AJ244,MAX(MIN(IF(AJ226>0,(AJ244/AJ226)*AJ$9,0),AJ244*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":317},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O417","v":0},{"$f":"-Input!P417","v":0},{"$f":"-Input!Q417","v":0},{"$f":"-Input!R417","v":0},{"$f":"-Input!S417","v":0},{"$f":"-Input!T417","v":0},{"$f":"-Input!U417","v":0},{"$f":"-Input!V417","v":0},{"$f":"-Input!W417","v":0},{"$f":"-Input!X417","v":0},{"$f":"-Input!Y417","v":0},{"$f":"-Input!Z417","v":0},{"$f":"-Input!AA417","v":0},{"$f":"-Input!AB417","v":0},{"$f":"-Input!AC417","v":0},{"$f":"-Input!AD417","v":0},{"$f":"-Input!AE417","v":0},{"$f":"-Input!AF417","v":0},{"$f":"-Input!AG417","v":0},{"$f":"-Input!AH417","v":0},{"$f":"-Input!AI417","v":0},{"$f":"-IF($D317=\"Land\",0,IF(AJ245<0,AJ245,IF(AJ227<1,AJ245,MAX(MIN(IF(AJ227>0,(AJ245/AJ227)*AJ$9,0),AJ245*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":318},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O418","v":0},{"$f":"-Input!P418","v":0},{"$f":"-Input!Q418","v":0},{"$f":"-Input!R418","v":0},{"$f":"-Input!S418","v":0},{"$f":"-Input!T418","v":0},{"$f":"-Input!U418","v":0},{"$f":"-Input!V418","v":0},{"$f":"-Input!W418","v":0},{"$f":"-Input!X418","v":0},{"$f":"-Input!Y418","v":0},{"$f":"-Input!Z418","v":0},{"$f":"-Input!AA418","v":0},{"$f":"-Input!AB418","v":0},{"$f":"-Input!AC418","v":0},{"$f":"-Input!AD418","v":0},{"$f":"-Input!AE418","v":0},{"$f":"-Input!AF418","v":0},{"$f":"-Input!AG418","v":0},{"$f":"-Input!AH418","v":0},{"$f":"-Input!AI418","v":0},{"$f":"-IF($D318=\"Land\",0,IF(AJ246<0,AJ246,IF(AJ228<1,AJ246,MAX(MIN(IF(AJ228>0,(AJ246/AJ228)*AJ$9,0),AJ246*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":319},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O419","v":0},{"$f":"-Input!P419","v":0},{"$f":"-Input!Q419","v":0},{"$f":"-Input!R419","v":0},{"$f":"-Input!S419","v":0},{"$f":"-Input!T419","v":0},{"$f":"-Input!U419","v":0},{"$f":"-Input!V419","v":0},{"$f":"-Input!W419","v":0},{"$f":"-Input!X419","v":0},{"$f":"-Input!Y419","v":0},{"$f":"-Input!Z419","v":0},{"$f":"-Input!AA419","v":0},{"$f":"-Input!AB419","v":0},{"$f":"-Input!AC419","v":0},{"$f":"-Input!AD419","v":0},{"$f":"-Input!AE419","v":0},{"$f":"-Input!AF419","v":0},{"$f":"-Input!AG419","v":0},{"$f":"-Input!AH419","v":0},{"$f":"-Input!AI419","v":0},{"$f":"-IF($D319=\"Land\",0,IF(AJ247<0,AJ247,IF(AJ229<1,AJ247,MAX(MIN(IF(AJ229>0,(AJ247/AJ229)*AJ$9,0),AJ247*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":320},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O420","v":0},{"$f":"-Input!P420","v":0},{"$f":"-Input!Q420","v":0},{"$f":"-Input!R420","v":0},{"$f":"-Input!S420","v":0},{"$f":"-Input!T420","v":0},{"$f":"-Input!U420","v":0},{"$f":"-Input!V420","v":0},{"$f":"-Input!W420","v":0},{"$f":"-Input!X420","v":0},{"$f":"-Input!Y420","v":0},{"$f":"-Input!Z420","v":0},{"$f":"-Input!AA420","v":0},{"$f":"-Input!AB420","v":0},{"$f":"-Input!AC420","v":0},{"$f":"-Input!AD420","v":0},{"$f":"-Input!AE420","v":0},{"$f":"-Input!AF420","v":0},{"$f":"-Input!AG420","v":0},{"$f":"-Input!AH420","v":0},{"$f":"-Input!AI420","v":0},{"$f":"-IF($D320=\"Land\",0,IF(AJ248<0,AJ248,IF(AJ230<1,AJ248,MAX(MIN(IF(AJ230>0,(AJ248/AJ230)*AJ$9,0),AJ248*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":321},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O421","v":0},{"$f":"-Input!P421","v":0},{"$f":"-Input!Q421","v":0},{"$f":"-Input!R421","v":0},{"$f":"-Input!S421","v":0},{"$f":"-Input!T421","v":0},{"$f":"-Input!U421","v":0},{"$f":"-Input!V421","v":0},{"$f":"-Input!W421","v":0},{"$f":"-Input!X421","v":0},{"$f":"-Input!Y421","v":0},{"$f":"-Input!Z421","v":0},{"$f":"-Input!AA421","v":0},{"$f":"-Input!AB421","v":0},{"$f":"-Input!AC421","v":0},{"$f":"-Input!AD421","v":0},{"$f":"-Input!AE421","v":0},{"$f":"-Input!AF421","v":0},{"$f":"-Input!AG421","v":0},{"$f":"-Input!AH421","v":0},{"$f":"-Input!AI421","v":0},{"$f":"-IF($D321=\"Land\",0,IF(AJ249<0,AJ249,IF(AJ231<1,AJ249,MAX(MIN(IF(AJ231>0,(AJ249/AJ231)*AJ$9,0),AJ249*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":322},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O422","v":0},{"$f":"-Input!P422","v":0},{"$f":"-Input!Q422","v":0},{"$f":"-Input!R422","v":0},{"$f":"-Input!S422","v":0},{"$f":"-Input!T422","v":0},{"$f":"-Input!U422","v":0},{"$f":"-Input!V422","v":0},{"$f":"-Input!W422","v":0},{"$f":"-Input!X422","v":0},{"$f":"-Input!Y422","v":0},{"$f":"-Input!Z422","v":0},{"$f":"-Input!AA422","v":0},{"$f":"-Input!AB422","v":0},{"$f":"-Input!AC422","v":0},{"$f":"-Input!AD422","v":0},{"$f":"-Input!AE422","v":0},{"$f":"-Input!AF422","v":0},{"$f":"-Input!AG422","v":0},{"$f":"-Input!AH422","v":0},{"$f":"-Input!AI422","v":0},{"$f":"-IF($D322=\"Land\",0,IF(AJ250<0,AJ250,IF(AJ232<1,AJ250,MAX(MIN(IF(AJ232>0,(AJ250/AJ232)*AJ$9,0),AJ250*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":323},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O423","v":0},{"$f":"-Input!P423","v":0},{"$f":"-Input!Q423","v":0},{"$f":"-Input!R423","v":0},{"$f":"-Input!S423","v":0},{"$f":"-Input!T423","v":0},{"$f":"-Input!U423","v":0},{"$f":"-Input!V423","v":0},{"$f":"-Input!W423","v":0},{"$f":"-Input!X423","v":0},{"$f":"-Input!Y423","v":0},{"$f":"-Input!Z423","v":0},{"$f":"-Input!AA423","v":0},{"$f":"-Input!AB423","v":0},{"$f":"-Input!AC423","v":0},{"$f":"-Input!AD423","v":0},{"$f":"-Input!AE423","v":0},{"$f":"-Input!AF423","v":0},{"$f":"-Input!AG423","v":0},{"$f":"-Input!AH423","v":0},{"$f":"-Input!AI423","v":0},{"$f":"-IF($D323=\"Land\",0,IF(AJ251<0,AJ251,IF(AJ233<1,AJ251,MAX(MIN(IF(AJ233>0,(AJ251/AJ233)*AJ$9,0),AJ251*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":324},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O308:O323)","v":-29.281670492695206},-29.281670492695206,-29.281670492695206,-29.281670492695206,-29.281670492695206,-8.5952154275383652,-17.19043085507673,-17.190430855076727,-17.190430855076727,-17.190430855076727,-8.5952154275383634,-17.190430855076727,-17.190430855076727,-17.190430855076727,-17.190430855076727,-17.190430855076727,-17.080260085523769,-17.080260085523769,-17.080260085523769,-17.045876133804203,-16.88851211927712,{"$f":"SUM(AJ308:AJ323)","v":-17.041784043677858},-17.037058590014912,-16.298829028283237,-16.298829028283237,-16.298829028283237]
["Over Depreciation"]
[{"$f":"ROW()","v":326},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(R236+R308+R290)*(R236+R308+R290<0)","v":0},null,null,null,null,{"$f":"-(W236+W308+W290)*(W236+W308+W290<0)","v":0}]
[{"$f":"ROW()","v":327},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":328},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":329},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]
[{"$f":"ROW()","v":330},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":331},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":332},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":333},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":334},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,3.5527136788005009E-15]
[{"$f":"ROW()","v":335},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.845236927304394,null,null,null,null,0]
[{"$f":"ROW()","v":336},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":337},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":338},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":339},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":340},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":341},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]
[{"$f":"ROW()","v":342},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S326:S341)","v":4.845236927304394},null,null,null,null,{"$f":"SUM(X326:X341)","v":3.5527136788005009E-15}]
["Closing Asset Value"]
[{"$f":"ROW()","v":344},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"Input!X85","v":281.2537944589543},{"$f":"O272+O308+O290+O326","v":278.44125651436474},275.62871856977517,272.81618062518561,270.00364268059604,267.19110473600648,265.78483576371173,262.97229781912216,260.1597598745326,257.34722192994303,254.5346839853535,253.12841501305871,250.31587706846918,247.50333912387964,244.6908011792901,241.87826323470057,239.06572529011103,236.2712124591655,233.47669962821996,230.68218679727443,227.88767396632889,225.09316113538335,{"$f":"AJ272+AJ308+AJ290+AJ326","v":206.27949662119107},187.46583210699879,168.65216759280651,149.83850307861422,131.02483856442194]
[{"$f":"ROW()","v":345},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"Input!X86","v":0},{"$f":"O273+O309+O291+O327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ273+AJ309+AJ291+AJ327","v":0},0,0,0,0]
[{"$f":"ROW()","v":346},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!X87","v":316.33346068945696},{"$f":"O274+O310+O292+O328","v":309.30382822969125},302.27419576992554,295.24456331015983,288.21493085039413,281.18529839062842,277.67048216074556,270.64084970097986,263.61121724121415,256.58158478144844,249.55195232168273,246.03713609179988,239.00750363203417,231.97787117226846,224.94823871250276,217.91860625273705,210.88897379297134,203.90439314280226,196.91981249263318,189.93523184246411,182.95065119229503,175.96607054212595,{"$f":"AJ274+AJ310+AJ292+AJ328","v":168.9274277204409},161.88878489875586,154.85014207707081,147.81149925538577,140.77285643370072]
[{"$f":"ROW()","v":347},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!X88","v":166.21891167380929},{"$f":"O275+O311+O293+O329","v":161.46979991170045},156.72068814959161,151.97157638748277,147.22246462537393,142.47335286326509,140.09879698221067,135.34968522010183,130.60057345799299,125.85146169588415,121.10234993377532,118.7277940527209,113.97868229061206,109.22957052850322,104.48045876639438,99.731347004285539,94.982235242176699,90.263559790939624,85.544884339702548,80.826208888465473,76.107533437228398,71.388857985991308,{"$f":"AJ275+AJ311+AJ293+AJ329","v":66.629600786925224},61.870343587859139,57.111086388793055,52.351829189726971,47.592571990660886]
[{"$f":"ROW()","v":348},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!X89","v":46.339534128770744},{"$f":"O276+O312+O294+O330","v":43.668971416539357},41.989395592826305,40.309819769113254,38.630243945400203,36.950668121687151,36.110880209830626,34.431304386117574,32.751728562404523,31.072152738691472,29.39257691497842,28.552789003121894,26.873213179408843,25.193637355695792,23.51406153198274,21.834485708269689,20.154909884556638,18.486098198321056,16.817286512085474,15.148474825849894,13.479663139614313,11.810851453378733,{"$f":"AJ276+AJ312+AJ294+AJ330","v":10.123586960038914},8.4363224666990941,6.7490579733592755,5.0617934800194568,3.3745289866796382]
[{"$f":"ROW()","v":349},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"Input!X90","v":15.984937970296603},{"$f":"O277+O313+O295+O331","v":15.258349880737667},14.531761791178731,13.805173701619795,13.078585612060859,12.351997522501923,11.988703477722455,11.262115388163519,10.535527298604583,9.8089392090456471,9.0823511194867113,8.7190570747072424,7.9924689851483057,7.265880895589369,6.5392928060304323,5.8127047164714956,5.0861166269125588,4.3641851262227176,3.6422536255328768,2.920322124843036,2.1983906241531948,1.4764591234633537,{"$f":"AJ277+AJ313+AJ295+AJ331","v":0.73822956173167686},0,0,0,0]
[{"$f":"ROW()","v":350},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"Input!X91","v":3.0797613169728151},{"$f":"O278+O314+O296+O332","v":2.8508227363446936},2.6924436954366553,2.534064654528617,2.3756856136205786,2.2173065727125403,2.1381170522585209,1.9797380113504823,1.8213589704424438,1.6629799295344052,1.5046008886263667,1.4254113681723473,1.2670323272643085,1.1086532863562697,0.95027424544823103,0.79189520454019235,0.63351616363215368,0.47615214910507087,0.31878813457798805,0.16142412005090526,4.0601055238224659E-3,4.0601055238224659E-3,{"$f":"AJ278+AJ314+AJ296+AJ332","v":0},0,0,0,0]
[{"$f":"ROW()","v":351},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"Input!X92","v":2.6850882760459629},{"$f":"O279+O315+O297+O333","v":2.5359167051545204},2.3867451342630779,2.2375735633716354,2.0884019924801929,0.44987454762387458,0.43257168040757166,0.39796594597496587,0.36336021154236009,0.32875447710975431,0.29414874267714852,0.2768458754608456,0.24224014102823979,0.20763440659563398,0.17302867216302817,0.13842293773042236,0.10381720329781655,6.9433251578252086E-2,3.5049299858687613E-2,6.6534813912313973E-4,6.6534813912313973E-4,6.6534813912313973E-4,{"$f":"AJ279+AJ315+AJ297+AJ333","v":0},0,0,0,0]
[{"$f":"ROW()","v":352},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"Input!X93","v":59.883369005798222},{"$f":"O280+O316+O298+O334","v":47.906695204638581},35.930021403478932,23.953347602319287,11.976673801159642,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,0,0,0,0,0,0,0,{"$f":"AE280+AE316+AE298+AE334","v":0},0,0,0,0,{"$f":"AJ280+AJ316+AJ298+AJ334","v":0},0,0,0,0]
[{"$f":"ROW()","v":353},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Input!X94","v":4.181416630082718},-4.845236927304394,-4.845236927304394,-4.845236927304394,-4.845236927304394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ281+AJ317+AJ299+AJ335","v":0},0,0,0,0]
[{"$f":"ROW()","v":354},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"Input!X95","v":0},{"$f":"O282+O318+O300+O336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ282+AJ318+AJ300+AJ336","v":0},0,0,0,0]
[{"$f":"ROW()","v":355},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"Input!X96","v":0},{"$f":"O283+O319+O301+O337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ283+AJ319+AJ301+AJ337","v":0},0,0,0,0]
[{"$f":"ROW()","v":356},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"Input!X97","v":0},{"$f":"O284+O320+O302+O338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ284+AJ320+AJ302+AJ338","v":0},0,0,0,0]
[{"$f":"ROW()","v":357},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"Input!X98","v":0},{"$f":"O285+O321+O303+O339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ285+AJ321+AJ303+AJ339","v":0},0,0,0,0]
[{"$f":"ROW()","v":358},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"Input!X99","v":8.8467977421445596},{"$f":"O286+O322+O304+O340","v":8.8467977421445596},8.8467977421445596,8.8467977421445596,8.8467977421445596,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626,{"$f":"AJ286+AJ322+AJ304+AJ340","v":3.9470741951660626},3.9470741951660626,3.9470741951660626,3.9470741951660626,3.9470741951660626]
[{"$f":"ROW()","v":359},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"Input!X100","v":0},{"$f":"O287+O323+O305+O341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ287+AJ323+AJ305+AJ341","v":0},0,0,0,0]
[{"$f":"ROW()","v":360},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N344:N359)","v":904.80707189233226},865.43720141401116,836.15553092131609,806.87386042862079,777.59218993592572,746.76667694959144,738.17146152205316,720.98103066697649,703.79059981189982,686.60016895682293,669.40973810174626,660.81452267420786,643.62409181913108,626.43366096405441,609.24323010897763,592.05279925390084,574.86236839882429,557.78210831330057,540.70184822777674,523.6215881422529,506.57571200844887,489.68719988917172,{"$f":"SUM(AJ344:AJ359)","v":456.6454158454938},423.60835725547895,391.30952822719576,359.01069919891245,326.71187017062925]
[{"$f":"\"Vines Account [m$\"&Input!$G$52&\"]\"","v":"Vines Account [m$31/12/2023]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Remaining Asset Life"]
[{"$f":"ROW()","v":363},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P105","v":0},{"$f":"(T363-T$9)*(T363>U$9)","v":0},0,0,0,{"$f":"IF(X363=0,0,MAX(Input!Y$67-(Input!J$67-X363)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(AI363-AI$9)*(AI363>AJ$9)","v":0},{"$f":"(AJ363-AJ$9)*(AJ363>AK$9)","v":0},{"$f":"(AK363-AK$9)*(AK363>AL$9)","v":0},{"$f":"(AL363-AL$9)*(AL363>AM$9)","v":0},{"$f":"(AM363-AM$9)*(AM363>AN$9)","v":0}]
[{"$f":"ROW()","v":364},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P106","v":0},{"$f":"(T364-T$9)*(T364>U$9)","v":0},0,0,0,{"$f":"IF(X364=0,0,MAX(Input!Y$68-(Input!J$68-X364)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":365},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P107","v":0},{"$f":"(T365-T$9)*(T365>U$9)","v":0},0,0,0,{"$f":"IF(X365=0,0,MAX(Input!Y$69-(Input!J$69-X365)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":366},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P108","v":50.34},{"$f":"(T366-T$9)*(T366>U$9)","v":49.84},48.84,47.84,46.84,{"$f":"IF(X366=0,0,MAX(Input!Y$70-(Input!J$70-X366)-1,0))","v":45.84},45.34,44.34,43.34,42.34,41.34,40.340000000000003,39.340000000000003,38.340000000000003,37.340000000000003,36.340000000000003,35.340000000000003,34.340000000000003,33.340000000000003,32.340000000000003,31.340000000000003]
[{"$f":"ROW()","v":367},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P109","v":0},{"$f":"(T367-T$9)*(T367>U$9)","v":0},0,0,0,{"$f":"IF(X367=0,0,MAX(Input!Y$71-(Input!J$71-X367)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":368},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P110","v":0},{"$f":"(T368-T$9)*(T368>U$9)","v":0},0,0,0,{"$f":"IF(X368=0,0,MAX(Input!Y$72-(Input!J$72-X368)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":369},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P111","v":0},{"$f":"(T369-T$9)*(T369>U$9)","v":0},0,0,0,{"$f":"IF(X369=0,0,MAX(Input!Y$73-(Input!J$73-X369)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":370},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P112","v":0},{"$f":"(T370-T$9)*(T370>U$9)","v":0},0,0,0,{"$f":"IF(X370=0,0,MAX(Input!Y$74-(Input!J$74-X370)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":371},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P113","v":15.34},{"$f":"(T371-T$9)*(T371>U$9)","v":14.84},13.84,12.84,11.84,{"$f":"IF(X371=0,0,MAX(Input!Y$75-(Input!J$75-X371)-1,0))","v":10.84},10.34,9.34,8.34,7.34,6.34,5.34,4.34,3.34,2.34,1.3399999999999999,0.33999999999999986,0,0,0,0]
[{"$f":"ROW()","v":372},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P114","v":0},{"$f":"(T372-T$9)*(T372>U$9)","v":0},0,0,0,{"$f":"IF(X372=0,0,MAX(Input!Y$76-(Input!J$76-X372)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":373},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P115","v":0},{"$f":"(T373-T$9)*(T373>U$9)","v":0},0,0,0,{"$f":"IF(X373=0,0,MAX(Input!Y$77-(Input!J$77-X373)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":374},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P116","v":0},{"$f":"(T374-T$9)*(T374>U$9)","v":0},0,0,0,{"$f":"IF(X374=0,0,MAX(Input!Y$78-(Input!J$78-X374)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":375},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P117","v":0},{"$f":"(T375-T$9)*(T375>U$9)","v":0},0,0,0,{"$f":"IF(X375=0,0,MAX(Input!Y$79(Input!J$79-X375)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":376},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P118","v":0},{"$f":"(T376-T$9)*(T376>U$9)","v":0},0,0,0,{"$f":"IF(X376=0,0,MAX(Input!Y$80-(Input!J$80-X376)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":377},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P119","v":0},{"$f":"(T377-T$9)*(T377>U$9)","v":0},0,0,0,{"$f":"IF(X377=0,0,MAX(Input!Y$81-(Input!J$81-X377)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":378},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P120","v":0},{"$f":"(T378-T$9)*(T378>U$9)","v":0},0,0,0,{"$f":"IF(X378=0,0,MAX(Input!Y$82-(Input!J$82-X378)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":379}]
["Opening Asset Value"]
[{"$f":"ROW()","v":381},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD471","v":0},0,0,0,0,{"$f":"AI471","v":0},{"$f":"AJ471","v":0},{"$f":"AK471","v":0},{"$f":"AL471","v":0},{"$f":"AM471","v":0}]
[{"$f":"ROW()","v":382},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S472","v":0},{"$f":"T472","v":0},{"$f":"U472","v":0},{"$f":"V472","v":0},{"$f":"W472","v":0},{"$f":"X472","v":0},{"$f":"Y472","v":0},{"$f":"Z472","v":0},{"$f":"AA472","v":0},{"$f":"AB472","v":0},{"$f":"AC472","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S474","v":0.61869395605838595},0.61254880353496133,0.60025849848811219,0.58796819344126305,0.57567788839441392,0.56338758334756478,0.55724243082414016,0.54495212577729102,0.53266182073044188,0.52037151568359274,0.50808121063674361,0.49579090558989447,0.48357936717643962,0.47136782876298478,0.45915629034952993,0.44694475193607508,0.43473321352262023,0.4224317643567283,0.41013031519083637,0.39782886602494444,0.38552741685905251]
[{"$f":"ROW()","v":385},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":386},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":387},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":388},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S479","v":0.22144784010041252},0.21422985313494927,0.19979387920402278,0.18535790527309629,0.17092193134216979,0.1564859574112433,0.14926797044578005,0.13483199651485356,0.12039602258392706,0.10596004865300057,9.1524074722074078E-2,7.7088100791147585E-2,6.2744644748261483E-2,4.8401188705375388E-2,3.4057732662489293E-2,1.9714276619603198E-2,5.370820576717103E-3,0,0,0,0]
[{"$f":"ROW()","v":390},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S481","v":0},{"$f":"T481","v":0},{"$f":"U481","v":0},{"$f":"V481","v":0},{"$f":"W481","v":0},{"$f":"X481","v":0},{"$f":"Y481","v":0},{"$f":"Z481","v":0},{"$f":"AA481","v":0},{"$f":"AB481","v":0},{"$f":"AC481","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S483","v":0},{"$f":"T483","v":0},{"$f":"U483","v":0},{"$f":"V483","v":0},{"$f":"W483","v":0},{"$f":"X483","v":0},{"$f":"Y483","v":0},{"$f":"Z483","v":0},{"$f":"AA483","v":0},{"$f":"AB483","v":0},{"$f":"AC483","v":0},{"$f":"AD483","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S484","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD484","v":0},{"$f":"AE484","v":0},{"$f":"AF484","v":0},{"$f":"AG484","v":0},{"$f":"AH484","v":0},{"$f":"AI484","v":0},{"$f":"AJ484","v":0},{"$f":"AK484","v":0},{"$f":"AL484","v":0},{"$f":"AM484","v":0}]
[{"$f":"ROW()","v":395},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S486","v":0},0,0,0,0,{"$f":"X486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T396)","v":0.84014179615879847},0.82677865666991057,0.800052377692135,0.77332609871435931,0.74659981973658374,0.71987354075880805,0.70651040126992015,0.67978412229214458,0.653057843314369,0.62633156433659332,0.59960528535881763,0.57287900638104206,0.54632401192470115,0.51976901746836013,0.49321402301201922,0.46665902855567826,{"$f":"SUM(AJ381:AJ396)","v":0.44010403409933735},0.4224317643567283,0.41013031519083637,0.39782886602494444,0.38552741685905251]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":399},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S105","v":0}]
[{"$f":"ROW()","v":400},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S106","v":0}]
[{"$f":"ROW()","v":401},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S107","v":0}]
[{"$f":"ROW()","v":402},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S108","v":0.61869395605838595}]
[{"$f":"ROW()","v":403},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S109","v":0}]
[{"$f":"ROW()","v":404},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S110","v":0}]
[{"$f":"ROW()","v":405},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S111","v":0}]
[{"$f":"ROW()","v":406},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S112","v":0}]
[{"$f":"ROW()","v":407},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S113","v":0.22144784010041252}]
[{"$f":"ROW()","v":408},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S114","v":0}]
[{"$f":"ROW()","v":409},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S115","v":0}]
[{"$f":"ROW()","v":410},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S116","v":0}]
[{"$f":"ROW()","v":411},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S117","v":0}]
[{"$f":"ROW()","v":412},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S118","v":0}]
[{"$f":"ROW()","v":413},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S119","v":0}]
[{"$f":"ROW()","v":414},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S120","v":0}]
[{"$f":"ROW()","v":415},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S399:S414)","v":0.84014179615879847},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ399:AJ414)","v":0},0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":417},null,null,"High Pressure Mains - Steel",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},{"$f":"Input!AJ314","v":0},{"$f":"Input!AK314","v":0},{"$f":"Input!AL314","v":0},{"$f":"Input!AM314","v":0},{"$f":"Input!AN314","v":0}]
[{"$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,{"$f":"Input!T315","v":0},{"$f":"Input!U315","v":0},{"$f":"Input!V315","v":0},{"$f":"Input!W315","v":0},{"$f":"Input!X315","v":0},{"$f":"Input!Y315","v":0},{"$f":"Input!Z315","v":0},{"$f":"Input!AA315","v":0},{"$f":"Input!AB315","v":0},{"$f":"Input!AC315","v":0},{"$f":"Input!AD315","v":0},{"$f":"Input!AE315","v":0},{"$f":"Input!AF315","v":0},{"$f":"Input!AG315","v":0},{"$f":"Input!AH315","v":0},{"$f":"Input!AI315","v":0},{"$f":"Input!AJ315","v":0},{"$f":"Input!AK315","v":0},{"$f":"Input!AL315","v":0},{"$f":"Input!AM315","v":0},{"$f":"Input!AN315","v":0}]
[{"$f":"ROW()","v":419},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T316","v":0},{"$f":"Input!U316","v":0},{"$f":"Input!V316","v":0},{"$f":"Input!W316","v":0},{"$f":"Input!X316","v":0},{"$f":"Input!Y316","v":0},{"$f":"Input!Z316","v":0},{"$f":"Input!AA316","v":0},{"$f":"Input!AB316","v":0},{"$f":"Input!AC316","v":0},{"$f":"Input!AD316","v":0},{"$f":"Input!AE316","v":0},{"$f":"Input!AF316","v":0},{"$f":"Input!AG316","v":0},{"$f":"Input!AH316","v":0},{"$f":"Input!AI316","v":0},{"$f":"Input!AJ316","v":0},{"$f":"Input!AK316","v":0},{"$f":"Input!AL316","v":0},{"$f":"Input!AM316","v":0},{"$f":"Input!AN316","v":0}]
[{"$f":"ROW()","v":420},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T317","v":0},{"$f":"Input!U317","v":0},{"$f":"Input!V317","v":0},{"$f":"Input!W317","v":0},{"$f":"Input!X317","v":0},{"$f":"Input!Y317","v":0},{"$f":"Input!Z317","v":0},{"$f":"Input!AA317","v":0},{"$f":"Input!AB317","v":0},{"$f":"Input!AC317","v":0},{"$f":"Input!AD317","v":0},{"$f":"Input!AE317","v":0},{"$f":"Input!AF317","v":0},{"$f":"Input!AG317","v":0},{"$f":"Input!AH317","v":0},{"$f":"Input!AI317","v":0},{"$f":"Input!AJ317","v":0},{"$f":"Input!AK317","v":0},{"$f":"Input!AL317","v":0},{"$f":"Input!AM317","v":0},{"$f":"Input!AN317","v":0}]
[{"$f":"ROW()","v":421},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T318","v":0},{"$f":"Input!U318","v":0},{"$f":"Input!V318","v":0},{"$f":"Input!W318","v":0},{"$f":"Input!X318","v":0},{"$f":"Input!Y318","v":0},{"$f":"Input!Z318","v":0},{"$f":"Input!AA318","v":0},{"$f":"Input!AB318","v":0},{"$f":"Input!AC318","v":0},{"$f":"Input!AD318","v":0},{"$f":"Input!AE318","v":0},{"$f":"Input!AF318","v":0},{"$f":"Input!AG318","v":0},{"$f":"Input!AH318","v":0},{"$f":"Input!AI318","v":0},{"$f":"Input!AJ318","v":0},{"$f":"Input!AK318","v":0},{"$f":"Input!AL318","v":0},{"$f":"Input!AM318","v":0},{"$f":"Input!AN318","v":0}]
[{"$f":"ROW()","v":422},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T319","v":0},{"$f":"Input!U319","v":0},{"$f":"Input!V319","v":0},{"$f":"Input!W319","v":0},{"$f":"Input!X319","v":0},{"$f":"Input!Y319","v":0},{"$f":"Input!Z319","v":0},{"$f":"Input!AA319","v":0},{"$f":"Input!AB319","v":0},{"$f":"Input!AC319","v":0},{"$f":"Input!AD319","v":0},{"$f":"Input!AE319","v":0},{"$f":"Input!AF319","v":0},{"$f":"Input!AG319","v":0},{"$f":"Input!AH319","v":0},{"$f":"Input!AI319","v":0},{"$f":"Input!AJ319","v":0},{"$f":"Input!AK319","v":0},{"$f":"Input!AL319","v":0},{"$f":"Input!AM319","v":0},{"$f":"Input!AN319","v":0}]
[{"$f":"ROW()","v":423},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T320","v":0},{"$f":"Input!U320","v":0},{"$f":"Input!V320","v":0},{"$f":"Input!W320","v":0},{"$f":"Input!X320","v":0},{"$f":"Input!Y320","v":0},{"$f":"Input!Z320","v":0},{"$f":"Input!AA320","v":0},{"$f":"Input!AB320","v":0},{"$f":"Input!AC320","v":0},{"$f":"Input!AD320","v":0},{"$f":"Input!AE320","v":0},{"$f":"Input!AF320","v":0},{"$f":"Input!AG320","v":0},{"$f":"Input!AH320","v":0},{"$f":"Input!AI320","v":0},{"$f":"Input!AJ320","v":0},{"$f":"Input!AK320","v":0},{"$f":"Input!AL320","v":0},{"$f":"Input!AM320","v":0},{"$f":"Input!AN320","v":0}]
[{"$f":"ROW()","v":424},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T321","v":0},{"$f":"Input!U321","v":0},{"$f":"Input!V321","v":0},{"$f":"Input!W321","v":0},{"$f":"Input!X321","v":0},{"$f":"Input!Y321","v":0},{"$f":"Input!Z321","v":0},{"$f":"Input!AA321","v":0},{"$f":"Input!AB321","v":0},{"$f":"Input!AC321","v":0},{"$f":"Input!AD321","v":0},{"$f":"Input!AE321","v":0},{"$f":"Input!AF321","v":0},{"$f":"Input!AG321","v":0},{"$f":"Input!AH321","v":0},{"$f":"Input!AI321","v":0},{"$f":"Input!AJ321","v":0},{"$f":"Input!AK321","v":0},{"$f":"Input!AL321","v":0},{"$f":"Input!AM321","v":0},{"$f":"Input!AN321","v":0}]
[{"$f":"ROW()","v":425},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T322","v":0},{"$f":"Input!U322","v":0},{"$f":"Input!V322","v":0},{"$f":"Input!W322","v":0},{"$f":"Input!X322","v":0},{"$f":"Input!Y322","v":0},{"$f":"Input!Z322","v":0},{"$f":"Input!AA322","v":0},{"$f":"Input!AB322","v":0},{"$f":"Input!AC322","v":0},{"$f":"Input!AD322","v":0},{"$f":"Input!AE322","v":0},{"$f":"Input!AF322","v":0},{"$f":"Input!AG322","v":0},{"$f":"Input!AH322","v":0},{"$f":"Input!AI322","v":0},{"$f":"Input!AJ322","v":0},{"$f":"Input!AK322","v":0},{"$f":"Input!AL322","v":0},{"$f":"Input!AM322","v":0},{"$f":"Input!AN322","v":0}]
[{"$f":"ROW()","v":426},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T323","v":0},{"$f":"Input!U323","v":0},{"$f":"Input!V323","v":0},{"$f":"Input!W323","v":0},{"$f":"Input!X323","v":0},{"$f":"Input!Y323","v":0},{"$f":"Input!Z323","v":0},{"$f":"Input!AA323","v":0},{"$f":"Input!AB323","v":0},{"$f":"Input!AC323","v":0},{"$f":"Input!AD323","v":0},{"$f":"Input!AE323","v":0},{"$f":"Input!AF323","v":0},{"$f":"Input!AG323","v":0},{"$f":"Input!AH323","v":0},{"$f":"Input!AI323","v":0},{"$f":"Input!AJ323","v":0},{"$f":"Input!AK323","v":0},{"$f":"Input!AL323","v":0},{"$f":"Input!AM323","v":0},{"$f":"Input!AN323","v":0}]
[{"$f":"ROW()","v":427},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T324","v":0},{"$f":"Input!U324","v":0},{"$f":"Input!V324","v":0},{"$f":"Input!W324","v":0},{"$f":"Input!X324","v":0},{"$f":"Input!Y324","v":0},{"$f":"Input!Z324","v":0},{"$f":"Input!AA324","v":0},{"$f":"Input!AB324","v":0},{"$f":"Input!AC324","v":0},{"$f":"Input!AD324","v":0},{"$f":"Input!AE324","v":0},{"$f":"Input!AF324","v":0},{"$f":"Input!AG324","v":0},{"$f":"Input!AH324","v":0},{"$f":"Input!AI324","v":0},{"$f":"Input!AJ324","v":0},{"$f":"Input!AK324","v":0},{"$f":"Input!AL324","v":0},{"$f":"Input!AM324","v":0},{"$f":"Input!AN324","v":0}]
[{"$f":"ROW()","v":428},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T325","v":0},{"$f":"Input!U325","v":0},{"$f":"Input!V325","v":0},{"$f":"Input!W325","v":0},{"$f":"Input!X325","v":0},{"$f":"Input!Y325","v":0},{"$f":"Input!Z325","v":0},{"$f":"Input!AA325","v":0},{"$f":"Input!AB325","v":0},{"$f":"Input!AC325","v":0},{"$f":"Input!AD325","v":0},{"$f":"Input!AE325","v":0},{"$f":"Input!AF325","v":0},{"$f":"Input!AG325","v":0},{"$f":"Input!AH325","v":0},{"$f":"Input!AI325","v":0},{"$f":"Input!AJ325","v":0},{"$f":"Input!AK325","v":0},{"$f":"Input!AL325","v":0},{"$f":"Input!AM325","v":0},{"$f":"Input!AN325","v":0}]
[{"$f":"ROW()","v":429},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T326","v":0},{"$f":"Input!U326","v":0},{"$f":"Input!V326","v":0},{"$f":"Input!W326","v":0},{"$f":"Input!X326","v":0},{"$f":"Input!Y326","v":0},{"$f":"Input!Z326","v":0},{"$f":"Input!AA326","v":0},{"$f":"Input!AB326","v":0},{"$f":"Input!AC326","v":0},{"$f":"Input!AD326","v":0},{"$f":"Input!AE326","v":0},{"$f":"Input!AF326","v":0},{"$f":"Input!AG326","v":0},{"$f":"Input!AH326","v":0},{"$f":"Input!AI326","v":0},{"$f":"Input!AJ326","v":0},{"$f":"Input!AK326","v":0},{"$f":"Input!AL326","v":0},{"$f":"Input!AM326","v":0},{"$f":"Input!AN326","v":0}]
[{"$f":"ROW()","v":430},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T327","v":0},{"$f":"Input!U327","v":0},{"$f":"Input!V327","v":0},{"$f":"Input!W327","v":0},{"$f":"Input!X327","v":0},{"$f":"Input!Y327","v":0},{"$f":"Input!Z327","v":0},{"$f":"Input!AA327","v":0},{"$f":"Input!AB327","v":0},{"$f":"Input!AC327","v":0},{"$f":"Input!AD327","v":0},{"$f":"Input!AE327","v":0},{"$f":"Input!AF327","v":0},{"$f":"Input!AG327","v":0},{"$f":"Input!AH327","v":0},{"$f":"Input!AI327","v":0},{"$f":"Input!AJ327","v":0},{"$f":"Input!AK327","v":0},{"$f":"Input!AL327","v":0},{"$f":"Input!AM327","v":0},{"$f":"Input!AN327","v":0}]
[{"$f":"ROW()","v":431},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T328","v":0},{"$f":"Input!U328","v":0},{"$f":"Input!V328","v":0},{"$f":"Input!W328","v":0},{"$f":"Input!X328","v":0},{"$f":"Input!Y328","v":0},{"$f":"Input!Z328","v":0},{"$f":"Input!AA328","v":0},{"$f":"Input!AB328","v":0},{"$f":"Input!AC328","v":0},{"$f":"Input!AD328","v":0},{"$f":"Input!AE328","v":0},{"$f":"Input!AF328","v":0},{"$f":"Input!AG328","v":0},{"$f":"Input!AH328","v":0},{"$f":"Input!AI328","v":0},{"$f":"Input!AJ328","v":0},{"$f":"Input!AK328","v":0},{"$f":"Input!AL328","v":0},{"$f":"Input!AM328","v":0},{"$f":"Input!AN328","v":0}]
[{"$f":"ROW()","v":432},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T329","v":0},{"$f":"Input!U329","v":0},{"$f":"Input!V329","v":0},{"$f":"Input!W329","v":0},{"$f":"Input!X329","v":0},{"$f":"Input!Y329","v":0},{"$f":"Input!Z329","v":0},{"$f":"Input!AA329","v":0},{"$f":"Input!AB329","v":0},{"$f":"Input!AC329","v":0},{"$f":"Input!AD329","v":0},{"$f":"Input!AE329","v":0},{"$f":"Input!AF329","v":0},{"$f":"Input!AG329","v":0},{"$f":"Input!AH329","v":0},{"$f":"Input!AI329","v":0},{"$f":"Input!AJ329","v":0},{"$f":"Input!AK329","v":0},{"$f":"Input!AL329","v":0},{"$f":"Input!AM329","v":0},{"$f":"Input!AN329","v":0}]
[{"$f":"ROW()","v":433},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T417:T432)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ417:AJ432)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":435},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T633","v":0},{"$f":"-Input!U633","v":0},{"$f":"-Input!V633","v":0},{"$f":"-Input!W633","v":0},{"$f":"-Input!X633","v":0},{"$f":"-Input!Y633","v":0},{"$f":"-Input!Z633","v":0},{"$f":"-Input!AA633","v":0},{"$f":"-Input!AB633","v":0},{"$f":"-Input!AC633","v":0},{"$f":"-Input!AD633","v":0},{"$f":"-Input!AE633","v":0},{"$f":"-Input!AF633","v":0},{"$f":"-Input!AG633","v":0},{"$f":"-Input!AH633","v":0},{"$f":"-Input!AI633","v":0},{"$f":"-IF($D435=\"Land\",0,IF(AJ381<0,AJ381,IF(AJ363<1,AJ381,MAX(MIN(IF(AJ363>0,(AJ381/AJ363)*AJ$9,0),AJ381*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":436},null,null,"High Pressure Mains - PE",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":"-Input!AE634","v":0},{"$f":"-Input!AF634","v":0},{"$f":"-Input!AG634","v":0},{"$f":"-Input!AH634","v":0},{"$f":"-Input!AI634","v":0},{"$f":"-IF($D436=\"Land\",0,IF(AJ382<0,AJ382,IF(AJ364<1,AJ382,MAX(MIN(IF(AJ364>0,(AJ382/AJ364)*AJ$9,0),AJ382*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":437},null,null,"Medium Pressure Mains",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},{"$f":"-Input!AD635","v":0},{"$f":"-Input!AE635","v":0},{"$f":"-Input!AF635","v":0},{"$f":"-Input!AG635","v":0},{"$f":"-Input!AH635","v":0},{"$f":"-Input!AI635","v":0},{"$f":"-IF($D437=\"Land\",0,IF(AJ383<0,AJ383,IF(AJ365<1,AJ383,MAX(MIN(IF(AJ365>0,(AJ383/AJ365)*AJ$9,0),AJ383*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":438},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T636","v":-6.145152523424572E-3},{"$f":"-Input!U636","v":-1.2290305046849144E-2},{"$f":"-Input!V636","v":-1.2290305046849144E-2},{"$f":"-Input!W636","v":-1.2290305046849142E-2},{"$f":"-Input!X636","v":-1.2290305046849142E-2},{"$f":"-Input!Y636","v":-6.1451525234245737E-3},{"$f":"-Input!Z636","v":-1.2290305046849147E-2},{"$f":"-Input!AA636","v":-1.2290305046849147E-2},{"$f":"-Input!AB636","v":-1.2290305046849147E-2},{"$f":"-Input!AC636","v":-1.2290305046849147E-2},{"$f":"-Input!AD636","v":-1.2290305046849147E-2},{"$f":"-Input!AE636","v":-1.2211538413454848E-2},{"$f":"-Input!AF636","v":-1.2211538413454848E-2},{"$f":"-Input!AG636","v":-1.2211538413454848E-2},{"$f":"-Input!AH636","v":-1.2211538413454848E-2},{"$f":"-Input!AI636","v":-1.2211538413454849E-2},{"$f":"-IF($D438=\"Land\",0,IF(AJ384<0,AJ384,IF(AJ366<1,AJ384,MAX(MIN(IF(AJ366>0,(AJ384/AJ366)*AJ$9,0),AJ384*AJ$9),0))))","v":-1.2301449165891912E-2},-1.2301449165891912E-2,-1.2301449165891912E-2,-1.230144916589191E-2,-1.230144916589191E-2]
[{"$f":"ROW()","v":439},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T637","v":0},{"$f":"-Input!U637","v":0},{"$f":"-Input!V637","v":0},{"$f":"-Input!W637","v":0},{"$f":"-Input!X637","v":0},{"$f":"-Input!Y637","v":0},{"$f":"-Input!Z637","v":0},{"$f":"-Input!AA637","v":0},{"$f":"-Input!AB637","v":0},{"$f":"-Input!AC637","v":0},{"$f":"-Input!AD637","v":0},{"$f":"-Input!AE637","v":0},{"$f":"-Input!AF637","v":0},{"$f":"-Input!AG637","v":0},{"$f":"-Input!AH637","v":0},{"$f":"-Input!AI637","v":0},{"$f":"-IF($D439=\"Land\",0,IF(AJ385<0,AJ385,IF(AJ367<1,AJ385,MAX(MIN(IF(AJ367>0,(AJ385/AJ367)*AJ$9,0),AJ385*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":440},null,null,"Regulators",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},{"$f":"-Input!AD638","v":0},{"$f":"-Input!AE638","v":0},{"$f":"-Input!AF638","v":0},{"$f":"-Input!AG638","v":0},{"$f":"-Input!AH638","v":0},{"$f":"-Input!AI638","v":0},{"$f":"-IF($D440=\"Land\",0,IF(AJ386<0,AJ386,IF(AJ368<1,AJ386,MAX(MIN(IF(AJ368>0,(AJ386/AJ368)*AJ$9,0),AJ386*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":441},null,null,"Secondary Gate Stations",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},{"$f":"-Input!AD639","v":0},{"$f":"-Input!AE639","v":0},{"$f":"-Input!AF639","v":0},{"$f":"-Input!AG639","v":0},{"$f":"-Input!AH639","v":0},{"$f":"-Input!AI639","v":0},{"$f":"-IF($D441=\"Land\",0,IF(AJ387<0,AJ387,IF(AJ369<1,AJ387,MAX(MIN(IF(AJ369>0,(AJ387/AJ369)*AJ$9,0),AJ387*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":442},null,null,"Buildings",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},{"$f":"-Input!AD640","v":0},{"$f":"-Input!AE640","v":0},{"$f":"-Input!AF640","v":0},{"$f":"-Input!AG640","v":0},{"$f":"-Input!AH640","v":0},{"$f":"-Input!AI640","v":0},{"$f":"-IF($D442=\"Land\",0,IF(AJ388<0,AJ388,IF(AJ370<1,AJ388,MAX(MIN(IF(AJ370>0,(AJ388/AJ370)*AJ$9,0),AJ388*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":443},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T641","v":-7.2179869654632502E-3},{"$f":"-Input!U641","v":-1.44359739309265E-2},{"$f":"-Input!V641","v":-1.44359739309265E-2},{"$f":"-Input!W641","v":-1.44359739309265E-2},{"$f":"-Input!X641","v":-1.44359739309265E-2},{"$f":"-Input!Y641","v":-7.2179869654632493E-3},{"$f":"-Input!Z641","v":-1.4435973930926497E-2},{"$f":"-Input!AA641","v":-1.4435973930926499E-2},{"$f":"-Input!AB641","v":-1.4435973930926499E-2},{"$f":"-Input!AC641","v":-1.4435973930926499E-2},{"$f":"-Input!AD641","v":-1.4435973930926499E-2},{"$f":"-Input!AE641","v":-1.4343456042886097E-2},{"$f":"-Input!AF641","v":-1.4343456042886095E-2},{"$f":"-Input!AG641","v":-1.4343456042886095E-2},{"$f":"-Input!AH641","v":-1.4343456042886095E-2},{"$f":"-Input!AI641","v":-1.4343456042886095E-2},{"$f":"-IF($D443=\"Land\",0,IF(AJ389<0,AJ389,IF(AJ371<1,AJ389,MAX(MIN(IF(AJ371>0,(AJ389/AJ371)*AJ$9,0),AJ389*AJ$9),0))))","v":-5.370820576717103E-3},0,0,0,0]
[{"$f":"ROW()","v":444},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T642","v":0},{"$f":"-Input!U642","v":0},{"$f":"-Input!V642","v":0},{"$f":"-Input!W642","v":0},{"$f":"-Input!X642","v":0},{"$f":"-Input!Y642","v":0},{"$f":"-Input!Z642","v":0},{"$f":"-Input!AA642","v":0},{"$f":"-Input!AB642","v":0},{"$f":"-Input!AC642","v":0},{"$f":"-Input!AD642","v":0},{"$f":"-Input!AE642","v":0},{"$f":"-Input!AF642","v":0},{"$f":"-Input!AG642","v":0},{"$f":"-Input!AH642","v":0},{"$f":"-Input!AI642","v":0},{"$f":"-IF($D444=\"Land\",0,IF(AJ390<0,AJ390,IF(AJ372<1,AJ390,MAX(MIN(IF(AJ372>0,(AJ390/AJ372)*AJ$9,0),AJ390*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":445},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T643","v":0},{"$f":"-Input!U643","v":0},{"$f":"-Input!V643","v":0},{"$f":"-Input!W643","v":0},{"$f":"-Input!X643","v":0},{"$f":"-Input!Y643","v":0},{"$f":"-Input!Z643","v":0},{"$f":"-Input!AA643","v":0},{"$f":"-Input!AB643","v":0},{"$f":"-Input!AC643","v":0},{"$f":"-Input!AD643","v":0},{"$f":"-Input!AE643","v":0},{"$f":"-Input!AF643","v":0},{"$f":"-Input!AG643","v":0},{"$f":"-Input!AH643","v":0},{"$f":"-Input!AI643","v":0},{"$f":"-IF($D445=\"Land\",0,IF(AJ391<0,AJ391,IF(AJ373<1,AJ391,MAX(MIN(IF(AJ373>0,(AJ391/AJ373)*AJ$9,0),AJ391*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":446},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T644","v":0},{"$f":"-Input!U644","v":0},{"$f":"-Input!V644","v":0},{"$f":"-Input!W644","v":0},{"$f":"-Input!X644","v":0},{"$f":"-Input!Y644","v":0},{"$f":"-Input!Z644","v":0},{"$f":"-Input!AA644","v":0},{"$f":"-Input!AB644","v":0},{"$f":"-Input!AC644","v":0},{"$f":"-Input!AD644","v":0},{"$f":"-Input!AE644","v":0},{"$f":"-Input!AF644","v":0},{"$f":"-Input!AG644","v":0},{"$f":"-Input!AH644","v":0},{"$f":"-Input!AI644","v":0},{"$f":"-IF($D446=\"Land\",0,IF(AJ392<0,AJ392,IF(AJ374<1,AJ392,MAX(MIN(IF(AJ374>0,(AJ392/AJ374)*AJ$9,0),AJ392*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":447},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T645","v":0},{"$f":"-Input!U645","v":0},{"$f":"-Input!V645","v":0},{"$f":"-Input!W645","v":0},{"$f":"-Input!X645","v":0},{"$f":"-Input!Y645","v":0},{"$f":"-Input!Z645","v":0},{"$f":"-Input!AA645","v":0},{"$f":"-Input!AB645","v":0},{"$f":"-Input!AC645","v":0},{"$f":"-Input!AD645","v":0},{"$f":"-Input!AE645","v":0},{"$f":"-Input!AF645","v":0},{"$f":"-Input!AG645","v":0},{"$f":"-Input!AH645","v":0},{"$f":"-Input!AI645","v":0},{"$f":"-IF($D447=\"Land\",0,IF(AJ393<0,AJ393,IF(AJ375<1,AJ393,MAX(MIN(IF(AJ375>0,(AJ393/AJ375)*AJ$9,0),AJ393*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":448},null,null,"FRC",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},{"$f":"-Input!AD646","v":0},{"$f":"-Input!AE646","v":0},{"$f":"-Input!AF646","v":0},{"$f":"-Input!AG646","v":0},{"$f":"-Input!AH646","v":0},{"$f":"-Input!AI646","v":0},{"$f":"-IF($D448=\"Land\",0,IF(AJ394<0,AJ394,IF(AJ376<1,AJ394,MAX(MIN(IF(AJ376>0,(AJ394/AJ376)*AJ$9,0),AJ394*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":449},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T647","v":0},{"$f":"-Input!U647","v":0},{"$f":"-Input!V647","v":0},{"$f":"-Input!W647","v":0},{"$f":"-Input!X647","v":0},{"$f":"-Input!Y647","v":0},{"$f":"-Input!Z647","v":0},{"$f":"-Input!AA647","v":0},{"$f":"-Input!AB647","v":0},{"$f":"-Input!AC647","v":0},{"$f":"-Input!AD647","v":0},{"$f":"-Input!AE647","v":0},{"$f":"-Input!AF647","v":0},{"$f":"-Input!AG647","v":0},{"$f":"-Input!AH647","v":0},{"$f":"-Input!AI647","v":0},{"$f":"-IF($D449=\"Land\",0,IF(AJ395<0,AJ395,IF(AJ377<1,AJ395,MAX(MIN(IF(AJ377>0,(AJ395/AJ377)*AJ$9,0),AJ395*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":450},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T648","v":0},{"$f":"-Input!U648","v":0},{"$f":"-Input!V648","v":0},{"$f":"-Input!W648","v":0},{"$f":"-Input!X648","v":0},{"$f":"-Input!Y648","v":0},{"$f":"-Input!Z648","v":0},{"$f":"-Input!AA648","v":0},{"$f":"-Input!AB648","v":0},{"$f":"-Input!AC648","v":0},{"$f":"-Input!AD648","v":0},{"$f":"-Input!AE648","v":0},{"$f":"-Input!AF648","v":0},{"$f":"-Input!AG648","v":0},{"$f":"-Input!AH648","v":0},{"$f":"-Input!AI648","v":0},{"$f":"-IF($D450=\"Land\",0,IF(AJ396<0,AJ396,IF(AJ378<1,AJ396,MAX(MIN(IF(AJ378>0,(AJ396/AJ378)*AJ$9,0),AJ396*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":451},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T435:T450)","v":-1.3363139488887822E-2},-2.6726278977775644E-2,-2.6726278977775644E-2,-2.6726278977775644E-2,-2.6726278977775644E-2,-1.3363139488887822E-2,-2.6726278977775644E-2,-2.6726278977775644E-2,-2.6726278977775644E-2,-2.6726278977775644E-2,-2.6726278977775644E-2,-2.6554994456340943E-2,-2.6554994456340943E-2,-2.6554994456340943E-2,-2.6554994456340943E-2,-2.6554994456340943E-2,{"$f":"SUM(AJ435:AJ450)","v":-1.7672269742609013E-2},-1.2301449165891912E-2,-1.2301449165891912E-2,-1.230144916589191E-2,-1.230144916589191E-2]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":453},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":454},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":455},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":456},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":457},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":458},null,null,"Regulators"]
[{"$f":"ROW()","v":459},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":460},null,null,"Buildings"]
[{"$f":"ROW()","v":461},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":462},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":463},null,null,"Vehicle"]
[{"$f":"ROW()","v":464},null,null,"Information Technology"]
[{"$f":"ROW()","v":465},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":466},null,null,"FRC"]
[{"$f":"ROW()","v":467},null,null,"Land"]
[{"$f":"ROW()","v":468},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":469},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":471},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S381+S399+S435+S417+S453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ381+AJ399+AJ435+AJ417+AJ453","v":0},0,0,0,0]
[{"$f":"ROW()","v":472},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S382+S400+S436+S418+S454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ382+AJ400+AJ436+AJ418+AJ454","v":0},0,0,0,0]
[{"$f":"ROW()","v":473},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S383+S401+S437+S419+S455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ383+AJ401+AJ437+AJ419+AJ455","v":0},0,0,0,0]
[{"$f":"ROW()","v":474},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S384+S402+S438+S420+S456","v":0.61869395605838595},0.61254880353496133,0.60025849848811219,0.58796819344126305,0.57567788839441392,0.56338758334756478,0.55724243082414016,0.54495212577729102,0.53266182073044188,0.52037151568359274,0.50808121063674361,0.49579090558989447,0.48357936717643962,0.47136782876298478,0.45915629034952993,0.44694475193607508,0.43473321352262023,{"$f":"AJ384+AJ402+AJ438+AJ420+AJ456","v":0.4224317643567283},0.41013031519083637,0.39782886602494444,0.38552741685905251,0.37322596769316058]
[{"$f":"ROW()","v":475},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S385+S403+S439+S421+S457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ385+AJ403+AJ439+AJ421+AJ457","v":0},0,0,0,0]
[{"$f":"ROW()","v":476},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S386+S404+S440+S422+S458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ386+AJ404+AJ440+AJ422+AJ458","v":0},0,0,0,0]
[{"$f":"ROW()","v":477},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S387+S405+S441+S423+S459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ387+AJ405+AJ441+AJ423+AJ459","v":0},0,0,0,0]
[{"$f":"ROW()","v":478},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S388+S406+S442+S424+S460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ388+AJ406+AJ442+AJ424+AJ460","v":0},0,0,0,0]
[{"$f":"ROW()","v":479},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S389+S407+S443+S425+S461","v":0.22144784010041252},0.21422985313494927,0.19979387920402278,0.18535790527309629,0.17092193134216979,0.1564859574112433,0.14926797044578005,0.13483199651485356,0.12039602258392706,0.10596004865300057,9.1524074722074078E-2,7.7088100791147585E-2,6.2744644748261483E-2,4.8401188705375388E-2,3.4057732662489293E-2,1.9714276619603198E-2,5.370820576717103E-3,{"$f":"AJ389+AJ407+AJ443+AJ425+AJ461","v":0},0,0,0,0]
[{"$f":"ROW()","v":480},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S390+S408+S444+S426+S462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ390+AJ408+AJ444+AJ426+AJ462","v":0},0,0,0,0]
[{"$f":"ROW()","v":481},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S391+S409+S445+S427+S463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ391+AJ409+AJ445+AJ427+AJ463","v":0},0,0,0,0]
[{"$f":"ROW()","v":482},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S392+S410+S446+S428+S464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ392+AJ410+AJ446+AJ428+AJ464","v":0},0,0,0,0]
[{"$f":"ROW()","v":483},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S393+S411+S447+S429+S465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ393+AJ411+AJ447+AJ429+AJ465","v":0},0,0,0,0]
[{"$f":"ROW()","v":484},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S394+S412+S448+S430+S466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ394+AJ412+AJ448+AJ430+AJ466","v":0},0,0,0,0]
[{"$f":"ROW()","v":485},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S395+S413+S449+S431+S467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ395+AJ413+AJ449+AJ431+AJ467","v":0},0,0,0,0]
[{"$f":"ROW()","v":486},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S396+S414+S450+S432+S468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ396+AJ414+AJ450+AJ432+AJ468","v":0},0,0,0,0]
[{"$f":"ROW()","v":487},null,null,"Total (Asset Added as at 31/12/2009)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S471:S486)","v":0.84014179615879847},0.82677865666991057,0.800052377692135,0.77332609871435931,0.74659981973658374,0.71987354075880805,0.70651040126992015,0.67978412229214458,0.653057843314369,0.62633156433659332,0.59960528535881763,0.57287900638104206,0.54632401192470115,0.51976901746836013,0.49321402301201922,0.46665902855567826,0.44010403409933735,{"$f":"SUM(AJ471:AJ486)","v":0.4224317643567283},0.41013031519083637,0.39782886602494444,0.38552741685905251,0.37322596769316058]
[{"$f":"\"West Net [m$\"&Input!$G$52&\"]\"","v":"West Net [m$31/12/2023]"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Remaining Asset Life"]
[{"$f":"ROW()","v":490},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R124","v":0},{"$f":"(U490-U$9)*(U490>V$9)","v":0},0,0,{"$f":"IF(X490=0,0,MAX(Input!Y$67-(Input!J$67-X490)-1,0))","v":0},{"$f":"(Y490-Y$9)*(Y490>Z$9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AI490-AI$9)*(AI490>AJ$9)","v":0},{"$f":"(AJ490-AJ$9)*(AJ490>AK$9)","v":0},{"$f":"(AK490-AK$9)*(AK490>AL$9)","v":0},{"$f":"(AL490-AL$9)*(AL490>AM$9)","v":0},{"$f":"(AM490-AM$9)*(AM490>AN$9)","v":0}]
[{"$f":"ROW()","v":491},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R125","v":0},{"$f":"(U491-U$9)*(U491>V$9)","v":0},0,0,{"$f":"IF(X491=0,0,MAX(Input!Y$68-(Input!J$68-X491)-1,0))","v":0},{"$f":"(Y491-Y$9)*(Y491>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":492},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R126","v":0},{"$f":"(U492-U$9)*(U492>V$9)","v":0},0,0,{"$f":"IF(X492=0,0,MAX(Input!Y$69-(Input!J$69-X492)-1,0))","v":0},{"$f":"(Y492-Y$9)*(Y492>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":493},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R127","v":0},{"$f":"(U493-U$9)*(U493>V$9)","v":0},0,0,{"$f":"IF(X493=0,0,MAX(Input!Y$70-(Input!J$70-X493)-1,0))","v":0},{"$f":"(Y493-Y$9)*(Y493>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":494},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R128","v":0},{"$f":"(U494-U$9)*(U494>V$9)","v":0},0,0,{"$f":"IF(X494=0,0,MAX(Input!Y$71-(Input!J$71-X494)-1,0))","v":0},{"$f":"(Y494-Y$9)*(Y494>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":495},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R129","v":0},{"$f":"(U495-U$9)*(U495>V$9)","v":0},0,0,{"$f":"IF(X495=0,0,MAX(Input!Y$72-(Input!J$72-X495)-1,0))","v":0},{"$f":"(Y495-Y$9)*(Y495>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":496},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R130","v":0},{"$f":"(U496-U$9)*(U496>V$9)","v":0},0,0,{"$f":"IF(X496=0,0,MAX(Input!Y$73-(Input!J$73-X496)-1,0))","v":0},{"$f":"(Y496-Y$9)*(Y496>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":497},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R131","v":35.098812785388127},{"$f":"(U497-U$9)*(U497>V$9)","v":34.098812785388127},33.098812785388127,32.098812785388127,{"$f":"IF(X497=0,0,MAX(Input!Y$74-(Input!J$74-X497)-1,0))","v":31.098812785388127},{"$f":"(Y497-Y$9)*(Y497>Z$9)","v":30.598812785388127},29.598812785388127,28.598812785388127,27.598812785388127,26.598812785388127,25.598812785388127,24.598812785388127,23.598812785388127,22.598812785388127,21.598812785388127,20.598812785388127,19.598812785388127,18.598812785388127,17.598812785388127,16.598812785388127]
[{"$f":"ROW()","v":498},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R132","v":0},{"$f":"(U498-U$9)*(U498>V$9)","v":0},0,0,{"$f":"IF(X498=0,0,MAX(Input!Y$75-(Input!J$75-X498)-1,0))","v":0},{"$f":"(Y498-Y$9)*(Y498>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":499},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R133","v":6.536661453899292},{"$f":"(U499-U$9)*(U499>V$9)","v":5.536661453899292},4.536661453899292,3.536661453899292,{"$f":"IF(X499=0,0,MAX(Input!Y$76-(Input!J$76-X499)-1,0))","v":2.536661453899292},{"$f":"(Y499-Y$9)*(Y499>Z$9)","v":2.036661453899292},1.036661453899292,3.6661453899291985E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":500},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R134","v":0},{"$f":"(U500-U$9)*(U500>V$9)","v":0},0,0,{"$f":"IF(X500=0,0,MAX(Input!Y$77-(Input!J$77-X500)-1,0))","v":0},{"$f":"(Y500-Y$9)*(Y500>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":501},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R135","v":4.0219203272162298},{"$f":"(U501-U$9)*(U501>V$9)","v":3.0219203272162298},2.0219203272162298,1.0219203272162298,{"$f":"IF(X501=0,0,MAX(Input!Y$78-(Input!J$78-X501)-1,0))","v":2.1920327216229829E-2},{"$f":"(Y501-Y$9)*(Y501>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":502},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R136","v":0},{"$f":"(U502-U$9)*(U502>V$9)","v":0},0,0,{"$f":"IF(X502=0,0,MAX(Input!Y$79(Input!J$79-X502)-1,0))","v":0},{"$f":"(Y502-Y$9)*(Y502>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":503},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R137","v":0},{"$f":"(U503-U$9)*(U503>V$9)","v":0},0,0,{"$f":"IF(X503=0,0,MAX(Input!Y$80-(Input!J$80-X503)-1,0))","v":0},{"$f":"(Y503-Y$9)*(Y503>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":504},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R138","v":0},{"$f":"(U504-U$9)*(U504>V$9)","v":0},0,0,{"$f":"IF(X504=0,0,MAX(Input!Y$81-(Input!J$81-X504)-1,0))","v":0},{"$f":"(Y504-Y$9)*(Y504>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":505},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R139","v":0},{"$f":"(U505-U$9)*(U505>V$9)","v":0},0,0,{"$f":"IF(X505=0,0,MAX(Input!Y$82-(Input!J$82-X505)-1,0))","v":0},{"$f":"(Y505-Y$9)*(Y505>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":506}]
["Opening Asset Value"]
[{"$f":"ROW()","v":508},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T598","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD598","v":0},0,0,0,0,{"$f":"AI598","v":0},{"$f":"AJ598","v":0},{"$f":"AK598","v":0},{"$f":"AL598","v":0},{"$f":"AM598","v":0}]
[{"$f":"ROW()","v":509},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T599","v":0},{"$f":"U599","v":0},{"$f":"V599","v":0},{"$f":"W599","v":0},{"$f":"X599","v":0},{"$f":"Y599","v":0},{"$f":"Z599","v":0},{"$f":"AA599","v":0},{"$f":"AB599","v":0},{"$f":"AC599","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":510},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":511},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":512},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":513},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":514},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":515},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T605","v":1.8626452336150467E-2},8.3648109871904599E-3,-1.896830361769547E-3,-1.2158471710729552E-2,-2.2420113059689557E-2,0,0,0,0,0,0,-3.1885140083213001E-19,-6.3770280166426001E-19,-9.5655420249639016E-19,-1.2754056033285202E-18,-1.5942570041606503E-18,0,0,0,0]
[{"$f":"ROW()","v":516},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T607","v":4.1165652875884033},3.269186087246343,2.4218068869042826,1.5744276865622222,0.72704848622016183,0.58374034293155663,0.29712405635434636,1.0507769777136078E-2,-5.7592819402429996E-16,-5.7592819402429996E-16,-5.7592819402429996E-16,-1.1697295037822471E-15,-1.1697295037822471E-15,-1.1697295037822471E-15,-1.1697295037822471E-15,-1.1697295037822471E-15,0,0,0,0]
[{"$f":"ROW()","v":518},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T608","v":0},{"$f":"U608","v":0},{"$f":"V608","v":0},{"$f":"W608","v":0},{"$f":"X608","v":0},{"$f":"Y608","v":0},{"$f":"Z608","v":0},{"$f":"AA608","v":0},{"$f":"AB608","v":0},{"$f":"AC608","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":519},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T609","v":0.14853157388680191},0.13347761693556937,0.11842365998433682,0.10336970303310428,8.8315746081871746E-2,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,0,0,0,0]
[{"$f":"ROW()","v":520},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T610","v":0},{"$f":"U610","v":0},{"$f":"V610","v":0},{"$f":"W610","v":0},{"$f":"X610","v":0},{"$f":"Y610","v":0},{"$f":"Z610","v":0},{"$f":"AA610","v":0},{"$f":"AB610","v":0},{"$f":"AC610","v":0},{"$f":"AD610","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":521},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T611","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD611","v":0},{"$f":"AE611","v":0},{"$f":"AF611","v":0},{"$f":"AG611","v":0},{"$f":"AH611","v":0},{"$f":"AI611","v":0},{"$f":"AJ611","v":0},{"$f":"AK611","v":0},{"$f":"AL611","v":0},{"$f":"AM611","v":0}]
[{"$f":"ROW()","v":522},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T613","v":0},0,0,0,{"$f":"X613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":524},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U508:U523)","v":4.2837233138113557},3.4110285151691029,2.53833371652685,1.6656389178845969,0.79294411924234398,0.58374034293155663,0.2971240563543463,1.0507769777136036E-2,-6.1756155744774333E-16,-6.1756155744774333E-16,-6.1756155744774333E-16,-1.2116817186065227E-15,-1.2120005700073548E-15,-1.212319421408187E-15,-1.2126382728090189E-15,{"$f":"SUM(AJ508:AJ523)","v":-1.2129571242098511E-15},0,0,0,0]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":526},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U124","v":0}]
[{"$f":"ROW()","v":527},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U125","v":0}]
[{"$f":"ROW()","v":528},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U126","v":0}]
[{"$f":"ROW()","v":529},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U127","v":0}]
[{"$f":"ROW()","v":530},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U128","v":0}]
[{"$f":"ROW()","v":531},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U129","v":0}]
[{"$f":"ROW()","v":532},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U130","v":0}]
[{"$f":"ROW()","v":533},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U131","v":1.8626452336150467E-2}]
[{"$f":"ROW()","v":534},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U132","v":0}]
[{"$f":"ROW()","v":535},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U133","v":4.1165652875884033}]
[{"$f":"ROW()","v":536},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U134","v":0}]
[{"$f":"ROW()","v":537},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U135","v":0.14853157388680191}]
[{"$f":"ROW()","v":538},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U136","v":0}]
[{"$f":"ROW()","v":539},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U137","v":0}]
[{"$f":"ROW()","v":540},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U138","v":0}]
[{"$f":"ROW()","v":541},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U139","v":0}]
[{"$f":"ROW()","v":542},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T526:T541)","v":4.2837233138113557}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":544},null,null,"High Pressure Mains - Steel",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":"Input!AJ371","v":0},{"$f":"Input!AK371","v":0},{"$f":"Input!AL371","v":0},{"$f":"Input!AM371","v":0},{"$f":"Input!AN371","v":0}]
[{"$f":"ROW()","v":545},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"Input!AJ372","v":0},{"$f":"Input!AK372","v":0},{"$f":"Input!AL372","v":0},{"$f":"Input!AM372","v":0},{"$f":"Input!AN372","v":0}]
[{"$f":"ROW()","v":546},null,null,"Medium Pressure Mains",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":"Input!AJ373","v":0},{"$f":"Input!AK373","v":0},{"$f":"Input!AL373","v":0},{"$f":"Input!AM373","v":0},{"$f":"Input!AN373","v":0}]
[{"$f":"ROW()","v":547},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"Input!AJ374","v":0},{"$f":"Input!AK374","v":0},{"$f":"Input!AL374","v":0},{"$f":"Input!AM374","v":0},{"$f":"Input!AN374","v":0}]
[{"$f":"ROW()","v":548},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U375","v":0},{"$f":"Input!V375","v":0},{"$f":"Input!W375","v":0},{"$f":"Input!X375","v":0},{"$f":"Input!Y375","v":0},{"$f":"Input!Z375","v":0},{"$f":"Input!AA375","v":0},{"$f":"Input!AB375","v":0},{"$f":"Input!AC375","v":0},{"$f":"Input!AD375","v":0},{"$f":"Input!AE375","v":0},{"$f":"Input!AF375","v":0},{"$f":"Input!AG375","v":0},{"$f":"Input!AH375","v":0},{"$f":"Input!AI375","v":0},{"$f":"Input!AJ375","v":0},{"$f":"Input!AK375","v":0},{"$f":"Input!AL375","v":0},{"$f":"Input!AM375","v":0},{"$f":"Input!AN375","v":0}]
[{"$f":"ROW()","v":549},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U376","v":0},{"$f":"Input!V376","v":0},{"$f":"Input!W376","v":0},{"$f":"Input!X376","v":0},{"$f":"Input!Y376","v":0},{"$f":"Input!Z376","v":0},{"$f":"Input!AA376","v":0},{"$f":"Input!AB376","v":0},{"$f":"Input!AC376","v":0},{"$f":"Input!AD376","v":0},{"$f":"Input!AE376","v":0},{"$f":"Input!AF376","v":0},{"$f":"Input!AG376","v":0},{"$f":"Input!AH376","v":0},{"$f":"Input!AI376","v":0},{"$f":"Input!AJ376","v":0},{"$f":"Input!AK376","v":0},{"$f":"Input!AL376","v":0},{"$f":"Input!AM376","v":0},{"$f":"Input!AN376","v":0}]
[{"$f":"ROW()","v":550},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U377","v":0},{"$f":"Input!V377","v":0},{"$f":"Input!W377","v":0},{"$f":"Input!X377","v":0},{"$f":"Input!Y377","v":0},{"$f":"Input!Z377","v":0},{"$f":"Input!AA377","v":0},{"$f":"Input!AB377","v":0},{"$f":"Input!AC377","v":0},{"$f":"Input!AD377","v":0},{"$f":"Input!AE377","v":0},{"$f":"Input!AF377","v":0},{"$f":"Input!AG377","v":0},{"$f":"Input!AH377","v":0},{"$f":"Input!AI377","v":0},{"$f":"Input!AJ377","v":0},{"$f":"Input!AK377","v":0},{"$f":"Input!AL377","v":0},{"$f":"Input!AM377","v":0},{"$f":"Input!AN377","v":0}]
[{"$f":"ROW()","v":551},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U378","v":0},{"$f":"Input!V378","v":0},{"$f":"Input!W378","v":0},{"$f":"Input!X378","v":0},{"$f":"Input!Y378","v":0},{"$f":"Input!Z378","v":0},{"$f":"Input!AA378","v":0},{"$f":"Input!AB378","v":0},{"$f":"Input!AC378","v":0},{"$f":"Input!AD378","v":0},{"$f":"Input!AE378","v":0},{"$f":"Input!AF378","v":0},{"$f":"Input!AG378","v":0},{"$f":"Input!AH378","v":0},{"$f":"Input!AI378","v":0},{"$f":"Input!AJ378","v":0},{"$f":"Input!AK378","v":0},{"$f":"Input!AL378","v":0},{"$f":"Input!AM378","v":0},{"$f":"Input!AN378","v":0}]
[{"$f":"ROW()","v":552},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U379","v":0},{"$f":"Input!V379","v":0},{"$f":"Input!W379","v":0},{"$f":"Input!X379","v":0},{"$f":"Input!Y379","v":0},{"$f":"Input!Z379","v":0},{"$f":"Input!AA379","v":0},{"$f":"Input!AB379","v":0},{"$f":"Input!AC379","v":0},{"$f":"Input!AD379","v":0},{"$f":"Input!AE379","v":0},{"$f":"Input!AF379","v":0},{"$f":"Input!AG379","v":0},{"$f":"Input!AH379","v":0},{"$f":"Input!AI379","v":0},{"$f":"Input!AJ379","v":0},{"$f":"Input!AK379","v":0},{"$f":"Input!AL379","v":0},{"$f":"Input!AM379","v":0},{"$f":"Input!AN379","v":0}]
[{"$f":"ROW()","v":553},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U380","v":0},{"$f":"Input!V380","v":0},{"$f":"Input!W380","v":0},{"$f":"Input!X380","v":0},{"$f":"Input!Y380","v":0},{"$f":"Input!Z380","v":0},{"$f":"Input!AA380","v":0},{"$f":"Input!AB380","v":0},{"$f":"Input!AC380","v":0},{"$f":"Input!AD380","v":0},{"$f":"Input!AE380","v":0},{"$f":"Input!AF380","v":0},{"$f":"Input!AG380","v":0},{"$f":"Input!AH380","v":0},{"$f":"Input!AI380","v":0},{"$f":"Input!AJ380","v":0},{"$f":"Input!AK380","v":0},{"$f":"Input!AL380","v":0},{"$f":"Input!AM380","v":0},{"$f":"Input!AN380","v":0}]
[{"$f":"ROW()","v":554},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U381","v":0},{"$f":"Input!V381","v":0},{"$f":"Input!W381","v":0},{"$f":"Input!X381","v":0},{"$f":"Input!Y381","v":0},{"$f":"Input!Z381","v":0},{"$f":"Input!AA381","v":0},{"$f":"Input!AB381","v":0},{"$f":"Input!AC381","v":0},{"$f":"Input!AD381","v":0},{"$f":"Input!AE381","v":0},{"$f":"Input!AF381","v":0},{"$f":"Input!AG381","v":0},{"$f":"Input!AH381","v":0},{"$f":"Input!AI381","v":0},{"$f":"Input!AJ381","v":0},{"$f":"Input!AK381","v":0},{"$f":"Input!AL381","v":0},{"$f":"Input!AM381","v":0},{"$f":"Input!AN381","v":0}]
[{"$f":"ROW()","v":555},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U382","v":0},{"$f":"Input!V382","v":0},{"$f":"Input!W382","v":0},{"$f":"Input!X382","v":0},{"$f":"Input!Y382","v":0},{"$f":"Input!Z382","v":0},{"$f":"Input!AA382","v":0},{"$f":"Input!AB382","v":0},{"$f":"Input!AC382","v":0},{"$f":"Input!AD382","v":0},{"$f":"Input!AE382","v":0},{"$f":"Input!AF382","v":0},{"$f":"Input!AG382","v":0},{"$f":"Input!AH382","v":0},{"$f":"Input!AI382","v":0},{"$f":"Input!AJ382","v":0},{"$f":"Input!AK382","v":0},{"$f":"Input!AL382","v":0},{"$f":"Input!AM382","v":0},{"$f":"Input!AN382","v":0}]
[{"$f":"ROW()","v":556},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U383","v":0},{"$f":"Input!V383","v":0},{"$f":"Input!W383","v":0},{"$f":"Input!X383","v":0},{"$f":"Input!Y383","v":0},{"$f":"Input!Z383","v":0},{"$f":"Input!AA383","v":0},{"$f":"Input!AB383","v":0},{"$f":"Input!AC383","v":0},{"$f":"Input!AD383","v":0},{"$f":"Input!AE383","v":0},{"$f":"Input!AF383","v":0},{"$f":"Input!AG383","v":0},{"$f":"Input!AH383","v":0},{"$f":"Input!AI383","v":0},{"$f":"Input!AJ383","v":0},{"$f":"Input!AK383","v":0},{"$f":"Input!AL383","v":0},{"$f":"Input!AM383","v":0},{"$f":"Input!AN383","v":0}]
[{"$f":"ROW()","v":557},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U384","v":0},{"$f":"Input!V384","v":0},{"$f":"Input!W384","v":0},{"$f":"Input!X384","v":0},{"$f":"Input!Y384","v":0},{"$f":"Input!Z384","v":0},{"$f":"Input!AA384","v":0},{"$f":"Input!AB384","v":0},{"$f":"Input!AC384","v":0},{"$f":"Input!AD384","v":0},{"$f":"Input!AE384","v":0},{"$f":"Input!AF384","v":0},{"$f":"Input!AG384","v":0},{"$f":"Input!AH384","v":0},{"$f":"Input!AI384","v":0},{"$f":"Input!AJ384","v":0},{"$f":"Input!AK384","v":0},{"$f":"Input!AL384","v":0},{"$f":"Input!AM384","v":0},{"$f":"Input!AN384","v":0}]
[{"$f":"ROW()","v":558},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U385","v":0},{"$f":"Input!V385","v":0},{"$f":"Input!W385","v":0},{"$f":"Input!X385","v":0},{"$f":"Input!Y385","v":0},{"$f":"Input!Z385","v":0},{"$f":"Input!AA385","v":0},{"$f":"Input!AB385","v":0},{"$f":"Input!AC385","v":0},{"$f":"Input!AD385","v":0},{"$f":"Input!AE385","v":0},{"$f":"Input!AF385","v":0},{"$f":"Input!AG385","v":0},{"$f":"Input!AH385","v":0},{"$f":"Input!AI385","v":0},{"$f":"Input!AJ385","v":0},{"$f":"Input!AK385","v":0},{"$f":"Input!AL385","v":0},{"$f":"Input!AM385","v":0},{"$f":"Input!AN385","v":0}]
[{"$f":"ROW()","v":559},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U386","v":0},{"$f":"Input!V386","v":0},{"$f":"Input!W386","v":0},{"$f":"Input!X386","v":0},{"$f":"Input!Y386","v":0},{"$f":"Input!Z386","v":0},{"$f":"Input!AA386","v":0},{"$f":"Input!AB386","v":0},{"$f":"Input!AC386","v":0},{"$f":"Input!AD386","v":0},{"$f":"Input!AE386","v":0},{"$f":"Input!AF386","v":0},{"$f":"Input!AG386","v":0},{"$f":"Input!AH386","v":0},{"$f":"Input!AI386","v":0},{"$f":"Input!AJ386","v":0},{"$f":"Input!AK386","v":0},{"$f":"Input!AL386","v":0},{"$f":"Input!AM386","v":0},{"$f":"Input!AN386","v":0}]
[{"$f":"ROW()","v":560},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U544:U559)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ544:AJ559)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":562},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U669","v":0},{"$f":"-Input!V669","v":0},{"$f":"-Input!W669","v":0},{"$f":"-Input!X669","v":0},{"$f":"-Input!Y669","v":0},{"$f":"-Input!Z669","v":0},{"$f":"-Input!AA669","v":0},{"$f":"-Input!AB669","v":0},{"$f":"-Input!AC669","v":0},{"$f":"-Input!AD669","v":0},{"$f":"-Input!AE669","v":0},{"$f":"-Input!AF669","v":0},{"$f":"-Input!AG669","v":0},{"$f":"-Input!AH669","v":0},{"$f":"-Input!AI669","v":0},{"$f":"-IF($D562=\"Land\",0,IF(AJ508<0,AJ508,IF(AJ490<1,AJ508,MAX(MIN(IF(AJ490>0,(AJ508/AJ490)*AJ$9,0),AJ508*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":563},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U670","v":0},{"$f":"-Input!V670","v":0},{"$f":"-Input!W670","v":0},{"$f":"-Input!X670","v":0},{"$f":"-Input!Y670","v":0},{"$f":"-Input!Z670","v":0},{"$f":"-Input!AA670","v":0},{"$f":"-Input!AB670","v":0},{"$f":"-Input!AC670","v":0},{"$f":"-Input!AD670","v":0},{"$f":"-Input!AE670","v":0},{"$f":"-Input!AF670","v":0},{"$f":"-Input!AG670","v":0},{"$f":"-Input!AH670","v":0},{"$f":"-Input!AI670","v":0},{"$f":"-IF($D563=\"Land\",0,IF(AJ509<0,AJ509,IF(AJ491<1,AJ509,MAX(MIN(IF(AJ491>0,(AJ509/AJ491)*AJ$9,0),AJ509*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":564},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U671","v":0},{"$f":"-Input!V671","v":0},{"$f":"-Input!W671","v":0},{"$f":"-Input!X671","v":0},{"$f":"-Input!Y671","v":0},{"$f":"-Input!Z671","v":0},{"$f":"-Input!AA671","v":0},{"$f":"-Input!AB671","v":0},{"$f":"-Input!AC671","v":0},{"$f":"-Input!AD671","v":0},{"$f":"-Input!AE671","v":0},{"$f":"-Input!AF671","v":0},{"$f":"-Input!AG671","v":0},{"$f":"-Input!AH671","v":0},{"$f":"-Input!AI671","v":0},{"$f":"-IF($D564=\"Land\",0,IF(AJ510<0,AJ510,IF(AJ492<1,AJ510,MAX(MIN(IF(AJ492>0,(AJ510/AJ492)*AJ$9,0),AJ510*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":565},null,null,"Medium / Low Pressure Mains",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},{"$f":"-Input!AE672","v":0},{"$f":"-Input!AF672","v":0},{"$f":"-Input!AG672","v":0},{"$f":"-Input!AH672","v":0},{"$f":"-Input!AI672","v":0},{"$f":"-IF($D565=\"Land\",0,IF(AJ511<0,AJ511,IF(AJ493<1,AJ511,MAX(MIN(IF(AJ493>0,(AJ511/AJ493)*AJ$9,0),AJ511*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":566},null,null,"Low Pressure Mains",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},{"$f":"-Input!AE673","v":0},{"$f":"-Input!AF673","v":0},{"$f":"-Input!AG673","v":0},{"$f":"-Input!AH673","v":0},{"$f":"-Input!AI673","v":0},{"$f":"-IF($D566=\"Land\",0,IF(AJ512<0,AJ512,IF(AJ494<1,AJ512,MAX(MIN(IF(AJ494>0,(AJ512/AJ494)*AJ$9,0),AJ512*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":567},null,null,"Regulators",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},{"$f":"-Input!AE674","v":0},{"$f":"-Input!AF674","v":0},{"$f":"-Input!AG674","v":0},{"$f":"-Input!AH674","v":0},{"$f":"-Input!AI674","v":0},{"$f":"-IF($D567=\"Land\",0,IF(AJ513<0,AJ513,IF(AJ495<1,AJ513,MAX(MIN(IF(AJ495>0,(AJ513/AJ495)*AJ$9,0),AJ513*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":568},null,null,"Secondary Gate Stations",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},{"$f":"-Input!AE675","v":0},{"$f":"-Input!AF675","v":0},{"$f":"-Input!AG675","v":0},{"$f":"-Input!AH675","v":0},{"$f":"-Input!AI675","v":0},{"$f":"-IF($D568=\"Land\",0,IF(AJ514<0,AJ514,IF(AJ496<1,AJ514,MAX(MIN(IF(AJ496>0,(AJ514/AJ496)*AJ$9,0),AJ514*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":569},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U676","v":-1.0261641348960007E-2},{"$f":"-Input!V676","v":-1.0261641348960007E-2},{"$f":"-Input!W676","v":-1.0261641348960005E-2},{"$f":"-Input!X676","v":-1.0261641348960005E-2},{"$f":"-Input!Y676","v":2.2420113059689557E-2},{"$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},{"$f":"-Input!AE676","v":-3.1885140083213001E-19},{"$f":"-Input!AF676","v":-3.1885140083213001E-19},{"$f":"-Input!AG676","v":-3.1885140083213005E-19},{"$f":"-Input!AH676","v":-3.1885140083213005E-19},{"$f":"-Input!AI676","v":-3.1885140083213005E-19},{"$f":"-IF($D569=\"Land\",0,IF(AJ515<0,AJ515,IF(AJ497<1,AJ515,MAX(MIN(IF(AJ497>0,(AJ515/AJ497)*AJ$9,0),AJ515*AJ$9),0))))","v":1.5942570041606503E-18},0,0,0,0]
[{"$f":"ROW()","v":570},null,null,"Meter and Services Pipes",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},{"$f":"-Input!AE677","v":0},{"$f":"-Input!AF677","v":0},{"$f":"-Input!AG677","v":0},{"$f":"-Input!AH677","v":0},{"$f":"-Input!AI677","v":0},{"$f":"-IF($D570=\"Land\",0,IF(AJ516<0,AJ516,IF(AJ498<1,AJ516,MAX(MIN(IF(AJ498>0,(AJ516/AJ498)*AJ$9,0),AJ516*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":571},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U678","v":-0.84737920034206038},{"$f":"-Input!V678","v":-0.84737920034206038},{"$f":"-Input!W678","v":-0.84737920034206038},{"$f":"-Input!X678","v":-0.84737920034206038},{"$f":"-Input!Y678","v":-0.14330814328860514},{"$f":"-Input!Z678","v":-0.28661628657721028},{"$f":"-Input!AA678","v":-0.28661628657721028},{"$f":"-Input!AB678","v":-1.0507769777136654E-2},{"$f":"-Input!AC678","v":0},{"$f":"-Input!AD678","v":0},{"$f":"-Input!AE678","v":-5.9380130975794727E-16},{"$f":"-Input!AF678","v":0},{"$f":"-Input!AG678","v":0},{"$f":"-Input!AH678","v":0},{"$f":"-Input!AI678","v":0},{"$f":"-IF($D571=\"Land\",0,IF(AJ517<0,AJ517,IF(AJ499<1,AJ517,MAX(MIN(IF(AJ499>0,(AJ517/AJ499)*AJ$9,0),AJ517*AJ$9),0))))","v":1.1697295037822471E-15},0,0,0,0]
[{"$f":"ROW()","v":572},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U679","v":0},{"$f":"-Input!V679","v":0},{"$f":"-Input!W679","v":0},{"$f":"-Input!X679","v":0},{"$f":"-Input!Y679","v":0},{"$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},{"$f":"-Input!AE679","v":0},{"$f":"-Input!AF679","v":0},{"$f":"-Input!AG679","v":0},{"$f":"-Input!AH679","v":0},{"$f":"-Input!AI679","v":0},{"$f":"-IF($D572=\"Land\",0,IF(AJ518<0,AJ518,IF(AJ500<1,AJ518,MAX(MIN(IF(AJ500>0,(AJ518/AJ500)*AJ$9,0),AJ518*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":573},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U680","v":-1.5053956951232534E-2},{"$f":"-Input!V680","v":-1.5053956951232537E-2},{"$f":"-Input!W680","v":-1.5053956951232537E-2},{"$f":"-Input!X680","v":-1.5053956951232534E-2},{"$f":"-Input!Y680","v":-8.8315746081871788E-2},{"$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},{"$f":"-Input!AE680","v":0},{"$f":"-Input!AF680","v":0},{"$f":"-Input!AG680","v":0},{"$f":"-Input!AH680","v":0},{"$f":"-Input!AI680","v":0},{"$f":"-IF($D573=\"Land\",0,IF(AJ519<0,AJ519,IF(AJ501<1,AJ519,MAX(MIN(IF(AJ501>0,(AJ519/AJ501)*AJ$9,0),AJ519*AJ$9),0))))","v":4.163336342344337E-17},0,0,0,0]
[{"$f":"ROW()","v":574},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U681","v":0},{"$f":"-Input!V681","v":0},{"$f":"-Input!W681","v":0},{"$f":"-Input!X681","v":0},{"$f":"-Input!Y681","v":0},{"$f":"-Input!Z681","v":0},{"$f":"-Input!AA681","v":0},{"$f":"-Input!AB681","v":0},{"$f":"-Input!AC681","v":0},{"$f":"-Input!AD681","v":0},{"$f":"-Input!AE681","v":0},{"$f":"-Input!AF681","v":0},{"$f":"-Input!AG681","v":0},{"$f":"-Input!AH681","v":0},{"$f":"-Input!AI681","v":0},{"$f":"-IF($D574=\"Land\",0,IF(AJ520<0,AJ520,IF(AJ502<1,AJ520,MAX(MIN(IF(AJ502>0,(AJ520/AJ502)*AJ$9,0),AJ520*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":575},null,null,"FRC",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},{"$f":"-Input!AE682","v":0},{"$f":"-Input!AF682","v":0},{"$f":"-Input!AG682","v":0},{"$f":"-Input!AH682","v":0},{"$f":"-Input!AI682","v":0},{"$f":"-IF($D575=\"Land\",0,IF(AJ521<0,AJ521,IF(AJ503<1,AJ521,MAX(MIN(IF(AJ503>0,(AJ521/AJ503)*AJ$9,0),AJ521*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":576},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U683","v":0},{"$f":"-Input!V683","v":0},{"$f":"-Input!W683","v":0},{"$f":"-Input!X683","v":0},{"$f":"-Input!Y683","v":0},{"$f":"-Input!Z683","v":0},{"$f":"-Input!AA683","v":0},{"$f":"-Input!AB683","v":0},{"$f":"-Input!AC683","v":0},{"$f":"-Input!AD683","v":0},{"$f":"-Input!AE683","v":0},{"$f":"-Input!AF683","v":0},{"$f":"-Input!AG683","v":0},{"$f":"-Input!AH683","v":0},{"$f":"-Input!AI683","v":0},{"$f":"-IF($D576=\"Land\",0,IF(AJ522<0,AJ522,IF(AJ504<1,AJ522,MAX(MIN(IF(AJ504>0,(AJ522/AJ504)*AJ$9,0),AJ522*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":577},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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},{"$f":"-Input!AE684","v":0},{"$f":"-Input!AF684","v":0},{"$f":"-Input!AG684","v":0},{"$f":"-Input!AH684","v":0},{"$f":"-Input!AI684","v":0},{"$f":"-IF($D577=\"Land\",0,IF(AJ523<0,AJ523,IF(AJ505<1,AJ523,MAX(MIN(IF(AJ505>0,(AJ523/AJ505)*AJ$9,0),AJ523*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":578},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U562:U577)","v":-0.87269479864225297},-0.87269479864225297,-0.87269479864225297,-0.87269479864225297,-0.20920377631078738,-0.28661628657721028,-0.28661628657721028,-1.0507769777136654E-2,0,0,-5.9412016115877943E-16,-3.1885140083213001E-19,-3.1885140083213005E-19,-3.1885140083213005E-19,-3.1885140083213005E-19,{"$f":"SUM(AJ562:AJ577)","v":1.2129571242098511E-15},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":580},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":581},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":582},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":583},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":584},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":585},null,null,"Regulators"]
[{"$f":"ROW()","v":586},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":587},null,null,"Buildings"]
[{"$f":"ROW()","v":588},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":589},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":590},null,null,"Vehicle"]
[{"$f":"ROW()","v":591},null,null,"Information Technology"]
[{"$f":"ROW()","v":592},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":593},null,null,"FRC"]
[{"$f":"ROW()","v":594},null,null,"Land"]
[{"$f":"ROW()","v":595},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":596},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":598},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T508+T526+T562+T544+T580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ508+AJ526+AJ562+AJ544+AJ580","v":0},0,0,0,0]
[{"$f":"ROW()","v":599},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T509+T527+T563+T545+T581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ509+AJ527+AJ563+AJ545+AJ581","v":0},0,0,0,0]
[{"$f":"ROW()","v":600},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T510+T528+T564+T546+T582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ510+AJ528+AJ564+AJ546+AJ582","v":0},0,0,0,0]
[{"$f":"ROW()","v":601},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T511+T529+T565+T547+T583","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ511+AJ529+AJ565+AJ547+AJ583","v":0},0,0,0,0]
[{"$f":"ROW()","v":602},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T512+T530+T566+T548+T584","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ512+AJ530+AJ566+AJ548+AJ584","v":0},0,0,0,0]
[{"$f":"ROW()","v":603},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T513+T531+T567+T549+T585","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ513+AJ531+AJ567+AJ549+AJ585","v":0},0,0,0,0]
[{"$f":"ROW()","v":604},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T514+T532+T568+T550+T586","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ514+AJ532+AJ568+AJ550+AJ586","v":0},0,0,0,0]
[{"$f":"ROW()","v":605},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T515+T533+T569+T551+T587","v":1.8626452336150467E-2},8.3648109871904599E-3,-1.896830361769547E-3,-1.2158471710729552E-2,-2.2420113059689557E-2,0,0,0,0,0,0,-3.1885140083213001E-19,-6.3770280166426001E-19,-9.5655420249639016E-19,-1.2754056033285202E-18,-1.5942570041606503E-18,{"$f":"AJ515+AJ533+AJ569+AJ551+AJ587","v":0},0,0,0,0]
[{"$f":"ROW()","v":606},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T516+T534+T570+T552+T588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ516+AJ534+AJ570+AJ552+AJ588","v":0},0,0,0,0]
[{"$f":"ROW()","v":607},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T517+T535+T571+T553+T589","v":4.1165652875884033},3.269186087246343,2.4218068869042826,1.5744276865622222,0.72704848622016183,0.58374034293155663,0.29712405635434636,1.0507769777136078E-2,-5.7592819402429996E-16,-5.7592819402429996E-16,-5.7592819402429996E-16,-1.1697295037822471E-15,-1.1697295037822471E-15,-1.1697295037822471E-15,-1.1697295037822471E-15,-1.1697295037822471E-15,{"$f":"AJ517+AJ535+AJ571+AJ553+AJ589","v":0},0,0,0,0]
[{"$f":"ROW()","v":608},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T518+T536+T572+T554+T590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ518+AJ536+AJ572+AJ554+AJ590","v":0},0,0,0,0]
[{"$f":"ROW()","v":609},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T519+T537+T573+T555+T591","v":0.14853157388680191},0.13347761693556937,0.11842365998433682,0.10336970303310428,8.8315746081871746E-2,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,-4.163336342344337E-17,{"$f":"AJ519+AJ537+AJ573+AJ555+AJ591","v":0},0,0,0,0]
[{"$f":"ROW()","v":610},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T520+T538+T574+T556+T592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ520+AJ538+AJ574+AJ556+AJ592","v":0},0,0,0,0]
[{"$f":"ROW()","v":611},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T521+T539+T575+T557+T593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ521+AJ539+AJ575+AJ557+AJ593","v":0},0,0,0,0]
[{"$f":"ROW()","v":612},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T522+T540+T576+T558+T594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ522+AJ540+AJ576+AJ558+AJ594","v":0},0,0,0,0]
[{"$f":"ROW()","v":613},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T523+T541+T577+T559+T595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ523+AJ541+AJ577+AJ559+AJ595","v":0},0,0,0,0]
[{"$f":"ROW()","v":614},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,{"$f":"SUM(T598:T613)","v":4.2837233138113557},3.4110285151691029,2.53833371652685,1.6656389178845969,0.79294411924234398,0.58374034293155663,0.2971240563543463,1.0507769777136036E-2,-6.1756155744774333E-16,-6.1756155744774333E-16,-6.1756155744774333E-16,-1.2116817186065227E-15,-1.2120005700073548E-15,-1.212319421408187E-15,-1.2126382728090189E-15,-1.2129571242098511E-15,{"$f":"SUM(AJ598:AJ613)","v":0},0,0,0,0]
[{"$f":"\"Capex Account [m$\"&Input!$G$52&\"]\"","v":"Capex Account [m$31/12/2023]"}]
["Average Asset Life  (this data is not used in the model)"]
[{"$f":"ROW()","v":617},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"IF(K689=0,0,-K635/K689*K$9)","v":13.193162493095922},24.049781841044933,19.23334142912676,16.037295856415255,97.01546237271728,93.667547494593478,110.36797369597264,123.06259387139704,162.14433288959859,118.02599348108835,111.59105251946208,108.36228485017607,96.706332326210244,118.55296090520206,76.471440044062845,76.134064403563016,69.874592991682988,58.684779981595995,61.881473885319615,64.581845597539754,72.678318721569894,72.852479673983481,73.165542920655795,72.294835200920858,71.019821341325112,{"$f":"IF(AJ689=0,0,-AJ635/AJ689*AJ$9)","v":69.155913962521211},68.700035554537905,68.211535552755635,67.941972325328123,67.555991770779485]
[{"$f":"ROW()","v":618},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"IF(K690=0,0,-K636/K690*K$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,54.247714336122073,60.010949585302484,76.020673489407756,85.389877239114497,94.664229183593918,56.090184828200286,63.199343190524864,60.080563961619099,59.093333287111982,58.093333287111982,{"$f":"IF(AJ690=0,0,-AJ636/AJ690*AJ$9)","v":-32.659568881296664},51.073083776304131,50.073083776304131,49.073083776304124,48.073083776304124]
[{"$f":"ROW()","v":619},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K691=0,0,-K637/K691*K$9)","v":20.296476995969517},27.507134594477659,35.978938894077096,50.602676803215488,56.917944013389494,47.197781139975262,40.326558163437809,35.52065725879811,31.112989504516872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ691=0,0,-AJ637/AJ691*AJ$9)","v":0},0,0,0,0]
[{"$f":"ROW()","v":620},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K692=0,0,-K638/K692*K$9)","v":880.73123735308229},1356.6272723376201,1326.7369015463214,1277.988841983306,59.804749669482902,116.40276331065127,150.32821459446211,195.45859865504801,212.73157596499877,55.976830309807561,55.20933250749426,53.526910595034401,52.240493622136668,55.794200249006451,54.280039625552838,54.213718577105482,54.657888628362585,54.762880124767328,55.024042572552325,55.541121627645438,53.570532171665903,51.212220442058282,50.797843137627282,50.542203762433168,49.90381205515942,{"$f":"IF(AJ692=0,0,-AJ638/AJ692*AJ$9)","v":51.093535065616898},50.695830837545131,50.29745767868571,49.894506028037299,49.463323028331395]
[{"$f":"ROW()","v":621},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K693=0,0,-K639/K693*K$9)","v":-0.34872704186416709},-0.80870569874338083,-1.2840319668671794,-1.7583438642195286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AJ693=0,0,-AJ639/AJ693*AJ$9)","v":0},0,0,0,0]
[{"$f":"ROW()","v":622},null,null,"Regulators",null,null,null,null,null,null,{"$f":"IF(K694=0,0,-K640/K694*K$9)","v":3.7114399346880167},5.6783759858792564,4.3332775396844321,3.1325050174117681,14.382905770972824,19.807007556981677,69.042927751064411,98.298875459462394,94.459571817969206,37.831412043353062,32.88723218297072,31.98714027946891,33.373492015333227,40.897044485312335,35.891964272875391,36.196907389908951,35.362024817313845,42.890223280410787,50.77493736276368,48.511922439496054,34.938131508395543,34.783676175806697,34.466852938168294,34.484854383728887,35.810201950881904,{"$f":"IF(AJ694=0,0,-AJ640/AJ694*AJ$9)","v":32.515962697644532},32.537541332035403,31.978614955511084,31.424109598014294,30.878522441694098]
[{"$f":"ROW()","v":623},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"IF(K695=0,0,-K641/K695*K$9)","v":0.87993600646156978},0.6232912227102394,-0.37670871825910546,-1.3767085077892052,0,0,-0.50464683208109273,-1.0274881166198799,12.661267893718339,39.992438592122909,36.008137704251254,33.05123244140345,34.180439904616783,33.215375873468162,35.938750608462762,35.447104463420708,34.643686426125285,29.70313786360968,11.170080647011346,9.2246661301385835,-87.948333619486974,12.80419955291862,11.726289728362566,10.778523239192731,10.518020091484683,{"$f":"IF(AJ695=0,0,-AJ641/AJ695*AJ$9)","v":-3.3689060756849711},32.137553899660084,32.771678848198626,33.05422313893888,33.14206585960595]
[{"$f":"ROW()","v":624},null,null,"Buildings",null,null,null,null,null,null,{"$f":"IF(K696=0,0,-K642/K696*K$9)","v":-0.33387666693913692},7.6847728425406041,4.7861639821914368,2.9518650994205347,16.480161285883547,12.87103460914618,10.185860422056486,22.397301413713009,53.599766604691879,38.110112980036654,22.074771321510134,20.536858618439076,8.793609798496437,24.299871672563981,39.277698169701104,38.692269071133289,22.274981766193267,21.674175772849033,22.165724952806748,32.920063971256482,-562.37336715321658,34.710973225194905,33.770325613457118,33.342663528584275,33.191011754569608,{"$f":"IF(AJ696=0,0,-AJ642/AJ696*AJ$9)","v":32.125028194121171},31.264883696989372,30.999791891354093,30.093791894644049,29.191428064700499]
[{"$f":"ROW()","v":625},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"IF(K697=0,0,-K643/K697*K$9)","v":13.439229560385666},17.274437465678535,24.514775353856809,28.796194996024862,22.908408273200813,21.600584999180764,21.3030505603497,21.200619567628404,20.404952140731009,20.674526298188312,20.321815629211557,19.543580565661895,18.379662308711744,17.541919174404786,18.504444672927768,18.358609092590893,17.768561604083491,17.221844987545445,16.550597504002692,15.789289419857798,16.120623852936806,15.325541072551943,14.643970674207676,13.924318655661811,13.273891864706178,{"$f":"IF(AJ697=0,0,-AJ643/AJ697*AJ$9)","v":13.329246397495295},13.218311545924793,13.057074496330852,13.175861688374438,13.263580546882615]
[{"$f":"ROW()","v":626},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"IF(K698=0,0,-K644/K698*K$9)","v":0.42713529340694673},-0.3057306638463243,-1.1147635315756219,-1.7661349669313453,0,0,0,0,0,0,0,10.061590442183522,25.579426905809726,80.885568697727749,9.1793401814692821,8.8733715062223997,7.7686694999302759,6.6647392210606133,5.8234872582250752,5.3937342160964663,4.7649908791914868,4.2830437906774064,3.7402146220781289,3.6416278486219329,4.4793500241914748,{"$f":"IF(AJ698=0,0,-AJ644/AJ698*AJ$9)","v":5.5185703019906995},5.3568547810131335,5.1270293471825505,5.1031798762888885,5.5332410869597908]
[{"$f":"ROW()","v":627},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"IF(K699=0,0,-K645/K699*K$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2658836133617282,2.7556257323151727,3.4809254576462743,3.3015851694531966,2.5810566552239846,-33.438685960068334,6.3897525116809186,4.9253454818421281,4.0900104394671493,3.2433305747729495,{"$f":"IF(AJ699=0,0,-AJ645/AJ699*AJ$9)","v":5.8586604982731041},5.8113048120605022,6.1266774031053437,6.0012297538553874,6.3091887487769256]
[{"$f":"ROW()","v":628},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"IF(K700=0,0,-K646/K700*K$9)","v":0},0,0,0,5,2.7683852728119653,1.3517605945071047,0.29363854893362545,5.6358032658914065E-2,4.4552488081424961,3.4421886256141128,3.124002483718713,2.59616623842992,2.4856351756920745,6.1764437135445682,3.5828764636089838,2.5859888513481115,2.9238113047088539,3.1352155349215463,2.5445581933276258,4.5339407158908243,1.5852815225189498,1.8130421444797438,2.1093561681307404,2.3496545382319605,{"$f":"IF(AJ700=0,0,-AJ646/AJ700*AJ$9)","v":28.699584508735857},2.8902281424546108,2.5689942693461094,2.3302686140517808,2.4387975214082074]
[{"$f":"ROW()","v":629},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"IF(K701=0,0,-K647/K701*K$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.73365993062038,8.5413566833961703,6.2805808976666579,5.3008029307836511,4.3052658306317362,{"$f":"IF(AJ701=0,0,-AJ647/AJ701*AJ$9)","v":6.7769043376811879},6.8049654357341414,6.5908688297007956,6.3588097111568551,6.5368444366735696]
[{"$f":"ROW()","v":630},null,null,"FRC",null,null,null,null,null,null,{"$f":"IF(K702=0,0,-K648/K702*K$9)","v":0},0,0,0,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,2.0754465004416416E-5,0,0,0,0,{"$f":"IF(AJ702=0,0,-AJ648/AJ702*AJ$9)","v":-0.723948898782244},0,0,0,0]
[{"$f":"ROW()","v":631},null,null,"Land",null,null,null,null,null,null,{"$f":"IF(K703=0,0,-K649/K703*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":"IF(AJ703=0,0,-AJ649/AJ703*AJ$9)","v":0},0,0,0,0]
[{"$f":"ROW()","v":632},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"IF(K704=0,0,-K650/K704*K$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.490644687417472,65.698400492775463,64.698400492775463,63.698400492775455,62.698400492775455,61.698400492775455,{"$f":"IF(AJ704=0,0,-AJ650/AJ704*AJ$9)","v":60.547055308739075},59.54705530873909,58.54705530873909,57.54705530873909,56.54705530873909]
[{"$f":"ROW()","v":633},null,null,"Total"]
["Opening Asset Value"]
[{"$f":"ROW()","v":635},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I743","v":0},2.17412255138421,5.1522766704986829,4.9380428489799586,4.6812989614357043,4.389398194414369,5.0970065907088618,7.2846755448697325,9.5485651637885134,14.267270865109225,29.469853707873021,40.767516343651479,45.041001852742049,48.379887070872314,74.572827515307921,80.072084688974769,80.431940566514825,80.002855307762374,81.672198185997956,87.887397302832767,92.832821165059613,{"$f":"AD743","v":94.143730233287542},{"$f":"AE743","v":97.264182142571613},{"$f":"AF743","v":100.67503129206729},{"$f":"AG743","v":103.96950230826211},{"$f":"AH743","v":104.87004071841797},{"$f":"AI743","v":108.01009853513007},{"$f":"AJ743","v":112.46476375066908},{"$f":"AK743","v":116.51020269170085},{"$f":"AL743","v":123.07969340389268},{"$f":"AM743","v":128.41904171783895}]
[{"$f":"ROW()","v":636},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"I744","v":0},{"$f":"J744","v":0},{"$f":"K744","v":0},{"$f":"L744","v":0},{"$f":"M744","v":0},{"$f":"N744","v":0},{"$f":"O744","v":0},{"$f":"P744","v":0},{"$f":"Q744","v":0},{"$f":"R744","v":0},{"$f":"S744","v":0},{"$f":"T744","v":0},{"$f":"U744","v":0},{"$f":"V744","v":0},{"$f":"W744","v":0},{"$f":"X744","v":0},{"$f":"Y744","v":1.384841252000395},{"$f":"Z744","v":3.0157389682983151},{"$f":"AA744","v":3.8202779496500119},{"$f":"AB744","v":4.2911099069039826},{"$f":"AC744","v":4.8992323619895251},4.7808705868871222,5.3868227016120533,5.1209922371887382,5.0368452138070143,4.9516097915752901,4.8663743693435659,5.0153773885515269,4.9171773775531999,4.818977366554873,4.720777355556546]
[{"$f":"ROW()","v":637},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I745","v":0},9.1073578822171495,15.206743034832115,22.136325287727882,33.285060193432415,47.916463069781102,47.074611455138992,46.077221105039079,44.934618730735409,43.669590935687907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":638},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"I746","v":0},3.6148358726246652,5.7495529829432384,5.8870276480022703,5.8825904248865637,5.9374810719962543,17.271337440664659,30.06511651841085,48.939440069423711,65.514223249985264,{"$f":"S745+S746+S747","v":121.40833203783691},{"$f":"T746","v":126.97813142968259},138.03044443052849,149.99533421579156,176.44536490735959,195.0668581796939,209.39327382882084,243.46958862397565,275.73628677619257,307.09221765297741,340.39921825968531,{"$f":"AD746","v":367.14591310863881},{"$f":"AE746","v":391.84272260410995},{"$f":"AF746","v":421.77212115257311},{"$f":"AG746","v":452.5103679154434},{"$f":"AH746","v":480.09660577863451},{"$f":"AI746","v":506.99860358430806},{"$f":"AJ746","v":535.61676872221483},{"$f":"AK746","v":564.35891279749092},{"$f":"AL746","v":592.91370372808842},{"$f":"AM746","v":619.5213322989606}]
[{"$f":"ROW()","v":639},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I747","v":0},-4.1056424797279355E-2,-0.15878869063421228,-0.35513785805191245,-0.63171808908649385,0,{"$f":"O747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":640},null,null,"Regulators",null,null,null,null,null,0,0.25074531703844571,0.46456068097046066,0.4078620957046008,0.31373886173923077,{"$f":"N748","v":0.22412614000041592},0.37121606843608018,1.508057667982508,2.4328177818459666,2.6761459200583744,{"$f":"S748","v":3.7530419494239022},4.0585054081756784,4.2498671142370164,4.7111561911588273,6.1685843216959606,6.8551394498004257,8.5465280967399231,11.383466362769067,15.829917950748742,21.086877170625343,22.396730556461854,{"$f":"AD748","v":22.462148919615256},23.461219234426824,24.009733974038575,24.997008456624187,26.693014496327081,{"$f":"AI748","v":28.991582907311404},{"$f":"AJ748","v":32.98228003519182},{"$f":"AK748","v":34.198163817184984},{"$f":"AL748","v":35.35087082670713},{"$f":"AM748","v":36.467636695034116}]
[{"$f":"ROW()","v":641},null,null,"Secondary Gate Stations",null,null,null,null,null,0,2.6123460324201511E-2,1.8504216241413046E-2,-1.1183697798113602E-2,-4.087161648976783E-2,0,0,-3.1945592037668964E-4,-9.5248460512895137E-4,1.6323497315559626E-2,{"$f":"S749","v":2.4194882141365106},4.7947848857672666,4.9086363005283351,5.0763416577970366,4.9330142238192334,4.7852810545914224,4.7286169244075964,4.6215460520994647,4.4881437924422967,4.5629514239175668,4.9396356272719348,3.7095669952483021,3.8353630886657895,3.5358236232884672,3.2713095701696164,3.2134142640212882,4.2037049395184471,9.2415565500487666,11.55439378449268,13.805935360202708,16.038417398416097]
[{"$f":"ROW()","v":642},null,null,"Buildings",null,null,null,null,null,0,-2.5234762816598458E-3,9.6583629674224958E-2,8.4015446898597954E-2,6.6461629851959719E-2,{"$f":"N750","v":4.3946498701485918E-2},4.1279868324565441E-2,3.8072677171864175E-2,9.4857936341296661E-2,0.25986252967872736,{"$f":"S750","v":0.51936119478574305},0.66357229776192517,2.1475342371577466,3.0507478085624253,8.4303013156324287,20.422145728718778,20.357519939477111,20.36184767177442,20.248454147231985,21.008389281341092,31.221659349597076,34.51284024150393,35.035817523382974,34.434035251493071,34.294258826149161,34.238784969032459,34.64238701133003,35.191846039014742,37.74266849289365,36.987274322891501,36.202304712638544]
[{"$f":"ROW()","v":643},null,null,"Meter and Services Pipes",null,null,null,null,null,0,21.819839271682046,38.280614789727885,68.388604902181683,96.178417354587211,{"$f":"N751","v":120.14773173974076},141.83773313594696,166.98859115786044,187.24758743912784,204.01721393657857,{"$f":"S751","v":221.58640486860773},228.54199991136738,244.17101322144751,255.66466610433088,268.73890228461624,292.26474650802277,305.54059147537333,324.11930968651268,341.39408446583144,354.93804053380444,364.70884254060769,375.43488067083416,377.14836521626245,380.13763962087035,381.73303881570791,383.77609541184535,383.84732875360896,385.39857121746769,387.87244252192244,390.76623462734165,394.87557973630311]
[{"$f":"ROW()","v":644},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0.89656584325870026,-0.76108160143039716,-3.2414983299670892,-5.8468520847623457,0,0,-6.2816428017481005E-16,-6.2816428017481005E-16,-6.2816428017481005E-16,{"$f":"S752","v":0},5.1499262391485772E-15,0.94616586242372391,2.4054229455783505,7.6062690391033732,14.107351598700195,13.770720227962233,13.655644303226628,12.9114642324472,12.205929334641361,11.979823025140847,10.449115274966141,9.3184355588193721,7.9469946332561632,6.6968072539134234,5.922065930824151,5.703798984183825,5.5956138494053116,5.4764225724680511,5.3336547481608454,5.2138712354248975]
[{"$f":"ROW()","v":645},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,{"$f":"N753","v":0},0,0,0,0,{"$f":"S753","v":0},{"$f":"T753","v":0},{"$f":"U753","v":0},{"$f":"V753","v":0},{"$f":"W753","v":0},{"$f":"X753","v":0},{"$f":"Y753","v":1.8169851157866612},{"$f":"Z753","v":2.972960637577903},{"$f":"AA753","v":4.4409846600630036},{"$f":"AB753","v":5.3442401401475967},{"$f":"AC753","v":7.0904986482448757},6.8705486478365563,9.6975587105812782,10.187850098409299,9.3594027991802697,8.5535464233068534,9.3961078922093062,11.559233328706112,11.834155302351604,11.291291243814911,11.795508532158784]
[{"$f":"ROW()","v":646},null,null,"Information Technology",null,null,null,null,null,{"$f":"I754","v":0},5.9737173072810066,7.0973801764523259,7.7306031399531658,8.3146180977017892,9.9689118748132284,8.5792309171370071,5.4818988764639265,1.4265218380003937,0.33910342184329423,5.3401690381873586,7.1793398106602622,10.663122218372298,11.46194521150592,13.766064779564328,12.404121366696483,17.646310191096287,16.633072572344034,21.684360947292308,24.235790123521923,19.680481571525782,13.177655263559886,13.131395553551457,13.063209438744041,13.485680987797581,16.575887159299796,15.968566558492054,19.422571245757961,16.386994364475655,12.666173671017113,9.1121197590450169]
[{"$f":"ROW()","v":647},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I755","v":0},{"$f":"J755","v":0},{"$f":"K755","v":0},{"$f":"L755","v":0},{"$f":"M755","v":0},{"$f":"N755","v":0},{"$f":"O755","v":0},{"$f":"P755","v":0},{"$f":"Q755","v":0},{"$f":"R755","v":0},{"$f":"S755","v":0},{"$f":"T755","v":0},{"$f":"U755","v":0},{"$f":"V755","v":0},{"$f":"W755","v":0},{"$f":"X755","v":0},{"$f":"Y755","v":0},{"$f":"Z755","v":0},{"$f":"AA755","v":0},{"$f":"AB755","v":0},{"$f":"AC755","v":0.95359349345060263},{"$f":"AD755","v":2.0513415334770988},2.6931113246475746,3.444171773362311,3.8085991411452418,3.8172047776457219,4.0437413561488489,5.3670210246734182,6.3964921811131052,7.4728226782762404,8.2792287494323755]
[{"$f":"ROW()","v":648},null,null,"FRC",null,null,null,null,null,{"$f":"I756","v":0},2.0388657325003107E-4,7.7187851531696425E-3,3.0188928538218067,8.2788130871729386,20.019491729097254,16.015593383277803,12.011695037458352,8.0077966916389016,4.0038983458194508,1.3552527156068805E-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,{"$f":"AD756","v":1.3552527156068805E-20},{"$f":"AE756","v":-6.5297977460437517E-16},{"$f":"AF756","v":-6.5297977460437517E-16},{"$f":"AG756","v":-6.5297977460437517E-16},{"$f":"AH756","v":-6.5297977460437517E-16},{"$f":"AI756","v":-6.5297977460437517E-16},{"$f":"AJ756","v":-1.5549492032515544E-15},{"$f":"AK756","v":-1.5549492032515544E-15},{"$f":"AL756","v":-1.5549492032515544E-15},{"$f":"AM756","v":-1.5549492032515544E-15}]
[{"$f":"ROW()","v":649},null,null,"Land",null,null,null,null,null,0,0.4486907771639459,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,1.815531397136783,4.6130503083447838,5.111879317585462,5.1199144298513692,7.5292065298029343,7.5290927142164152,7.5285656786924253,7.5285656786924253,7.5285656786924253,7.5285656786924253,7.5285656786924253,7.5285656786924253,7.5285656786924253,7.5285656786924253]
[{"$f":"ROW()","v":650},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y758","v":0},0,0,0,0.33577664088644266,1.1292014359176437,1.1120137810059869,1.0948261260943302,1.0776384711826734,1.0604508162710167,1.0432631613593599,1.0260325436845681,1.0088019260097763,0.99157130833498441,0.97434069066019258]
[{"$f":"ROW()","v":651},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J635:J650)","v":0},44.268622268468683,71.935624484849839,109.76511414787376,151.26311663089015,209.42911012896579,237.06956867005587,270.23656893975726,303.41281297671782,335.54519251249724,385.27821082127213,413.76540989748747,450.93934504785801,481.52706101601819,561.44288819752012,626.7592883856197,664.39888742860012,722.05156158347734,786.83922341624236,847.76482218829904,906.55822766977292,943.39701944157537,977.45610015385375,1012.9509949000782,1047.7690254380752,1081.297286215894,{"$f":"SUM(AJ635:AJ650)","v":1115.2441237316366},1166.4102013740785,1205.7853935083494,1243.0067689639757,1279.1487245601618]
["Capex"]
[{"$f":"ROW()","v":653},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"Input!J519","v":2.2863721340701937},{"$f":"Input!K519","v":3.1429457339014464},{"$f":"Input!L519","v":0},{"$f":"Input!M519","v":0},{"$f":"Input!N519","v":0},{"$f":"Input!O519","v":0.75285271186092284},{"$f":"Input!P519","v":2.2420848829114668},{"$f":"Input!Q519","v":2.329893146037405},{"$f":"Input!R519","v":4.7962968268073647},{"$f":"Input!S519","v":15.022070389090539},{"$f":"Input!T519","v":11.422507395982045},{"$f":"Input!U519","v":4.6388151248905576},{"$f":"Input!V519","v":3.7545372313285523},{"$f":"Input!W519","v":26.69321675423998},{"$f":"Input!X519","v":6.128282606232295},{"$f":"Input!Y519","v":0.88339829182463558},{"$f":"Input!Z519","v":0.62736616278429391},{"$f":"Input!AA519","v":2.8142920204407456},{"$f":"Input!AB519","v":7.6069091685996995},{"$f":"Input!AC519","v":6.3656776439274569},{"$f":"Input!AD519","v":2.7822315317452677},{"$f":"Input!AE519","v":4.4158001216436853},{"$f":"Input!AF519","v":4.7459331792751858},{"$f":"Input!AG519","v":4.6704606866500002},{"$f":"Input!AH519","v":2.3386702216374227},{"$f":"Input!AI519","v":4.6166884071272341},{"$f":"Input!AJ519","v":6.0164998056171068},{"$f":"Input!AK519","v":5.6824797786800767},{"$f":"Input!AL519","v":8.2775625470736305},{"$f":"Input!AM519","v":7.1508896806665181},{"$f":"Input!AN519","v":7.5148398757967394}]
[{"$f":"ROW()","v":654},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"Input!J520","v":0},{"$f":"Input!K520","v":0},{"$f":"Input!L520","v":0},{"$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},{"$f":"Input!R520","v":0},{"$f":"Input!S520","v":0},{"$f":"Input!T520","v":0},{"$f":"Input!U520","v":0},{"$f":"Input!V520","v":0},{"$f":"Input!W520","v":0},{"$f":"Input!X520","v":0},{"$f":"Input!Y520","v":1.384841252000395},{"$f":"Input!Z520","v":1.6564258195359631},{"$f":"Input!AA520","v":0.85479212663831838},{"$f":"Input!AB520","v":0.52108510254059204},{"$f":"Input!AC520","v":0.65837560037216381},{"$f":"Input!AD520","v":-5.7744800438209967E-2},{"$f":"Input!AE520","v":0.69118753695665525},{"$f":"Input!AF520","v":-0.18059504219159109},{"$f":"Input!AG520","v":1.08839885E-3},{"$f":"Input!AH520","v":0},{"$f":"Input!AI520","v":0},{"$f":"Input!AJ520","v":0},{"$f":"Input!AK520","v":0},{"$f":"Input!AL520","v":0},{"$f":"Input!AM520","v":0},{"$f":"Input!AN520","v":0}]
[{"$f":"ROW()","v":655},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"Input!J521","v":9.4274158640381334},{"$f":"Input!K521","v":6.5481013452835617},{"$f":"Input!L521","v":7.4824113010324282},{"$f":"Input!M521","v":11.763992775118012},{"$f":"Input!N521","v":15.2891755930544},{"$f":"Input!O521","v":0},{"$f":"Input!P521","v":0},{"$f":"Input!Q521","v":0},{"$f":"Input!R521","v":0},{"$f":"Input!S521","v":0},{"$f":"Input!T521","v":0},{"$f":"Input!U521","v":0},{"$f":"Input!V521","v":0},{"$f":"Input!W521","v":0},{"$f":"Input!X521","v":0},{"$f":"Input!Y521","v":0},{"$f":"Input!Z521","v":0},{"$f":"Input!AA521","v":0},{"$f":"Input!AB521","v":0},{"$f":"Input!AC521","v":0},{"$f":"Input!AD521","v":0},{"$f":"Input!AE521","v":0},{"$f":"Input!AF521","v":0},{"$f":"Input!AG521","v":0},{"$f":"Input!AH521","v":0},{"$f":"Input!AI521","v":0},{"$f":"Input!AJ521","v":0},{"$f":"Input!AK521","v":0},{"$f":"Input!AL521","v":0},{"$f":"Input!AM521","v":0},{"$f":"Input!AN521","v":0}]
[{"$f":"ROW()","v":656},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J522","v":3.6168378298345898},{"$f":"Input!K522","v":2.1388214678334592},{"$f":"Input!L522","v":0.14171278786562699},{"$f":"Input!M522","v":0},{"$f":"Input!N522","v":5.949365320147839E-2},{"$f":"Input!O522","v":11.43313746431399},{"$f":"Input!P522","v":12.942154742974784},{"$f":"Input!Q522","v":19.074320049338318},{"$f":"Input!R522","v":16.825165821213727},{"$f":"Input!S522","v":12.494472205176015},{"$f":"Input!T522","v":6.6542510423401247},{"$f":"Input!U522","v":13.352252624503663},{"$f":"Input!V522","v":14.543600996056067},{"$f":"Input!W522","v":29.321277186685993},{"$f":"Input!X522","v":21.783925283545045},{"$f":"Input!Y522","v":16.123271910888622},{"$f":"Input!Z522","v":37.938681725971605},{"$f":"Input!AA522","v":36.72112540386965},{"$f":"Input!AB522","v":36.391025564061657},{"$f":"Input!AC522","v":38.888055783598226},{"$f":"Input!AD522","v":32.684832751388228},{"$f":"Input!AE522","v":31.550314551798134},{"$f":"Input!AF522","v":37.580750495747729},{"$f":"Input!AG522","v":39.041200099094823},{"$f":"Input!AH522","v":36.539356924686892},{"$f":"Input!AI522","v":36.522437327367399},{"$f":"Input!AJ522","v":38.541115329808719},{"$f":"Input!AK522","v":39.307446189341526},{"$f":"Input!AL522","v":39.775217147818566},{"$f":"Input!AM522","v":38.490975073890269},{"$f":"Input!AN522","v":38.060265667589427}]
[{"$f":"ROW()","v":657},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J523","v":0},{"$f":"Input!K523","v":0},{"$f":"Input!L523","v":0},{"$f":"Input!M523","v":0},{"$f":"Input!N523","v":0},{"$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},{"$f":"Input!T523","v":0},{"$f":"Input!U523","v":0},{"$f":"Input!V523","v":0},{"$f":"Input!W523","v":0},{"$f":"Input!X523","v":0},{"$f":"Input!Y523","v":0},{"$f":"Input!Z523","v":0},{"$f":"Input!AA523","v":0},{"$f":"Input!AB523","v":0},{"$f":"Input!AC523","v":0},{"$f":"Input!AD523","v":0},{"$f":"Input!AE523","v":0},{"$f":"Input!AF523","v":0},{"$f":"Input!AG523","v":0},{"$f":"Input!AH523","v":0},{"$f":"Input!AI523","v":0},{"$f":"Input!AJ523","v":0},{"$f":"Input!AK523","v":0},{"$f":"Input!AL523","v":0},{"$f":"Input!AM523","v":0},{"$f":"Input!AN523","v":0}]
[{"$f":"ROW()","v":658},null,null,"Regulators",null,null,null,null,null,{"$f":"Input!J524","v":0.30628022615104133},{"$f":"Input!K524","v":0.28137548115091943},{"$f":"Input!L524","v":2.511365860909846E-2},{"$f":"Input!M524","v":0},{"$f":"Input!N524","v":1.0543179048363261E-2},{"$f":"Input!O524","v":0.16267274205964985},{"$f":"Input!P524","v":1.1555832528410079},{"$f":"Input!Q524","v":0.94660243308578162},{"$f":"Input!R524","v":0.26807733061643724},{"$f":"Input!S524","v":1.0526110991783961},{"$f":"Input!T524","v":0.35506565104006643},{"$f":"Input!U524","v":0.31476842468076643},{"$f":"Input!V524","v":0.59415081689313376},{"$f":"Input!W524","v":1.5985927467239658},{"$f":"Input!X524","v":0.85626791105722366},{"$f":"Input!Y524","v":1.7868855024150436},{"$f":"Input!Z524","v":3.0730503737481172},{"$f":"Input!AA524","v":4.7683637641510908},{"$f":"Input!AB524","v":5.6260390879680937},{"$f":"Input!AC524","v":1.7251542855691753},{"$f":"Input!AD524","v":0.57283078188588699},{"$f":"Input!AE524","v":1.6419824554970994},{"$f":"Input!AF524","v":1.2230040924865622},{"$f":"Input!AG524","v":1.6838780865499998},{"$f":"Input!AH524","v":2.4208752294773648},{"$f":"Input!AI524","v":3.0439709231773522},{"$f":"Input!AJ524","v":4.8823079092340143},{"$f":"Input!AK524","v":2.2295522610776151},{"$f":"Input!AL524","v":2.2221142951335384},{"$f":"Input!AM524","v":2.2417260113167146},{"$f":"Input!AN524","v":2.2496580136991797}]
[{"$f":"ROW()","v":659},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"Input!J525","v":4.0967418784534193E-2},{"$f":"Input!K525","v":2.2068665188307406E-2},{"$f":"Input!L525","v":0},{"$f":"Input!M525","v":0},{"$f":"Input!N525","v":0},{"$f":"Input!O525","v":0},{"$f":"Input!P525","v":0},{"$f":"Input!Q525","v":0},{"$f":"Input!R525","v":1.820298495821502E-2},{"$f":"Input!S525","v":2.4016474727985746},{"$f":"Input!T525","v":2.405545992493789},{"$f":"Input!U525","v":0.24700978371501711},{"$f":"Input!V525","v":0.31622134102909061},{"$f":"Input!W525","v":5.1885497825863228E-3},{"$f":"Input!X525","v":7.8281453257790382E-4},{"$f":"Input!Y525","v":9.9113763874100359E-3},{"$f":"Input!Z525","v":2.6328371325075383E-2},{"$f":"Input!AA525","v":0},{"$f":"Input!AB525","v":0.22590762007078069},{"$f":"Input!AC525","v":0.78518182912025036},{"$f":"Input!AD525","v":0.18317942529913947},{"$f":"Input!AE525","v":8.3617159006996594E-2},{"$f":"Input!AF525","v":0},{"$f":"Input!AG525","v":3.7015561549999992E-2},{"$f":"Input!AH525","v":0.24560726999999999},{"$f":"Input!AI525","v":1.2958058043970215},{"$f":"Input!AJ525","v":3.7900563781673218},{"$f":"Input!AK525","v":2.6003997719943062},{"$f":"Input!AL525","v":2.6041141075602781},{"$f":"Input!AM525","v":2.6501574227526481},{"$f":"Input!AN525","v":2.6783807592600279}]
[{"$f":"ROW()","v":660},null,null,"Buildings",null,null,null,null,null,{"$f":"Input!J526","v":0},{"$f":"Input!K526","v":0.10666521507681914},{"$f":"Input!L526","v":0},{"$f":"Input!M526","v":0},{"$f":"Input!N526","v":0},{"$f":"Input!O526","v":0},{"$f":"Input!P526","v":0},{"$f":"Input!Q526","v":6.0523056036295243E-2},{"$f":"Input!R526","v":0.16923983286870825},{"$f":"Input!S526","v":0.21801262247799508},{"$f":"Input!T526","v":0.15102505804183361},{"$f":"Input!U526","v":1.5140221510327743},{"$f":"Input!V526","v":1.0077833246009915},{"$f":"Input!W526","v":5.7264813192506221},{"$f":"Input!X526","v":12.338772225266968},{"$f":"Input!Y526","v":0.19534547537373648},{"$f":"Input!Z526","v":0.5304669437778019},{"$f":"Input!AA526","v":0.80071935265316585},{"$f":"Input!AB526","v":1.694155395098083},{"$f":"Input!AC526","v":11.161057218284697},{"$f":"Input!AD526","v":4.1248563256020674},{"$f":"Input!AE526","v":0.46160730553003421},{"$f":"Input!AF526","v":0.40757627579703215},{"$f":"Input!AG526","v":0.87987720920000034},{"$f":"Input!AH526","v":0.97306601333333365},{"$f":"Input!AI526","v":1.4351700228764894},{"$f":"Input!AJ526","v":1.6278203228716706},{"$f":"Input!AK526","v":3.6764254268528185},{"$f":"Input!AL526","v":0.46211943864307997},{"$f":"Input!AM526","v":0.44409698435834771},{"$f":"Input!AN526","v":0.47465704818494764}]
[{"$f":"ROW()","v":661},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"Input!J527","v":22.820332051838335},{"$f":"Input!K527","v":18.084368535312219},{"$f":"Input!L527","v":32.324016820460088},{"$f":"Input!M527","v":30.579501687368165},{"$f":"Input!N527","v":27.30928403627809},{"$f":"Input!O527","v":26.934701521456475},{"$f":"Input!P527","v":31.71724190185591},{"$f":"Input!Q527","v":28.097713590077078},{"$f":"Input!R527","v":25.601801747887276},{"$f":"Input!S527","v":27.567607616836426},{"$f":"Input!T527","v":12.314518426847664},{"$f":"Input!U527","v":26.87515411173419},{"$f":"Input!V527","v":23.98732119515039},{"$f":"Input!W527","v":26.984430057087387},{"$f":"Input!X527","v":38.84565613296828},{"$f":"Input!Y527","v":21.172994859549423},{"$f":"Input!Z527","v":35.221623451639381},{"$f":"Input!AA527","v":35.515942348674798},{"$f":"Input!AB527","v":33.367272600709356},{"$f":"Input!AC527","v":31.216435038961997},{"$f":"Input!AD527","v":34.234120909530596},{"$f":"Input!AE527","v":25.002588248597863},{"$f":"Input!AF527","v":27.598413059538345},{"$f":"Input!AG527","v":27.554044433755191},{"$f":"Input!AH527","v":29.457901678018018},{"$f":"Input!AI527","v":28.983333826193803},{"$f":"Input!AJ527","v":30.34861909767486},{"$f":"Input!AK527","v":31.630285864549329},{"$f":"Input!AL527","v":32.599714563847201},{"$f":"Input!AM527","v":33.767081647902963},{"$f":"Input!AN527","v":34.003009800006737}]
[{"$f":"ROW()","v":662},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"Input!J528","v":2.059100501289326},{"$f":"Input!K528","v":0.4413733037661482},{"$f":"Input!L528","v":8.9691637889637368E-3},{"$f":"Input!M528","v":0.30243631740553695},{"$f":"Input!N528","v":0.1307337889703519},{"$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},{"$f":"Input!T528","v":5.1499262391485772E-15},{"$f":"Input!U528","v":0.94616586242371881},{"$f":"Input!V528","v":1.5532944888570985},{"$f":"Input!W528","v":5.2948834992274945},{"$f":"Input!X528","v":6.5951199652992925},{"$f":"Input!Y528","v":0.47735241005124301},{"$f":"Input!Z528","v":1.4551500049614019},{"$f":"Input!AA528","v":1.2537759879966062},{"$f":"Input!AB528","v":1.2392270484073511},{"$f":"Input!AC528","v":1.8698765257674355},{"$f":"Input!AD528","v":0.68345119111360964},{"$f":"Input!AE528","v":1.0794156876091774},{"$f":"Input!AF528","v":0.80421639064311568},{"$f":"Input!AG528","v":0.8865396262480858},{"$f":"Input!AH528","v":1.064218486175047},{"$f":"Input!AI528","v":1.103814582787169},{"$f":"Input!AJ528","v":0.9253794792531882},{"$f":"Input!AK528","v":0.92537947925318875},{"$f":"Input!AL528","v":0.92537947925318831},{"$f":"Input!AM528","v":0.92537947925318875},{"$f":"Input!AN528","v":0.92537947925318909}]
[{"$f":"ROW()","v":663},null,null,"Vehicle",null,null,null,null,null,{"$f":"Input!J529","v":0},{"$f":"Input!K529","v":0},{"$f":"Input!L529","v":0},{"$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":1.8169851157866612},{"$f":"Input!Z529","v":1.5819095791798319},{"$f":"Input!AA529","v":2.5468935520856006},{"$f":"Input!AB529","v":2.4229810516953223},{"$f":"Input!AC529","v":3.9753952646838027},{"$f":"Input!AD529","v":3.7762934646982593},{"$f":"Input!AE529","v":3.293340809631172},{"$f":"Input!AF529","v":2.5761494115975525},{"$f":"Input!AG529","v":1.6561281457338897},{"$f":"Input!AH529","v":1.4825003258272333},{"$f":"Input!AI529","v":3.4798339350017948},{"$f":"Input!AJ529","v":3.7669234198376893},{"$f":"Input!AK529","v":2.2640162825030545},{"$f":"Input!AL529","v":1.3887139443059882},{"$f":"Input!AM529","v":2.385713532769612},{"$f":"Input!AN529","v":2.8041654154952425}]
[{"$f":"ROW()","v":664},null,null,"Information Technology",null,null,null,null,null,{"$f":"Input!J530","v":5.9737173072810066},{"$f":"Input!K530","v":1.1236628691713189},{"$f":"Input!L530","v":0.63322296350083962},{"$f":"Input!M530","v":0.58401495774862322},{"$f":"Input!N530","v":1.6542937771114399},{"$f":"Input!O530","v":0.60410141728642464},{"$f":"Input!P530","v":1.669749790397653E-3},{"$f":"Input!Q530","v":0},{"$f":"Input!R530","v":3.7706693355394503},{"$f":"Input!S530","v":2.7283611921640674},{"$f":"Input!T530","v":2.4384828724422212},{"$f":"Input!U530","v":5.5694728191081904},{"$f":"Input!V530","v":4.2121116425329221},{"$f":"Input!W530","v":6.7190699829585521},{"$f":"Input!X530","v":4.1763048844638213},{"$f":"Input!Y530","v":6.2507758508366669},{"$f":"Input!Z530","v":3.911942015636086},{"$f":"Input!AA530","v":11.483285389812814},{"$f":"Input!AB530","v":9.967899901398928},{"$f":"Input!AC530","v":3.1748745418205306},{"$f":"Input!AD530","v":1.4150663942294639},{"$f":"Input!AE530","v":2.8601866000136771},{"$f":"Input!AF530","v":8.2151347761635378},{"$f":"Input!AG530","v":7.6276043577520136},{"$f":"Input!AH530","v":9.4834749762428849},{"$f":"Input!AI530","v":6.4472854655685579},{"$f":"Input!AJ530","v":4.010408789688765},{"$f":"Input!AK530","v":3.6845055096056245},{"$f":"Input!AL530","v":2.6579379359434072},{"$f":"Input!AM530","v":1.8814454955376947},{"$f":"Input!AN530","v":0.73738445195708491}]
[{"$f":"ROW()","v":665},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"Input!J531","v":0},{"$f":"Input!K531","v":0},{"$f":"Input!L531","v":0},{"$f":"Input!M531","v":0},{"$f":"Input!N531","v":0},{"$f":"Input!O531","v":0},{"$f":"Input!P531","v":0},{"$f":"Input!Q531","v":0},{"$f":"Input!R531","v":0},{"$f":"Input!S531","v":0},{"$f":"Input!T531","v":0},{"$f":"Input!U531","v":0},{"$f":"Input!V531","v":0},{"$f":"Input!W531","v":0},{"$f":"Input!X531","v":0},{"$f":"Input!Y531","v":0},{"$f":"Input!Z531","v":0},{"$f":"Input!AA531","v":0},{"$f":"Input!AB531","v":0},{"$f":"Input!AC531","v":0.95359349345060263},{"$f":"Input!AD531","v":1.0442223897077458},{"$f":"Input!AE531","v":0.81659516923720143},{"$f":"Input!AF531","v":1.0663629731816986},{"$f":"Input!AG531","v":0.91281163819999978},{"$f":"Input!AH531","v":0.72710039868591203},{"$f":"Input!AI531","v":1.1131728346168643},{"$f":"Input!AJ531","v":1.9199741406103994},{"$f":"Input!AK531","v":1.8181630425865578},{"$f":"Input!AL531","v":2.0468386875686613},{"$f":"Input!AM531","v":1.9815981303185266},{"$f":"Input!AN531","v":1.8508688143700993}]
[{"$f":"ROW()","v":666},null,null,"FRC",null,null,null,null,null,{"$f":"Input!J532","v":2.0388657325003107E-4},{"$f":"Input!K532","v":7.5148985799196114E-3},{"$f":"Input!L532","v":3.011174068668637},{"$f":"Input!M532","v":5.2599202333511315},{"$f":"Input!N532","v":11.740678641924315},{"$f":"Input!O532","v":0},{"$f":"Input!P532","v":0},{"$f":"Input!Q532","v":0},{"$f":"Input!R532","v":0},{"$f":"Input!S532","v":0},{"$f":"Input!T532","v":0},{"$f":"Input!U532","v":0},{"$f":"Input!V532","v":0},{"$f":"Input!W532","v":0},{"$f":"Input!X532","v":0},{"$f":"Input!Y532","v":0},{"$f":"Input!Z532","v":0},{"$f":"Input!AA532","v":0},{"$f":"Input!AB532","v":0},{"$f":"Input!AC532","v":0},{"$f":"Input!AD532","v":0},{"$f":"Input!AE532","v":0},{"$f":"Input!AF532","v":0},{"$f":"Input!AG532","v":0},{"$f":"Input!AH532","v":0},{"$f":"Input!AI532","v":0},{"$f":"Input!AJ532","v":0},{"$f":"Input!AK532","v":0},{"$f":"Input!AL532","v":0},{"$f":"Input!AM532","v":0},{"$f":"Input!AN532","v":0}]
[{"$f":"ROW()","v":667},null,null,"Land",null,null,null,null,null,{"$f":"Input!J533","v":0.4486907771639459},{"$f":"Input!K533","v":0.33286903325697004},{"$f":"Input!L533","v":0},{"$f":"Input!M533","v":0},{"$f":"Input!N533","v":0},{"$f":"Input!O533","v":0},{"$f":"Input!P533","v":0},{"$f":"Input!Q533","v":0},{"$f":"Input!R533","v":0},{"$f":"Input!S533","v":0},{"$f":"Input!T533","v":0},{"$f":"Input!U533","v":0},{"$f":"Input!V533","v":0},{"$f":"Input!W533","v":0},{"$f":"Input!X533","v":0},{"$f":"Input!Y533","v":0},{"$f":"Input!Z533","v":1.0339715867158672},{"$f":"Input!AA533","v":2.7975189112080003},{"$f":"Input!AB533","v":0.49882900924067813},{"$f":"Input!AC533","v":8.0351122659070972E-3},{"$f":"Input!AD533","v":2.4053475062571432},{"$f":"Input!AE533","v":-1.1381558651877205E-4},{"$f":"Input!AF533","v":-5.270355239901073E-4},{"$f":"Input!AG533","v":0},{"$f":"Input!AH533","v":0},{"$f":"Input!AI533","v":0},{"$f":"Input!AJ533","v":0},{"$f":"Input!AK533","v":0},{"$f":"Input!AL533","v":0},{"$f":"Input!AM533","v":0},{"$f":"Input!AN533","v":0}]
[{"$f":"ROW()","v":668},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"Input!J534","v":0},{"$f":"Input!K534","v":0},{"$f":"Input!L534","v":0},{"$f":"Input!M534","v":0},{"$f":"Input!N534","v":0},{"$f":"Input!O534","v":0},{"$f":"Input!P534","v":0},{"$f":"Input!Q534","v":0},{"$f":"Input!R534","v":0},{"$f":"Input!S534","v":0},{"$f":"Input!T534","v":0},{"$f":"Input!U534","v":0},{"$f":"Input!V534","v":0},{"$f":"Input!W534","v":0},{"$f":"Input!X534","v":0},{"$f":"Input!Y534","v":0},{"$f":"Input!Z534","v":0},{"$f":"Input!AA534","v":0},{"$f":"Input!AB534","v":0},{"$f":"Input!AC534","v":0.33577664088644266},{"$f":"Input!AD534","v":0.798907807473619},{"$f":"Input!AE534","v":0},{"$f":"Input!AF534","v":0},{"$f":"Input!AG534","v":0},{"$f":"Input!AH534","v":0},{"$f":"Input!AI534","v":0},{"$f":"Input!AJ534","v":0},{"$f":"Input!AK534","v":0},{"$f":"Input!AL534","v":0},{"$f":"Input!AM534","v":0},{"$f":"Input!AN534","v":0}]
[{"$f":"ROW()","v":669},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J653:J668)","v":46.979917997024366},32.229766548521091,43.626620763925679,48.489865970991467,56.194202669588449,39.887465856977464,48.058734530373563,50.509052274574884,51.44945387989118,61.48478259772201,35.741396439187753,53.457660902088875,49.969021036448254,102.34314009595658,90.725111823365509,50.101762045113844,87.056916035275435,99.556708857530808,99.561331549790538,101.11748897870866,84.64759567849282,71.896521829935182,84.036418576715178,84.950648243584013,84.7327715240841,88.041513129113682,{"$f":"SUM(AJ653:AJ668)","v":95.829104672763748},93.818653606444101,92.959712147147542,91.919063458766487,91.298609325612688]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":671},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$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":"Input!AJ596","v":0},{"$f":"Input!AK596","v":0},{"$f":"Input!AL596","v":0},{"$f":"Input!AM596","v":0},{"$f":"Input!AN596","v":0}]
[{"$f":"ROW()","v":672},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$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":"Input!AJ597","v":0},{"$f":"Input!AK597","v":0},{"$f":"Input!AL597","v":0},{"$f":"Input!AM597","v":0},{"$f":"Input!AN597","v":0}]
[{"$f":"ROW()","v":673},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$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":"Input!AJ598","v":0},{"$f":"Input!AK598","v":0},{"$f":"Input!AL598","v":0},{"$f":"Input!AM598","v":0},{"$f":"Input!AN598","v":0}]
[{"$f":"ROW()","v":674},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$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":"Input!AJ599","v":0},{"$f":"Input!AK599","v":0},{"$f":"Input!AL599","v":0},{"$f":"Input!AM599","v":0},{"$f":"Input!AN599","v":0}]
[{"$f":"ROW()","v":675},null,null,"Low Pressure Mains",null,null,null,null,null,{"$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":"Input!AJ600","v":0},{"$f":"Input!AK600","v":0},{"$f":"Input!AL600","v":0},{"$f":"Input!AM600","v":0},{"$f":"Input!AN600","v":0}]
[{"$f":"ROW()","v":676},null,null,"Regulators",null,null,null,null,null,{"$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":"Input!AJ601","v":0},{"$f":"Input!AK601","v":0},{"$f":"Input!AL601","v":0},{"$f":"Input!AM601","v":0},{"$f":"Input!AN601","v":0}]
[{"$f":"ROW()","v":677},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$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":"Input!AJ602","v":0},{"$f":"Input!AK602","v":0},{"$f":"Input!AL602","v":0},{"$f":"Input!AM602","v":0},{"$f":"Input!AN602","v":0}]
[{"$f":"ROW()","v":678},null,null,"Buildings",null,null,null,null,null,{"$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":"Input!AJ603","v":0},{"$f":"Input!AK603","v":0},{"$f":"Input!AL603","v":0},{"$f":"Input!AM603","v":0},{"$f":"Input!AN603","v":0}]
[{"$f":"ROW()","v":679},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$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},{"$f":"Input!Y604","v":0},{"$f":"Input!Z604","v":0},{"$f":"Input!AA604","v":0},{"$f":"Input!AB604","v":0},{"$f":"Input!AC604","v":0},{"$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":"Input!AJ604","v":0},{"$f":"Input!AK604","v":0},{"$f":"Input!AL604","v":0},{"$f":"Input!AM604","v":0},{"$f":"Input!AN604","v":0}]
[{"$f":"ROW()","v":680},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$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},{"$f":"Input!Y605","v":-4.5554279332264837E-2},{"$f":"Input!Z605","v":-1.8310717051442466E-2},{"$f":"Input!AA605","v":-0.24017188436248985},{"$f":"Input!AB605","v":-7.4822111491525426E-3},{"$f":"Input!AC605","v":0},{"$f":"Input!AD605","v":-8.9264074466437193E-3},{"$f":"Input!AE605","v":-1.7202376279863481E-2},{"$f":"Input!AF605","v":0},{"$f":"Input!AG605","v":-1.198406E-2},{"$f":"Input!AH605","v":0},{"$f":"Input!AI605","v":0},{"$f":"Input!AJ605","v":0},{"$f":"Input!AK605","v":0},{"$f":"Input!AL605","v":0},{"$f":"Input!AM605","v":0},{"$f":"Input!AN605","v":0}]
[{"$f":"ROW()","v":681},null,null,"Vehicle",null,null,null,null,null,{"$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},{"$f":"Input!Y606","v":0},{"$f":"Input!Z606","v":0},{"$f":"Input!AA606","v":0},{"$f":"Input!AB606","v":-0.24391983715932214},{"$f":"Input!AC606","v":-0.61044759188061837},{"$f":"Input!AD606","v":-1.0283805293597248},{"$f":"Input!AE606","v":-0.67179781147269613},{"$f":"Input!AF606","v":-0.56818442172415506},{"$f":"Input!AG606","v":-0.41612153934999996},{"$f":"Input!AH606","v":0},{"$f":"Input!AI606","v":0},{"$f":"Input!AJ606","v":0},{"$f":"Input!AK606","v":0},{"$f":"Input!AL606","v":0},{"$f":"Input!AM606","v":0},{"$f":"Input!AN606","v":0}]
[{"$f":"ROW()","v":682},null,null,"Information Technology",null,null,null,null,null,{"$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},{"$f":"Input!Y607","v":-4.4394989936040984E-3},{"$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":"Input!AJ607","v":0},{"$f":"Input!AK607","v":0},{"$f":"Input!AL607","v":0},{"$f":"Input!AM607","v":0},{"$f":"Input!AN607","v":0}]
[{"$f":"ROW()","v":683},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$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":"Input!AJ608","v":0},{"$f":"Input!AK608","v":0},{"$f":"Input!AL608","v":0},{"$f":"Input!AM608","v":0},{"$f":"Input!AN608","v":0}]
[{"$f":"ROW()","v":684},null,null,"FRC",null,null,null,null,null,{"$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":"Input!AJ609","v":0},{"$f":"Input!AK609","v":0},{"$f":"Input!AL609","v":0},{"$f":"Input!AM609","v":0},{"$f":"Input!AN609","v":0}]
[{"$f":"ROW()","v":685},null,null,"Land",null,null,null,null,null,{"$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":"Input!AJ610","v":0},{"$f":"Input!AK610","v":0},{"$f":"Input!AL610","v":0},{"$f":"Input!AM610","v":0},{"$f":"Input!AN610","v":0}]
[{"$f":"ROW()","v":686},null,null,"Equity Raising Cost",null,null,null,null,null,{"$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":"Input!AJ611","v":0},{"$f":"Input!AK611","v":0},{"$f":"Input!AL611","v":0},{"$f":"Input!AM611","v":0},{"$f":"Input!AN611","v":0}]
[{"$f":"ROW()","v":687},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J671:J686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.9993778325868932E-2,-1.8310717051442466E-2,-0.24017188436248985,-0.25140204830847468,-0.61044759188061837,-1.0373069368063685,-0.68900018775255956,-0.56818442172415506,-0.42810559934999998,0,0,{"$f":"SUM(AJ671:AJ686)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":689},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J837+J982+J1127+J1272+J1417+J1562+J1707+J1852+J1997+J2142+J2287+J2414+J2541+J2668+J2795+J2922+J3049+J3176+J3303+J3430+J3557+J3684+J3811+J3938+J4065+J4192","v":-0.11224958268598355},-0.16479161478697349,-0.21423382151872455,-0.25674388754425381,-0.29190076702133583,-4.5244315566430333E-2,-5.4415928750595956E-2,-6.60035271186242E-2,-7.7591125486652437E-2,-8.7991178050136204E-2,-0.12484476020358626,-0.36532961579998902,-0.41565201319828821,-0.50027630980437821,-0.62902543256543575,-0.52354241428458281,-1.0564514215367526,-1.1449491422051636,-1.3917100517648868,-1.4202537817006107,-1.437444537332889,-1.2953482123596101,-1.3350840297795088,-1.3759896704551773,-1.4381318114815731,-1.4766305904151302,{"$f":"AJ837+AJ982+AJ1127+AJ1272+AJ1417+AJ1562+AJ1707+AJ1852+AJ1997+AJ2142+AJ2287+AJ2414+AJ2541+AJ2668+AJ2795+AJ2922+AJ3049+AJ3176+AJ3303+AJ3430+AJ3557+AJ3684+AJ3811+AJ3938+AJ4065+AJ4192+AJ4319+AJ4446+AJ4573+AJ4700+AJ4827","v":-1.5618345900780912},{"$f":"AK837+AK982+AK1127+AK1272+AK1417+AK1562+AK1707+AK1852+AK1997+AK2142+AK2287+AK2414+AK2541+AK2668+AK2795+AK2922+AK3049+AK3176+AK3303+AK3430+AK3557+AK3684+AK3811+AK3938+AK4065+AK4192+AK4319+AK4446+AK4573+AK4700+AK4827","v":-1.637040837648305},-1.708071834881806,-1.811541366720226,-1.9009274877285576]
[{"$f":"ROW()","v":690},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J838+J983+J1128+J1273+J1418+J1563+J1708+J1853+J1998+J2143+J2288+J2415+J2542+J2669+J2796+J2923+J3050+J3177+J3304+J3431+J3558+J3685+J3812+J3939+J4066+J4193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.5528103238043099E-2,-5.0253145286621351E-2,-5.0253145286621351E-2,-5.0253145286621351E-2,-5.1753787087706005E-2,-8.5235422231724561E-2,-8.5235422231724561E-2,-8.5235422231724561E-2,-8.5235422231724575E-2,-8.5235422231724575E-2,{"$f":"AJ838+AJ983+AJ1128+AJ1273+AJ1418+AJ1563+AJ1708+AJ1853+AJ1998+AJ2143+AJ2288+AJ2415+AJ2542+AJ2669+AJ2796+AJ2923+AJ3050+AJ3177+AJ3304+AJ3431+AJ3558+AJ3685+AJ3812+AJ3939+AJ4066+AJ4193+AJ4320+AJ4447+AJ4574+AJ4701+AJ4828","v":0.1490030192079608},-9.8200010998326703E-2,-9.8200010998326703E-2,-9.8200010998326703E-2,-9.8200010998326703E-2]
[{"$f":"ROW()","v":691},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J839+J984+J1129+J1274+J1419+J1564+J1709+J1854+J1999+J2144+J2289+J2416+J2543+J2670+J2797+J2924+J3051+J3178+J3305+J3432+J3559+J3686+J3813+J3940+J4067+J4194","v":-0.32005798182098355},-0.4487161926685943,-0.55282904813666145,-0.61525786941348615,-0.65777271670571691,-0.84185161464210889,-0.99739035009991295,-1.1426023743036697,-1.2650277950475017,-1.4035806790391554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":692},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J840+J985+J1130+J1275+J1420+J1565+J1710+J1855+J2000+J2145+J2290+J2417+J2544+J2671+J2798+J2925+J3052+J3179+J3306+J3433+J3560+J3687+J3814+J3941+J4068+J4195","v":-2.0019572099243981E-3},-4.1043575148856553E-3,-4.2381228065952979E-3,-4.4372231157065864E-3,-4.603006091788246E-3,-9.9281095645585904E-2,-0.14837566522859574,-0.19999649832546076,-0.25038264065217053,-0.30796661451313873,-1.0844516504944481,-2.2999396236577621,-2.5787112107929753,-2.8712464951179504,-3.1624320112107283,-1.7968562617616839,-3.8623669308168038,-4.4544272516526844,-5.0350946872768061,-5.5810551768903363,-6.1287782508564348,-6.853505056326969,-7.6513519472845823,-8.3029533362245367,-8.9531190614957659,-9.6204395216937861,-9.9229501919018688,-10.565302114065348,-11.220426217221041,-11.883346503018018,-12.524862754249522]
[{"$f":"ROW()","v":693},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J841+J986+J1131+J1276+J1421+J1566+J1711+J1856+J2001+J2146+J2291+J2418+J2545+J2672+J2799+J2926+J3053+J3180+J3307+J3434+J3561+J3688+J3815+J3942+J4069+J4196","v":-4.1056424797279355E-2},-0.11773226583693291,-0.19634916741770017,-0.2765802310345814,-0.35926879943184087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.6269618842866055E-5,-7.6269618842866069E-5,-7.6269618842866069E-5,-7.6269618842866069E-5,-7.6269618842866069E-5,3.8134809421433034E-4,0,0,0,0]
[{"$f":"ROW()","v":694},null,null,"Regulators",null,null,null,null,null,{"$f":"J842+J987+J1132+J1277+J1422+J1567+J1712+J1857+J2002+J2147+J2292+J2419+J2546+J2673+J2800+J2927+J3054+J3181+J3308+J3435+J3562+J3689+J3816+J3943+J4070+J4197","v":-5.5534909112595642E-2},-6.7560117218904508E-2,-8.1812243874958335E-2,-9.4123233965370035E-2,-0.10015590078717813,-1.5582813623985564E-2,-1.874165329458018E-2,-2.1842319222322645E-2,-2.474919240402948E-2,-2.8331124824655267E-2,-4.9602192288290589E-2,-0.12340671861942841,-0.13286173997132256,-0.14116461618683229,-0.15083203197999628,-9.5496855475545192E-2,-0.2361121077189744,-0.32191217617141454,-0.36907986809149407,-0.4153008997326626,-0.46167476839111043,-0.64291214068553315,-0.6744893528748106,-0.69660360396438759,-0.72486918977447146,-0.745402512193029,-0.89161078135360161,-1.0136684790844519,-1.0694072856113923,-1.1249601429897307,-1.1810032932726486]
[{"$f":"ROW()","v":695},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J843+J988+J1133+J1278+J1423+J1568+J1713+J1858+J2003+J2148+J2293+J2420+J2547+J2674+J2801+J2928+J3055+J3182+J3309+J3436+J3563+J3690+J3817+J3944+J4071+J4198","v":-1.4843958460332683E-2},-2.9687909271095866E-2,-2.9687914039526649E-2,-2.9687918691654228E-2,-2.9687923230315282E-2,0,-3.1945592037668964E-4,-6.3302868475226173E-4,-9.2700303752644162E-4,-1.2892466578057508E-3,-3.0249320863032642E-2,-0.13315836895394834,-0.14851598376038955,-0.14851598376038955,-0.14851598376038957,-6.6575506571235635E-2,-0.13339924363320696,-0.13340225965716779,-0.15109998859551044,-0.40849762576588244,-0.53548123667406122,4.2178934410490782E-2,-0.29953946537732207,-0.30152961466885075,-0.30350257614832815,-0.30551512889986265,1.2477952323629988,-0.28756253755039252,-0.35257253185025017,-0.41767538453925712,-0.48392932010807332]
[{"$f":"ROW()","v":696},null,null,"Buildings",null,null,null,null,null,{"$f":"J844+J989+J1134+J1279+J1424+J1569+J1714+J1859+J2004+J2149+J2294+J2421+J2548+J2675+J2802+J2929+J3056+J3183+J3310+J3437+J3564+J3691+J3818+J3945+J4072+J4199","v":-2.5234762816598458E-3},-7.5581091209343349E-3,-1.2568182775626999E-2,-1.7553817046638231E-2,-2.2515131150473801E-2,-2.6666303769204785E-3,-3.2071911527012673E-3,-3.737796866862765E-3,-4.2352395312775844E-3,-4.8482026348222974E-3,-6.8139550656514947E-3,-3.0060211636952543E-2,-0.10456975319631294,-0.3469278121806193,-0.3469278121806193,-0.25997126461540537,-0.52613921148049236,-0.91411287719559842,-0.93422026098897704,-0.9477871500287155,-0.94840822231869493,6.1369976349006289E-2,-1.0093585476869396,-1.0196536345439167,-1.0285398704500346,-1.0315679805789166,-1.0783612951869574,-1.1256029729739092,-1.2175136086452296,-1.2290665946113066,-1.2401690192202652]
[{"$f":"ROW()","v":697},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J845+J990+J1135+J1280+J1425+J1570+J1715+J1860+J2005+J2150+J2295+J2422+J2549+J2676+J2803+J2930+J3057+J3184+J3311+J3438+J3565+J3692+J3819+J3946+J4073+J4200","v":-1.0004927801562884},-1.6235930172663768,-2.2160267080062761,-2.7896892349626361,-3.3399696511245338,-5.2447001252502758,-6.5663838799424354,-7.8387173088096569,-8.8321752504365225,-9.9984166848072622,-5.3589233840880102,-11.246140801654066,-12.493668312267017,-13.910193876802014,-15.319811909561761,-7.8971498921988648,-16.642905240500077,-18.241167569356037,-19.823316532736303,-21.44563303215876,-23.098496255437716,-23.289103703169566,-24.609138654930462,-25.958645238917622,-27.414845081880561,-28.912100484430184,-28.797376633816139,-29.156414560094561,-29.705922458428024,-29.657736538941474,-29.771416424135342]
[{"$f":"ROW()","v":698},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J846+J991+J1136+J1281+J1426+J1571+J1716+J1861+J2006+J2151+J2296+J2423+J2550+J2677+J2804+J2931+J3058+J3185+J3312+J3439+J3566+J3693+J3820+J3947+J4074+J4201","v":-1.1625346580306257},-2.0990207484552457,-2.489385892325656,-2.9077900722007937,-3.3105352615951178,0,-6.2816428017481005E-16,0,0,0,0,0,-9.4037405702471738E-2,-9.4037405702471738E-2,-9.4037405702471738E-2,-0.76842950145694,-1.5519152126455651,-1.7577841744135452,-1.9372797350640367,-2.0959828352679479,-2.2210629121081982,-2.1928930274760829,-2.1756573162063253,-2.1247429455908264,-1.8389598092643193,-1.3220815294274948,-1.033564614031701,-1.0445707561904491,-1.0681473035603946,-1.0451629919891363,-0.94228159472618078]
[{"$f":"ROW()","v":699},null,null,"Vehicle",null,null,null,null,null,{"$f":"J847+J992+J1137+J1282+J1427+J1572+J1717+J1862+J2007+J2152+J2297+J2424+J2551+J2678+J2805+J2932+J3059+J3186+J3313+J3440+J3567+J3694+J3821+J3948+J4075+J4202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.42593405738859025,-1.0788695296004998,-1.2758057344514067,-1.6186891647059045,-2.7471301855749313,0.20546706458624597,-1.5176736020453776,-2.0684539056129201,-2.2883567017006494,-2.6372724660993421,-1.6037979833408846,-1.9890943088575626,-1.9315780028426812,-1.8814962444257386,-1.8695761058734239]
[{"$f":"ROW()","v":700},null,null,"Information Technology",null,null,null,null,null,{"$f":"J848+J993+J1138+J1283+J1428+J1573+J1718+J1863+J2008+J2153+J2298+J2425+J2552+J2679+J2806+J2933+J3060+J3187+J3314+J3441+J3568+J3695+J3822+J3949+J4076+J4203","v":0},0,0,0,0,-1.9937823749626455,-3.099001790463479,-4.0553770384635328,-4.8580877516965497,-6.0169492412127124,-0.59931209996931767,-2.0856904113961545,-3.4132886493992975,-4.4149504149001437,-5.5382482973316662,-1.0041475274432594,-4.9251796343883409,-6.4319970148645398,-7.4164707251693134,-7.7301830938166693,-7.7343413183208787,-2.9064463100221092,-8.2833208909709537,-7.2051328086984743,-6.3932688047406714,-7.0546060663763024,-0.55640410242285521,-6.7200823908879297,-6.3787586294019505,{"$f":"AM848+AM993+AM1138+AM1283+AM1428+AM1573+AM1718+AM1863+AM2008+AM2153+AM2298+AM2425+AM2552+AM2679+AM2806+AM2933+AM3060+AM3187+AM3314+AM3441+AM3568+AM3695+AM3822+AM3949+AM4076+AM4203+AM4330+AM4457+AM4584+AM4711+AM4838","v":-5.4354994075097895},-3.7363166392688099]
[{"$f":"ROW()","v":701},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J849+J994+J1139+J1284+J1429+J1574+J1719+J1864+J2009+J2154+J2299+J2426+J2553+J2680+J2807+J2934+J3061+J3188+J3315+J3442+J3569+J3696+J3823+J3950+J4077+J4204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.17482537806672574,-0.3153025244669625,-0.54838427041706905,-0.71849476218543229,-0.88663625611373731,-0.59669447208583015,-0.78869188614687014,-0.97050819040552594,-1.1751920591623921,-1.2665482297518862]
[{"$f":"ROW()","v":702},null,null,"FRC",null,null,null,null,null,{"$f":"J850+J995+J1140+J1285+J1430+J1575+J1720+J1865+J2010+J2155+J2300+J2427+J2554+J2681+J2808+J2935+J3062+J3189+J3316+J3443+J3570+J3697+J3824+J3951+J4078+J4205","v":0},0,0,0,0,-4.0038983458194508,-4.0038983458194508,-4.0038983458194508,-4.0038983458194508,-4.0038983458194508,0,0,0,0,0,0,0,0,0,0,0,-6.5299332713153123E-16,0,0,0,0,-9.0196942864717913E-16,0,0,0,0]
[{"$f":"ROW()","v":703},null,null,"Land",null,null,null,null,null,{"$f":"J851+J996+J1141+J1286+J1431+J1576+J1721+J1866+J2011+J2156+J2301+J2428+J2555+J2682+J2809+J2936+J3063+J3190+J3317+J3444+J3571+J3698+J3825+J3952+J4079+J4206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":704},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J852+J997+J1142+J1287+J1432+J1577+J1722+J1867+J2012+J2157+J2302+J2429+J2556+J2683+J2810+J2937+J3064+J3191+J3318+J3445+J3572+J3699+J3826+J3953+J4080+J4207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.5508854736389815E-3,-1.718765491165674E-2,-1.718765491165674E-2,-1.718765491165674E-2,-1.718765491165674E-2,-1.718765491165674E-2,-1.7230617674791861E-2,-1.7230617674791858E-2,-1.7230617674791858E-2,-1.7230617674791858E-2,-1.7230617674791858E-2]
[{"$f":"ROW()","v":705},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J689:J704)","v":-2.7112957285556734},-4.5627643321399436,-5.7971311009017263,-6.9918634879751203,-8.1164091571382997,-12.247007315887403,-14.891734260672129,-17.332808237614334,-19.317074344111681,-21.853271317559141,-7.2541973629723362,-16.283725751718301,-19.381305068288075,-22.427312914454799,-25.389830884293069,-12.412169223807517,-29.385931163346847,-34.528875140403272,-38.384330729425358,-41.71363590535411,-45.370122359576257,-37.148517199523084,-47.973415678385479,-49.704588375856005,-51.20458701588403,-54.09475188299001,{"$f":"SUM(AJ689:AJ704)","v":-44.662645682227549},-54.443461472172892,-55.738336691521411,-55.777107862580188,-55.032461497007823]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":707},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T706","v":0},{"$f":"-Input!U706","v":0},{"$f":"-Input!V706","v":0},{"$f":"-Input!W706","v":0},{"$f":"-Input!X706","v":0},{"$f":"-Input!Y706","v":0},{"$f":"-Input!Z706","v":0},{"$f":"-Input!AA706","v":0},{"$f":"-Input!AB706","v":0},{"$f":"-Input!AC706","v":0},{"$f":"AD855+AD1000+AD1145+AD1290+AD1435+AD1580+AD1725+AD1870+AD2015+AD2160+AD2305+AD2432+AD2559+AD2686+AD2813+AD2940+AD3067+AD3194+AD3321+AD3448+AD3575+AD3702+AD3829+AD3956+AD4083+AD4210","v":-3.3877926184440646E-2},{"$f":"-Input!AE706","v":0},{"$f":"-Input!AF706","v":0},{"$f":"-Input!AG706","v":0},{"$f":"-Input!AH706","v":0},{"$f":"-Input!AI706","v":0},{"$f":"-Input!AJ706","v":0},{"$f":"-Input!AK706","v":0},{"$f":"-Input!AL706","v":0},{"$f":"-Input!AM706","v":0},{"$f":"-Input!AN706","v":0}]
[{"$f":"ROW()","v":708},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T707","v":0},{"$f":"-Input!U707","v":0},{"$f":"-Input!V707","v":0},{"$f":"-Input!W707","v":0},{"$f":"-Input!X707","v":0},{"$f":"-Input!Y707","v":0},{"$f":"-Input!Z707","v":0},{"$f":"-Input!AA707","v":0},{"$f":"-Input!AB707","v":0},{"$f":"-Input!AC707","v":0},{"$f":"AD856+AD1001+AD1146+AD1291+AD1436+AD1581+AD1726+AD1871+AD2016+AD2161+AD2306+AD2433+AD2560+AD2687+AD2814+AD2941+AD3068+AD3195+AD3322+AD3449+AD3576+AD3703+AD3830+AD3957+AD4084+AD4211","v":-8.8631875764864348E-3},{"$f":"-Input!AE707","v":0},{"$f":"-Input!AF707","v":0},{"$f":"-Input!AG707","v":0},{"$f":"-Input!AH707","v":0},{"$f":"-Input!AI707","v":0},{"$f":"-Input!AJ707","v":0},{"$f":"-Input!AK707","v":0},{"$f":"-Input!AL707","v":0},{"$f":"-Input!AM707","v":0},{"$f":"-Input!AN707","v":0}]
[{"$f":"ROW()","v":709},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T708","v":0},{"$f":"-Input!U708","v":0},{"$f":"-Input!V708","v":0},{"$f":"-Input!W708","v":0},{"$f":"-Input!X708","v":0},{"$f":"-Input!Y708","v":0},{"$f":"-Input!Z708","v":0},{"$f":"-Input!AA708","v":0},{"$f":"-Input!AB708","v":0},{"$f":"-Input!AC708","v":0},{"$f":"AD857+AD1002+AD1147+AD1292+AD1437+AD1582+AD1727+AD1872+AD2017+AD2162+AD2307+AD2434+AD2561+AD2688+AD2815+AD2942+AD3069+AD3196+AD3323+AD3450+AD3577+AD3704+AD3831+AD3958+AD4085+AD4212","v":0},{"$f":"-Input!AE708","v":0},{"$f":"-Input!AF708","v":0},{"$f":"-Input!AG708","v":0},{"$f":"-Input!AH708","v":0},{"$f":"-Input!AI708","v":0},{"$f":"-Input!AJ708","v":0},{"$f":"-Input!AK708","v":0},{"$f":"-Input!AL708","v":0},{"$f":"-Input!AM708","v":0},{"$f":"-Input!AN708","v":0}]
[{"$f":"ROW()","v":710},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T709","v":0},{"$f":"-Input!U709","v":0},{"$f":"-Input!V709","v":0},{"$f":"-Input!W709","v":0},{"$f":"-Input!X709","v":0},{"$f":"-Input!Y709","v":0},{"$f":"-Input!Z709","v":0},{"$f":"-Input!AA709","v":0},{"$f":"-Input!AB709","v":0},{"$f":"-Input!AC709","v":0},{"$f":"AD858+AD1003+AD1148+AD1293+AD1438+AD1583+AD1728+AD1873+AD2018+AD2163+AD2308+AD2435+AD2562+AD2689+AD2816+AD2943+AD3070+AD3197+AD3324+AD3451+AD3578+AD3705+AD3832+AD3959+AD4086+AD4213","v":0.19064034842170477},{"$f":"-Input!AE709","v":0},{"$f":"-Input!AF709","v":0},{"$f":"-Input!AG709","v":0},{"$f":"-Input!AH709","v":0},{"$f":"-Input!AI709","v":0},{"$f":"-Input!AJ709","v":0},{"$f":"-Input!AK709","v":0},{"$f":"-Input!AL709","v":0},{"$f":"-Input!AM709","v":0},{"$f":"-Input!AN709","v":0}]
[{"$f":"ROW()","v":711},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T710","v":0},{"$f":"-Input!U710","v":0},{"$f":"-Input!V710","v":0},{"$f":"-Input!W710","v":0},{"$f":"-Input!X710","v":0},{"$f":"-Input!Y710","v":0},{"$f":"-Input!Z710","v":0},{"$f":"-Input!AA710","v":0},{"$f":"-Input!AB710","v":0},{"$f":"-Input!AC710","v":0},{"$f":"AD859+AD1004+AD1149+AD1294+AD1439+AD1584+AD1729+AD1874+AD2019+AD2164+AD2309+AD2436+AD2563+AD2690+AD2817+AD2944+AD3071+AD3198+AD3325+AD3452+AD3579+AD3706+AD3833+AD3960+AD4087+AD4214","v":0},{"$f":"-Input!AE710","v":0},{"$f":"-Input!AF710","v":0},{"$f":"-Input!AG710","v":0},{"$f":"-Input!AH710","v":0},{"$f":"-Input!AI710","v":0},{"$f":"-Input!AJ710","v":0},{"$f":"-Input!AK710","v":0},{"$f":"-Input!AL710","v":0},{"$f":"-Input!AM710","v":0},{"$f":"-Input!AN710","v":0}]
[{"$f":"ROW()","v":712},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T711","v":0},{"$f":"-Input!U711","v":0},{"$f":"-Input!V711","v":0},{"$f":"-Input!W711","v":0},{"$f":"-Input!X711","v":-1.8880750972762626E-2},{"$f":"-Input!Y711","v":0},{"$f":"-Input!Z711","v":0},{"$f":"-Input!AA711","v":0},{"$f":"-Input!AB711","v":0},{"$f":"-Input!AC711","v":0},{"$f":"AD860+AD1005+AD1150+AD1295+AD1440+AD1585+AD1730+AD1875+AD2020+AD2165+AD2310+AD2437+AD2564+AD2691+AD2818+AD2945+AD3072+AD3199+AD3326+AD3453+AD3580+AD3707+AD3834+AD3961+AD4088+AD4215","v":-4.573765034137621E-2},{"$f":"-Input!AE711","v":0},{"$f":"-Input!AF711","v":0},{"$f":"-Input!AG711","v":0},{"$f":"-Input!AH711","v":0},{"$f":"-Input!AI711","v":0},{"$f":"-Input!AJ711","v":0},{"$f":"-Input!AK711","v":0},{"$f":"-Input!AL711","v":0},{"$f":"-Input!AM711","v":0},{"$f":"-Input!AN711","v":0}]
[{"$f":"ROW()","v":713},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AD861+AD1006+AD1151+AD1296+AD1441+AD1586+AD1731+AD1876+AD2021+AD2166+AD2311+AD2438+AD2565+AD2692+AD2819+AD2946+AD3073+AD3200+AD3327+AD3454+AD3581+AD3708+AD3835+AD3962+AD4089+AD4216","v":-0.87776682064871103},{"$f":"-Input!AE712","v":0},{"$f":"-Input!AF712","v":0},{"$f":"-Input!AG712","v":0},{"$f":"-Input!AH712","v":0},{"$f":"-Input!AI712","v":0},{"$f":"-Input!AJ712","v":0},{"$f":"-Input!AK712","v":0},{"$f":"-Input!AL712","v":0},{"$f":"-Input!AM712","v":0},{"$f":"-Input!AN712","v":0}]
[{"$f":"ROW()","v":714},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AD862+AD1007+AD1152+AD1297+AD1442+AD1587+AD1732+AD1877+AD2022+AD2167+AD2312+AD2439+AD2566+AD2693+AD2820+AD2947+AD3074+AD3201+AD3328+AD3455+AD3582+AD3709+AD3836+AD3963+AD4090+AD4217","v":0.11473278862348234},{"$f":"-Input!AE713","v":0},{"$f":"-Input!AF713","v":0},{"$f":"-Input!AG713","v":0},{"$f":"-Input!AH713","v":0},{"$f":"-Input!AI713","v":0},{"$f":"-Input!AJ713","v":0},{"$f":"-Input!AK713","v":0},{"$f":"-Input!AL713","v":0},{"$f":"-Input!AM713","v":0},{"$f":"-Input!AN713","v":0}]
[{"$f":"ROW()","v":715},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AD863+AD1008+AD1153+AD1298+AD1443+AD1588+AD1733+AD1878+AD2023+AD2168+AD2313+AD2440+AD2567+AD2694+AD2821+AD2948+AD3075+AD3202+AD3329+AD3456+AD3583+AD3710+AD3837+AD3964+AD4091+AD4218","v":-0.40958652386640099},{"$f":"-Input!AE714","v":0},{"$f":"-Input!AF714","v":0},{"$f":"-Input!AG714","v":0},{"$f":"-Input!AH714","v":0},{"$f":"-Input!AI714","v":0},{"$f":"-Input!AJ714","v":0},{"$f":"-Input!AK714","v":0},{"$f":"-Input!AL714","v":0},{"$f":"-Input!AM714","v":0},{"$f":"-Input!AN714","v":0}]
[{"$f":"ROW()","v":716},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AD864+AD1009+AD1154+AD1299+AD1444+AD1589+AD1734+AD1879+AD2024+AD2169+AD2314+AD2441+AD2568+AD2695+AD2822+AD2949+AD3076+AD3203+AD3330+AD3457+AD3584+AD3711+AD3838+AD3965+AD4092+AD4219","v":1.5830378266526276E-2},{"$f":"-Input!AE715","v":0},{"$f":"-Input!AF715","v":0},{"$f":"-Input!AG715","v":0},{"$f":"-Input!AH715","v":0},{"$f":"-Input!AI715","v":0},{"$f":"-Input!AJ715","v":0},{"$f":"-Input!AK715","v":0},{"$f":"-Input!AL715","v":0},{"$f":"-Input!AM715","v":0},{"$f":"-Input!AN715","v":0}]
[{"$f":"ROW()","v":717},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T716","v":0},{"$f":"-Input!U716","v":0},{"$f":"-Input!V716","v":0},{"$f":"-Input!W716","v":0},{"$f":"-Input!X716","v":0},{"$f":"-Input!Y716","v":0},{"$f":"-Input!Z716","v":0},{"$f":"-Input!AA716","v":0},{"$f":"-Input!AB716","v":0},{"$f":"-Input!AC716","v":0},{"$f":"AD865+AD1010+AD1155+AD1300+AD1445+AD1590+AD1735+AD1880+AD2025+AD2170+AD2315+AD2442+AD2569+AD2696+AD2823+AD2950+AD3077+AD3204+AD3331+AD3458+AD3585+AD3712+AD3839+AD3966+AD4093+AD4220","v":-0.22073275017192168},{"$f":"-Input!AE716","v":0},{"$f":"-Input!AF716","v":0},{"$f":"-Input!AG716","v":0},{"$f":"-Input!AH716","v":0},{"$f":"-Input!AI716","v":0},{"$f":"-Input!AJ716","v":0},{"$f":"-Input!AK716","v":0},{"$f":"-Input!AL716","v":0},{"$f":"-Input!AM716","v":0},{"$f":"-Input!AN716","v":0}]
[{"$f":"ROW()","v":718},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AD866+AD1011+AD1156+AD1301+AD1446+AD1591+AD1736+AD1881+AD2026+AD2171+AD2316+AD2443+AD2570+AD2697+AD2824+AD2951+AD3078+AD3205+AD3332+AD3459+AD3586+AD3713+AD3840+AD3967+AD4094+AD4221","v":-0.18355138387447809},{"$f":"-Input!AE717","v":0},{"$f":"-Input!AF717","v":0},{"$f":"-Input!AG717","v":0},{"$f":"-Input!AH717","v":0},{"$f":"-Input!AI717","v":0},{"$f":"-Input!AJ717","v":0},{"$f":"-Input!AK717","v":0},{"$f":"-Input!AL717","v":0},{"$f":"-Input!AM717","v":0},{"$f":"-Input!AN717","v":0}]
[{"$f":"ROW()","v":719},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AD867+AD1012+AD1157+AD1302+AD1447+AD1592+AD1737+AD1882+AD2027+AD2172+AD2317+AD2444+AD2571+AD2698+AD2825+AD2952+AD3079+AD3206+AD3333+AD3460+AD3587+AD3714+AD3841+AD3968+AD4095+AD4222","v":5.3525650318750576E-2},{"$f":"-Input!AE718","v":0},{"$f":"-Input!AF718","v":0},{"$f":"-Input!AG718","v":0},{"$f":"-Input!AH718","v":0},{"$f":"-Input!AI718","v":0},{"$f":"-Input!AJ718","v":0},{"$f":"-Input!AK718","v":0},{"$f":"-Input!AL718","v":0},{"$f":"-Input!AM718","v":0},{"$f":"-Input!AN718","v":0}]
[{"$f":"ROW()","v":720},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AD868+AD1013+AD1158+AD1303+AD1448+AD1593+AD1738+AD1883+AD2028+AD2173+AD2318+AD2445+AD2572+AD2699+AD2826+AD2953+AD3080+AD3207+AD3334+AD3461+AD3588+AD3715+AD3842+AD3969+AD4096+AD4223","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":"-Input!AJ719","v":0},{"$f":"-Input!AK719","v":0},{"$f":"-Input!AL719","v":0},{"$f":"-Input!AM719","v":0},{"$f":"-Input!AN719","v":0}]
[{"$f":"ROW()","v":721},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AD869+AD1014+AD1159+AD1304+AD1449+AD1594+AD1739+AD1884+AD2029+AD2174+AD2319+AD2446+AD2573+AD2700+AD2827+AD2954+AD3081+AD3208+AD3335+AD3462+AD3589+AD3716+AD3843+AD3970+AD4097+AD4224","v":3.9445936944224663E-3},{"$f":"-Input!AE720","v":0},{"$f":"-Input!AF720","v":0},{"$f":"-Input!AG720","v":0},{"$f":"-Input!AH720","v":0},{"$f":"-Input!AI720","v":0},{"$f":"-Input!AJ720","v":0},{"$f":"-Input!AK720","v":0},{"$f":"-Input!AL720","v":0},{"$f":"-Input!AM720","v":0},{"$f":"-Input!AN720","v":0}]
[{"$f":"ROW()","v":722},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"AD870+AD1015+AD1160+AD1305+AD1450+AD1595+AD1740+AD1885+AD2030+AD2175+AD2320+AD2447+AD2574+AD2701+AD2828+AD2955+AD3082+AD3209+AD3336+AD3463+AD3590+AD3717+AD3844+AD3971+AD4098+AD4225","v":6.7873031221139679E-5},{"$f":"-Input!AE721","v":0},{"$f":"-Input!AF721","v":0},{"$f":"-Input!AG721","v":0},{"$f":"-Input!AH721","v":0},{"$f":"-Input!AI721","v":0},{"$f":"-Input!AJ721","v":0},{"$f":"-Input!AK721","v":0},{"$f":"-Input!AL721","v":0},{"$f":"-Input!AM721","v":0},{"$f":"-Input!AN721","v":0}]
[{"$f":"ROW()","v":723},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T707:T722)","v":0},0,0,0,-1.8880750972762626E-2,0,0,0,0,0,-1.4013746103077072,0,0,0,0,0,{"$f":"SUM(AJ707:AJ722)","v":0},0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":725},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N873+N1018+N1163+N1308+N1453+N1598+N1743+N1888+N2033+N2178","v":0},null,null,null,null,{"$f":"S873+S1018+S1163+S1308+S1453+S1598+S1743+S1888+S2033+S2178","v":0.2685036317233937},null,null,null,null,{"$f":"X873+X1018+X1163+X1308+X1453+X1598+X1743+X1888+X2033+X2178","v":0}]
[{"$f":"ROW()","v":726},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"S874+S1019+S1164+S1309+S1454+S1599+S1744+S1889+S2034+S2179","v":0},null,null,null,null,0]
[{"$f":"ROW()","v":727},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,0,null,null,null,null,1.4411947399218046,null,null,null,null,0]
[{"$f":"ROW()","v":728},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,null,null,null,null,3.9820061822257646E-4,null,null,null,null,0]
[{"$f":"ROW()","v":729},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,0.99098688851833483,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":730},null,null,"Regulators",null,null,null,null,null,null,null,null,null,0,null,null,null,null,5.2616055011787205E-2,null,null,null,null,0]
[{"$f":"ROW()","v":731},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,7.0559539720083123E-2,null,null,null,null,2.8064906801818349E-3,null,null,null,null,0]
[{"$f":"ROW()","v":732},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0,null,null,null,null,4.6334245263842902E-2,null,null,null,null,0]
[{"$f":"ROW()","v":733},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]
[{"$f":"ROW()","v":734},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N882+N1027+N1172+N1317+N1462+N1607+N1752+N1897+N2042+N2187","v":9.0266535573871138},null,null,null,null,6.2816428017481005E-16,null,null,null,null,0]
[{"$f":"ROW()","v":735},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":736},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,0,null,null,null,null,8.2896536653927093,null,null,null,null,0]
[{"$f":"ROW()","v":737},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":738},null,null,"FRC",null,null,null,null,null,null,null,null,null,0,null,null,null,null,1.3552527156068805E-20,null,null,null,null,{"$f":"X886+X1031+X1176+X1321+X1466+X1611+X1756+X1901+X2046+X2191","v":0}]
[{"$f":"ROW()","v":739},null,null,"Land",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"X887+X1032+X1177+X1322+X1467+X1612+X1757+X1902+X2047+X2192","v":0}]
[{"$f":"ROW()","v":740},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"X888+X1033+X1178+X1323+X1468+X1613+X1758+X1903+X2048+X2193","v":0}]
[{"$f":"ROW()","v":741},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N725:N740)","v":10.088199985625533},null,null,null,null,{"$f":"SUM(S725:S740)","v":10.101507028611943},null,null,null,null,{"$f":"SUM(X725:X740)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":743},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J635+J653+J671+J689+J707+J725","v":2.17412255138421},5.1522766704986829,4.9380428489799586,4.6812989614357043,4.389398194414369,5.0970065907088618,7.2846755448697325,9.5485651637885134,14.267270865109225,29.469853707873021,40.767516343651479,45.041001852742049,48.379887070872314,74.572827515307921,80.072084688974769,80.431940566514825,80.002855307762374,81.672198185997956,87.887397302832767,92.832821165059613,94.143730233287542,97.264182142571613,100.67503129206729,103.96950230826211,104.87004071841797,108.01009853513007,{"$f":"AJ635+AJ653+AJ671+AJ689+AJ707+AJ725","v":112.46476375066908},116.51020269170085,123.07969340389268,128.41904171783895,134.03295410590715]
[{"$f":"ROW()","v":744},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J636+J654+J672+J690+J708+J726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.384841252000395,3.0157389682983151,3.8202779496500119,4.2911099069039826,4.8992323619895251,4.7808705868871222,5.3868227016120533,5.1209922371887382,5.0368452138070143,4.9516097915752901,4.8663743693435659,{"$f":"AJ636+AJ654+AJ672+AJ690+AJ708+AJ726","v":5.0153773885515269},4.9171773775531999,4.818977366554873,4.720777355556546,4.622577344558219]
[{"$f":"ROW()","v":745},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J637+J655+J673+J691+J709+J727","v":9.1073578822171495},15.206743034832115,22.136325287727882,33.285060193432415,47.916463069781102,47.074611455138992,46.077221105039079,44.934618730735409,43.669590935687907,43.70720499657056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ637+AJ655+AJ673+AJ691+AJ709+AJ727","v":0},0,0,0,0]
[{"$f":"ROW()","v":746},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J638+J656+J674+J692+J710+J728","v":3.6148358726246652},5.7495529829432384,5.8870276480022703,5.8825904248865637,5.9374810719962543,17.271337440664659,30.06511651841085,48.939440069423711,65.514223249985264,77.701127041266361,126.97813142968259,138.03044443052849,149.99533421579156,176.44536490735959,195.0668581796939,209.39327382882084,243.46958862397565,275.73628677619257,307.09221765297741,340.39921825968531,367.14591310863881,391.84272260410995,421.77212115257311,452.5103679154434,480.09660577863451,506.99860358430806,{"$f":"AJ638+AJ656+AJ674+AJ692+AJ710+AJ728","v":535.61676872221483},564.35891279749092,592.91370372808842,619.5213322989606,645.05673521230051]
[{"$f":"ROW()","v":747},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J639+J657+J675+J693+J711+J729","v":-4.1056424797279355E-2},-0.15878869063421228,-0.35513785805191245,-0.63171808908649385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.6269618842866055E-5,-7.6269618842866069E-5,-7.6269618842866069E-5,-7.6269618842866069E-5,-7.6269618842866069E-5,{"$f":"AJ639+AJ657+AJ675+AJ693+AJ711+AJ729","v":3.8134809421433034E-4},0,0,0,0]
[{"$f":"ROW()","v":748},null,null,"Regulators",null,null,null,null,null,{"$f":"J640+J658+J676+J694+J712+J730","v":0.25074531703844571},0.46456068097046066,0.4078620957046008,0.31373886173923077,0.22412614000041592,0.37121606843608018,1.508057667982508,2.4328177818459666,2.6761459200583744,3.7530419494239022,4.0585054081756784,4.2498671142370164,4.7111561911588273,6.1685843216959606,6.8551394498004257,8.5465280967399231,11.383466362769067,15.829917950748742,21.086877170625343,22.396730556461854,22.462148919615256,23.461219234426824,24.009733974038575,24.997008456624187,26.693014496327081,28.991582907311404,{"$f":"AJ640+AJ658+AJ676+AJ694+AJ712+AJ730","v":32.98228003519182},34.198163817184984,35.35087082670713,36.467636695034116,37.536291415460653]
[{"$f":"ROW()","v":749},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J641+J659+J677+J695+J713+J731","v":2.6123460324201511E-2},1.8504216241413046E-2,-1.1183697798113602E-2,-4.087161648976783E-2,0,0,-3.1945592037668964E-4,-9.5248460512895137E-4,1.6323497315559626E-2,2.4194882141365106,4.7947848857672666,4.9086363005283351,5.0763416577970366,4.9330142238192334,4.7852810545914224,4.7286169244075964,4.6215460520994647,4.4881437924422967,4.5629514239175668,4.9396356272719348,3.7095669952483021,3.8353630886657895,3.5358236232884672,3.2713095701696164,3.2134142640212882,4.2037049395184471,{"$f":"AJ641+AJ659+AJ677+AJ695+AJ713+AJ731","v":9.2415565500487666},11.55439378449268,13.805935360202708,16.038417398416097,18.232868837568049]
[{"$f":"ROW()","v":750},null,null,"Buildings",null,null,null,null,null,{"$f":"J642+J660+J678+J696+J714+J732","v":-2.5234762816598458E-3},9.6583629674224958E-2,8.4015446898597954E-2,6.6461629851959719E-2,4.3946498701485918E-2,4.1279868324565441E-2,3.8072677171864175E-2,9.4857936341296661E-2,0.25986252967872736,0.51936119478574305,0.66357229776192517,2.1475342371577466,3.0507478085624253,8.4303013156324287,20.422145728718778,20.357519939477111,20.36184767177442,20.248454147231985,21.008389281341092,31.221659349597076,34.51284024150393,35.035817523382974,34.434035251493071,34.294258826149161,34.238784969032459,34.64238701133003,{"$f":"AJ642+AJ660+AJ678+AJ696+AJ714+AJ732","v":35.191846039014742},37.74266849289365,36.987274322891501,36.202304712638544,35.43679274160322]
[{"$f":"ROW()","v":751},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J643+J661+J679+J697+J715+J733","v":21.819839271682046},38.280614789727885,68.388604902181683,96.178417354587211,120.14773173974076,141.83773313594696,166.98859115786044,187.24758743912784,204.01721393657857,221.58640486860773,228.54199991136738,244.17101322144751,255.66466610433088,268.73890228461624,292.26474650802277,305.54059147537333,324.11930968651268,341.39408446583144,354.93804053380444,364.70884254060769,375.43488067083416,377.14836521626245,380.13763962087035,381.73303881570791,383.77609541184535,383.84732875360896,{"$f":"AJ643+AJ661+AJ679+AJ697+AJ715+AJ733","v":385.39857121746769},387.87244252192244,390.76623462734165,394.87557973630311,399.10717311217451]
[{"$f":"ROW()","v":752},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J644+J662+J680+J698+J716+J734","v":0.89656584325870026},-0.76108160143039716,-3.2414983299670892,-5.8468520847623457,{"$f":"N644+N662+N680+N698+N716+N734","v":0},0,-6.2816428017481005E-16,-6.2816428017481005E-16,-6.2816428017481005E-16,0,5.1499262391485772E-15,0.94616586242372391,2.4054229455783505,7.6062690391033732,14.107351598700195,13.770720227962233,13.655644303226628,12.9114642324472,12.205929334641361,{"$f":"AC644+AC662+AC680+AC698+AC716+AC734","v":11.979823025140847},10.449115274966141,9.3184355588193721,7.9469946332561632,6.6968072539134234,5.922065930824151,5.703798984183825,{"$f":"AJ644+AJ662+AJ680+AJ698+AJ716+AJ734","v":5.5956138494053116},5.4764225724680511,5.3336547481608454,5.2138712354248975,5.1969691199519055]
[{"$f":"ROW()","v":753},null,null,"Vehicle",null,null,null,null,null,{"$f":"J645+J663+J681+J699+J717+J735","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8169851157866612,2.972960637577903,4.4409846600630036,5.3442401401475967,7.0904986482448757,6.8705486478365563,9.6975587105812782,10.187850098409299,9.3594027991802697,8.5535464233068534,9.3961078922093062,{"$f":"AJ645+AJ663+AJ681+AJ699+AJ717+AJ735","v":11.559233328706112},11.834155302351604,11.291291243814911,11.795508532158784,12.730097841780603]
[{"$f":"ROW()","v":754},null,null,"Information Technology",null,null,null,null,null,{"$f":"J646+J664+J682+J700+J718+J736","v":5.9737173072810066},7.0973801764523259,7.7306031399531658,8.3146180977017892,9.9689118748132284,8.5792309171370071,5.4818988764639265,1.4265218380003937,0.33910342184329423,5.3401690381873586,7.1793398106602622,10.663122218372298,11.46194521150592,13.766064779564328,12.404121366696483,17.646310191096287,16.633072572344034,21.684360947292308,24.235790123521923,19.680481571525782,13.177655263559886,13.131395553551457,13.063209438744041,13.485680987797581,16.575887159299796,15.968566558492054,{"$f":"AJ646+AJ664+AJ682+AJ700+AJ718+AJ736","v":19.422571245757961},16.386994364475655,12.666173671017113,9.1121197590450169,6.1131875717332926]
[{"$f":"ROW()","v":755},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J647+J665+J683+J701+J719+J737","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.95359349345060263,2.0513415334770988,2.6931113246475746,3.444171773362311,3.8085991411452418,3.8172047776457219,4.0437413561488489,{"$f":"AJ647+AJ665+AJ683+AJ701+AJ719+AJ737","v":5.3670210246734182},6.3964921811131052,7.4728226782762404,8.2792287494323755,8.8635493340505889]
[{"$f":"ROW()","v":756},null,null,"FRC",null,null,null,null,null,{"$f":"J648+J666+J684+J702+J720+J738","v":2.0388657325003107E-4},7.7187851531696425E-3,3.0188928538218067,8.2788130871729386,20.019491729097254,16.015593383277803,12.011695037458352,8.0077966916389016,4.0038983458194508,1.3552527156068805E-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,-6.5297977460437517E-16,-6.5297977460437517E-16,-6.5297977460437517E-16,-6.5297977460437517E-16,-6.5297977460437517E-16,{"$f":"AJ648+AJ666+AJ684+AJ702+AJ720+AJ738","v":-1.5549492032515544E-15},-1.5549492032515544E-15,-1.5549492032515544E-15,-1.5549492032515544E-15,-1.5549492032515544E-15]
[{"$f":"ROW()","v":757},null,null,"Land",null,null,null,null,null,{"$f":"J649+J667+J685+J703+J721+J739","v":0.4486907771639459},0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,0.78155981042091593,1.815531397136783,4.6130503083447838,5.111879317585462,5.1199144298513692,7.5292065298029343,7.5290927142164152,7.5285656786924253,7.5285656786924253,7.5285656786924253,7.5285656786924253,{"$f":"AJ649+AJ667+AJ685+AJ703+AJ721+AJ739","v":7.5285656786924253},7.5285656786924253,7.5285656786924253,7.5285656786924253,7.5285656786924253]
[{"$f":"ROW()","v":758},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J650+J668+J686+J704+J722+J740","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33577664088644266,1.1292014359176437,1.1120137810059869,1.0948261260943302,1.0776384711826734,1.0604508162710167,1.0432631613593599,{"$f":"AJ650+AJ668+AJ686+AJ704+AJ722+AJ740","v":1.0260325436845681},1.0088019260097763,0.99157130833498441,0.97434069066019258,0.95711007298540074]
[{"$f":"ROW()","v":759},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J743:J758)","v":44.268622268468683},71.935624484849839,109.76511414787376,151.26311663089015,209.42911012896579,237.06956867005587,270.23656893975726,303.41281297671782,335.54519251249724,385.27821082127213,413.76540989748747,450.93934504785801,481.52706101601819,561.44288819752012,626.7592883856197,664.39888742860012,722.05156158347734,786.83922341624236,847.76482218829904,906.55822766977292,943.39701944157537,977.45602388423492,1012.9509186304593,1047.7689491684564,1081.2972099462752,1115.2440474620175,{"$f":"SUM(AJ743:AJ758)","v":1166.4105827221726},1205.7853935083494,1243.0067689639757,1279.1487245601618,1315.4148723887668]
[{"$f":"ROW()","v":760}]
[{"$f":"ROW()","v":761},null,"Correction for Over Depreciation"]
[{"$f":"ROW()","v":762},null,null,"Over Depreciation",null,null,null,null,"Historic correction (only 3 classes) ---->",null,null,null,null,{"$f":"N729+N731+N734","v":10.088199985625533},null,null,null,null,{"$f":"S741","v":10.101507028611943},null,null,null,null,{"$f":"X741","v":0}]
[{"$f":"\"2000 Capex Account [m$\"&Input!$G$52&\"]\"","v":"2000 Capex Account [m$31/12/2023]"}]
["Life"]
[{"$f":"ROW()","v":765},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(K765-K$9)*(K765>L$9)","v":119},118,117,116,115,114,113,112,111,110.5,109.5,108.5,107.5,{"$f":"IF(X765=0,0,MAX(Input!Y$67-(Input!J$67-X765)-1,0))","v":66.5},{"$f":"(Y765-Y$9)*(Y765>Z$9)","v":66},65,64,63,62,61,60,59,58,57,{"$f":"(AI765-AI$9)*(AI765>AJ$9)","v":56},{"$f":"(AJ765-AJ$9)*(AJ765>AK$9)","v":55},{"$f":"(AK765-AK$9)*(AK765>AL$9)","v":54},{"$f":"(AL765-AL$9)*(AL765>AM$9)","v":53},{"$f":"(AM765-AM$9)*(AM765>AN$9)","v":52}]
[{"$f":"ROW()","v":766},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"Input!$J$68","v":120},{"$f":"(K766-K$9)*(K766>L$9)","v":119},118,117,116,115,114,113,112,111,110.5,109.5,108.5,107.5,{"$f":"IF(X766=0,0,MAX(Input!Y$68-(Input!J$68-X766)-1,0))","v":46.5},{"$f":"(Y766-Y$9)*(Y766>Z$9)","v":46},45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[{"$f":"ROW()","v":767},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$J$69","v":60},{"$f":"(K767-K$9)*(K767>L$9)","v":59},58,57,56,55,54,53,52,51,50.5,49.5,48.5,47.5,{"$f":"IF(X767=0,0,MAX(Input!Y$69-(Input!J$69-X767)-1,0))","v":46.5},{"$f":"(Y767-Y$9)*(Y767>Z$9)","v":46},45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[{"$f":"ROW()","v":768},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$J$70","v":60},{"$f":"(K768-K$9)*(K768>L$9)","v":59},58,57,56,55,54,53,52,51,50.5,49.5,48.5,47.5,{"$f":"IF(X768=0,0,MAX(Input!Y$70-(Input!J$70-X768)-1,0))","v":46.5},{"$f":"(Y768-Y$9)*(Y768>Z$9)","v":46},45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[{"$f":"ROW()","v":769},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$J$71","v":60},{"$f":"(K769-K$9)*(K769>L$9)","v":59},58,57,56,55,54,53,52,51,50.5,49.5,48.5,47.5,{"$f":"IF(X769=0,0,MAX(Input!Y$71-(Input!J$71-X769)-1,0))","v":46.5},{"$f":"(Y769-Y$9)*(Y769>Z$9)","v":46},45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[{"$f":"ROW()","v":770},null,null,"Regulators",null,null,null,null,null,null,{"$f":"Input!$J$72","v":40},{"$f":"(K770-K$9)*(K770>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,{"$f":"IF(X770=0,0,MAX(Input!Y$72-(Input!J$72-X770)-1,0))","v":26.5},{"$f":"(Y770-Y$9)*(Y770>Z$9)","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":771},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"Input!$J$73","v":40},{"$f":"(K771-K$9)*(K771>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,{"$f":"IF(X771=0,0,MAX(Input!Y$73-(Input!J$73-X771)-1,0))","v":26.5},{"$f":"(Y771-Y$9)*(Y771>Z$9)","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":772},null,null,"Buildings",null,null,null,null,null,null,{"$f":"Input!$J$74","v":40},{"$f":"(K772-K$9)*(K772>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,{"$f":"IF(X772=0,0,MAX(Input!Y$74-(Input!J$74-X772)-1,0))","v":26.5},{"$f":"(Y772-Y$9)*(Y772>Z$9)","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":773},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"Input!$J$75","v":25},{"$f":"(K773-K$9)*(K773>L$9)","v":24},23,22,21,20,19,18,17,16,15.5,14.5,13.5,12.5,{"$f":"IF(X773=0,0,MAX(Input!Y$75-(Input!J$75-X773)-1,0))","v":11.5},{"$f":"(Y773-Y$9)*(Y773>Z$9)","v":11},10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":774},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"Input!$J$76","v":10},{"$f":"(K774-K$9)*(K774>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,{"$f":"IF(X774=0,0,MAX(Input!Y$76-(Input!J$76-X774)-1,0))","v":0},{"$f":"(Y774-Y$9)*(Y774>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":775},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"Input!$J$77","v":10},{"$f":"(K775-K$9)*(K775>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,{"$f":"IF(X775=0,0,MAX(Input!Y$77-(Input!J$77-X775)-1,0))","v":0},{"$f":"(Y775-Y$9)*(Y775>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":776},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"Input!$J$78","v":5},{"$f":"(K776-K$9)*(K776>L$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(X776=0,0,MAX(Input!Y$78-(Input!J$78-X776)-1,0))","v":0},{"$f":"(Y776-Y$9)*(Y776>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":777},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"Input!$J$79","v":10},{"$f":"(K777-K$9)*(K777>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,{"$f":"IF(X777=0,0,MAX(Input!Y$79-(Input!J$79-X777)-1,0))","v":0},{"$f":"(Y777-Y$9)*(Y777>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":778},null,null,"FRC",null,null,null,null,null,null,{"$f":"Input!$J$80","v":5},{"$f":"(K778-K$9)*(K778>L$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(X778=0,0,MAX(Input!Y$80-(Input!J$80-X778)-1,0))","v":0},{"$f":"(Y778-Y$9)*(Y778>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":779},null,null,"Land",null,null,null,null,null,null,{"$f":"Input!$J$81","v":0},{"$f":"(K779-K$9)*(K779>L$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X779=0,0,MAX(Input!Y$81-(Input!J$81-X779)-1,0))","v":0},{"$f":"(Y779-Y$9)*(Y779>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":780},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"Input!$J$82","v":65.842774465500938},{"$f":"(K780-K$9)*(K780>L$9)","v":64.842774465500938},63.842774465500938,62.842774465500938,61.842774465500938,60.842774465500938,59.842774465500938,58.842774465500938,57.842774465500938,56.842774465500938,56.342774465500938,55.342774465500938,54.342774465500938,53.342774465500938,{"$f":"IF(X780=0,0,MAX(Input!Y$82-(Input!J$82-X780)-1,0))","v":52.342774465500938},{"$f":"(Y780-Y$9)*(Y780>Z$9)","v":51.842774465500938},50.842774465500938,49.842774465500938,48.842774465500938,47.842774465500938,46.842774465500938,45.842774465500938,44.842774465500938,43.842774465500938,42.842774465500938,41.842774465500938,40.842774465500938,39.842774465500938,38.842774465500938,37.842774465500938]
[{"$f":"ROW()","v":781}]
["Opening Asset Value"]
[{"$f":"ROW()","v":783},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I891","v":0},2.17412255138421,2.0618729686982262,1.9496233860122427,1.8373738033262592,1.7251242206402757,1.706071119523024,1.6870180184057724,1.6679649172885207,1.648911816171269,1.6298587150540174,1.6225170091303507,1.6078335972830171,1.5931501854356835,1.57846677358835,1.5637833617410164,1.5520255921038659,1.528510052829565,1.504994513555264,1.4814789742809631,1.4579634350066621,{"$f":"AD891","v":1.4344478957323612},{"$f":"AE891","v":1.4110830638533631},{"$f":"AF891","v":1.3877182319743651},{"$f":"AG891","v":1.364353400095367},{"$f":"AH891","v":1.3409885682163689},{"$f":"AI891","v":1.3176237363373708},{"$f":"AJ891","v":1.294094741045632},{"$f":"AK891","v":1.2705657457538932},{"$f":"AL891","v":1.2470367504621545},{"$f":"AM891","v":1.2235077551704157}]
[{"$f":"ROW()","v":784},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"I892","v":0},{"$f":"J892","v":0},{"$f":"K892","v":0},{"$f":"L892","v":0},{"$f":"M892","v":0},{"$f":"N892","v":0},{"$f":"O892","v":0},{"$f":"P892","v":0},{"$f":"Q892","v":0},{"$f":"R892","v":0},{"$f":"S892","v":0},{"$f":"T892","v":0},{"$f":"U892","v":0},{"$f":"V892","v":0},{"$f":"W892","v":0},{"$f":"X892","v":0},{"$f":"Y892","v":0},{"$f":"Z892","v":0},{"$f":"AA892","v":0},{"$f":"AB892","v":0},{"$f":"AC892","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I893","v":0},9.1073578822171495,8.7872999003961656,8.4672419185751817,8.1471839367541978,7.8271259549332139,7.6700023571992455,7.5128787594652771,7.3557551617313086,7.1986315639973402,0,{"$f":"T893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":786},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"I894","v":0},3.6148358726246652,3.6128339154147406,3.6108319582048161,3.6088300009948915,3.6068280437849669,3.5465474132877239,3.486266782790481,3.425986152293238,3.365705521795995,{"$f":"SUM(S893:S895)","v":10.346932857562123},10.245492339350729,10.042611302927943,9.8397302665051569,9.6368492300823707,9.4339681936595845,9.3325276754481905,9.1296466390254043,8.9267656026026181,8.7238845661798319,8.5210035297570457,{"$f":"SUM(AD893:AD895)","v":8.3181224933342595},{"$f":"SUM(AE893:AE895)","v":8.1161239346758549},{"$f":"SUM(AF893:AF895)","v":7.9140905631081582},{"$f":"SUM(AG893:AG895)","v":7.7120223786311692},{"$f":"SUM(AH893:AH895)","v":7.5099193812448881},{"$f":"SUM(AI893:AI895)","v":7.3077815709493148},{"$f":"SUM(AJ893:AJ895)","v":7.1047876384229447},{"$f":"SUM(AK893:AK895)","v":6.9017937058965746},{"$f":"SUM(AL893:AL895)","v":6.6987997733702045},{"$f":"SUM(AM893:AM895)","v":6.4958058408438344}]
[{"$f":"ROW()","v":787},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I895","v":0},-4.1056424797279355E-2,-8.2112849594558709E-2,-0.12316927439183806,-0.16422569918911742,0,0,0,0,0,{"$f":"S895","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD895","v":0},0,0,0,0,{"$f":"AI895","v":0},{"$f":"AJ895","v":0},{"$f":"AK895","v":0},{"$f":"AL895","v":0},{"$f":"AM895","v":0}]
[{"$f":"ROW()","v":788},null,null,"Regulators",null,null,null,null,null,{"$f":"I896","v":0},0.25074531703844571,0.19521040792585007,0.13967549881325442,8.4140589700658769E-2,2.8605680588063127E-2,2.0814273776070345E-2,1.3022866964077562E-2,5.2314601520847799E-3,-2.559946659908002E-3,{"$f":"S896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":789},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"I897","v":0},2.6123460324201511E-2,1.1279501863868828E-2,-3.5644565964638546E-3,-1.8408415056796537E-2,0,0,-5.8163359275445377E-18,-5.8163359275445377E-18,-5.8163359275445377E-18,{"$f":"S897","v":0},0,0,0,0,0,0,0,0,0,0,0,-1.1009723144393021E-5,-2.2019446288786041E-5,-3.302916943317906E-5,-4.4038892577572076E-5,-5.5048615721965098E-5,0,0,0,0]
[{"$f":"ROW()","v":790},null,null,"Buildings",null,null,null,null,null,{"$f":"I898","v":0},-2.5234762816598458E-3,-5.0469525633196916E-3,-7.5704288449795374E-3,-1.0093905126639383E-2,-1.2617381408299228E-2,-1.2617381408299228E-2,-1.2617381408299228E-2,-1.2617381408299228E-2,-1.2617381408299228E-2,{"$f":"S898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":791},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"I899","v":0},21.819839271682046,20.819346491525756,19.818853711369467,18.818360931213178,17.817868151056889,16.905054868983356,15.992241586909822,15.079428304836288,14.166615022762754,{"$f":"S899","v":13.253801740689219},12.83962043629268,12.011257827499604,11.182895218706527,10.35453260991345,9.5261700011203736,9.1119886967238344,8.2836260879307559,7.4552634791376784,6.6269008703446008,5.7985382615515233,4.9701756527584458,4.1471218897324711,3.324068126706496,2.5010143636805209,1.6779606006545458,0.85490683762857067,0,0,0,0]
[{"$f":"ROW()","v":792},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"I900","v":0},0.89656584325870026,-0.26596881477192547,-1.4285034728025512,-2.5910381308331769,0,0,0,0,0,{"$f":"S900","v":0},0,0,0,0,0,0,0,0,0,0,0,-2.6098640474943896E-2,-2.6098640474943896E-2,-2.6098640474943896E-2,-2.6098640474943896E-2,-2.6098640474943896E-2,0,0,0,0]
[{"$f":"ROW()","v":793},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"S901","v":0},{"$f":"T901","v":0},{"$f":"U901","v":0},{"$f":"V901","v":0},{"$f":"W901","v":0},{"$f":"X901","v":0},{"$f":"Y901","v":0},{"$f":"Z901","v":0},{"$f":"AA901","v":0},{"$f":"AB901","v":0},{"$f":"AC901","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":794},null,null,"Information Technology",null,null,null,null,null,{"$f":"I902","v":0},5.9737173072810066,5.9737173072810066,5.9737173072810066,5.9737173072810066,5.9737173072810066,4.7789738458248054,3.5842303843686043,2.3894869229124032,1.1947434614562018,4.4408920985006262E-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-16,0,0,0,0]
[{"$f":"ROW()","v":795},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I903","v":0},{"$f":"J903","v":0},{"$f":"K903","v":0},{"$f":"L903","v":0},{"$f":"M903","v":0},{"$f":"N903","v":0},{"$f":"O903","v":0},{"$f":"P903","v":0},{"$f":"Q903","v":0},{"$f":"R903","v":0},{"$f":"S903","v":0},{"$f":"T903","v":0},{"$f":"U903","v":0},{"$f":"V903","v":0},{"$f":"W903","v":0},{"$f":"X903","v":0},{"$f":"Y903","v":0},{"$f":"Z903","v":0},{"$f":"AA903","v":0},{"$f":"AB903","v":0},{"$f":"AC903","v":0},{"$f":"AD903","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":796},null,null,"FRC",null,null,null,null,null,{"$f":"I904","v":0},2.0388657325003107E-4,2.0388657325003107E-4,2.0388657325003107E-4,2.0388657325003107E-4,2.0388657325003107E-4,1.6310925860002484E-4,1.2233194395001862E-4,8.1554629300012408E-5,4.0777314650006197E-5,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD904","v":0},{"$f":"AE904","v":-1.5941830695821179E-20},{"$f":"AF904","v":-1.5941830695821179E-20},{"$f":"AG904","v":-1.5941830695821179E-20},{"$f":"AH904","v":-1.5941830695821179E-20},{"$f":"AI904","v":-1.5941830695821179E-20},{"$f":"AJ904","v":0},{"$f":"AK904","v":0},{"$f":"AL904","v":0},{"$f":"AM904","v":0}]
[{"$f":"ROW()","v":797},null,null,"Land",null,null,null,null,null,0,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459]
[{"$f":"ROW()","v":798},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I906","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y906","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":799},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J783:J798)","v":0},44.268622268468683,41.557326539913014,38.84603081135733,36.134735082801662,37.415546640613314,35.063700383608477,32.711854126603626,30.360007869598792,28.008161612593948,25.679284090469306,25.156320561937704,24.110393504874509,23.064466447811313,22.018539390748117,20.972612333684921,20.445232741439838,19.390473556949672,18.335714372459506,17.28095518796934,16.226196003479178,15.171436818989013,14.096910015227548,13.048447039031734,11.999949249926628,10.951416647912229,{"$f":"SUM(AJ783:AJ798)","v":9.9028492329885367},8.8475731566325226,8.6210502288144149,8.3945273009963053,8.1680043731781957]
["Capex"]
[{"$f":"ROW()","v":801},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J$653","v":2.2863721340701937}]
[{"$f":"ROW()","v":802},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J$654","v":0}]
[{"$f":"ROW()","v":803},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J$655","v":9.4274158640381334}]
[{"$f":"ROW()","v":804},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J$656","v":3.6168378298345898}]
[{"$f":"ROW()","v":805},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J$657","v":0}]
[{"$f":"ROW()","v":806},null,null,"Regulators",null,null,null,null,null,{"$f":"J$658","v":0.30628022615104133}]
[{"$f":"ROW()","v":807},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J$659","v":4.0967418784534193E-2}]
[{"$f":"ROW()","v":808},null,null,"Buildings",null,null,null,null,null,{"$f":"J$660","v":0}]
[{"$f":"ROW()","v":809},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J$661","v":22.820332051838335}]
[{"$f":"ROW()","v":810},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J$662","v":2.059100501289326}]
[{"$f":"ROW()","v":811},null,null,"Vehicle",null,null,null,null,null,{"$f":"J$663","v":0}]
[{"$f":"ROW()","v":812},null,null,"Information Technology",null,null,null,null,null,{"$f":"J$664","v":5.9737173072810066}]
[{"$f":"ROW()","v":813},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J$665","v":0}]
[{"$f":"ROW()","v":814},null,null,"FRC",null,null,null,null,null,{"$f":"J$666","v":2.0388657325003107E-4}]
[{"$f":"ROW()","v":815},null,null,"Land",null,null,null,null,null,{"$f":"J$667","v":0.4486907771639459}]
[{"$f":"ROW()","v":816},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J$668","v":0}]
[{"$f":"ROW()","v":817},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J801:J816)","v":46.979917997024366}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":819},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":820},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":821},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":822},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":823},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":824},null,null,"Regulators"]
[{"$f":"ROW()","v":825},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":826},null,null,"Buildings"]
[{"$f":"ROW()","v":827},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":828},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":829},null,null,"Vehicle"]
[{"$f":"ROW()","v":830},null,null,"Information Technology"]
[{"$f":"ROW()","v":831},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":832},null,null,"FRC"]
[{"$f":"ROW()","v":833},null,null,"Land"]
[{"$f":"ROW()","v":834},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":835},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T819:T834)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ819:AJ834)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":837},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"-Input!J742","v":-0.11224958268598355},{"$f":"-Input!K742","v":-0.11224958268598355},{"$f":"-Input!L742","v":-0.11224958268598355},{"$f":"-Input!M742","v":-0.11224958268598355},{"$f":"-Input!N742","v":-0.11224958268598355},{"$f":"-Input!O742","v":-1.9053101117251614E-2},{"$f":"-Input!P742","v":-1.9053101117251614E-2},{"$f":"-Input!Q742","v":-1.9053101117251614E-2},{"$f":"-Input!R742","v":-1.9053101117251614E-2},{"$f":"-Input!S742","v":-1.9053101117251614E-2},{"$f":"-Input!T742","v":-7.3417059236667494E-3},{"$f":"-Input!U742","v":-1.4683411847333499E-2},{"$f":"-Input!V742","v":-1.4683411847333495E-2},{"$f":"-Input!W742","v":-1.4683411847333495E-2},{"$f":"-Input!X742","v":-1.4683411847333495E-2},{"$f":"-Input!Y742","v":-1.17577696371505E-2},{"$f":"-Input!Z742","v":-2.3515539274301004E-2},{"$f":"-Input!AA742","v":-2.3515539274301004E-2},{"$f":"-Input!AB742","v":-2.3515539274301004E-2},{"$f":"-Input!AC742","v":-2.3515539274301004E-2},{"$f":"-Input!AD742","v":-2.3515539274301004E-2},{"$f":"-Input!AE742","v":-2.3364831878998165E-2},{"$f":"-Input!AF742","v":-2.3364831878998168E-2},{"$f":"-Input!AG742","v":-2.3364831878998168E-2},{"$f":"-Input!AH742","v":-2.3364831878998168E-2},{"$f":"-Input!AI742","v":-2.3364831878998168E-2},{"$f":"-IF($D837=\"Land\",0,IF(AJ783<0,AJ783,IF(AJ765<1,AJ783,MAX(MIN(IF(AJ783>0,(AJ783/AJ765),0),AJ783),0)*AJ$9)))","v":-2.3528995291738766E-2},-2.3528995291738766E-2,-2.3528995291738766E-2,-2.3528995291738762E-2,-2.3528995291738762E-2]
[{"$f":"ROW()","v":838},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"-Input!J743","v":0},{"$f":"-Input!K743","v":0},{"$f":"-Input!L743","v":0},{"$f":"-Input!M743","v":0},{"$f":"-Input!N743","v":0},{"$f":"-Input!O743","v":0},{"$f":"-Input!P743","v":0},{"$f":"-Input!Q743","v":0},{"$f":"-Input!R743","v":0},{"$f":"-Input!S743","v":0},{"$f":"-Input!T743","v":0},{"$f":"-Input!U743","v":0},{"$f":"-Input!V743","v":0},{"$f":"-Input!W743","v":0},{"$f":"-Input!X743","v":0},{"$f":"-Input!Y743","v":0},{"$f":"-Input!Z743","v":0},{"$f":"-Input!AA743","v":0},{"$f":"-Input!AB743","v":0},{"$f":"-Input!AC743","v":0},{"$f":"-Input!AD743","v":0},{"$f":"-Input!AE743","v":0},{"$f":"-Input!AF743","v":0},{"$f":"-Input!AG743","v":0},{"$f":"-Input!AH743","v":0},{"$f":"-Input!AI743","v":0},{"$f":"-IF($D838=\"Land\",0,IF(AJ784<0,AJ784,IF(AJ766<1,AJ784,MAX(MIN(IF(AJ784>0,(AJ784/AJ766),0),AJ784),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":839},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"-Input!J744","v":-0.32005798182098355},{"$f":"-Input!K744","v":-0.32005798182098355},{"$f":"-Input!L744","v":-0.32005798182098355},{"$f":"-Input!M744","v":-0.32005798182098355},{"$f":"-Input!N744","v":-0.32005798182098355},{"$f":"-Input!O744","v":-0.15712359773396886},{"$f":"-Input!P744","v":-0.15712359773396886},{"$f":"-Input!Q744","v":-0.15712359773396886},{"$f":"-Input!R744","v":-0.15712359773396886},{"$f":"-Input!S744","v":-0.15712359773396886},{"$f":"-Input!T744","v":0},{"$f":"-Input!U744","v":0},{"$f":"-Input!V744","v":0},{"$f":"-Input!W744","v":0},{"$f":"-Input!X744","v":0},{"$f":"-Input!Y744","v":0},{"$f":"-Input!Z744","v":0},{"$f":"-Input!AA744","v":0},{"$f":"-Input!AB744","v":0},{"$f":"-Input!AC744","v":0},{"$f":"-Input!AD744","v":0},{"$f":"-Input!AE744","v":0},{"$f":"-Input!AF744","v":0},{"$f":"-Input!AG744","v":0},{"$f":"-Input!AH744","v":0},{"$f":"-Input!AI744","v":0},{"$f":"-IF($D839=\"Land\",0,IF(AJ785<0,AJ785,IF(AJ767<1,AJ785,MAX(MIN(IF(AJ785>0,(AJ785/AJ767),0),AJ785),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":840},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"-Input!J745","v":-2.0019572099243981E-3},{"$f":"-Input!K745","v":-2.0019572099243981E-3},{"$f":"-Input!L745","v":-2.0019572099243981E-3},{"$f":"-Input!M745","v":-2.0019572099243981E-3},{"$f":"-Input!N745","v":-2.0019572099243981E-3},{"$f":"-Input!O745","v":-6.0280630497243158E-2},{"$f":"-Input!P745","v":-6.0280630497243158E-2},{"$f":"-Input!Q745","v":-6.0280630497243158E-2},{"$f":"-Input!R745","v":-6.0280630497243158E-2},{"$f":"-Input!S745","v":-6.0280630497243158E-2},{"$f":"-Input!T745","v":-0.10144051821139344},{"$f":"-Input!U745","v":-0.20288103642278688},{"$f":"-Input!V745","v":-0.20288103642278682},{"$f":"-Input!W745","v":-0.20288103642278682},{"$f":"-Input!X745","v":-0.20288103642278682},{"$f":"-Input!Y745","v":-0.1014405182113934},{"$f":"-Input!Z745","v":-0.20288103642278679},{"$f":"-Input!AA745","v":-0.20288103642278679},{"$f":"-Input!AB745","v":-0.20288103642278679},{"$f":"-Input!AC745","v":-0.20288103642278679},{"$f":"-Input!AD745","v":-0.20288103642278682},{"$f":"-Input!AE745","v":-0.20199855865840449},{"$f":"-Input!AF745","v":-0.2020333715676968},{"$f":"-Input!AG745","v":-0.2020681844769891},{"$f":"-Input!AH745","v":-0.20210299738628143},{"$f":"-Input!AI745","v":-0.20213781029557373},{"$f":"-IF($D840=\"Land\",0,IF(AJ786<0,AJ786,IF(AJ768<1,AJ786,MAX(MIN(IF(AJ786>0,(AJ786/AJ768),0),AJ786),0)*AJ$9)))","v":-0.20299393252636985},-0.20299393252636985,-0.20299393252636985,-0.20299393252636982,-0.20299393252636982]
[{"$f":"ROW()","v":841},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"-Input!J746","v":-4.1056424797279355E-2},{"$f":"-Input!K746","v":-4.1056424797279355E-2},{"$f":"-Input!L746","v":-4.1056424797279355E-2},{"$f":"-Input!M746","v":-4.1056424797279355E-2},{"$f":"-Input!N746","v":-4.1056424797279355E-2},{"$f":"-Input!O746","v":0},{"$f":"-Input!P746","v":0},{"$f":"-Input!Q746","v":0},{"$f":"-Input!R746","v":0},{"$f":"-Input!S746","v":0},{"$f":"-Input!T746","v":0},{"$f":"-Input!U746","v":0},{"$f":"-Input!V746","v":0},{"$f":"-Input!W746","v":0},{"$f":"-Input!X746","v":0},{"$f":"-Input!Y746","v":0},{"$f":"-Input!Z746","v":0},{"$f":"-Input!AA746","v":0},{"$f":"-Input!AB746","v":0},{"$f":"-Input!AC746","v":0},{"$f":"-Input!AD746","v":0},{"$f":"-Input!AE746","v":0},{"$f":"-Input!AF746","v":0},{"$f":"-Input!AG746","v":0},{"$f":"-Input!AH746","v":0},{"$f":"-Input!AI746","v":0},{"$f":"-IF($D841=\"Land\",0,IF(AJ787<0,AJ787,IF(AJ769<1,AJ787,MAX(MIN(IF(AJ787>0,(AJ787/AJ769),0),AJ787),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":842},null,null,"Regulators",null,null,null,null,null,{"$f":"-Input!J747","v":-5.5534909112595642E-2},{"$f":"-Input!K747","v":-5.5534909112595642E-2},{"$f":"-Input!L747","v":-5.5534909112595642E-2},{"$f":"-Input!M747","v":-5.5534909112595642E-2},{"$f":"-Input!N747","v":-5.5534909112595642E-2},{"$f":"-Input!O747","v":-7.7914068119927819E-3},{"$f":"-Input!P747","v":-7.7914068119927819E-3},{"$f":"-Input!Q747","v":-7.7914068119927819E-3},{"$f":"-Input!R747","v":-7.7914068119927819E-3},{"$f":"-Input!S747","v":-7.7914068119927819E-3},{"$f":"-Input!T747","v":0},{"$f":"-Input!U747","v":0},{"$f":"-Input!V747","v":0},{"$f":"-Input!W747","v":0},{"$f":"-Input!X747","v":0},{"$f":"-Input!Y747","v":0},{"$f":"-Input!Z747","v":0},{"$f":"-Input!AA747","v":0},{"$f":"-Input!AB747","v":0},{"$f":"-Input!AC747","v":0},{"$f":"-Input!AD747","v":0},{"$f":"-Input!AE747","v":0},{"$f":"-Input!AF747","v":0},{"$f":"-Input!AG747","v":0},{"$f":"-Input!AH747","v":0},{"$f":"-Input!AI747","v":0},{"$f":"-IF($D842=\"Land\",0,IF(AJ788<0,AJ788,IF(AJ770<1,AJ788,MAX(MIN(IF(AJ788>0,(AJ788/AJ770),0),AJ788),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":843},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"-Input!J748","v":-1.4843958460332683E-2},{"$f":"-Input!K748","v":-1.4843958460332683E-2},{"$f":"-Input!L748","v":-1.4843958460332683E-2},{"$f":"-Input!M748","v":-1.4843958460332683E-2},{"$f":"-Input!N748","v":-1.4843958460332683E-2},{"$f":"-Input!O748","v":0},{"$f":"-Input!P748","v":-5.8163359275445377E-18},{"$f":"-Input!Q748","v":0},{"$f":"-Input!R748","v":0},{"$f":"-Input!S748","v":0},{"$f":"-Input!T748","v":0},{"$f":"-Input!U748","v":0},{"$f":"-Input!V748","v":0},{"$f":"-Input!W748","v":0},{"$f":"-Input!X748","v":0},{"$f":"-Input!Y748","v":0},{"$f":"-Input!Z748","v":0},{"$f":"-Input!AA748","v":0},{"$f":"-Input!AB748","v":0},{"$f":"-Input!AC748","v":0},{"$f":"-Input!AD748","v":0},{"$f":"-Input!AE748","v":-1.1009723144393021E-5},{"$f":"-Input!AF748","v":-1.1009723144393021E-5},{"$f":"-Input!AG748","v":-1.1009723144393021E-5},{"$f":"-Input!AH748","v":-1.1009723144393019E-5},{"$f":"-Input!AI748","v":-1.1009723144393021E-5},{"$f":"-IF($D843=\"Land\",0,IF(AJ789<0,AJ789,IF(AJ771<1,AJ789,MAX(MIN(IF(AJ789>0,(AJ789/AJ771),0),AJ789),0)*AJ$9)))","v":5.5048615721965098E-5},0,0,0,0]
[{"$f":"ROW()","v":844},null,null,"Buildings",null,null,null,null,null,{"$f":"-Input!J749","v":-2.5234762816598458E-3},{"$f":"-Input!K749","v":-2.5234762816598458E-3},{"$f":"-Input!L749","v":-2.5234762816598458E-3},{"$f":"-Input!M749","v":-2.5234762816598458E-3},{"$f":"-Input!N749","v":-2.5234762816598458E-3},{"$f":"-Input!O749","v":0},{"$f":"-Input!P749","v":0},{"$f":"-Input!Q749","v":0},{"$f":"-Input!R749","v":0},{"$f":"-Input!S749","v":0},{"$f":"-Input!T749","v":0},{"$f":"-Input!U749","v":0},{"$f":"-Input!V749","v":0},{"$f":"-Input!W749","v":0},{"$f":"-Input!X749","v":0},{"$f":"-Input!Y749","v":0},{"$f":"-Input!Z749","v":0},{"$f":"-Input!AA749","v":0},{"$f":"-Input!AB749","v":0},{"$f":"-Input!AC749","v":0},{"$f":"-Input!AD749","v":0},{"$f":"-Input!AE749","v":0},{"$f":"-Input!AF749","v":0},{"$f":"-Input!AG749","v":0},{"$f":"-Input!AH749","v":0},{"$f":"-Input!AI749","v":0},{"$f":"-IF($D844=\"Land\",0,IF(AJ790<0,AJ790,IF(AJ772<1,AJ790,MAX(MIN(IF(AJ790>0,(AJ790/AJ772),0),AJ790),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":845},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"-Input!J750","v":-1.0004927801562884},{"$f":"-Input!K750","v":-1.0004927801562884},{"$f":"-Input!L750","v":-1.0004927801562884},{"$f":"-Input!M750","v":-1.0004927801562884},{"$f":"-Input!N750","v":-1.0004927801562884},{"$f":"-Input!O750","v":-0.91281328207353352},{"$f":"-Input!P750","v":-0.91281328207353352},{"$f":"-Input!Q750","v":-0.91281328207353352},{"$f":"-Input!R750","v":-0.91281328207353352},{"$f":"-Input!S750","v":-0.91281328207353352},{"$f":"-Input!T750","v":-0.41418130439653844},{"$f":"-Input!U750","v":-0.82836260879307688},{"$f":"-Input!V750","v":-0.82836260879307666},{"$f":"-Input!W750","v":-0.82836260879307666},{"$f":"-Input!X750","v":-0.82836260879307666},{"$f":"-Input!Y750","v":-0.41418130439653877},{"$f":"-Input!Z750","v":-0.82836260879307755},{"$f":"-Input!AA750","v":-0.82836260879307755},{"$f":"-Input!AB750","v":-0.82836260879307766},{"$f":"-Input!AC750","v":-0.82836260879307766},{"$f":"-Input!AD750","v":-0.82836260879307766},{"$f":"-Input!AE750","v":-0.8230537630259751},{"$f":"-Input!AF750","v":-0.8230537630259751},{"$f":"-Input!AG750","v":-0.8230537630259751},{"$f":"-Input!AH750","v":-0.8230537630259751},{"$f":"-Input!AI750","v":-0.8230537630259751},{"$f":"-IF($D845=\"Land\",0,IF(AJ791<0,AJ791,IF(AJ773<1,AJ791,MAX(MIN(IF(AJ791>0,(AJ791/AJ773),0),AJ791),0)*AJ$9)))","v":-0.85490683762857067},0,0,0,0]
[{"$f":"ROW()","v":846},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"-Input!J751","v":-1.1625346580306257},{"$f":"-Input!K751","v":-1.1625346580306257},{"$f":"-Input!L751","v":-1.1625346580306257},{"$f":"-Input!M751","v":-1.1625346580306257},{"$f":"-Input!N751","v":-1.1625346580306257},{"$f":"-Input!O751","v":0},{"$f":"-Input!P751","v":0},{"$f":"-Input!Q751","v":0},{"$f":"-Input!R751","v":0},{"$f":"-Input!S751","v":0},{"$f":"-Input!T751","v":0},{"$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},{"$f":"-Input!AD751","v":0},{"$f":"-Input!AE751","v":-2.6098640474943896E-2},{"$f":"-Input!AF751","v":0},{"$f":"-Input!AG751","v":0},{"$f":"-Input!AH751","v":0},{"$f":"-Input!AI751","v":0},{"$f":"-IF($D846=\"Land\",0,IF(AJ792<0,AJ792,IF(AJ774<1,AJ792,MAX(MIN(IF(AJ792>0,(AJ792/AJ774),0),AJ792),0)*AJ$9)))","v":2.6098640474943896E-2},0,0,0,0]
[{"$f":"ROW()","v":847},null,null,"Vehicle",null,null,null,null,null,{"$f":"-Input!J752","v":0},{"$f":"-Input!K752","v":0},{"$f":"-Input!L752","v":0},{"$f":"-Input!M752","v":0},{"$f":"-Input!N752","v":0},{"$f":"-Input!O752","v":0},{"$f":"-Input!P752","v":0},{"$f":"-Input!Q752","v":0},{"$f":"-Input!R752","v":0},{"$f":"-Input!S752","v":0},{"$f":"-Input!T752","v":0},{"$f":"-Input!U752","v":0},{"$f":"-Input!V752","v":0},{"$f":"-Input!W752","v":0},{"$f":"-Input!X752","v":0},{"$f":"-Input!Y752","v":0},{"$f":"-Input!Z752","v":0},{"$f":"-Input!AA752","v":0},{"$f":"-Input!AB752","v":0},{"$f":"-Input!AC752","v":0},{"$f":"-Input!AD752","v":0},{"$f":"-Input!AE752","v":0},{"$f":"-Input!AF752","v":0},{"$f":"-Input!AG752","v":0},{"$f":"-Input!AH752","v":0},{"$f":"-Input!AI752","v":0},{"$f":"-IF($D847=\"Land\",0,IF(AJ793<0,AJ793,IF(AJ775<1,AJ793,MAX(MIN(IF(AJ793>0,(AJ793/AJ775),0),AJ793),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":848},null,null,"Information Technology",null,null,null,null,null,{"$f":"-Input!J753","v":0},{"$f":"-Input!K753","v":0},{"$f":"-Input!L753","v":0},{"$f":"-Input!M753","v":0},{"$f":"-Input!N753","v":0},{"$f":"-Input!O753","v":-1.1947434614562014},{"$f":"-Input!P753","v":-1.1947434614562014},{"$f":"-Input!Q753","v":-1.1947434614562014},{"$f":"-Input!R753","v":-1.1947434614562014},{"$f":"-Input!S753","v":-1.1947434614562014},{"$f":"-Input!T753","v":0},{"$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},{"$f":"-Input!AD753","v":0},{"$f":"-Input!AE753","v":0},{"$f":"-Input!AF753","v":0},{"$f":"-Input!AG753","v":0},{"$f":"-Input!AH753","v":0},{"$f":"-Input!AI753","v":0},{"$f":"-IF($D848=\"Land\",0,IF(AJ794<0,AJ794,IF(AJ776<1,AJ794,MAX(MIN(IF(AJ794>0,(AJ794/AJ776),0),AJ794),0)*AJ$9)))","v":-4.4408920985006262E-16},0,0,0,0]
[{"$f":"ROW()","v":849},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"-Input!J754","v":0},{"$f":"-Input!K754","v":0},{"$f":"-Input!L754","v":0},{"$f":"-Input!M754","v":0},{"$f":"-Input!N754","v":0},{"$f":"-Input!O754","v":0},{"$f":"-Input!P754","v":0},{"$f":"-Input!Q754","v":0},{"$f":"-Input!R754","v":0},{"$f":"-Input!S754","v":0},{"$f":"-Input!T754","v":0},{"$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},{"$f":"-Input!AD754","v":0},{"$f":"-Input!AE754","v":0},{"$f":"-Input!AF754","v":0},{"$f":"-Input!AG754","v":0},{"$f":"-Input!AH754","v":0},{"$f":"-Input!AI754","v":0},{"$f":"-IF($D849=\"Land\",0,IF(AJ795<0,AJ795,IF(AJ777<1,AJ795,MAX(MIN(IF(AJ795>0,(AJ795/AJ777),0),AJ795),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":850},null,null,"FRC",null,null,null,null,null,{"$f":"-Input!J755","v":0},{"$f":"-Input!K755","v":0},{"$f":"-Input!L755","v":0},{"$f":"-Input!M755","v":0},{"$f":"-Input!N755","v":0},{"$f":"-Input!O755","v":-4.0777314650006211E-5},{"$f":"-Input!P755","v":-4.0777314650006211E-5},{"$f":"-Input!Q755","v":-4.0777314650006211E-5},{"$f":"-Input!R755","v":-4.0777314650006211E-5},{"$f":"-Input!S755","v":-4.0777314650006211E-5},{"$f":"-Input!T755","v":0},{"$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},{"$f":"-Input!AD755","v":0},{"$f":"-Input!AE755","v":-1.5941830695821179E-20},{"$f":"-Input!AF755","v":0},{"$f":"-Input!AG755","v":0},{"$f":"-Input!AH755","v":0},{"$f":"-Input!AI755","v":0},{"$f":"-IF($D850=\"Land\",0,IF(AJ796<0,AJ796,IF(AJ778<1,AJ796,MAX(MIN(IF(AJ796>0,(AJ796/AJ778),0),AJ796),0)*AJ$9)))","v":1.5941830695821179E-20},0,0,0,0]
[{"$f":"ROW()","v":851},null,null,"Land",null,null,null,null,null,{"$f":"-Input!J756","v":0},{"$f":"-Input!K756","v":0},{"$f":"-Input!L756","v":0},{"$f":"-Input!M756","v":0},{"$f":"-Input!N756","v":0},{"$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},{"$f":"-Input!AD756","v":0},{"$f":"-Input!AE756","v":0},{"$f":"-Input!AF756","v":0},{"$f":"-Input!AG756","v":0},{"$f":"-Input!AH756","v":0},{"$f":"-Input!AI756","v":0},{"$f":"-IF($D851=\"Land\",0,IF(AJ797<0,AJ797,IF(AJ779<1,AJ797,MAX(MIN(IF(AJ797>0,(AJ797/AJ779),0),AJ797),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":852},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"-Input!J757","v":0},{"$f":"-Input!K757","v":0},{"$f":"-Input!L757","v":0},{"$f":"-Input!M757","v":0},{"$f":"-Input!N757","v":0},{"$f":"-Input!O757","v":0},{"$f":"-Input!P757","v":0},{"$f":"-Input!Q757","v":0},{"$f":"-Input!R757","v":0},{"$f":"-Input!S757","v":0},{"$f":"-Input!T757","v":0},{"$f":"-Input!U757","v":0},{"$f":"-Input!V757","v":0},{"$f":"-Input!W757","v":0},{"$f":"-Input!X757","v":0},{"$f":"-Input!Y757","v":0},{"$f":"-Input!Z757","v":0},{"$f":"-Input!AA757","v":0},{"$f":"-Input!AB757","v":0},{"$f":"-Input!AC757","v":0},{"$f":"-Input!AD757","v":0},{"$f":"-Input!AE757","v":0},{"$f":"-Input!AF757","v":0},{"$f":"-Input!AG757","v":0},{"$f":"-Input!AH757","v":0},{"$f":"-Input!AI757","v":0},{"$f":"-IF($D852=\"Land\",0,IF(AJ798<0,AJ798,IF(AJ780<1,AJ798,MAX(MIN(IF(AJ798>0,(AJ798/AJ780),0),AJ798),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":853},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J837:J852)","v":-2.7112957285556734},-2.7112957285556734,-2.7112957285556734,-2.7112957285556734,-2.7112957285556734,-2.3518462570048411,-2.3518462570048411,-2.3518462570048411,-2.3518462570048411,-2.3518462570048411,-0.52296352853159866,-1.0459270570631973,-1.0459270570631969,-1.0459270570631969,-1.0459270570631969,-0.52737959224508268,-1.0547591844901654,-1.0547591844901654,-1.0547591844901654,-1.0547591844901654,-1.0547591844901656,-1.0745268037614661,-1.0484629761958144,-1.0484977891051068,-1.048532602014399,-1.0485674149236914,{"$f":"SUM(AJ837:AJ852)","v":-1.0552760763560138},-0.22652292781810862,-0.22652292781810862,-0.22652292781810859,-0.22652292781810859]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":855},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":856},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":857},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":858},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":859},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":860},null,null,"Regulators"]
[{"$f":"ROW()","v":861},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":862},null,null,"Buildings"]
[{"$f":"ROW()","v":863},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":864},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":865},null,null,"Vehicle"]
[{"$f":"ROW()","v":866},null,null,"Information Technology"]
[{"$f":"ROW()","v":867},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":868},null,null,"FRC"]
[{"$f":"ROW()","v":869},null,null,"Land"]
[{"$f":"ROW()","v":870},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":871},null,null,"Total"]
["Over Depreciation"]
[{"$f":"ROW()","v":873},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J257","v":0},null,null,null,null,{"$f":"-(S783+S801+S837)*(S783+S801+S837<0)","v":0},null,null,null,null,{"$f":"-(X783+X801+X837)*(X783+X801+X837<0)","v":0}]
[{"$f":"ROW()","v":874},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J258","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":875},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J259","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":876},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J260","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":877},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J261","v":0.20528212398639681},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":878},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J262","v":0},null,null,null,null,1.0351353471900783E-2,null,null,null,null,0]
[{"$f":"ROW()","v":879},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J263","v":3.325237351712923E-2},null,null,null,null,5.8163359275445377E-18,null,null,null,null,0]
[{"$f":"ROW()","v":880},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J264","v":0},null,null,null,null,1.2617381408299228E-2,null,null,null,null,0]
[{"$f":"ROW()","v":881},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J265","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J266","v":3.7535727888638042},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":883},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J267","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J268","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J269","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J270","v":0},null,null,null,null,1.3552527156068805E-20,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J271","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J272","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":889},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N873:N888)","v":3.9921072863673301},null,null,null,null,{"$f":"SUM(S873:S888)","v":2.2968734880200015E-2},null,null,null,null,{"$f":"SUM(X873:X888)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":891},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J783+J801+J819+J837+J855 + J873","v":2.17412255138421},2.0618729686982262,1.9496233860122427,1.8373738033262592,1.7251242206402757,1.706071119523024,1.6870180184057724,1.6679649172885207,1.648911816171269,1.6298587150540174,1.6225170091303507,1.6078335972830171,1.5931501854356835,1.57846677358835,1.5637833617410164,1.5520255921038659,1.528510052829565,1.504994513555264,1.4814789742809631,1.4579634350066621,1.4344478957323612,1.4110830638533631,1.3877182319743651,1.364353400095367,1.3409885682163689,1.3176237363373708,{"$f":"AJ783+AJ801+AJ819+AJ837+AJ855 + AJ873","v":1.294094741045632},1.2705657457538932,1.2470367504621545,1.2235077551704157,1.1999787598786769]
[{"$f":"ROW()","v":892},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J784+J802+J820+J838+J856 + J874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ784+AJ802+AJ820+AJ838+AJ856 + AJ874","v":0},0,0,0,0]
[{"$f":"ROW()","v":893},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J785+J803+J821+J839+J857 + J875","v":9.1073578822171495},8.7872999003961656,8.4672419185751817,8.1471839367541978,7.8271259549332139,7.6700023571992455,7.5128787594652771,7.3557551617313086,7.1986315639973402,7.0415079662633717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ785+AJ803+AJ821+AJ839+AJ857 + AJ875","v":0},0,0,0,0]
[{"$f":"ROW()","v":894},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J786+J804+J822+J840+J858 + J876","v":3.6148358726246652},3.6128339154147406,3.6108319582048161,3.6088300009948915,3.6068280437849669,3.5465474132877239,3.486266782790481,3.425986152293238,3.365705521795995,3.3054248912987521,10.245492339350729,10.042611302927943,9.8397302665051569,9.6368492300823707,9.4339681936595845,9.3325276754481905,9.1296466390254043,8.9267656026026181,8.7238845661798319,8.5210035297570457,8.3181224933342595,8.1161239346758549,7.9140905631081582,7.7120223786311692,7.5099193812448881,7.3077815709493148,{"$f":"AJ786+AJ804+AJ822+AJ840+AJ858 + AJ876","v":7.1047876384229447},6.9017937058965746,6.6987997733702045,6.4958058408438344,6.2928119083174643]
[{"$f":"ROW()","v":895},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J787+J805+J823+J841+J859 + J877","v":-4.1056424797279355E-2},-8.2112849594558709E-2,-0.12316927439183806,-0.16422569918911742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ787+AJ805+AJ823+AJ841+AJ859 + AJ877","v":0},0,0,0,0]
[{"$f":"ROW()","v":896},null,null,"Regulators",null,null,null,null,null,{"$f":"J788+J806+J824+J842+J860 + J878","v":0.25074531703844571},0.19521040792585007,0.13967549881325442,8.4140589700658769E-2,2.8605680588063127E-2,2.0814273776070345E-2,1.3022866964077562E-2,5.2314601520847799E-3,-2.559946659908002E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ788+AJ806+AJ824+AJ842+AJ860 + AJ878","v":0},0,0,0,0]
[{"$f":"ROW()","v":897},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J789+J807+J825+J843+J861 + J879","v":2.6123460324201511E-2},1.1279501863868828E-2,-3.5644565964638546E-3,-1.8408415056796537E-2,0,0,-5.8163359275445377E-18,-5.8163359275445377E-18,-5.8163359275445377E-18,0,0,0,0,0,0,0,0,0,0,0,0,-1.1009723144393021E-5,-2.2019446288786041E-5,-3.302916943317906E-5,-4.4038892577572076E-5,-5.5048615721965098E-5,{"$f":"AJ789+AJ807+AJ825+AJ843+AJ861 + AJ879","v":0},0,0,0,0]
[{"$f":"ROW()","v":898},null,null,"Buildings",null,null,null,null,null,{"$f":"J790+J808+J826+J844+J862 + J880","v":-2.5234762816598458E-3},-5.0469525633196916E-3,-7.5704288449795374E-3,-1.0093905126639383E-2,-1.2617381408299228E-2,-1.2617381408299228E-2,-1.2617381408299228E-2,-1.2617381408299228E-2,-1.2617381408299228E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ790+AJ808+AJ826+AJ844+AJ862 + AJ880","v":0},0,0,0,0]
[{"$f":"ROW()","v":899},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J791+J809+J827+J845+J863 + J881","v":21.819839271682046},20.819346491525756,19.818853711369467,18.818360931213178,17.817868151056889,16.905054868983356,15.992241586909822,15.079428304836288,14.166615022762754,13.253801740689219,12.83962043629268,12.011257827499604,11.182895218706527,10.35453260991345,9.5261700011203736,9.1119886967238344,8.2836260879307559,7.4552634791376784,6.6269008703446008,5.7985382615515233,4.9701756527584458,4.1471218897324711,3.324068126706496,2.5010143636805209,1.6779606006545458,0.85490683762857067,{"$f":"AJ791+AJ809+AJ827+AJ845+AJ863 + AJ881","v":0},0,0,0,0]
[{"$f":"ROW()","v":900},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J792+J810+J828+J846+J864 + J882","v":0.89656584325870026},-0.26596881477192547,-1.4285034728025512,-2.5910381308331769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.6098640474943896E-2,-2.6098640474943896E-2,-2.6098640474943896E-2,-2.6098640474943896E-2,-2.6098640474943896E-2,{"$f":"AJ792+AJ810+AJ828+AJ846+AJ864 + AJ882","v":0},0,0,0,0]
[{"$f":"ROW()","v":901},null,null,"Vehicle",null,null,null,null,null,{"$f":"J793+J811+J829+J847+J865 + J883","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ793+AJ811+AJ829+AJ847+AJ865 + AJ883","v":0},0,0,0,0]
[{"$f":"ROW()","v":902},null,null,"Information Technology",null,null,null,null,null,{"$f":"J794+J812+J830+J848+J866 + J884","v":5.9737173072810066},5.9737173072810066,5.9737173072810066,5.9737173072810066,5.9737173072810066,4.7789738458248054,3.5842303843686043,2.3894869229124032,1.1947434614562018,4.4408920985006262E-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,{"$f":"AJ794+AJ812+AJ830+AJ848+AJ866 + AJ884","v":0},0,0,0,0]
[{"$f":"ROW()","v":903},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J795+J813+J831+J849+J867 + J885","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ795+AJ813+AJ831+AJ849+AJ867 + AJ885","v":0},0,0,0,0]
[{"$f":"ROW()","v":904},null,null,"FRC",null,null,null,null,null,{"$f":"J796+J814+J832+J850+J868 + J886","v":2.0388657325003107E-4},2.0388657325003107E-4,2.0388657325003107E-4,2.0388657325003107E-4,2.0388657325003107E-4,1.6310925860002484E-4,1.2233194395001862E-4,8.1554629300012408E-5,4.0777314650006197E-5,0,0,0,0,0,0,0,0,0,0,0,0,-1.5941830695821179E-20,-1.5941830695821179E-20,-1.5941830695821179E-20,-1.5941830695821179E-20,-1.5941830695821179E-20,{"$f":"AJ796+AJ814+AJ832+AJ850+AJ868 + AJ886","v":0},0,0,0,0]
[{"$f":"ROW()","v":905},null,null,"Land",null,null,null,null,null,{"$f":"J797+J815+J833+J851+J869 + J887","v":0.4486907771639459},0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459,{"$f":"AJ797+AJ815+AJ833+AJ851+AJ869 + AJ887","v":0.4486907771639459},0.4486907771639459,0.4486907771639459,0.4486907771639459,0.4486907771639459]
[{"$f":"ROW()","v":906},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J798+J816+J834+J852+J870 + J888","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ798+AJ816+AJ834+AJ852+AJ870 + AJ888","v":0},0,0,0,0]
[{"$f":"ROW()","v":907},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J891:J906)","v":44.268622268468683},41.557326539913014,38.84603081135733,36.134735082801662,37.415546640613314,35.063700383608477,32.711854126603626,30.360007869598792,28.008161612593948,25.679284090469309,25.156320561937704,24.110393504874509,23.064466447811313,22.018539390748117,20.972612333684921,20.445232741439838,19.390473556949672,18.335714372459506,17.28095518796934,16.226196003479178,15.171436818989013,14.096910015227548,13.048447039031734,11.999949249926628,10.951416647912229,9.9028492329885367,{"$f":"SUM(AJ891:AJ906)","v":8.8475731566325226},8.6210502288144149,8.3945273009963053,8.1680043731781957,7.941481445360087]
[{"$f":"\"2001 Capex Account [m$\"&Input!$G$52&\"]\"","v":"2001 Capex Account [m$31/12/2023]"}]
["Life"]
[{"$f":"ROW()","v":910},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(L910-L$9)*(L910>M$9)","v":119},118,117,116,115,114,113,112,111.5,110.5,109.5,108.5,{"$f":"IF(X910=0,0,MAX(Input!Y$67-(Input!J$67-X910)-1,0))","v":67.5},{"$f":"(Y910-Y$9)*(Y910>Z$9)","v":67},66,65,64,63,62,61,60,59,58,{"$f":"(AI910-AI$9)*(AI910>AJ$9)","v":57},{"$f":"(AJ910-AJ$9)*(AJ910>AK$9)","v":56},{"$f":"(AK910-AK$9)*(AK910>AL$9)","v":55},{"$f":"(AL910-AL$9)*(AL910>AM$9)","v":54},{"$f":"(AM910-AM$9)*(AM910>AN$9)","v":53}]
[{"$f":"ROW()","v":911},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"Input!$J$68","v":120},{"$f":"(L911-L$9)*(L911>M$9)","v":119},118,117,116,115,114,113,112,111.5,110.5,109.5,108.5,{"$f":"IF(X911=0,0,MAX(Input!Y$68-(Input!J$68-X911)-1,0))","v":47.5},{"$f":"(Y911-Y$9)*(Y911>Z$9)","v":47},46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[{"$f":"ROW()","v":912},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$J$69","v":60},{"$f":"(L912-L$9)*(L912>M$9)","v":59},58,57,56,55,54,53,52,51.5,50.5,49.5,48.5,{"$f":"IF(X912=0,0,MAX(Input!Y$69-(Input!J$69-X912)-1,0))","v":47.5},{"$f":"(Y912-Y$9)*(Y912>Z$9)","v":47},46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[{"$f":"ROW()","v":913},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$J$70","v":60},{"$f":"(L913-L$9)*(L913>M$9)","v":59},58,57,56,55,54,53,52,51.5,50.5,49.5,48.5,{"$f":"IF(X913=0,0,MAX(Input!Y$70-(Input!J$70-X913)-1,0))","v":47.5},{"$f":"(Y913-Y$9)*(Y913>Z$9)","v":47},46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[{"$f":"ROW()","v":914},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$J$71","v":60},{"$f":"(L914-L$9)*(L914>M$9)","v":59},58,57,56,55,54,53,52,51.5,50.5,49.5,48.5,{"$f":"IF(X914=0,0,MAX(Input!Y$71-(Input!J$71-X914)-1,0))","v":47.5},{"$f":"(Y914-Y$9)*(Y914>Z$9)","v":47},46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[{"$f":"ROW()","v":915},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":40},{"$f":"(L915-L$9)*(L915>M$9)","v":39},38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,{"$f":"IF(X915=0,0,MAX(Input!Y$72-(Input!J$72-X915)-1,0))","v":27.5},{"$f":"(Y915-Y$9)*(Y915>Z$9)","v":27},26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":916},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"Input!$J$73","v":40},{"$f":"(L916-L$9)*(L916>M$9)","v":39},38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,{"$f":"IF(X916=0,0,MAX(Input!Y$73-(Input!J$73-X916)-1,0))","v":27.5},{"$f":"(Y916-Y$9)*(Y916>Z$9)","v":27},26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":917},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"Input!$J$74","v":40},{"$f":"(L917-L$9)*(L917>M$9)","v":39},38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,{"$f":"IF(X917=0,0,MAX(Input!Y$74-(Input!J$74-X917)-1,0))","v":27.5},{"$f":"(Y917-Y$9)*(Y917>Z$9)","v":27},26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":918},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"Input!$J$75","v":25},{"$f":"(L918-L$9)*(L918>M$9)","v":24},23,22,21,20,19,18,17,16.5,15.5,14.5,13.5,{"$f":"IF(X918=0,0,MAX(Input!Y$75-(Input!J$75-X918)-1,0))","v":12.5},{"$f":"(Y918-Y$9)*(Y918>Z$9)","v":12},11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":919},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"Input!$J$76","v":10},{"$f":"(L919-L$9)*(L919>M$9)","v":9},8,7,6,5,4,3,2,1.5,0.5,0,0,{"$f":"IF(X919=0,0,MAX(Input!Y$76-(Input!J$76-X919)-1,0))","v":0},{"$f":"(Y919-Y$9)*(Y919>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":920},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"Input!$J$77","v":10},{"$f":"(L920-L$9)*(L920>M$9)","v":9},8,7,6,5,4,3,2,1.5,0.5,0,0,{"$f":"IF(X920=0,0,MAX(Input!Y$77-(Input!J$77-X920)-1,0))","v":0},{"$f":"(Y920-Y$9)*(Y920>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":921},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"Input!$J$78","v":5},{"$f":"(L921-L$9)*(L921>M$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,{"$f":"IF(X921=0,0,MAX(Input!Y$78-(Input!J$78-X921)-1,0))","v":0},{"$f":"(Y921-Y$9)*(Y921>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"Input!$J$79","v":10},{"$f":"(L922-L$9)*(L922>M$9)","v":9},8,7,6,5,4,3,2,1.5,0.5,0,0,{"$f":"IF(X922=0,0,MAX(Input!Y$79-(Input!J$79-X922)-1,0))","v":0},{"$f":"(Y922-Y$9)*(Y922>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":923},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"Input!$J$80","v":5},{"$f":"(L923-L$9)*(L923>M$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,{"$f":"IF(X923=0,0,MAX(Input!Y$80-(Input!J$80-X923)-1,0))","v":0},{"$f":"(Y923-Y$9)*(Y923>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":924},null,null,"Land",null,null,null,null,null,null,null,{"$f":"Input!$J$81","v":0},{"$f":"(L924-L$9)*(L924>M$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X924=0,0,MAX(Input!Y$81-(Input!J$81-X924)-1,0))","v":0},{"$f":"(Y924-Y$9)*(Y924>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":925},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"Input!$J$82","v":65.842774465500938},{"$f":"(L925-L$9)*(L925>M$9)","v":64.842774465500938},63.842774465500938,62.842774465500938,61.842774465500938,60.842774465500938,59.842774465500938,58.842774465500938,57.842774465500938,57.342774465500938,56.342774465500938,55.342774465500938,54.342774465500938,{"$f":"IF(X925=0,0,MAX(Input!Y$82-(Input!J$82-X925)-1,0))","v":53.342774465500938},{"$f":"(Y925-Y$9)*(Y925>Z$9)","v":52.842774465500938},51.842774465500938,50.842774465500938,49.842774465500938,48.842774465500938,47.842774465500938,46.842774465500938,45.842774465500938,44.842774465500938,43.842774465500938,42.842774465500938,41.842774465500938,40.842774465500938,39.842774465500938,38.842774465500938]
[{"$f":"ROW()","v":926}]
["Opening Asset Value"]
[{"$f":"ROW()","v":928},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"J1036","v":0},3.0904037018004566,3.0378616696994669,2.9853196375984772,2.9327776054974874,2.9065863910483087,2.88039517659913,2.8542039621499513,2.8280127477007726,2.8018215332515939,2.7893134014067207,2.7642971377169743,2.7392808740272279,2.7142646103374815,2.689248346647735,2.6693279885244183,2.6294872722777853,2.5896465560311523,2.5498058397845194,2.5099651235378864,{"$f":"AD1036","v":2.4701244072912534},2.4305390239333322,2.390953640575411,2.3513682572174899,2.3117828738595687,{"$f":"AI1036","v":2.2721974905016475},{"$f":"AJ1036","v":2.2323343766331978},{"$f":"AK1036","v":2.192471262764748},{"$f":"AL1036","v":2.1526081488962983},{"$f":"AM1036","v":2.1127450350278485}]
[{"$f":"ROW()","v":929},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"J1037","v":0},{"$f":"K1037","v":0},{"$f":"L1037","v":0},{"$f":"M1037","v":0},{"$f":"N1037","v":0},{"$f":"O1037","v":0},{"$f":"P1037","v":0},{"$f":"Q1037","v":0},{"$f":"R1037","v":0},{"$f":"S1037","v":0},{"$f":"T1037","v":0},{"$f":"U1037","v":0},{"$f":"V1037","v":0},{"$f":"W1037","v":0},{"$f":"X1037","v":0},{"$f":"Y1037","v":0},{"$f":"Z1037","v":0},{"$f":"AA1037","v":0},{"$f":"AB1037","v":0},{"$f":"AC1037","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":930},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"J1038","v":0},6.4194431344359506,6.2907849235883395,6.1621267127407284,6.0334685018931173,5.9243334794717244,5.8151984570503314,5.7060634346289385,5.5969284122075456,0,{"$f":"T1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":931},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"J1039","v":0},2.1367190675284977,2.1346166672235363,2.1325142669185748,2.1304118666136134,2.0947648421497225,2.0591178176858316,2.0234707932219407,1.9878237687580498,{"$f":"SUM(S1038:S1040)","v":7.4399701340803119},{"$f":"T1039","v":7.3684319597141554},7.2253556109818415,7.0822792622495276,6.9392029135172137,6.7961265647848998,6.7245883904187433,6.5815120416864294,6.4384356929541156,6.2953593442218017,6.1522829954894878,6.0092066467571739,5.8669964777499919,5.7247863087428099,5.5825761397356279,5.440365970728446,5.298155801721264,5.1549624016747435,5.011769001628223,4.8685756015817025,4.7253822015351821]
[{"$f":"ROW()","v":932},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"J1040","v":0},-7.6675841039653567E-2,-0.15335168207930713,-0.23002752311896069,0,0,0,0,0,0,{"$f":"T1040","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":933},null,null,"Regulators",null,null,null,null,null,null,{"$f":"J1041","v":0},0.26935027304461057,0.25732506493830171,0.24529985683199285,0.23327464872568399,0.22548324191369121,0.21769183510169843,0.20990042828970565,0.20210902147771287,{"$f":"S1041","v":0.19431761466572009},{"$f":"T1041","v":0.1912814019365682},0.18520897647826445,0.1791365510199607,0.17306412556165696,0.16699170010335321,0.16395548737420132,0.15788306191589757,0.15181063645759382,0.14573821099929007,0.13966578554098633,0.13359336008268258,0.12755985184474603,0.12152634360680947,0.11549283536887292,0.10945932713093637,0.10342581889299982,9.734194719341159E-2,9.1258075493823365E-2,8.517420379423514E-2,7.9090332094646915E-2]
[{"$f":"ROW()","v":934},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"J1042","v":0},7.2247143775442217E-3,-7.6192364332189622E-3,-2.2463187243982146E-2,0,0,0,0,0,0,{"$f":"T1042","v":0},0,0,0,0,0,0,0,0,0,0,-1.1790773484453628E-5,-2.3581546968907257E-5,-3.5372320453360881E-5,-4.7163093937814506E-5,-5.8953867422268131E-5,0,0,0,0]
[{"$f":"ROW()","v":935},null,null,"Buildings",null,null,null,null,null,null,{"$f":"J1043","v":0},0.10163058223754465,9.6595949398270153E-2,9.1561316558995659E-2,8.6526683719721165E-2,8.3860053342800681E-2,8.1193422965880196E-2,7.8526792588959712E-2,7.5860162212039228E-2,7.3193531835118744E-2,{"$f":"T1043","v":7.2049882900195011E-2},6.9762585030347546E-2,6.747528716050008E-2,6.5187989290652615E-2,6.2900691420805149E-2,6.1757042485881417E-2,5.9469744616033951E-2,5.7182446746186485E-2,5.489514887633902E-2,5.2607851006491554E-2,5.0320553136644089E-2,4.8047914199352906E-2,4.5775275262061724E-2,4.3502636324770541E-2,4.1229997387479358E-2,3.8957358450188176E-2,3.6665749129588872E-2,3.4374139808989568E-2,3.2082530488390264E-2,2.979092116779096E-2]
[{"$f":"ROW()","v":936},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"J1044","v":0},17.461268298202132,16.838168061092045,16.215067823981958,15.591967586871869,14.86859284545938,14.145218104046892,13.421843362634403,12.698468621221915,11.975093879809426,{"$f":"T1044","v":11.622885236285621},10.918467949238009,10.214050662190395,9.5096333751427835,8.8052160880951718,8.4530074445713659,7.7485901575237524,7.0441728704761388,6.3397555834285262,5.6353382963809135,4.9309210093333,4.2310182219660435,3.531115434598787,2.8312126472315304,2.1313098598642739,1.4314070724970174,0.71570353624850869,0,0,0]
[{"$f":"ROW()","v":937},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"J1045","v":0},-0.49511278665847175,-1.4315988770830916,-2.3680849675077118,0,0,-4.6530687420356301E-16,-4.6530687420356301E-16,-4.6530687420356301E-16,0,{"$f":"T1045","v":0},0,0,0,0,0,0,0,0,0,0,-2.297672559347971E-2,-2.297672559347971E-2,-2.297672559347971E-2,-2.297672559347971E-2,-2.297672559347971E-2,0,0,0,0]
[{"$f":"ROW()","v":938},null,null,"Vehicle",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"S1046","v":0},{"$f":"T1046","v":0},{"$f":"U1046","v":0},{"$f":"V1046","v":0},{"$f":"W1046","v":0},{"$f":"X1046","v":0},{"$f":"Y1046","v":0},{"$f":"Z1046","v":0},{"$f":"AA1046","v":0},{"$f":"AB1046","v":0},{"$f":"AC1046","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":939},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"J1047","v":0},1.1236628691713189,1.1236628691713189,1.1236628691713189,1.1236628691713189,0.89893029533705504,0.67419772150279123,0.44946514766852746,0.2247325738342637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":940},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"J1048","v":0},{"$f":"K1048","v":0},{"$f":"L1048","v":0},{"$f":"M1048","v":0},{"$f":"N1048","v":0},{"$f":"O1048","v":0},{"$f":"P1048","v":0},{"$f":"Q1048","v":0},{"$f":"R1048","v":0},{"$f":"S1048","v":0},{"$f":"T1048","v":0},{"$f":"U1048","v":0},{"$f":"V1048","v":0},{"$f":"W1048","v":0},{"$f":"X1048","v":0},{"$f":"Y1048","v":0},{"$f":"Z1048","v":0},{"$f":"AA1048","v":0},{"$f":"AB1048","v":0},{"$f":"AC1048","v":0},{"$f":"AD1048","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":941},null,null,"FRC",null,null,null,null,null,null,{"$f":"J1049","v":0},7.5148985799196114E-3,7.5148985799196114E-3,7.5148985799196114E-3,7.5148985799196114E-3,6.0119188639356893E-3,4.5089391479517672E-3,3.0059594319678451E-3,1.5029797159839227E-3,6.5052130349130266E-19,6.5052130349130266E-19,6.5052130349130266E-19,6.5052130349130266E-19,6.5052130349130266E-19,6.5052130349130266E-19,6.5052130349130266E-19,6.5052130349130266E-19,6.5052130349130266E-19,6.5052130349130266E-19,6.5052130349130266E-19,{"$f":"AD1049","v":6.5052130349130266E-19},{"$f":"AE1049","v":6.5052130349130266E-19},{"$f":"AF1049","v":6.5052130349130266E-19},{"$f":"AG1049","v":6.5052130349130266E-19},{"$f":"AH1049","v":6.5052130349130266E-19},6.5052130349130266E-19,0,0,0,0]
[{"$f":"ROW()","v":942},null,null,"Land",null,null,null,null,null,null,0,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004]
[{"$f":"ROW()","v":943},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"J1051","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1051","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":944},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K928:K943)","v":0},30.378297944936822,28.526829341352553,26.67536073776828,28.4724736943297,27.341432100843591,26.210390507357477,25.079348913871364,23.948307320385251,22.817265726899141,22.376830915500229,21.495961292702404,20.615091669904579,19.734222047106758,18.853352424308934,18.405505386631582,17.50981131127687,16.614117235922155,15.718423160567447,14.822729085212735,13.927035009858022,13.01404200658347,12.124025728902399,11.234009451221326,10.343993173540255,{"$f":"SUM(AJ928:AJ943)","v":9.453976895859185},8.5698770441364207,7.6627415129527545,7.4713095180175957,7.2798775230824386]
["Capex"]
[{"$f":"ROW()","v":946},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"K$653","v":3.1429457339014464}]
[{"$f":"ROW()","v":947},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"K$654","v":0}]
[{"$f":"ROW()","v":948},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"K$655","v":6.5481013452835617}]
[{"$f":"ROW()","v":949},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$656","v":2.1388214678334592}]
[{"$f":"ROW()","v":950},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$657","v":0}]
[{"$f":"ROW()","v":951},null,null,"Regulators",null,null,null,null,null,null,{"$f":"K$658","v":0.28137548115091943}]
[{"$f":"ROW()","v":952},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"K$659","v":2.2068665188307406E-2}]
[{"$f":"ROW()","v":953},null,null,"Buildings",null,null,null,null,null,null,{"$f":"K$660","v":0.10666521507681914}]
[{"$f":"ROW()","v":954},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"K$661","v":18.084368535312219}]
[{"$f":"ROW()","v":955},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"K$662","v":0.4413733037661482}]
[{"$f":"ROW()","v":956},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"K$663","v":0}]
[{"$f":"ROW()","v":957},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"K$664","v":1.1236628691713189}]
[{"$f":"ROW()","v":958},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"K$665","v":0}]
[{"$f":"ROW()","v":959},null,null,"FRC",null,null,null,null,null,null,{"$f":"K$666","v":7.5148985799196114E-3}]
[{"$f":"ROW()","v":960},null,null,"Land",null,null,null,null,null,null,{"$f":"K$667","v":0.33286903325697004}]
[{"$f":"ROW()","v":961},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"K$668","v":0}]
[{"$f":"ROW()","v":962},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K946:K961)","v":32.229766548521091}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":964},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":965},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":966},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":967},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":968},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":969},null,null,"Regulators"]
[{"$f":"ROW()","v":970},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":971},null,null,"Buildings"]
[{"$f":"ROW()","v":972},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":973},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":974},null,null,"Vehicle"]
[{"$f":"ROW()","v":975},null,null,"Information Technology"]
[{"$f":"ROW()","v":976},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":977},null,null,"FRC"]
[{"$f":"ROW()","v":978},null,null,"Land"]
[{"$f":"ROW()","v":979},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":980},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T964:T979)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ964:AJ979)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":982},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"-Input!K778","v":-5.2542032100989948E-2},{"$f":"-Input!L778","v":-5.2542032100989948E-2},{"$f":"-Input!M778","v":-5.2542032100989948E-2},{"$f":"-Input!N778","v":-5.2542032100989948E-2},{"$f":"-Input!O778","v":-2.6191214449178719E-2},{"$f":"-Input!P778","v":-2.6191214449178719E-2},{"$f":"-Input!Q778","v":-2.6191214449178719E-2},{"$f":"-Input!R778","v":-2.6191214449178719E-2},{"$f":"-Input!S778","v":-2.6191214449178719E-2},{"$f":"-Input!T778","v":-1.2508131844873184E-2},{"$f":"-Input!U778","v":-2.5016263689746368E-2},{"$f":"-Input!V778","v":-2.5016263689746368E-2},{"$f":"-Input!W778","v":-2.5016263689746372E-2},{"$f":"-Input!X778","v":-2.5016263689746372E-2},{"$f":"-Input!Y778","v":-1.9920358123316557E-2},{"$f":"-Input!Z778","v":-3.9840716246633108E-2},{"$f":"-Input!AA778","v":-3.9840716246633115E-2},{"$f":"-Input!AB778","v":-3.9840716246633115E-2},{"$f":"-Input!AC778","v":-3.9840716246633115E-2},{"$f":"-Input!AD778","v":-3.9840716246633115E-2},{"$f":"-Input!AE778","v":-3.9585383357921007E-2},{"$f":"-Input!AF778","v":-3.9585383357921007E-2},{"$f":"-Input!AG778","v":-3.9585383357921007E-2},{"$f":"-Input!AH778","v":-3.9585383357921007E-2},{"$f":"-Input!AI778","v":-3.9585383357921007E-2},{"$f":"-IF($D982=\"Land\",0,IF(AJ928<0,AJ928,IF(AJ910<1,AJ928,MAX(MIN(IF(AJ928>0,(AJ928/AJ910),0),AJ928),0)*AJ$9)))","v":-3.9863113868449956E-2},-3.9863113868449963E-2,-3.9863113868449963E-2,-3.986311386844997E-2,-3.986311386844997E-2]
[{"$f":"ROW()","v":983},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"-Input!K779","v":0},{"$f":"-Input!L779","v":0},{"$f":"-Input!M779","v":0},{"$f":"-Input!N779","v":0},{"$f":"-Input!O779","v":0},{"$f":"-Input!P779","v":0},{"$f":"-Input!Q779","v":0},{"$f":"-Input!R779","v":0},{"$f":"-Input!S779","v":0},{"$f":"-Input!T779","v":0},{"$f":"-Input!U779","v":0},{"$f":"-Input!V779","v":0},{"$f":"-Input!W779","v":0},{"$f":"-Input!X779","v":0},{"$f":"-Input!Y779","v":0},{"$f":"-Input!Z779","v":0},{"$f":"-Input!AA779","v":0},{"$f":"-Input!AB779","v":0},{"$f":"-Input!AC779","v":0},{"$f":"-Input!AD779","v":0},{"$f":"-Input!AE779","v":0},{"$f":"-Input!AF779","v":0},{"$f":"-Input!AG779","v":0},{"$f":"-Input!AH779","v":0},{"$f":"-Input!AI779","v":0},{"$f":"-IF($D983=\"Land\",0,IF(AJ929<0,AJ929,IF(AJ911<1,AJ929,MAX(MIN(IF(AJ929>0,(AJ929/AJ911),0),AJ929),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":984},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"-Input!K780","v":-0.12865821084761075},{"$f":"-Input!L780","v":-0.12865821084761075},{"$f":"-Input!M780","v":-0.12865821084761075},{"$f":"-Input!N780","v":-0.12865821084761075},{"$f":"-Input!O780","v":-0.1091350224213927},{"$f":"-Input!P780","v":-0.1091350224213927},{"$f":"-Input!Q780","v":-0.1091350224213927},{"$f":"-Input!R780","v":-0.1091350224213927},{"$f":"-Input!S780","v":-0.1091350224213927},{"$f":"-Input!T780","v":0},{"$f":"-Input!U780","v":0},{"$f":"-Input!V780","v":0},{"$f":"-Input!W780","v":0},{"$f":"-Input!X780","v":0},{"$f":"-Input!Y780","v":0},{"$f":"-Input!Z780","v":0},{"$f":"-Input!AA780","v":0},{"$f":"-Input!AB780","v":0},{"$f":"-Input!AC780","v":0},{"$f":"-Input!AD780","v":0},{"$f":"-Input!AE780","v":0},{"$f":"-Input!AF780","v":0},{"$f":"-Input!AG780","v":0},{"$f":"-Input!AH780","v":0},{"$f":"-Input!AI780","v":0},{"$f":"-IF($D984=\"Land\",0,IF(AJ930<0,AJ930,IF(AJ912<1,AJ930,MAX(MIN(IF(AJ930>0,(AJ930/AJ912),0),AJ930),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":985},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"-Input!K781","v":-2.1024003049612571E-3},{"$f":"-Input!L781","v":-2.1024003049612571E-3},{"$f":"-Input!M781","v":-2.1024003049612571E-3},{"$f":"-Input!N781","v":-2.1024003049612571E-3},{"$f":"-Input!O781","v":-3.5647024463890988E-2},{"$f":"-Input!P781","v":-3.5647024463890988E-2},{"$f":"-Input!Q781","v":-3.5647024463890988E-2},{"$f":"-Input!R781","v":-3.5647024463890988E-2},{"$f":"-Input!S781","v":-3.5647024463890988E-2},{"$f":"-Input!T781","v":-7.1538174366156865E-2},{"$f":"-Input!U781","v":-0.14307634873231373},{"$f":"-Input!V781","v":-0.14307634873231373},{"$f":"-Input!W781","v":-0.14307634873231373},{"$f":"-Input!X781","v":-0.14307634873231373},{"$f":"-Input!Y781","v":-7.1538174366156893E-2},{"$f":"-Input!Z781","v":-0.14307634873231381},{"$f":"-Input!AA781","v":-0.14307634873231381},{"$f":"-Input!AB781","v":-0.14307634873231381},{"$f":"-Input!AC781","v":-0.14307634873231381},{"$f":"-Input!AD781","v":-0.14307634873231381},{"$f":"-Input!AE781","v":-0.14221016900718164},{"$f":"-Input!AF781","v":-0.14221016900718164},{"$f":"-Input!AG781","v":-0.14221016900718167},{"$f":"-Input!AH781","v":-0.14221016900718167},{"$f":"-Input!AI781","v":-0.14221016900718167},{"$f":"-IF($D985=\"Land\",0,IF(AJ931<0,AJ931,IF(AJ913<1,AJ931,MAX(MIN(IF(AJ931>0,(AJ931/AJ913),0),AJ931),0)*AJ$9)))","v":-0.14319340004652065},-0.14319340004652065,-0.14319340004652065,-0.14319340004652067,-0.14319340004652067]
[{"$f":"ROW()","v":986},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"-Input!K782","v":-7.6675841039653567E-2},{"$f":"-Input!L782","v":-7.6675841039653567E-2},{"$f":"-Input!M782","v":-7.6675841039653567E-2},{"$f":"-Input!N782","v":-7.6675841039653567E-2},{"$f":"-Input!O782","v":0},{"$f":"-Input!P782","v":0},{"$f":"-Input!Q782","v":0},{"$f":"-Input!R782","v":0},{"$f":"-Input!S782","v":0},{"$f":"-Input!T782","v":0},{"$f":"-Input!U782","v":0},{"$f":"-Input!V782","v":0},{"$f":"-Input!W782","v":0},{"$f":"-Input!X782","v":0},{"$f":"-Input!Y782","v":0},{"$f":"-Input!Z782","v":0},{"$f":"-Input!AA782","v":0},{"$f":"-Input!AB782","v":0},{"$f":"-Input!AC782","v":0},{"$f":"-Input!AD782","v":0},{"$f":"-Input!AE782","v":0},{"$f":"-Input!AF782","v":0},{"$f":"-Input!AG782","v":0},{"$f":"-Input!AH782","v":0},{"$f":"-Input!AI782","v":0},{"$f":"-IF($D986=\"Land\",0,IF(AJ932<0,AJ932,IF(AJ914<1,AJ932,MAX(MIN(IF(AJ932>0,(AJ932/AJ914),0),AJ932),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":987},null,null,"Regulators",null,null,null,null,null,null,{"$f":"-Input!K783","v":-1.2025208106308865E-2},{"$f":"-Input!L783","v":-1.2025208106308865E-2},{"$f":"-Input!M783","v":-1.2025208106308865E-2},{"$f":"-Input!N783","v":-1.2025208106308865E-2},{"$f":"-Input!O783","v":-7.7914068119927819E-3},{"$f":"-Input!P783","v":-7.7914068119927819E-3},{"$f":"-Input!Q783","v":-7.7914068119927819E-3},{"$f":"-Input!R783","v":-7.7914068119927819E-3},{"$f":"-Input!S783","v":-7.7914068119927819E-3},{"$f":"-Input!T783","v":-3.0362127291518755E-3},{"$f":"-Input!U783","v":-6.0724254583037511E-3},{"$f":"-Input!V783","v":-6.0724254583037511E-3},{"$f":"-Input!W783","v":-6.0724254583037511E-3},{"$f":"-Input!X783","v":-6.0724254583037511E-3},{"$f":"-Input!Y783","v":-3.0362127291518786E-3},{"$f":"-Input!Z783","v":-6.0724254583037571E-3},{"$f":"-Input!AA783","v":-6.0724254583037571E-3},{"$f":"-Input!AB783","v":-6.0724254583037571E-3},{"$f":"-Input!AC783","v":-6.0724254583037571E-3},{"$f":"-Input!AD783","v":-6.0724254583037571E-3},{"$f":"-Input!AE783","v":-6.0335082379365489E-3},{"$f":"-Input!AF783","v":-6.0335082379365489E-3},{"$f":"-Input!AG783","v":-6.0335082379365489E-3},{"$f":"-Input!AH783","v":-6.0335082379365506E-3},{"$f":"-Input!AI783","v":-6.0335082379365506E-3},{"$f":"-IF($D987=\"Land\",0,IF(AJ933<0,AJ933,IF(AJ915<1,AJ933,MAX(MIN(IF(AJ933>0,(AJ933/AJ915),0),AJ933),0)*AJ$9)))","v":-6.0838716995882244E-3},-6.0838716995882244E-3,-6.0838716995882244E-3,-6.0838716995882244E-3,-6.0838716995882244E-3]
[{"$f":"ROW()","v":988},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"-Input!K784","v":-1.4843950810763184E-2},{"$f":"-Input!L784","v":-1.4843950810763184E-2},{"$f":"-Input!M784","v":-1.4843950810763184E-2},{"$f":"-Input!N784","v":-1.4843950810763184E-2},{"$f":"-Input!O784","v":0},{"$f":"-Input!P784","v":0},{"$f":"-Input!Q784","v":0},{"$f":"-Input!R784","v":0},{"$f":"-Input!S784","v":0},{"$f":"-Input!T784","v":0},{"$f":"-Input!U784","v":0},{"$f":"-Input!V784","v":0},{"$f":"-Input!W784","v":0},{"$f":"-Input!X784","v":0},{"$f":"-Input!Y784","v":0},{"$f":"-Input!Z784","v":0},{"$f":"-Input!AA784","v":0},{"$f":"-Input!AB784","v":0},{"$f":"-Input!AC784","v":0},{"$f":"-Input!AD784","v":0},{"$f":"-Input!AE784","v":-1.1790773484453628E-5},{"$f":"-Input!AF784","v":-1.1790773484453627E-5},{"$f":"-Input!AG784","v":-1.1790773484453627E-5},{"$f":"-Input!AH784","v":-1.1790773484453627E-5},{"$f":"-Input!AI784","v":-1.1790773484453627E-5},{"$f":"-IF($D988=\"Land\",0,IF(AJ934<0,AJ934,IF(AJ916<1,AJ934,MAX(MIN(IF(AJ934>0,(AJ934/AJ916),0),AJ934),0)*AJ$9)))","v":5.8953867422268131E-5},0,0,0,0]
[{"$f":"ROW()","v":989},null,null,"Buildings",null,null,null,null,null,null,{"$f":"-Input!K785","v":-5.0346328392744891E-3},{"$f":"-Input!L785","v":-5.0346328392744891E-3},{"$f":"-Input!M785","v":-5.0346328392744891E-3},{"$f":"-Input!N785","v":-5.0346328392744891E-3},{"$f":"-Input!O785","v":-2.6666303769204785E-3},{"$f":"-Input!P785","v":-2.6666303769204785E-3},{"$f":"-Input!Q785","v":-2.6666303769204785E-3},{"$f":"-Input!R785","v":-2.6666303769204785E-3},{"$f":"-Input!S785","v":-2.6666303769204785E-3},{"$f":"-Input!T785","v":-1.1436489349237315E-3},{"$f":"-Input!U785","v":-2.2872978698474629E-3},{"$f":"-Input!V785","v":-2.2872978698474629E-3},{"$f":"-Input!W785","v":-2.2872978698474629E-3},{"$f":"-Input!X785","v":-2.2872978698474629E-3},{"$f":"-Input!Y785","v":-1.143648934923731E-3},{"$f":"-Input!Z785","v":-2.2872978698474621E-3},{"$f":"-Input!AA785","v":-2.2872978698474621E-3},{"$f":"-Input!AB785","v":-2.2872978698474625E-3},{"$f":"-Input!AC785","v":-2.2872978698474625E-3},{"$f":"-Input!AD785","v":-2.2872978698474625E-3},{"$f":"-Input!AE785","v":-2.2726389372911852E-3},{"$f":"-Input!AF785","v":-2.2726389372911852E-3},{"$f":"-Input!AG785","v":-2.2726389372911852E-3},{"$f":"-Input!AH785","v":-2.2726389372911848E-3},{"$f":"-Input!AI785","v":-2.2726389372911848E-3},{"$f":"-IF($D989=\"Land\",0,IF(AJ935<0,AJ935,IF(AJ917<1,AJ935,MAX(MIN(IF(AJ935>0,(AJ935/AJ917),0),AJ935),0)*AJ$9)))","v":-2.2916093205993045E-3},-2.2916093205993045E-3,-2.2916093205993045E-3,-2.2916093205993045E-3,-2.2916093205993045E-3]
[{"$f":"ROW()","v":990},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"-Input!K786","v":-0.62310023711008833},{"$f":"-Input!L786","v":-0.62310023711008833},{"$f":"-Input!M786","v":-0.62310023711008833},{"$f":"-Input!N786","v":-0.62310023711008833},{"$f":"-Input!O786","v":-0.7233747414124887},{"$f":"-Input!P786","v":-0.7233747414124887},{"$f":"-Input!Q786","v":-0.7233747414124887},{"$f":"-Input!R786","v":-0.7233747414124887},{"$f":"-Input!S786","v":-0.7233747414124887},{"$f":"-Input!T786","v":-0.35220864352380632},{"$f":"-Input!U786","v":-0.70441728704761253},{"$f":"-Input!V786","v":-0.70441728704761264},{"$f":"-Input!W786","v":-0.70441728704761264},{"$f":"-Input!X786","v":-0.70441728704761264},{"$f":"-Input!Y786","v":-0.35220864352380654},{"$f":"-Input!Z786","v":-0.70441728704761308},{"$f":"-Input!AA786","v":-0.70441728704761308},{"$f":"-Input!AB786","v":-0.70441728704761297},{"$f":"-Input!AC786","v":-0.70441728704761308},{"$f":"-Input!AD786","v":-0.70441728704761308},{"$f":"-Input!AE786","v":-0.69990278736725642},{"$f":"-Input!AF786","v":-0.69990278736725642},{"$f":"-Input!AG786","v":-0.69990278736725642},{"$f":"-Input!AH786","v":-0.69990278736725642},{"$f":"-Input!AI786","v":-0.69990278736725642},{"$f":"-IF($D990=\"Land\",0,IF(AJ936<0,AJ936,IF(AJ918<1,AJ936,MAX(MIN(IF(AJ936>0,(AJ936/AJ918),0),AJ936),0)*AJ$9)))","v":-0.71570353624850869},-0.71570353624850869,0,0,0]
[{"$f":"ROW()","v":991},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"-Input!K787","v":-0.93648609042461994},{"$f":"-Input!L787","v":-0.93648609042461994},{"$f":"-Input!M787","v":-0.93648609042461994},{"$f":"-Input!N787","v":-0.93648609042461994},{"$f":"-Input!O787","v":0},{"$f":"-Input!P787","v":-4.6530687420356301E-16},{"$f":"-Input!Q787","v":0},{"$f":"-Input!R787","v":0},{"$f":"-Input!S787","v":0},{"$f":"-Input!T787","v":0},{"$f":"-Input!U787","v":0},{"$f":"-Input!V787","v":0},{"$f":"-Input!W787","v":0},{"$f":"-Input!X787","v":0},{"$f":"-Input!Y787","v":0},{"$f":"-Input!Z787","v":0},{"$f":"-Input!AA787","v":0},{"$f":"-Input!AB787","v":0},{"$f":"-Input!AC787","v":0},{"$f":"-Input!AD787","v":0},{"$f":"-Input!AE787","v":-2.297672559347971E-2},{"$f":"-Input!AF787","v":0},{"$f":"-Input!AG787","v":0},{"$f":"-Input!AH787","v":0},{"$f":"-Input!AI787","v":0},{"$f":"-IF($D991=\"Land\",0,IF(AJ937<0,AJ937,IF(AJ919<1,AJ937,MAX(MIN(IF(AJ937>0,(AJ937/AJ919),0),AJ937),0)*AJ$9)))","v":2.297672559347971E-2},0,0,0,0]
[{"$f":"ROW()","v":992},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"-Input!K788","v":0},{"$f":"-Input!L788","v":0},{"$f":"-Input!M788","v":0},{"$f":"-Input!N788","v":0},{"$f":"-Input!O788","v":0},{"$f":"-Input!P788","v":0},{"$f":"-Input!Q788","v":0},{"$f":"-Input!R788","v":0},{"$f":"-Input!S788","v":0},{"$f":"-Input!T788","v":0},{"$f":"-Input!U788","v":0},{"$f":"-Input!V788","v":0},{"$f":"-Input!W788","v":0},{"$f":"-Input!X788","v":0},{"$f":"-Input!Y788","v":0},{"$f":"-Input!Z788","v":0},{"$f":"-Input!AA788","v":0},{"$f":"-Input!AB788","v":0},{"$f":"-Input!AC788","v":0},{"$f":"-Input!AD788","v":0},{"$f":"-Input!AE788","v":0},{"$f":"-Input!AF788","v":0},{"$f":"-Input!AG788","v":0},{"$f":"-Input!AH788","v":0},{"$f":"-Input!AI788","v":0},{"$f":"-IF($D992=\"Land\",0,IF(AJ938<0,AJ938,IF(AJ920<1,AJ938,MAX(MIN(IF(AJ938>0,(AJ938/AJ920),0),AJ938),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":993},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"-Input!K789","v":0},{"$f":"-Input!L789","v":0},{"$f":"-Input!M789","v":0},{"$f":"-Input!N789","v":0},{"$f":"-Input!O789","v":-0.22473257383426376},{"$f":"-Input!P789","v":-0.22473257383426376},{"$f":"-Input!Q789","v":-0.22473257383426376},{"$f":"-Input!R789","v":-0.22473257383426376},{"$f":"-Input!S789","v":-0.22473257383426376},{"$f":"-Input!T789","v":0},{"$f":"-Input!U789","v":0},{"$f":"-Input!V789","v":0},{"$f":"-Input!W789","v":0},{"$f":"-Input!X789","v":0},{"$f":"-Input!Y789","v":0},{"$f":"-Input!Z789","v":0},{"$f":"-Input!AA789","v":0},{"$f":"-Input!AB789","v":0},{"$f":"-Input!AC789","v":0},{"$f":"-Input!AD789","v":0},{"$f":"-Input!AE789","v":0},{"$f":"-Input!AF789","v":0},{"$f":"-Input!AG789","v":0},{"$f":"-Input!AH789","v":0},{"$f":"-Input!AI789","v":0},{"$f":"-IF($D993=\"Land\",0,IF(AJ939<0,AJ939,IF(AJ921<1,AJ939,MAX(MIN(IF(AJ939>0,(AJ939/AJ921),0),AJ939),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":994},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"-Input!K790","v":0},{"$f":"-Input!L790","v":0},{"$f":"-Input!M790","v":0},{"$f":"-Input!N790","v":0},{"$f":"-Input!O790","v":0},{"$f":"-Input!P790","v":0},{"$f":"-Input!Q790","v":0},{"$f":"-Input!R790","v":0},{"$f":"-Input!S790","v":0},{"$f":"-Input!T790","v":0},{"$f":"-Input!U790","v":0},{"$f":"-Input!V790","v":0},{"$f":"-Input!W790","v":0},{"$f":"-Input!X790","v":0},{"$f":"-Input!Y790","v":0},{"$f":"-Input!Z790","v":0},{"$f":"-Input!AA790","v":0},{"$f":"-Input!AB790","v":0},{"$f":"-Input!AC790","v":0},{"$f":"-Input!AD790","v":0},{"$f":"-Input!AE790","v":0},{"$f":"-Input!AF790","v":0},{"$f":"-Input!AG790","v":0},{"$f":"-Input!AH790","v":0},{"$f":"-Input!AI790","v":0},{"$f":"-IF($D994=\"Land\",0,IF(AJ940<0,AJ940,IF(AJ922<1,AJ940,MAX(MIN(IF(AJ940>0,(AJ940/AJ922),0),AJ940),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":995},null,null,"FRC",null,null,null,null,null,null,{"$f":"-Input!K791","v":0},{"$f":"-Input!L791","v":0},{"$f":"-Input!M791","v":0},{"$f":"-Input!N791","v":0},{"$f":"-Input!O791","v":-1.5029797159839223E-3},{"$f":"-Input!P791","v":-1.5029797159839223E-3},{"$f":"-Input!Q791","v":-1.5029797159839223E-3},{"$f":"-Input!R791","v":-1.5029797159839223E-3},{"$f":"-Input!S791","v":-1.5029797159839221E-3},{"$f":"-Input!T791","v":0},{"$f":"-Input!U791","v":0},{"$f":"-Input!V791","v":0},{"$f":"-Input!W791","v":0},{"$f":"-Input!X791","v":0},{"$f":"-Input!Y791","v":0},{"$f":"-Input!Z791","v":0},{"$f":"-Input!AA791","v":0},{"$f":"-Input!AB791","v":0},{"$f":"-Input!AC791","v":0},{"$f":"-Input!AD791","v":0},{"$f":"-Input!AE791","v":0},{"$f":"-Input!AF791","v":0},{"$f":"-Input!AG791","v":0},{"$f":"-Input!AH791","v":0},{"$f":"-Input!AI791","v":0},{"$f":"-IF($D995=\"Land\",0,IF(AJ941<0,AJ941,IF(AJ923<1,AJ941,MAX(MIN(IF(AJ941>0,(AJ941/AJ923),0),AJ941),0)*AJ$9)))","v":-6.5052130349130266E-19},0,0,0,0]
[{"$f":"ROW()","v":996},null,null,"Land",null,null,null,null,null,null,{"$f":"-Input!K792","v":0},{"$f":"-Input!L792","v":0},{"$f":"-Input!M792","v":0},{"$f":"-Input!N792","v":0},{"$f":"-Input!O792","v":0},{"$f":"-Input!P792","v":0},{"$f":"-Input!Q792","v":0},{"$f":"-Input!R792","v":0},{"$f":"-Input!S792","v":0},{"$f":"-Input!T792","v":0},{"$f":"-Input!U792","v":0},{"$f":"-Input!V792","v":0},{"$f":"-Input!W792","v":0},{"$f":"-Input!X792","v":0},{"$f":"-Input!Y792","v":0},{"$f":"-Input!Z792","v":0},{"$f":"-Input!AA792","v":0},{"$f":"-Input!AB792","v":0},{"$f":"-Input!AC792","v":0},{"$f":"-Input!AD792","v":0},{"$f":"-Input!AE792","v":0},{"$f":"-Input!AF792","v":0},{"$f":"-Input!AG792","v":0},{"$f":"-Input!AH792","v":0},{"$f":"-Input!AI792","v":0},{"$f":"-IF($D996=\"Land\",0,IF(AJ942<0,AJ942,IF(AJ924<1,AJ942,MAX(MIN(IF(AJ942>0,(AJ942/AJ924),0),AJ942),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":997},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"-Input!K793","v":0},{"$f":"-Input!L793","v":0},{"$f":"-Input!M793","v":0},{"$f":"-Input!N793","v":0},{"$f":"-Input!O793","v":0},{"$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},{"$f":"-Input!AE793","v":0},{"$f":"-Input!AF793","v":0},{"$f":"-Input!AG793","v":0},{"$f":"-Input!AH793","v":0},{"$f":"-Input!AI793","v":0},{"$f":"-IF($D997=\"Land\",0,IF(AJ943<0,AJ943,IF(AJ925<1,AJ943,MAX(MIN(IF(AJ943>0,(AJ943/AJ925),0),AJ943),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":998},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K982:K997)","v":-1.8514686035842702},-1.8514686035842702,-1.8514686035842702,-1.8514686035842702,-1.1310415934861122,-1.1310415934861127,-1.1310415934861122,-1.1310415934861122,-1.1310415934861122,-0.44043481139891194,-0.88086962279782388,-0.88086962279782388,-0.88086962279782399,-0.88086962279782399,-0.44784703767735556,-0.89569407535471124,-0.89569407535471124,-0.89569407535471113,-0.89569407535471124,-0.89569407535471124,-0.91299300327455102,-0.89001627768107128,-0.89001627768107128,-0.89001627768107128,-0.89001627768107128,{"$f":"SUM(AJ982:AJ997)","v":-0.88409985172276484},-0.90713553118366685,-0.19143199493515811,-0.19143199493515814,-0.19143199493515814]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1000},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1001},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1006},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1009},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1011},null,null,"Information Technology"]
[{"$f":"ROW()","v":1016},null,null,"Total"]
[{"$f":"ROW()","v":1021},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K260","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1025},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K264","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1026},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K265","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1031},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K270","v":0},null,null,null,null,0,null,null,null,null,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":1038},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"K930+K948+K966+K984+K1002 + K1020","v":6.4194431344359506},6.2907849235883395,6.1621267127407284,6.0334685018931173,5.9243334794717244,5.8151984570503314,5.7060634346289385,5.5969284122075456,5.4877933897861526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ930+AJ948+AJ966+AJ984+AJ1002 + AJ1020","v":0},0,0,0,0]
[{"$f":"ROW()","v":1040},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"K932+K950+K968+K986+K1004 + K1022","v":-7.6675841039653567E-2},-0.15335168207930713,-0.23002752311896069,0,0,0,0,0,0,{"$f":"T932+T950+T968+T986+T1004+T1022","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE932+AE950+AE968+AE986+AE1004+AE1022","v":0},0,0,0,0,{"$f":"AJ932+AJ950+AJ968+AJ986+AJ1004 + AJ1022","v":0},0,0,0,0]
[{"$f":"ROW()","v":1045},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"K937+K955+K973+K991+K1009 + K1027","v":-0.49511278665847175},-1.4315988770830916,-2.3680849675077118,0,0,-4.6530687420356301E-16,-4.6530687420356301E-16,-4.6530687420356301E-16,0,0,0,0,0,0,0,0,0,0,0,0,-2.297672559347971E-2,-2.297672559347971E-2,-2.297672559347971E-2,-2.297672559347971E-2,-2.297672559347971E-2,{"$f":"AJ937+AJ955+AJ973+AJ991+AJ1009 + AJ1027","v":0},0,0,0,0]
[{"$f":"ROW()","v":1050},null,null,"Land",null,null,null,null,null,null,{"$f":"K942+K960+K978+K996+K1014 + K1032","v":0.33286903325697004},0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004,{"$f":"AJ942+AJ960+AJ978+AJ996+AJ1014 + AJ1032","v":0.33286903325697004},0.33286903325697004,0.33286903325697004,0.33286903325697004,0.33286903325697004]
["Life"]
[{"$f":"ROW()","v":1055},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(M1055-M$9)*(M1055>N$9)","v":119},118,117,116,115,114,113,112.5,111.5,110.5,109.5,{"$f":"IF(X1055=0,0,MAX(Input!Y$67-(Input!J$67-X1055)-1,0))","v":68.5},{"$f":"(Y1055-Y$9)*(Y1055>Z$9)","v":68},67,66,65,64,63,62,61,60,59,{"$f":"(AI1055-AI$9)*(AI1055>AJ$9)","v":58},{"$f":"(AJ1055-AJ$9)*(AJ1055>AK$9)","v":57},{"$f":"(AK1055-AK$9)*(AK1055>AL$9)","v":56},{"$f":"(AL1055-AL$9)*(AL1055>AM$9)","v":55},{"$f":"(AM1055-AM$9)*(AM1055>AN$9)","v":54}]
[{"$f":"ROW()","v":1060},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":40},{"$f":"(M1060-M$9)*(M1060>N$9)","v":39},38,37,36,35,34,33,32.5,31.5,30.5,29.5,{"$f":"IF(X1060=0,0,MAX(Input!Y$72-(Input!J$72-X1060)-1,0))","v":28.5},{"$f":"(Y1060-Y$9)*(Y1060>Z$9)","v":28},27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":1064},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,{"$f":"Input!$J$76","v":10},{"$f":"(M1064-M$9)*(M1064>N$9)","v":9},8,7,6,5,4,3,2.5,1.5,0.5,0,{"$f":"IF(X1064=0,0,MAX(Input!Y$76-(Input!J$76-X1064)-1,0))","v":0},{"$f":"(Y1064-Y$9)*(Y1064>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1067},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"Input!$J$79","v":10},{"$f":"(M1067-M$9)*(M1067>N$9)","v":9},8,7,6,5,4,3,2.5,1.5,0.5,0,{"$f":"IF(X1067=0,0,MAX(Input!Y$79-(Input!J$79-X1067)-1,0))","v":0},{"$f":"(Y1067-Y$9)*(Y1067>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1069},null,null,"Land",null,null,null,null,null,null,null,null,{"$f":"Input!$J$81","v":0},{"$f":"(M1069-M$9)*(M1069>N$9)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X1069=0,0,MAX(Input!Y$81-(Input!J$81-X1069)-1,0))","v":0},{"$f":"(Y1069-Y$9)*(Y1069>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1074},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"K1182","v":0},{"$f":"L1182","v":0},{"$f":"M1182","v":0},{"$f":"N1182","v":0},{"$f":"O1182","v":0},{"$f":"P1182","v":0},{"$f":"Q1182","v":0},{"$f":"R1182","v":0},{"$f":"S1182","v":0},{"$f":"T1182","v":0},{"$f":"U1182","v":0},{"$f":"V1182","v":0},{"$f":"W1182","v":0},{"$f":"X1182","v":0},{"$f":"Y1182","v":0},{"$f":"Z1182","v":0},{"$f":"AA1182","v":0},{"$f":"AB1182","v":0},{"$f":"AC1182","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1077},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,0,-7.8616901580767257E-2,-0.15723380316153451,0,0,0,0,0,{"$f":"S1185","v":0},{"$f":"T1185","v":0},0,0,0,0,0,0,0,0,0,0,-3.8136581883806352E-5,-7.6273163767612718E-5,-1.1440974565141908E-4,-1.5254632753522544E-4,-1.9068290941903179E-4,0,0,0,0]
[{"$f":"ROW()","v":1083},null,null,"Vehicle",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"S1191","v":0},{"$f":"T1191","v":0},{"$f":"U1191","v":0},{"$f":"V1191","v":0},{"$f":"W1191","v":0},{"$f":"X1191","v":0},{"$f":"Y1191","v":0},{"$f":"Z1191","v":0},{"$f":"AA1191","v":0},{"$f":"AB1191","v":0},{"$f":"AC1191","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"K1192","v":0},0.63322296350083962,0.63322296350083962,0.63322296350083962,0.5065783708006717,0.37993377810050377,0.25328918540033585,0.12664459270016792,0,0,0,0,0,0,0,0,0,0,0,0,-6.5297738530083547E-17,-6.5297738530083547E-17,-6.5297738530083547E-17,-6.5297738530083547E-17,-6.5297738530083547E-17,0,0,0,0]
[{"$f":"ROW()","v":1089},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1073:L1088)","v":0},42.392253995163905,41.157887226402124,41.3214974445102,39.172588630442938,37.023679816375669,34.8747710023084,32.725862188241145,30.757952936692266,30.026029411374839,28.562182360739982,27.098335310105124,25.634488259470267,24.170641208835409,23.438717683517979,21.974870632883121,20.511023582248264,19.047176531613406,17.583329480978549,16.119482430343691,14.656860393145546,13.202318635019211,11.747776876892878,10.293235118766546,{"$f":"SUM(AJ1073:AJ1088)","v":8.8386933606402138},7.3687255885888954,5.8904868545347231,4.4122481204805517,4.2861838884668213]
[{"$f":"ROW()","v":1093},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$655","v":7.4824113010324282}]
[{"$f":"ROW()","v":1096},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$658","v":2.511365860909846E-2}]
[{"$f":"ROW()","v":1098},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"L$660","v":0}]
[{"$f":"ROW()","v":1103},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L$665","v":0}]
[{"$f":"ROW()","v":1106},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"L$668","v":0}]
[{"$f":"ROW()","v":1112},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1113},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1118},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1122},null,null,"FRC"]
[{"$f":"ROW()","v":1127},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"-Input!L814","v":-4.9442206731751072E-2},{"$f":"-Input!M814","v":-4.9442206731751072E-2},{"$f":"-Input!N814","v":-4.9442206731751072E-2},{"$f":"-Input!O814","v":0},{"$f":"-Input!P814","v":0},{"$f":"-Input!Q814","v":0},{"$f":"-Input!R814","v":0},{"$f":"-Input!S814","v":0},{"$f":"-Input!T814","v":0},{"$f":"-Input!U814","v":0},{"$f":"-Input!V814","v":0},{"$f":"-Input!W814","v":0},{"$f":"-Input!X814","v":0},{"$f":"-Input!Y814","v":0},{"$f":"-Input!Z814","v":0},{"$f":"-Input!AA814","v":0},{"$f":"-Input!AB814","v":0},{"$f":"-Input!AC814","v":0},{"$f":"-Input!AD814","v":0},{"$f":"-Input!AE814","v":0},{"$f":"-Input!AF814","v":0},{"$f":"-Input!AG814","v":0},{"$f":"-Input!AH814","v":0},{"$f":"-Input!AI814","v":0},{"$f":"-IF($D1127=\"Land\",0,IF(AJ1073<0,AJ1073,IF(AJ1055<1,AJ1073,MAX(MIN(IF(AJ1073>0,(AJ1073/AJ1055),0),AJ1073),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1130},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"-Input!L817","v":-1.3376529170964284E-4},{"$f":"-Input!M817","v":-1.3376529170964284E-4},{"$f":"-Input!N817","v":-1.3376529170964284E-4},{"$f":"-Input!O817","v":-2.36187979776045E-3},{"$f":"-Input!P817","v":-2.36187979776045E-3},{"$f":"-Input!Q817","v":-2.36187979776045E-3},{"$f":"-Input!R817","v":-2.36187979776045E-3},{"$f":"-Input!S817","v":-2.36187979776045E-3},{"$f":"-Input!T817","v":-6.298151464664048E-2},{"$f":"-Input!U817","v":-0.12596302929328096},{"$f":"-Input!V817","v":-0.12596302929328096},{"$f":"-Input!W817","v":-0.12596302929328093},{"$f":"-Input!X817","v":-0.12596302929328093},{"$f":"-Input!Y817","v":-6.2981514646640438E-2},{"$f":"-Input!Z817","v":-0.12596302929328088},{"$f":"-Input!AA817","v":-0.12596302929328088},{"$f":"-Input!AB817","v":-0.12596302929328085},{"$f":"-Input!AC817","v":-0.12596302929328085},{"$f":"-Input!AD817","v":-0.12596302929328085},{"$f":"-Input!AE817","v":-0.1251938886178664},{"$f":"-Input!AF817","v":-0.12519388861786637},{"$f":"-Input!AG817","v":-0.12519388861786637},{"$f":"-Input!AH817","v":-0.12519388861786637},{"$f":"-Input!AI817","v":-0.12519388861786634},{"$f":"-IF($D1130=\"Land\",0,IF(AJ1076<0,AJ1076,IF(AJ1058<1,AJ1076,MAX(MIN(IF(AJ1076>0,(AJ1076/AJ1058),0),AJ1076),0)*AJ$9)))","v":-0.12606423201373007},-0.12606423201373007,-0.12606423201373007,-0.12606423201373004,-0.12606423201373004]
[{"$f":"ROW()","v":1132},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"-Input!L819","v":-1.4252126656053826E-2},{"$f":"-Input!M819","v":-1.4252126656053826E-2},{"$f":"-Input!N819","v":-1.4252126656053826E-2},{"$f":"-Input!O819","v":0},{"$f":"-Input!P819","v":0},{"$f":"-Input!Q819","v":0},{"$f":"-Input!R819","v":0},{"$f":"-Input!S819","v":0},{"$f":"-Input!T819","v":0},{"$f":"-Input!U819","v":0},{"$f":"-Input!V819","v":0},{"$f":"-Input!W819","v":0},{"$f":"-Input!X819","v":0},{"$f":"-Input!Y819","v":0},{"$f":"-Input!Z819","v":0},{"$f":"-Input!AA819","v":0},{"$f":"-Input!AB819","v":0},{"$f":"-Input!AC819","v":0},{"$f":"-Input!AD819","v":0},{"$f":"-Input!AE819","v":0},{"$f":"-Input!AF819","v":0},{"$f":"-Input!AG819","v":0},{"$f":"-Input!AH819","v":0},{"$f":"-Input!AI819","v":0},{"$f":"-IF($D1132=\"Land\",0,IF(AJ1078<0,AJ1078,IF(AJ1060<1,AJ1078,MAX(MIN(IF(AJ1078>0,(AJ1078/AJ1060),0),AJ1078),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1135},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"-Input!L822","v":-0.59243369073989938},{"$f":"-Input!M822","v":-0.59243369073989938},{"$f":"-Input!N822","v":-0.59243369073989938},{"$f":"-Input!O822","v":-1.2929606728184038},{"$f":"-Input!P822","v":-1.2929606728184038},{"$f":"-Input!Q822","v":-1.2929606728184038},{"$f":"-Input!R822","v":-1.2929606728184038},{"$f":"-Input!S822","v":-1.2929606728184038},{"$f":"-Input!T822","v":-0.66894201067078785},{"$f":"-Input!U822","v":-1.3378840213415757},{"$f":"-Input!V822","v":-1.3378840213415757},{"$f":"-Input!W822","v":-1.3378840213415757},{"$f":"-Input!X822","v":-1.3378840213415757},{"$f":"-Input!Y822","v":-0.66894201067078862},{"$f":"-Input!Z822","v":-1.3378840213415772},{"$f":"-Input!AA822","v":-1.3378840213415772},{"$f":"-Input!AB822","v":-1.3378840213415768},{"$f":"-Input!AC822","v":-1.3378840213415772},{"$f":"-Input!AD822","v":-1.3378840213415768},{"$f":"-Input!AE822","v":-1.3293097329222576},{"$f":"-Input!AF822","v":-1.3293097329222576},{"$f":"-Input!AG822","v":-1.3293097329222581},{"$f":"-Input!AH822","v":-1.3293097329222576},{"$f":"-Input!AI822","v":-1.3293097329222576},{"$f":"-IF($D1135=\"Land\",0,IF(AJ1081<0,AJ1081,IF(AJ1063<1,AJ1081,MAX(MIN(IF(AJ1081>0,(AJ1081/AJ1063),0),AJ1081),0)*AJ$9)))","v":-1.3521745020404417},-1.3521745020404414,-1.3521745020404414,0,0]
[{"$f":"ROW()","v":1141},null,null,"Land",null,null,null,null,null,null,null,{"$f":"-Input!L828","v":0},{"$f":"-Input!M828","v":0},{"$f":"-Input!N828","v":0},{"$f":"-Input!O828","v":0},{"$f":"-Input!P828","v":0},{"$f":"-Input!Q828","v":0},{"$f":"-Input!R828","v":0},{"$f":"-Input!S828","v":0},{"$f":"-Input!T828","v":0},{"$f":"-Input!U828","v":0},{"$f":"-Input!V828","v":0},{"$f":"-Input!W828","v":0},{"$f":"-Input!X828","v":0},{"$f":"-Input!Y828","v":0},{"$f":"-Input!Z828","v":0},{"$f":"-Input!AA828","v":0},{"$f":"-Input!AB828","v":0},{"$f":"-Input!AC828","v":0},{"$f":"-Input!AD828","v":0},{"$f":"-Input!AE828","v":0},{"$f":"-Input!AF828","v":0},{"$f":"-Input!AG828","v":0},{"$f":"-Input!AH828","v":0},{"$f":"-Input!AI828","v":0},{"$f":"-IF($D1141=\"Land\",0,IF(AJ1087<0,AJ1087,IF(AJ1069<1,AJ1087,MAX(MIN(IF(AJ1087>0,(AJ1087/AJ1069),0),AJ1087),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1142},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"-Input!L829","v":0},{"$f":"-Input!M829","v":0},{"$f":"-Input!N829","v":0},{"$f":"-Input!O829","v":0},{"$f":"-Input!P829","v":0},{"$f":"-Input!Q829","v":0},{"$f":"-Input!R829","v":0},{"$f":"-Input!S829","v":0},{"$f":"-Input!T829","v":0},{"$f":"-Input!U829","v":0},{"$f":"-Input!V829","v":0},{"$f":"-Input!W829","v":0},{"$f":"-Input!X829","v":0},{"$f":"-Input!Y829","v":0},{"$f":"-Input!Z829","v":0},{"$f":"-Input!AA829","v":0},{"$f":"-Input!AB829","v":0},{"$f":"-Input!AC829","v":0},{"$f":"-Input!AD829","v":0},{"$f":"-Input!AE829","v":0},{"$f":"-Input!AF829","v":0},{"$f":"-Input!AG829","v":0},{"$f":"-Input!AH829","v":0},{"$f":"-Input!AI829","v":0},{"$f":"-IF($D1142=\"Land\",0,IF(AJ1088<0,AJ1088,IF(AJ1070<1,AJ1088,MAX(MIN(IF(AJ1088>0,(AJ1088/AJ1070),0),AJ1088),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1147},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1151},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1156},null,null,"Information Technology"]
[{"$f":"ROW()","v":1159},null,null,"Land"]
[{"$f":"ROW()","v":1161},null,null,"Total"]
[{"$f":"ROW()","v":1164},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$L258","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1170},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$L264","v":0},null,null,null,null,1.5030220964077991E-2,null,null,null,null,0]
[{"$f":"ROW()","v":1171},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$L265","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1176},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$L270","v":0},null,null,null,null,0,null,null,null,null,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":1185},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L1077+L1095+L1113+L1131+L1149 + L1167","v":-7.8616901580767257E-2},-0.15723380316153451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8136581883806352E-5,-7.6273163767612718E-5,-1.1440974565141908E-4,-1.5254632753522544E-4,-1.9068290941903179E-4,{"$f":"AJ1077+AJ1095+AJ1113+AJ1131+AJ1149 + AJ1167","v":0},0,0,0,0]
[{"$f":"ROW()","v":1188},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"L1080+L1098+L1116+L1134+L1152 + L1170","v":-5.0100736546926641E-3},-1.0020147309385328E-2,-1.5030220964077991E-2,-1.5030220964077991E-2,-1.5030220964077991E-2,-1.5030220964077991E-2,-1.5030220964077991E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1080+AJ1098+AJ1116+AJ1134+AJ1152 + AJ1170","v":0},0,0,0,0]
[{"$f":"ROW()","v":1190},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"L1082+L1100+L1118+L1136+L1154 + L1172","v":-0.38139598008144643},-0.77176112395185659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.0802790718123296E-3,-8.0802790718123296E-3,-8.0802790718123296E-3,-8.0802790718123296E-3,-8.0802790718123296E-3,{"$f":"AJ1082+AJ1100+AJ1118+AJ1136+AJ1154 + AJ1172","v":0},0,0,0,0]
[{"$f":"ROW()","v":1193},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L1085+L1103+L1121+L1139+L1157 + L1175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1085+AJ1103+AJ1121+AJ1139+AJ1157 + AJ1175","v":0},0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1200},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(N1200-N$9)*(N1200>O$9)","v":119},118,117,116,115,114,113.5,112.5,111.5,110.5,{"$f":"IF(X1200=0,0,MAX(Input!Y$67-(Input!J$67-X1200)-1,0))","v":69.5},{"$f":"(Y1200-Y$9)*(Y1200>Z$9)","v":69},68,67,66,65,64,63,62,61,60,{"$f":"(AI1200-AI$9)*(AI1200>AJ$9)","v":59},{"$f":"(AJ1200-AJ$9)*(AJ1200>AK$9)","v":58},{"$f":"(AK1200-AK$9)*(AK1200>AL$9)","v":57},{"$f":"(AL1200-AL$9)*(AL1200>AM$9)","v":56},{"$f":"(AM1200-AM$9)*(AM1200>AN$9)","v":55}]
[{"$f":"ROW()","v":1205},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":40},{"$f":"(N1205-N$9)*(N1205>O$9)","v":39},38,37,36,35,34,33.5,32.5,31.5,30.5,{"$f":"IF(X1205=0,0,MAX(Input!Y$72-(Input!J$72-X1205)-1,0))","v":29.5},{"$f":"(Y1205-Y$9)*(Y1205>Z$9)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":1209},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$76","v":10},{"$f":"(N1209-N$9)*(N1209>O$9)","v":9},8,7,6,5,4,3.5,2.5,1.5,0.5,{"$f":"IF(X1209=0,0,MAX(Input!Y$76-(Input!J$76-X1209)-1,0))","v":0},{"$f":"(Y1209-Y$9)*(Y1209>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1214},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$81","v":0},{"$f":"(N1214-N$9)*(N1214>O$9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X1214=0,0,MAX(Input!Y$81-(Input!J$81-X1214)-1,0))","v":0},{"$f":"(Y1214-Y$9)*(Y1214>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1219},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"S1327","v":0},{"$f":"T1327","v":0},{"$f":"U1327","v":0},{"$f":"V1327","v":0},{"$f":"W1327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1222},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,0,-8.0231063616881218E-2,0,0,0,0,0,{"$f":"S1330","v":0},{"$f":"T1330","v":0},0,0,0,0,0,0,0,0,0,0,-2.5356710454050773E-5,-5.0713420908101545E-5,-7.6070131362152325E-5,-1.0142684181620309E-4,-1.2678355227025386E-4,0,0,0,0]
[{"$f":"ROW()","v":1228},null,null,"Vehicle",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1229},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"L1337","v":0},0.58401495774862322,0.58401495774862322,0.4672119661988986,0.35040897464917398,0.23360598309944935,0.11680299154972472,9.7144514654701197E-17,9.7144514654701197E-17,9.7144514654701197E-17,9.7144514654701197E-17,9.7144514654701197E-17,9.7144514654701197E-17,9.7144514654701197E-17,9.7144514654701197E-17,9.7144514654701197E-17,9.7144514654701197E-17,9.7144514654701197E-17,9.7144514654701197E-17,6.449564538965943E-17,6.449564538965943E-17,6.449564538965943E-17,6.449564538965943E-17,6.449564538965943E-17,0,0,0,0]
[{"$f":"ROW()","v":1234},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1218:M1233)","v":0},47.295133583918066,46.79523537572743,44.207201723760782,41.619168071794142,39.031134419827502,36.443100767860855,33.975078697286335,33.262799864144128,31.838242197859721,30.413684531575313,28.989126865290903,27.564569199006492,26.852290365864288,25.427732699579877,24.00317503329547,22.578617367011063,21.154059700726652,19.729502034442241,18.31030792515331,16.894829311632673,15.479350698112039,14.063872084591402,{"$f":"SUM(AJ1218:AJ1233)","v":12.648393471070769},11.217688210002672,9.783140669600531,8.3485931291983917,6.9140455887962524]
[{"$f":"ROW()","v":1238},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"M$655","v":11.763992775118012}]
[{"$f":"ROW()","v":1243},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"M$660","v":0}]
[{"$f":"ROW()","v":1246},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"M$663","v":0}]
[{"$f":"ROW()","v":1248},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"M$665","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1255},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1258},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1263},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1267},null,null,"FRC"]
[{"$f":"ROW()","v":1272},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"-Input!M850","v":-4.2510066025529238E-2},{"$f":"-Input!N850","v":-4.2510066025529238E-2},{"$f":"-Input!O850","v":0},{"$f":"-Input!P850","v":0},{"$f":"-Input!Q850","v":0},{"$f":"-Input!R850","v":0},{"$f":"-Input!S850","v":0},{"$f":"-Input!T850","v":0},{"$f":"-Input!U850","v":0},{"$f":"-Input!V850","v":0},{"$f":"-Input!W850","v":0},{"$f":"-Input!X850","v":0},{"$f":"-Input!Y850","v":0},{"$f":"-Input!Z850","v":0},{"$f":"-Input!AA850","v":0},{"$f":"-Input!AB850","v":0},{"$f":"-Input!AC850","v":0},{"$f":"-Input!AD850","v":0},{"$f":"-Input!AE850","v":0},{"$f":"-Input!AF850","v":0},{"$f":"-Input!AG850","v":0},{"$f":"-Input!AH850","v":0},{"$f":"-Input!AI850","v":0},{"$f":"-IF($D1272=\"Land\",0,IF(AJ1218<0,AJ1218,IF(AJ1200<1,AJ1218,MAX(MIN(IF(AJ1218>0,(AJ1218/AJ1200),0),AJ1218),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1275},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"-Input!M853","v":-1.9910030911128823E-4},{"$f":"-Input!N853","v":-1.9910030911128823E-4},{"$f":"-Input!O853","v":0},{"$f":"-Input!P853","v":0},{"$f":"-Input!Q853","v":0},{"$f":"-Input!R853","v":0},{"$f":"-Input!S853","v":0},{"$f":"-Input!T853","v":-9.8692614826893815E-2},{"$f":"-Input!U853","v":-0.19738522965378763},{"$f":"-Input!V853","v":-0.19738522965378763},{"$f":"-Input!W853","v":-0.19738522965378763},{"$f":"-Input!X853","v":-0.1973852296537876},{"$f":"-Input!Y853","v":-9.8692614826893732E-2},{"$f":"-Input!Z853","v":-0.19738522965378746},{"$f":"-Input!AA853","v":-0.19738522965378752},{"$f":"-Input!AB853","v":-0.19738522965378752},{"$f":"-Input!AC853","v":-0.19738522965378752},{"$f":"-Input!AD853","v":-0.19738522965378755},{"$f":"-Input!AE853","v":-0.19614557545016539},{"$f":"-Input!AF853","v":-0.19614557545016539},{"$f":"-Input!AG853","v":-0.19614557545016539},{"$f":"-Input!AH853","v":-0.19614557545016539},{"$f":"-Input!AI853","v":-0.19614557545016539},{"$f":"-IF($D1275=\"Land\",0,IF(AJ1221<0,AJ1221,IF(AJ1203<1,AJ1221,MAX(MIN(IF(AJ1221>0,(AJ1221/AJ1203),0),AJ1221),0)*AJ$9)))","v":-0.19754415967989294},-0.19754415967989294,-0.19754415967989294,-0.19754415967989292,-0.19754415967989292]
[{"$f":"ROW()","v":1277},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"-Input!M855","v":-1.23109900904117E-2},{"$f":"-Input!N855","v":-1.23109900904117E-2},{"$f":"-Input!O855","v":0},{"$f":"-Input!P855","v":0},{"$f":"-Input!Q855","v":0},{"$f":"-Input!R855","v":0},{"$f":"-Input!S855","v":0},{"$f":"-Input!T855","v":0},{"$f":"-Input!U855","v":0},{"$f":"-Input!V855","v":0},{"$f":"-Input!W855","v":0},{"$f":"-Input!X855","v":0},{"$f":"-Input!Y855","v":0},{"$f":"-Input!Z855","v":0},{"$f":"-Input!AA855","v":0},{"$f":"-Input!AB855","v":0},{"$f":"-Input!AC855","v":0},{"$f":"-Input!AD855","v":0},{"$f":"-Input!AE855","v":0},{"$f":"-Input!AF855","v":0},{"$f":"-Input!AG855","v":0},{"$f":"-Input!AH855","v":0},{"$f":"-Input!AI855","v":0},{"$f":"-IF($D1277=\"Land\",0,IF(AJ1223<0,AJ1223,IF(AJ1205<1,AJ1223,MAX(MIN(IF(AJ1223>0,(AJ1223/AJ1205),0),AJ1223),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1282},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"-Input!M860","v":0},{"$f":"-Input!N860","v":0},{"$f":"-Input!O860","v":0},{"$f":"-Input!P860","v":0},{"$f":"-Input!Q860","v":0},{"$f":"-Input!R860","v":0},{"$f":"-Input!S860","v":0},{"$f":"-Input!T860","v":0},{"$f":"-Input!U860","v":0},{"$f":"-Input!V860","v":0},{"$f":"-Input!W860","v":0},{"$f":"-Input!X860","v":0},{"$f":"-Input!Y860","v":0},{"$f":"-Input!Z860","v":0},{"$f":"-Input!AA860","v":0},{"$f":"-Input!AB860","v":0},{"$f":"-Input!AC860","v":0},{"$f":"-Input!AD860","v":0},{"$f":"-Input!AE860","v":0},{"$f":"-Input!AF860","v":0},{"$f":"-Input!AG860","v":0},{"$f":"-Input!AH860","v":0},{"$f":"-Input!AI860","v":0},{"$f":"-IF($D1282=\"Land\",0,IF(AJ1228<0,AJ1228,IF(AJ1210<1,AJ1228,MAX(MIN(IF(AJ1228>0,(AJ1228/AJ1210),0),AJ1228),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1284},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"-Input!M862","v":0},{"$f":"-Input!N862","v":0},{"$f":"-Input!O862","v":0},{"$f":"-Input!P862","v":0},{"$f":"-Input!Q862","v":0},{"$f":"-Input!R862","v":0},{"$f":"-Input!S862","v":0},{"$f":"-Input!T862","v":0},{"$f":"-Input!U862","v":0},{"$f":"-Input!V862","v":0},{"$f":"-Input!W862","v":0},{"$f":"-Input!X862","v":0},{"$f":"-Input!Y862","v":0},{"$f":"-Input!Z862","v":0},{"$f":"-Input!AA862","v":0},{"$f":"-Input!AB862","v":0},{"$f":"-Input!AC862","v":0},{"$f":"-Input!AD862","v":0},{"$f":"-Input!AE862","v":0},{"$f":"-Input!AF862","v":0},{"$f":"-Input!AG862","v":0},{"$f":"-Input!AH862","v":0},{"$f":"-Input!AI862","v":0},{"$f":"-IF($D1284=\"Land\",0,IF(AJ1230<0,AJ1230,IF(AJ1212<1,AJ1230,MAX(MIN(IF(AJ1230>0,(AJ1230/AJ1212),0),AJ1230),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1287},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"-Input!M865","v":0},{"$f":"-Input!N865","v":0},{"$f":"-Input!O865","v":0},{"$f":"-Input!P865","v":0},{"$f":"-Input!Q865","v":0},{"$f":"-Input!R865","v":0},{"$f":"-Input!S865","v":0},{"$f":"-Input!T865","v":0},{"$f":"-Input!U865","v":0},{"$f":"-Input!V865","v":0},{"$f":"-Input!W865","v":0},{"$f":"-Input!X865","v":0},{"$f":"-Input!Y865","v":0},{"$f":"-Input!Z865","v":0},{"$f":"-Input!AA865","v":0},{"$f":"-Input!AB865","v":0},{"$f":"-Input!AC865","v":0},{"$f":"-Input!AD865","v":0},{"$f":"-Input!AE865","v":0},{"$f":"-Input!AF865","v":0},{"$f":"-Input!AG865","v":0},{"$f":"-Input!AH865","v":0},{"$f":"-Input!AI865","v":0},{"$f":"-IF($D1287=\"Land\",0,IF(AJ1233<0,AJ1233,IF(AJ1215<1,AJ1233,MAX(MIN(IF(AJ1233>0,(AJ1233/AJ1215),0),AJ1233),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1292},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1296},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1301},null,null,"Information Technology"]
[{"$f":"ROW()","v":1304},null,null,"Land"]
[{"$f":"ROW()","v":1306},null,null,"Total"]
[{"$f":"ROW()","v":1311},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$M260","v":0},null,null,null,null,3.9820061822257646E-4,null,null,null,null,0]
[{"$f":"ROW()","v":1313},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$M262","v":0},null,null,null,null,2.46219801808234E-2,null,null,null,null,0]
[{"$f":"ROW()","v":1316},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$M265","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1321},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$M270","v":0},null,null,null,null,0,null,null,null,null,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":1330},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,-8.0231063616881218E-2,{"$f":"N1222+N1240+N1258+N1276+N1294 + N1312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.5356710454050773E-5,-5.0713420908101545E-5,-7.6070131362152325E-5,-1.0142684181620309E-4,-1.2678355227025386E-4,{"$f":"AJ1222+AJ1240+AJ1258+AJ1276+AJ1294 + AJ1312","v":0},0,0,0,0]
[{"$f":"ROW()","v":1333},null,null,"Buildings",null,null,null,null,null,null,null,null,-4.9856342710112309E-3,{"$f":"N1225+N1243+N1261+N1279+N1297 + N1315","v":-9.9712685420224618E-3},-9.9712685420224618E-3,-9.9712685420224618E-3,-9.9712685420224618E-3,-9.9712685420224618E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1225+AJ1243+AJ1261+AJ1279+AJ1297 + AJ1315","v":0},0,0,0,0]
[{"$f":"ROW()","v":1335},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,-0.11596786246960061,{"$f":"N1227+N1245+N1263+N1281+N1299 + N1317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.7154957682965428E-3,-3.7154957682965428E-3,-3.7154957682965428E-3,-3.7154957682965428E-3,-3.7154957682965428E-3,{"$f":"AJ1227+AJ1245+AJ1263+AJ1281+AJ1299 + AJ1317","v":0},0,0,0,0]
[{"$f":"ROW()","v":1340},null,null,"Land",null,null,null,null,null,null,null,null,0,{"$f":"N1232+N1250+N1268+N1286+N1304 + N1322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1232+AJ1250+AJ1268+AJ1286+AJ1304 + AJ1322","v":0},0,0,0,0]
[{"$f":"ROW()","v":1342},null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(M1326:M1341)","v":47.295133583918066},{"$f":"SUM(N1326:N1341)","v":46.79523537572743},44.207201723760782,41.619168071794142,39.031134419827502,36.443100767860855,33.975078697286335,33.262799864144128,31.838242197859721,30.413684531575313,28.989126865290903,27.564569199006492,26.852290365864288,25.427732699579877,24.00317503329547,22.578617367011063,21.154059700726652,19.729502034442241,18.31030792515331,16.894829311632673,15.479350698112039,14.063872084591402,12.648393471070769,{"$f":"SUM(AJ1326:AJ1341)","v":11.217688210002672},9.783140669600531,8.3485931291983917,6.9140455887962524,6.7165014291163594]
[{"$f":"ROW()","v":1345},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(O1345-O$9)*(O1345>P$9)","v":119},118,117,116,115,114.5,113.5,112.5,111.5,{"$f":"IF(X1345=0,0,MAX(Input!Y$67-(Input!J$67-X1345)-1,0))","v":70.5},{"$f":"(Y1345-Y$9)*(Y1345>Z$9)","v":70},69,68,67,66,65,64,63,62,61,{"$f":"(AI1345-AI$9)*(AI1345>AJ$9)","v":60},{"$f":"(AJ1345-AJ$9)*(AJ1345>AK$9)","v":59},{"$f":"(AK1345-AK$9)*(AK1345>AL$9)","v":58},{"$f":"(AL1345-AL$9)*(AL1345>AM$9)","v":57},{"$f":"(AM1345-AM$9)*(AM1345>AN$9)","v":56}]
[{"$f":"ROW()","v":1350},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":40},{"$f":"(O1350-O$9)*(O1350>P$9)","v":39},38,37,36,35,34.5,33.5,32.5,31.5,{"$f":"IF(X1350=0,0,MAX(Input!Y$72-(Input!J$72-X1350)-1,0))","v":30.5},{"$f":"(Y1350-Y$9)*(Y1350>Z$9)","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":1355},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$77","v":10},{"$f":"(O1355-O$9)*(O1355>P$9)","v":9},8,7,6,5,4.5,3.5,2.5,1.5,{"$f":"IF(X1355=0,0,MAX(Input!Y$77-(Input!J$77-X1355)-1,0))","v":0.5},{"$f":"(Y1355-Y$9)*(Y1355>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1359},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$81","v":0},{"$f":"(O1359-O$9)*(O1359>P$9)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(X1359=0,0,MAX(Input!Y$81-(Input!J$81-X1359)-1,0))","v":0},{"$f":"(Y1359-Y$9)*(Y1359>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1364},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1472","v":0},{"$f":"Y1472","v":0},{"$f":"Z1472","v":0},{"$f":"AA1472","v":0},{"$f":"AB1472","v":0},{"$f":"AC1472","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1369},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"T1477","v":0},0,0,0,0,0,0,0,0,0,0,-1.2622947761162657E-12,-2.5245895522325314E-12,-3.7868843283487973E-12,-5.0491791044650636E-12,-6.3114738805813291E-12,0,0,0,0]
[{"$f":"ROW()","v":1371},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,0,26.759003620116193,25.666632258665068,24.574260897213943,23.481889535762818,22.389518174311693,21.297146812860568,{"$f":"T1479","v":20.764718142539053},19.699860801896023,18.635003461252992,17.570146120609962,16.505288779966932,15.972860109645417,14.908002769002387,13.843145428359357,12.778288087716327,11.713430747073296,10.648573406430266,9.5905405691212025,8.5325077318121387,7.474474894503075,6.4164420571940113,5.3584092198849476,4.286727375907958,3.2150455319309685,2.143363687953979,1.0716818439769895]
[{"$f":"ROW()","v":1374},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"M1482","v":0},1.6542937771114399,1.3234350216891519,0.99257626626686402,0.66171751084457608,0.3308587554222881,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,1.1102230246251565E-16,0,0,0,0]
[{"$f":"ROW()","v":1379},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1363:N1378)","v":0},55.424356973785152,51.397179974422606,47.370002975060068,43.342825975697529,39.315648976334991,35.328590170553362,34.668579493020474,33.348558137954704,32.028536782888935,30.708515427823158,29.388494072757386,28.728483395224501,27.408462040158724,26.088440685092955,24.768419330027179,23.448397974961409,22.128376619895633,20.814898222765287,19.503311124443854,18.191724026122419,16.880136927800987,{"$f":"SUM(AJ1363:AJ1378)","v":15.568549829479556},14.243456232070432,12.916407454213562,11.58935867635669,10.26230989849982]
[{"$f":"ROW()","v":1384},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$656","v":5.949365320147839E-2}]
[{"$f":"ROW()","v":1388},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N$660","v":0}]
[{"$f":"ROW()","v":1391},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"N$663","v":0}]
[{"$f":"ROW()","v":1393},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N$665","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1401},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1403},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1408},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1413},null,null,"Land"]
[{"$f":"ROW()","v":1417},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N886","v":-3.5156879477082008E-2},{"$f":"-Input!O886","v":0},{"$f":"-Input!P886","v":0},{"$f":"-Input!Q886","v":0},{"$f":"-Input!R886","v":0},{"$f":"-Input!S886","v":0},{"$f":"-Input!T886","v":0},{"$f":"-Input!U886","v":0},{"$f":"-Input!V886","v":0},{"$f":"-Input!W886","v":0},{"$f":"-Input!X886","v":0},{"$f":"-Input!Y886","v":0},{"$f":"-Input!Z886","v":0},{"$f":"-Input!AA886","v":0},{"$f":"-Input!AB886","v":0},{"$f":"-Input!AC886","v":0},{"$f":"-Input!AD886","v":0},{"$f":"-Input!AE886","v":0},{"$f":"-Input!AF886","v":0},{"$f":"-Input!AG886","v":0},{"$f":"-Input!AH886","v":0},{"$f":"-Input!AI886","v":0},{"$f":"-IF($D1417=\"Land\",0,IF(AJ1363<0,AJ1363,IF(AJ1345<1,AJ1363,MAX(MIN(IF(AJ1363>0,(AJ1363/AJ1345),0),AJ1363),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1420},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N889","v":-1.6578297608165941E-4},{"$f":"-Input!O889","v":-9.9156088669130659E-4},{"$f":"-Input!P889","v":-9.9156088669130659E-4},{"$f":"-Input!Q889","v":-9.9156088669130659E-4},{"$f":"-Input!R889","v":-9.9156088669130659E-4},{"$f":"-Input!S889","v":-9.9156088669130659E-4},{"$f":"-Input!T889","v":-0.12751757132242039},{"$f":"-Input!U889","v":-0.25503514264484078},{"$f":"-Input!V889","v":-0.25503514264484078},{"$f":"-Input!W889","v":-0.25503514264484073},{"$f":"-Input!X889","v":-0.25503514264484073},{"$f":"-Input!Y889","v":-0.12751757132242034},{"$f":"-Input!Z889","v":-0.25503514264484067},{"$f":"-Input!AA889","v":-0.25503514264484067},{"$f":"-Input!AB889","v":-0.25503514264484067},{"$f":"-Input!AC889","v":-0.25503514264484067},{"$f":"-Input!AD889","v":-0.25503514264484067},{"$f":"-Input!AE889","v":-0.25341343882567041},{"$f":"-Input!AF889","v":-0.25341343882567047},{"$f":"-Input!AG889","v":-0.25341343882567047},{"$f":"-Input!AH889","v":-0.25341343882567047},{"$f":"-Input!AI889","v":-0.25341343882567047},{"$f":"-IF($D1420=\"Land\",0,IF(AJ1366<0,AJ1366,IF(AJ1348<1,AJ1366,MAX(MIN(IF(AJ1366>0,(AJ1366/AJ1348),0),AJ1366),0)*AJ$9)))","v":-0.25523785562223689},-0.25523785562223683,-0.25523785562223683,-0.25523785562223683,-0.25523785562223683]
[{"$f":"ROW()","v":1422},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N891","v":-6.0326668218081015E-3},{"$f":"-Input!O891","v":0},{"$f":"-Input!P891","v":0},{"$f":"-Input!Q891","v":0},{"$f":"-Input!R891","v":0},{"$f":"-Input!S891","v":0},{"$f":"-Input!T891","v":-6.443588895078801E-5},{"$f":"-Input!U891","v":-1.2887177790157602E-4},{"$f":"-Input!V891","v":-1.2887177790157602E-4},{"$f":"-Input!W891","v":-1.2887177790157602E-4},{"$f":"-Input!X891","v":-1.2887177790157602E-4},{"$f":"-Input!Y891","v":-6.443588895078801E-5},{"$f":"-Input!Z891","v":-1.2887177790157602E-4},{"$f":"-Input!AA891","v":-1.2887177790157602E-4},{"$f":"-Input!AB891","v":-1.2887177790157602E-4},{"$f":"-Input!AC891","v":-1.2887177790157599E-4},{"$f":"-Input!AD891","v":-1.2887177790157599E-4},{"$f":"-Input!AE891","v":-1.2804585893161138E-4},{"$f":"-Input!AF891","v":-1.2804585893161138E-4},{"$f":"-Input!AG891","v":-1.2804585893161138E-4},{"$f":"-Input!AH891","v":-1.2804585893161141E-4},{"$f":"-Input!AI891","v":-1.2804585893161141E-4},{"$f":"-IF($D1422=\"Land\",0,IF(AJ1368<0,AJ1368,IF(AJ1350<1,AJ1368,MAX(MIN(IF(AJ1368>0,(AJ1368/AJ1350),0),AJ1368),0)*AJ$9)))","v":-1.2907825764406719E-4},-1.2907825764406721E-4,-1.2907825764406721E-4,-1.2907825764406724E-4,-1.2907825764406724E-4]
[{"$f":"ROW()","v":1427},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N896","v":0},{"$f":"-Input!O896","v":0},{"$f":"-Input!P896","v":0},{"$f":"-Input!Q896","v":0},{"$f":"-Input!R896","v":0},{"$f":"-Input!S896","v":0},{"$f":"-Input!T896","v":0},{"$f":"-Input!U896","v":0},{"$f":"-Input!V896","v":0},{"$f":"-Input!W896","v":0},{"$f":"-Input!X896","v":0},{"$f":"-Input!Y896","v":0},{"$f":"-Input!Z896","v":0},{"$f":"-Input!AA896","v":0},{"$f":"-Input!AB896","v":0},{"$f":"-Input!AC896","v":0},{"$f":"-Input!AD896","v":0},{"$f":"-Input!AE896","v":0},{"$f":"-Input!AF896","v":0},{"$f":"-Input!AG896","v":0},{"$f":"-Input!AH896","v":0},{"$f":"-Input!AI896","v":0},{"$f":"-IF($D1427=\"Land\",0,IF(AJ1373<0,AJ1373,IF(AJ1355<1,AJ1373,MAX(MIN(IF(AJ1373>0,(AJ1373/AJ1355),0),AJ1373),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1430},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N899","v":0},{"$f":"-Input!O899","v":-2.3481357283848632},{"$f":"-Input!P899","v":-2.3481357283848632},{"$f":"-Input!Q899","v":-2.3481357283848632},{"$f":"-Input!R899","v":-2.3481357283848632},{"$f":"-Input!S899","v":-2.3481357283848627},{"$f":"-Input!T899","v":0},{"$f":"-Input!U899","v":0},{"$f":"-Input!V899","v":0},{"$f":"-Input!W899","v":0},{"$f":"-Input!X899","v":0},{"$f":"-Input!Y899","v":0},{"$f":"-Input!Z899","v":0},{"$f":"-Input!AA899","v":0},{"$f":"-Input!AB899","v":0},{"$f":"-Input!AC899","v":0},{"$f":"-Input!AD899","v":0},{"$f":"-Input!AE899","v":0},{"$f":"-Input!AF899","v":0},{"$f":"-Input!AG899","v":0},{"$f":"-Input!AH899","v":0},{"$f":"-Input!AI899","v":0},{"$f":"-IF($D1430=\"Land\",0,IF(AJ1376<0,AJ1376,IF(AJ1358<1,AJ1376,MAX(MIN(IF(AJ1376>0,(AJ1376/AJ1358),0),AJ1376),0)*AJ$9)))","v":-1.3322676295501878E-15},0,0,0,0]
[{"$f":"ROW()","v":1432},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N901","v":0},{"$f":"-Input!O901","v":0},{"$f":"-Input!P901","v":0},{"$f":"-Input!Q901","v":0},{"$f":"-Input!R901","v":0},{"$f":"-Input!S901","v":0},{"$f":"-Input!T901","v":0},{"$f":"-Input!U901","v":0},{"$f":"-Input!V901","v":0},{"$f":"-Input!W901","v":0},{"$f":"-Input!X901","v":0},{"$f":"-Input!Y901","v":0},{"$f":"-Input!Z901","v":0},{"$f":"-Input!AA901","v":0},{"$f":"-Input!AB901","v":0},{"$f":"-Input!AC901","v":0},{"$f":"-Input!AD901","v":0},{"$f":"-Input!AE901","v":0},{"$f":"-Input!AF901","v":0},{"$f":"-Input!AG901","v":0},{"$f":"-Input!AH901","v":0},{"$f":"-Input!AI901","v":0},{"$f":"-IF($D1432=\"Land\",0,IF(AJ1378<0,AJ1378,IF(AJ1360<1,AJ1378,MAX(MIN(IF(AJ1378>0,(AJ1378/AJ1360),0),AJ1378),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1437},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1442},null,null,"Buildings"]
[{"$f":"ROW()","v":1446},null,null,"Information Technology"]
[{"$f":"ROW()","v":1449},null,null,"Land"]
[{"$f":"ROW()","v":1451},null,null,"Total"]
[{"$f":"ROW()","v":1456},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$N260","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1459},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$N263","v":4.5386610537280026E-9},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1461},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$N265","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1466},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$N270","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1471},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N1363+N1381+N1399+N1417+N1435 + N1453","v":-3.5156879477082008E-2},-3.5156879477082008E-2,-3.5156879477082008E-2,-3.5156879477082008E-2,-3.5156879477082008E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1363+AJ1381+AJ1399+AJ1417+AJ1435 + AJ1453","v":0},0,0,0,0]
[{"$f":"ROW()","v":1475},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N1367+N1385+N1403+N1421+N1439 + N1457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2776326505008935E-5,-2.5552653010017874E-5,-3.8328979515026811E-5,-5.1105306020035748E-5,-6.3881632525044691E-5,{"$f":"AJ1367+AJ1385+AJ1403+AJ1421+AJ1439 + AJ1457","v":0},0,0,0,0]
[{"$f":"ROW()","v":1476},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"N1368+N1386+N1404+N1422+N1440 + N1458","v":4.5105122265551596E-3},4.5105122265551596E-3,4.5105122265551596E-3,4.5105122265551596E-3,4.5105122265551596E-3,4.5105122265551596E-3,4.4460763376043717E-3,4.3172045597027961E-3,4.1883327818012205E-3,4.0594610038996448E-3,3.9305892259980692E-3,3.8661533370472814E-3,3.7372815591457053E-3,3.6084097812441292E-3,3.4795380033425531E-3,3.3506662254409771E-3,3.221794447539401E-3,3.0937485886077896E-3,2.9657027296761782E-3,2.8376568707445668E-3,2.7096110118129554E-3,2.5815651528813439E-3,{"$f":"AJ1368+AJ1386+AJ1404+AJ1422+AJ1440 + AJ1458","v":2.4524868952372769E-3},2.3234086375932099E-3,2.1943303799491429E-3,2.0652521223050758E-3,1.9361738646610086E-3]
[{"$f":"ROW()","v":1480},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N1372+N1390+N1408+N1426+N1444 + N1462","v":0},0,-1.6285740597124705E-16,-1.6285740597124705E-16,-1.6285740597124705E-16,0,0,0,0,0,0,0,0,0,0,0,0,-1.8912988089141054E-3,-1.8912988089141054E-3,-1.8912988089141054E-3,-1.8912988089141054E-3,-1.8912988089141054E-3,{"$f":"AJ1372+AJ1390+AJ1408+AJ1426+AJ1444 + AJ1462","v":0},0,0,0,0]
[{"$f":"ROW()","v":1485},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N1377+N1395+N1413+N1431+N1449 + N1467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1377+AJ1395+AJ1413+AJ1431+AJ1449 + AJ1467","v":0},0,0,0,0]
[{"$f":"\"2005 Capex Account [m$\"&Input!$G$52&\"]\"","v":"2005 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":1490},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(P1490-P$9)*(P1490>Q$9)","v":119},118,117,116,115.5,114.5,113.5,112.5,{"$f":"IF(X1490=0,0,MAX(Input!Y$67-(Input!J$67-X1490)-1,0))","v":71.5},{"$f":"(Y1490-Y$9)*(Y1490>Z$9)","v":71},70,69,68,67,66,65,64,63,62,{"$f":"(AI1490-AI$9)*(AI1490>AJ$9)","v":61},{"$f":"(AJ1490-AJ$9)*(AJ1490>AK$9)","v":60},{"$f":"(AK1490-AK$9)*(AK1490>AL$9)","v":59},{"$f":"(AL1490-AL$9)*(AL1490>AM$9)","v":58},{"$f":"(AM1490-AM$9)*(AM1490>AN$9)","v":57}]
[{"$f":"ROW()","v":1495},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":40},{"$f":"(P1495-P$9)*(P1495>Q$9)","v":39},38,37,36,35.5,34.5,33.5,32.5,{"$f":"IF(X1495=0,0,MAX(Input!Y$72-(Input!J$72-X1495)-1,0))","v":31.5},{"$f":"(Y1495-Y$9)*(Y1495>Z$9)","v":31},30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":1500},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$77","v":10},{"$f":"(P1500-P$9)*(P1500>Q$9)","v":9},8,7,6,5.5,4.5,3.5,2.5,{"$f":"IF(X1500=0,0,MAX(Input!Y$77-(Input!J$77-X1500)-1,0))","v":1.5},{"$f":"(Y1500-Y$9)*(Y1500>Z$9)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1504},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$81","v":0},{"$f":"(P1504-P$9)*(P1504>Q$9)","v":0},0,0,0,0,0,0,0,{"$f":"IF(X1504=0,0,MAX(Input!Y$81-(Input!J$81-X1504)-1,0))","v":0},{"$f":"(Y1504-Y$9)*(Y1504>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1505},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$82","v":65.842774465500938},{"$f":"(P1505-P$9)*(P1505>Q$9)","v":64.842774465500938},63.842774465500938,62.842774465500938,61.842774465500938,61.342774465500938,60.342774465500938,59.342774465500938,58.342774465500938,{"$f":"IF(X1505=0,0,MAX(Input!Y$82-(Input!J$82-X1505)-1,0))","v":57.342774465500938},{"$f":"(Y1505-Y$9)*(Y1505>Z$9)","v":56.842774465500938},55.842774465500938,54.842774465500938,53.842774465500938,52.842774465500938,51.842774465500938,50.842774465500938,49.842774465500938,48.842774465500938,47.842774465500938,46.842774465500938,45.842774465500938,44.842774465500938,43.842774465500938,42.842774465500938]
[{"$f":"ROW()","v":1509},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"X1617","v":0},{"$f":"Y1617","v":0},{"$f":"Z1617","v":0},{"$f":"AA1617","v":0},{"$f":"AB1617","v":0},{"$f":"AC1617","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1514},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"N1622","v":0},0,-3.1945592037668384E-4,-6.3891184075336768E-4,-9.5836776113005146E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1517},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N1625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1519},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"N1627","v":0},0.60410141728642464,-0.50111799821440906,-1.6063374137152429,-2.7115568292160765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1524},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1508:O1523)","v":0},39.887465856977464,37.242738912192735,34.598011967408013,31.953285022623287,33.750929331171321,33.130002574202486,31.888149060264826,30.646295546327167,29.404442032389504,28.162588518451841,27.539934811256039,26.294627396864442,25.049319982472845,23.804012568081244,22.558705153689644,21.313397739298047,20.076071304401964,18.838744869505884,17.601418434609805,16.364091999713722,{"$f":"SUM(AJ1508:AJ1523)","v":15.12676556481764},13.875784414335538,12.62480326385343,11.373822113371325,10.122840962889219]
[{"$f":"ROW()","v":1529},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O$656","v":11.43313746431399}]
[{"$f":"ROW()","v":1533},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O$660","v":0}]
[{"$f":"ROW()","v":1534},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O$661","v":26.934701521456475}]
[{"$f":"ROW()","v":1538},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O$665","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1546},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1548},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1553},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1558},null,null,"Land"]
[{"$f":"ROW()","v":1562},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P922","v":-9.1716131841656206E-3},{"$f":"-Input!Q922","v":-9.1716131841656206E-3},{"$f":"-Input!R922","v":-9.1716131841656206E-3},{"$f":"-Input!S922","v":-9.1716131841656206E-3},{"$f":"-Input!T922","v":-3.0869235307080206E-3},{"$f":"-Input!U922","v":-6.1738470614160412E-3},{"$f":"-Input!V922","v":-6.1738470614160412E-3},{"$f":"-Input!W922","v":-6.1738470614160412E-3},{"$f":"-Input!X922","v":-6.1738470614160395E-3},{"$f":"-Input!Y922","v":-4.8138737576775385E-3},{"$f":"-Input!Z922","v":-9.6277475153550788E-3},{"$f":"-Input!AA922","v":-9.6277475153550771E-3},{"$f":"-Input!AB922","v":-9.6277475153550753E-3},{"$f":"-Input!AC922","v":-9.6277475153550753E-3},{"$f":"-Input!AD922","v":-9.6277475153550753E-3},{"$f":"-Input!AE922","v":-9.5660447947094902E-3},{"$f":"-Input!AF922","v":-9.5660447947094919E-3},{"$f":"-Input!AG922","v":-9.5660447947094919E-3},{"$f":"-Input!AH922","v":-9.5660447947094919E-3},{"$f":"-Input!AI922","v":-9.5660447947094936E-3},{"$f":"-IF($D1562=\"Land\",0,IF(AJ1508<0,AJ1508,IF(AJ1490<1,AJ1508,MAX(MIN(IF(AJ1508>0,(AJ1508/AJ1490),0),AJ1508),0)*AJ$9)))","v":-9.6328051154080004E-3},-9.6328051154080021E-3,-9.6328051154080021E-3,-9.6328051154080021E-3,-9.6328051154080021E-3]
[{"$f":"ROW()","v":1563},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P923","v":0},{"$f":"-Input!Q923","v":0},{"$f":"-Input!R923","v":0},{"$f":"-Input!S923","v":0},{"$f":"-Input!T923","v":0},{"$f":"-Input!U923","v":0},{"$f":"-Input!V923","v":0},{"$f":"-Input!W923","v":0},{"$f":"-Input!X923","v":0},{"$f":"-Input!Y923","v":0},{"$f":"-Input!Z923","v":0},{"$f":"-Input!AA923","v":0},{"$f":"-Input!AB923","v":0},{"$f":"-Input!AC923","v":0},{"$f":"-Input!AD923","v":0},{"$f":"-Input!AE923","v":0},{"$f":"-Input!AF923","v":0},{"$f":"-Input!AG923","v":0},{"$f":"-Input!AH923","v":0},{"$f":"-Input!AI923","v":0},{"$f":"-IF($D1563=\"Land\",0,IF(AJ1509<0,AJ1509,IF(AJ1491<1,AJ1509,MAX(MIN(IF(AJ1509>0,(AJ1509/AJ1491),0),AJ1509),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1567},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P927","v":-3.158839670594616E-3},{"$f":"-Input!Q927","v":-3.158839670594616E-3},{"$f":"-Input!R927","v":-3.158839670594616E-3},{"$f":"-Input!S927","v":-3.158839670594616E-3},{"$f":"-Input!T927","v":-2.0838525469065476E-3},{"$f":"-Input!U927","v":-4.1677050938130952E-3},{"$f":"-Input!V927","v":-4.1677050938130952E-3},{"$f":"-Input!W927","v":-4.1677050938130952E-3},{"$f":"-Input!X927","v":-4.167705093813096E-3},{"$f":"-Input!Y927","v":-2.0838525469065471E-3},{"$f":"-Input!Z927","v":-4.1677050938130952E-3},{"$f":"-Input!AA927","v":-4.1677050938130952E-3},{"$f":"-Input!AB927","v":-4.1677050938130952E-3},{"$f":"-Input!AC927","v":-4.1677050938130952E-3},{"$f":"-Input!AD927","v":-4.1677050938130952E-3},{"$f":"-Input!AE927","v":-4.1409949268995314E-3},{"$f":"-Input!AF927","v":-4.1409949268995305E-3},{"$f":"-Input!AG927","v":-4.1409949268995305E-3},{"$f":"-Input!AH927","v":-4.1409949268995305E-3},{"$f":"-Input!AI927","v":-4.1409949268995305E-3},{"$f":"-IF($D1567=\"Land\",0,IF(AJ1513<0,AJ1513,IF(AJ1495<1,AJ1513,MAX(MIN(IF(AJ1513>0,(AJ1513/AJ1495),0),AJ1513),0)*AJ$9)))","v":-4.1740646573639479E-3},-4.1740646573639479E-3,-4.1740646573639479E-3,-4.1740646573639479E-3,-4.1740646573639479E-3]
[{"$f":"ROW()","v":1572},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P932","v":0},{"$f":"-Input!Q932","v":0},{"$f":"-Input!R932","v":0},{"$f":"-Input!S932","v":0},{"$f":"-Input!T932","v":0},{"$f":"-Input!U932","v":0},{"$f":"-Input!V932","v":0},{"$f":"-Input!W932","v":0},{"$f":"-Input!X932","v":0},{"$f":"-Input!Y932","v":0},{"$f":"-Input!Z932","v":0},{"$f":"-Input!AA932","v":0},{"$f":"-Input!AB932","v":0},{"$f":"-Input!AC932","v":0},{"$f":"-Input!AD932","v":0},{"$f":"-Input!AE932","v":0},{"$f":"-Input!AF932","v":0},{"$f":"-Input!AG932","v":0},{"$f":"-Input!AH932","v":0},{"$f":"-Input!AI932","v":0},{"$f":"-IF($D1572=\"Land\",0,IF(AJ1518<0,AJ1518,IF(AJ1500<1,AJ1518,MAX(MIN(IF(AJ1518>0,(AJ1518/AJ1500),0),AJ1518),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1577},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P937","v":0},{"$f":"-Input!Q937","v":0},{"$f":"-Input!R937","v":0},{"$f":"-Input!S937","v":0},{"$f":"-Input!T937","v":0},{"$f":"-Input!U937","v":0},{"$f":"-Input!V937","v":0},{"$f":"-Input!W937","v":0},{"$f":"-Input!X937","v":0},{"$f":"-Input!Y937","v":0},{"$f":"-Input!Z937","v":0},{"$f":"-Input!AA937","v":0},{"$f":"-Input!AB937","v":0},{"$f":"-Input!AC937","v":0},{"$f":"-Input!AD937","v":0},{"$f":"-Input!AE937","v":0},{"$f":"-Input!AF937","v":0},{"$f":"-Input!AG937","v":0},{"$f":"-Input!AH937","v":0},{"$f":"-Input!AI937","v":0},{"$f":"-IF($D1577=\"Land\",0,IF(AJ1523<0,AJ1523,IF(AJ1505<1,AJ1523,MAX(MIN(IF(AJ1523>0,(AJ1523/AJ1505),0),AJ1523),0)*AJ$9)))","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1582},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O$708","v":0}]
[{"$f":"ROW()","v":1587},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O$713","v":0}]
[{"$f":"ROW()","v":1591},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O$717","v":0}]
[{"$f":"ROW()","v":1592},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O$718","v":0}]
[{"$f":"ROW()","v":1596},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1580:O1595)","v":0}]
[{"$f":"ROW()","v":1601},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]
[{"$f":"ROW()","v":1606},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1608},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1611},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1616},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O1508+O1526+O1544+O1562+O1580 + O1598","v":0.75285271186092284},0.74368109867675725,0.73450948549259165,0.72533787230842606,0.71616625912426046,0.71307933559355241,0.70690548853213642,0.70073164147072042,0.69455779440930443,0.68838394734788844,0.68357007359021094,0.67394232607485582,0.66431457855950071,0.6546868310441456,0.64505908352879049,0.63543133601343538,0.62586529121872592,0.61629924642401646,0.606733201629307,0.59716715683459753,0.58760111203988807,{"$f":"AJ1508+AJ1526+AJ1544+AJ1562+AJ1580 + AJ1598","v":0.57796830692448009},0.56833550180907211,0.55870269669366412,0.54906989157825614,0.53943708646284816]
[{"$f":"ROW()","v":1620},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1512+O1530+O1548+O1566+O1584 + O1602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1512+AJ1530+AJ1548+AJ1566+AJ1584 + AJ1602","v":0},0,0,0,0]
[{"$f":"ROW()","v":1621},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O1513+O1531+O1549+O1567+O1585 + O1603","v":0.16267274205964985},0.15951390238905525,0.15635506271846064,0.15319622304786604,0.15003738337727143,0.14795353083036489,0.1437858257365518,0.13961812064273871,0.13545041554892562,0.13128271045511253,0.12919885790820598,0.12503115281439289,0.1208634477205798,0.11669574262676671,0.11252803753295362,0.10836033243914053,0.10421933751224099,0.10007834258534147,9.5937347658441946E-2,9.1796352731542422E-2,8.7655357804642897E-2,{"$f":"AJ1513+AJ1531+AJ1549+AJ1567+AJ1585 + AJ1603","v":8.3481293147278951E-2},7.9307228489915005E-2,7.5133163832551059E-2,7.0959099175187113E-2,6.6785034517823166E-2]
[{"$f":"ROW()","v":1625},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O1517+O1535+O1553+O1571+O1589 + O1607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1517+AJ1535+AJ1553+AJ1571+AJ1589 + AJ1607","v":0},0,0,0,0]
[{"$f":"ROW()","v":1630},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O1522+O1540+O1558+O1576+O1594 + O1612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1522+AJ1540+AJ1558+AJ1576+AJ1594 + AJ1612","v":0},0,0,0,0]
[{"$f":"ROW()","v":1635},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(Q1635-Q$9)*(Q1635>R$9)","v":119},118,117,116.5,115.5,114.5,113.5,{"$f":"IF(X1635=0,0,MAX(Input!Y$67-(Input!J$67-X1635)-1,0))","v":72.5},{"$f":"(Y1635-Y$9)*(Y1635>Z$9)","v":72},71,70,69,68,67,66,65,64,63,{"$f":"(AI1635-AI$9)*(AI1635>AJ$9)","v":62},{"$f":"(AJ1635-AJ$9)*(AJ1635>AK$9)","v":61},{"$f":"(AK1635-AK$9)*(AK1635>AL$9)","v":60},{"$f":"(AL1635-AL$9)*(AL1635>AM$9)","v":59},{"$f":"(AM1635-AM$9)*(AM1635>AN$9)","v":58}]
[{"$f":"ROW()","v":1637},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$69","v":60},{"$f":"(Q1637-Q$9)*(Q1637>R$9)","v":59},58,57,56.5,55.5,54.5,53.5,{"$f":"IF(X1637=0,0,MAX(Input!Y$69-(Input!J$69-X1637)-1,0))","v":52.5},{"$f":"(Y1637-Y$9)*(Y1637>Z$9)","v":52},51,50,49,48,47,46,45,44,43,42,41,40,39,38]
[{"$f":"ROW()","v":1640},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":40},{"$f":"(Q1640-Q$9)*(Q1640>R$9)","v":39},38,37,36.5,35.5,34.5,33.5,{"$f":"IF(X1640=0,0,MAX(Input!Y$72-(Input!J$72-X1640)-1,0))","v":32.5},{"$f":"(Y1640-Y$9)*(Y1640>Z$9)","v":32},31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":1645},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$77","v":10},{"$f":"(Q1645-Q$9)*(Q1645>R$9)","v":9},8,7,6.5,5.5,4.5,3.5,{"$f":"IF(X1645=0,0,MAX(Input!Y$77-(Input!J$77-X1645)-1,0))","v":2.5},{"$f":"(Y1645-Y$9)*(Y1645>Z$9)","v":2},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1649},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$81","v":0},{"$f":"(Q1649-Q$9)*(Q1649>R$9)","v":0},0,0,0,0,0,0,{"$f":"IF(X1649=0,0,MAX(Input!Y$81-(Input!J$81-X1649)-1,0))","v":0},{"$f":"(Y1649-Y$9)*(Y1649>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1650},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$82","v":65.842774465500938},{"$f":"(Q1650-Q$9)*(Q1650>R$9)","v":64.842774465500938},63.842774465500938,62.842774465500938,62.342774465500938,61.342774465500938,60.342774465500938,59.342774465500938,{"$f":"IF(X1650=0,0,MAX(Input!Y$82-(Input!J$82-X1650)-1,0))","v":58.342774465500938},{"$f":"(Y1650-Y$9)*(Y1650>Z$9)","v":57.842774465500938},56.842774465500938,55.842774465500938,54.842774465500938,53.842774465500938,52.842774465500938,51.842774465500938,50.842774465500938,49.842774465500938,48.842774465500938,47.842774465500938,46.842774465500938,45.842774465500938,44.842774465500938,43.842774465500938]
[{"$f":"ROW()","v":1654},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,{"$f":"X1762","v":0},{"$f":"Y1762","v":0},{"$f":"Z1762","v":0},{"$f":"AA1762","v":0},{"$f":"AB1762","v":0},{"$f":"AC1762","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1659},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1767","v":0},0,-3.1357276437557794E-4,-6.2714552875115588E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1664},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1772","v":0},1.669749790397653E-3,-0.95470549820965656,-1.9110807462097108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1666},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1774","v":0},{"$f":"AE1774","v":0},{"$f":"AF1774","v":0},{"$f":"AG1774","v":0},{"$f":"AH1774","v":0},{"$f":"AI1774","v":0},{"$f":"AJ1774","v":0},{"$f":"AK1774","v":0},{"$f":"AL1774","v":0},{"$f":"AM1774","v":0}]
[{"$f":"ROW()","v":1669},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1653:P1668)","v":0},48.058734530373563,45.617660553431364,43.176586576489157,44.041137201803608,43.269948283643402,41.727570447323004,40.185192611002606,38.642814774682215,37.100436938361817,36.324043606201478,34.771256941880814,33.218470277560144,31.665683613239469,30.112896948918802,28.560110284598132,27.017275185959669,25.474440087321213,23.93160498868275,22.388769890044291,{"$f":"SUM(AJ1653:AJ1668)","v":20.845934791405831},19.287111247896814,17.728287704387796,16.169464160878782,14.610640617369766]
[{"$f":"ROW()","v":1674},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$656","v":12.942154742974784}]
[{"$f":"ROW()","v":1678},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$660","v":0}]
[{"$f":"ROW()","v":1679},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$661","v":31.71724190185591}]
[{"$f":"ROW()","v":1683},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$665","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1693},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1695},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1698},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1703},null,null,"Land"]
[{"$f":"ROW()","v":1705},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1689:T1704)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1689:AJ1704)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1708},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q959","v":0},{"$f":"-Input!R959","v":0},{"$f":"-Input!S959","v":0},{"$f":"-Input!T959","v":0},{"$f":"-Input!U959","v":0},{"$f":"-Input!V959","v":0},{"$f":"-Input!W959","v":0},{"$f":"-Input!X959","v":0},{"$f":"-Input!Y959","v":0},{"$f":"-Input!Z959","v":0},{"$f":"-Input!AA959","v":0},{"$f":"-Input!AB959","v":0},{"$f":"-Input!AC959","v":0},{"$f":"-Input!AD959","v":0},{"$f":"-Input!AE959","v":0},{"$f":"-Input!AF959","v":0},{"$f":"-Input!AG959","v":0},{"$f":"-Input!AH959","v":0},{"$f":"-Input!AI959","v":0},{"$f":"-IF($D1708=\"Land\",0,IF(AJ1654<0,AJ1654,IF(AJ1636<1,AJ1654,MAX(MIN(IF(AJ1654>0,(AJ1654/AJ1636),0),AJ1654),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1712},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q963","v":-3.1006659277424652E-3},{"$f":"-Input!R963","v":-3.1006659277424652E-3},{"$f":"-Input!S963","v":-3.1006659277424652E-3},{"$f":"-Input!T963","v":-1.5490287230510547E-2},{"$f":"-Input!U963","v":-3.0980574461021097E-2},{"$f":"-Input!V963","v":-3.0980574461021097E-2},{"$f":"-Input!W963","v":-3.0980574461021097E-2},{"$f":"-Input!X963","v":-3.0980574461021097E-2},{"$f":"-Input!Y963","v":-1.5490287230510555E-2},{"$f":"-Input!Z963","v":-3.098057446102111E-2},{"$f":"-Input!AA963","v":-3.098057446102111E-2},{"$f":"-Input!AB963","v":-3.0980574461021104E-2},{"$f":"-Input!AC963","v":-3.0980574461021104E-2},{"$f":"-Input!AD963","v":-3.09805744610211E-2},{"$f":"-Input!AE963","v":-3.0782024828476248E-2},{"$f":"-Input!AF963","v":-3.0782024828476251E-2},{"$f":"-Input!AG963","v":-3.0782024828476251E-2},{"$f":"-Input!AH963","v":-3.0782024828476251E-2},{"$f":"-Input!AI963","v":-3.0782024828476254E-2},{"$f":"-IF($D1712=\"Land\",0,IF(AJ1658<0,AJ1658,IF(AJ1640<1,AJ1658,MAX(MIN(IF(AJ1658>0,(AJ1658/AJ1640),0),AJ1658),0)*AJ$9)))","v":-3.1025699377508553E-2},-3.1025699377508553E-2,-3.1025699377508553E-2,-3.1025699377508553E-2,-3.1025699377508556E-2]
[{"$f":"ROW()","v":1717},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q968","v":0},{"$f":"-Input!R968","v":0},{"$f":"-Input!S968","v":0},{"$f":"-Input!T968","v":0},{"$f":"-Input!U968","v":0},{"$f":"-Input!V968","v":0},{"$f":"-Input!W968","v":0},{"$f":"-Input!X968","v":0},{"$f":"-Input!Y968","v":0},{"$f":"-Input!Z968","v":0},{"$f":"-Input!AA968","v":0},{"$f":"-Input!AB968","v":0},{"$f":"-Input!AC968","v":0},{"$f":"-Input!AD968","v":0},{"$f":"-Input!AE968","v":0},{"$f":"-Input!AF968","v":0},{"$f":"-Input!AG968","v":0},{"$f":"-Input!AH968","v":0},{"$f":"-Input!AI968","v":0},{"$f":"-IF($D1717=\"Land\",0,IF(AJ1663<0,AJ1663,IF(AJ1645<1,AJ1663,MAX(MIN(IF(AJ1663>0,(AJ1663/AJ1645),0),AJ1663),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1722},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q973","v":0},{"$f":"-Input!R973","v":0},{"$f":"-Input!S973","v":0},{"$f":"-Input!T973","v":0},{"$f":"-Input!U973","v":0},{"$f":"-Input!V973","v":0},{"$f":"-Input!W973","v":0},{"$f":"-Input!X973","v":0},{"$f":"-Input!Y973","v":0},{"$f":"-Input!Z973","v":0},{"$f":"-Input!AA973","v":0},{"$f":"-Input!AB973","v":0},{"$f":"-Input!AC973","v":0},{"$f":"-Input!AD973","v":0},{"$f":"-Input!AE973","v":0},{"$f":"-Input!AF973","v":0},{"$f":"-Input!AG973","v":0},{"$f":"-Input!AH973","v":0},{"$f":"-Input!AI973","v":0},{"$f":"-IF($D1722=\"Land\",0,IF(AJ1668<0,AJ1668,IF(AJ1650<1,AJ1668,MAX(MIN(IF(AJ1668>0,(AJ1668/AJ1650),0),AJ1668),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1725},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P$706","v":0}]
[{"$f":"ROW()","v":1727},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P$708","v":0}]
[{"$f":"ROW()","v":1732},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P$713","v":0}]
[{"$f":"ROW()","v":1734},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P$715","v":0}]
[{"$f":"ROW()","v":1737},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P$718","v":0}]
[{"$f":"ROW()","v":1741},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1725:P1740)","v":0}]
[{"$f":"ROW()","v":1746},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]
[{"$f":"ROW()","v":1751},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1754},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8674559942097648,null,null,null,null,0]
[{"$f":"ROW()","v":1756},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1761},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1653+P1671+P1689+P1707+P1725 + P1743","v":2.2420848829114668},2.2304972845434388,2.2189096861754107,2.2073220878073827,2.1978890874321375,2.1790230866816471,2.1601570859311567,2.1412910851806664,2.122425084430176,2.1077876700547953,2.0785128413040344,2.0492380125532734,2.0199631838025125,1.9906883550517516,1.9614135263009906,1.9323263153266073,1.9032391043522239,1.8741518933778405,1.8450646824034571,1.8159774714290737,{"$f":"AJ1653+AJ1671+AJ1689+AJ1707+AJ1725 + AJ1743","v":1.7866875122124757},1.7573975529958776,1.7281075937792796,1.6988176345626815,1.6695276753460835]
[{"$f":"ROW()","v":1763},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1655+P1673+P1691+P1709+P1727 + P1745","v":0},-0.14521202420375681,-0.29042404840751362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1655+AJ1673+AJ1691+AJ1709+AJ1727 + AJ1745","v":0},0,0,0,0]
[{"$f":"ROW()","v":1766},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1658+P1676+P1694+P1712+P1730 + P1748","v":1.1555832528410079},1.1524825869132655,1.1493819209855232,1.1462812550577808,1.1307909678272703,1.0998103933662491,1.0688298189052279,1.0378492444442067,1.0068686699831855,0.99137838275267487,0.96039780829165378,0.92941723383063268,0.89843665936961159,0.8674560849085905,0.8364755104475694,0.80569348561909315,0.7749114607906169,0.74412943596214065,0.7133474111336644,0.68256538630518815,{"$f":"AJ1658+AJ1676+AJ1694+AJ1712+AJ1730 + AJ1748","v":0.65153968692767961},0.62051398755017106,0.58948828817266252,0.55846258879515398,0.52743688941764544]
[{"$f":"ROW()","v":1770},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1662+P1680+P1698+P1716+P1734 + P1752","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1662+AJ1680+AJ1698+AJ1716+AJ1734 + AJ1752","v":0},0,0,0,0]
[{"$f":"ROW()","v":1775},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1667+P1685+P1703+P1721+P1739 + P1757","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1667+AJ1685+AJ1703+AJ1721+AJ1739 + AJ1757","v":0},0,0,0,0]
[{"$f":"ROW()","v":1780},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(R1780-R$9)*(R1780>S$9)","v":119},118,117.5,116.5,115.5,114.5,{"$f":"IF(X1780=0,0,MAX(Input!Y$67-(Input!J$67-X1780)-1,0))","v":73.5},{"$f":"(Y1780-Y$9)*(Y1780>Z$9)","v":73},72,71,70,69,68,67,66,65,64,{"$f":"(AI1780-AI$9)*(AI1780>AJ$9)","v":63},{"$f":"(AJ1780-AJ$9)*(AJ1780>AK$9)","v":62},{"$f":"(AK1780-AK$9)*(AK1780>AL$9)","v":61},{"$f":"(AL1780-AL$9)*(AL1780>AM$9)","v":60},{"$f":"(AM1780-AM$9)*(AM1780>AN$9)","v":59}]
[{"$f":"ROW()","v":1783},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$70","v":60},{"$f":"(R1783-R$9)*(R1783>S$9)","v":59},58,57.5,56.5,55.5,54.5,{"$f":"IF(X1783=0,0,MAX(Input!Y$70-(Input!J$70-X1783)-1,0))","v":53.5},{"$f":"(Y1783-Y$9)*(Y1783>Z$9)","v":53},52,51,50,49,48,47,46,45,44,43,42,41,40,39]
[{"$f":"ROW()","v":1785},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":40},{"$f":"(R1785-R$9)*(R1785>S$9)","v":39},38,37.5,36.5,35.5,34.5,{"$f":"IF(X1785=0,0,MAX(Input!Y$72-(Input!J$72-X1785)-1,0))","v":33.5},{"$f":"(Y1785-Y$9)*(Y1785>Z$9)","v":33},32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1790},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$77","v":10},{"$f":"(R1790-R$9)*(R1790>S$9)","v":9},8,7.5,6.5,5.5,4.5,{"$f":"IF(X1790=0,0,MAX(Input!Y$77-(Input!J$77-X1790)-1,0))","v":3.5},{"$f":"(Y1790-Y$9)*(Y1790>Z$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1792},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$79","v":10},{"$f":"(R1792-R$9)*(R1792>S$9)","v":9},8,7.5,6.5,5.5,4.5,{"$f":"IF(X1792=0,0,MAX(Input!Y$79-(Input!J$79-X1792)-1,0))","v":3.5},{"$f":"(Y1792-Y$9)*(Y1792>Z$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1795},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$82","v":65.842774465500938},{"$f":"(R1795-R$9)*(R1795>S$9)","v":64.842774465500938},63.842774465500938,63.342774465500938,62.342774465500938,61.342774465500938,60.342774465500938,{"$f":"IF(X1795=0,0,MAX(Input!Y$82-(Input!J$82-X1795)-1,0))","v":59.342774465500938},{"$f":"(Y1795-Y$9)*(Y1795>Z$9)","v":58.842774465500938},57.842774465500938,56.842774465500938,55.842774465500938,54.842774465500938,53.842774465500938,52.842774465500938,51.842774465500938,50.842774465500938,49.842774465500938,48.842774465500938,47.842774465500938,46.842774465500938,45.842774465500938,44.842774465500938]
[{"$f":"ROW()","v":1800},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1908","v":0},0,-0.1224254207438321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1804},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1912","v":0},0,-2.9397435277417995E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1809},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1917","v":0},0,-0.80271071323301735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1812},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1814},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1798:Q1813)","v":0},50.509052274574884,48.524786168077533,48.391380278239431,47.637252881685356,46.128998088577198,44.62074329546904,43.11248850236089,41.604233709252725,40.844787004617707,39.325893595347665,37.807000186077616,36.288106776807581,34.769213367537532,33.250319958267482,31.741160898134986,30.232001838002489,28.722842777869989,27.213683717737489,{"$f":"SUM(AJ1798:AJ1813)","v":25.704524657604992},24.180788153933324,22.657051650261657,21.133315146589986,19.609578642918322]
[{"$f":"ROW()","v":1819},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$656","v":19.074320049338318}]
[{"$f":"ROW()","v":1821},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$658","v":0.94660243308578162}]
[{"$f":"ROW()","v":1824},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$661","v":28.097713590077078}]
[{"$f":"ROW()","v":1829},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$666","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1838},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1841},null,null,"Buildings"]
[{"$f":"ROW()","v":1843},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1848},null,null,"Land"]
[{"$f":"ROW()","v":1850},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1834:T1849)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1834:AJ1849)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1853},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R995","v":0},{"$f":"-Input!S995","v":0},{"$f":"-Input!T995","v":0},{"$f":"-Input!U995","v":0},{"$f":"-Input!V995","v":0},{"$f":"-Input!W995","v":0},{"$f":"-Input!X995","v":0},{"$f":"-Input!Y995","v":0},{"$f":"-Input!Z995","v":0},{"$f":"-Input!AA995","v":0},{"$f":"-Input!AB995","v":0},{"$f":"-Input!AC995","v":0},{"$f":"-Input!AD995","v":0},{"$f":"-Input!AE995","v":0},{"$f":"-Input!AF995","v":0},{"$f":"-Input!AG995","v":0},{"$f":"-Input!AH995","v":0},{"$f":"-Input!AI995","v":0},{"$f":"-IF($D1853=\"Land\",0,IF(AJ1799<0,AJ1799,IF(AJ1781<1,AJ1799,MAX(MIN(IF(AJ1799>0,(AJ1799/AJ1781),0),AJ1799),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1858},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R1000","v":-2.9397435277417995E-4},{"$f":"-Input!S1000","v":-2.9397435277417995E-4},{"$f":"-Input!T1000","v":0},{"$f":"-Input!U1000","v":0},{"$f":"-Input!V1000","v":0},{"$f":"-Input!W1000","v":0},{"$f":"-Input!X1000","v":0},{"$f":"-Input!Y1000","v":0},{"$f":"-Input!Z1000","v":0},{"$f":"-Input!AA1000","v":0},{"$f":"-Input!AB1000","v":0},{"$f":"-Input!AC1000","v":0},{"$f":"-Input!AD1000","v":0},{"$f":"-Input!AE1000","v":0},{"$f":"-Input!AF1000","v":0},{"$f":"-Input!AG1000","v":0},{"$f":"-Input!AH1000","v":0},{"$f":"-Input!AI1000","v":0},{"$f":"-IF($D1858=\"Land\",0,IF(AJ1804<0,AJ1804,IF(AJ1786<1,AJ1804,MAX(MIN(IF(AJ1804>0,(AJ1804/AJ1786),0),AJ1804),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1862},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R1004","v":0},{"$f":"-Input!S1004","v":0},{"$f":"-Input!T1004","v":0},{"$f":"-Input!U1004","v":0},{"$f":"-Input!V1004","v":0},{"$f":"-Input!W1004","v":0},{"$f":"-Input!X1004","v":0},{"$f":"-Input!Y1004","v":0},{"$f":"-Input!Z1004","v":0},{"$f":"-Input!AA1004","v":0},{"$f":"-Input!AB1004","v":0},{"$f":"-Input!AC1004","v":0},{"$f":"-Input!AD1004","v":0},{"$f":"-Input!AE1004","v":0},{"$f":"-Input!AF1004","v":0},{"$f":"-Input!AG1004","v":0},{"$f":"-Input!AH1004","v":0},{"$f":"-Input!AI1004","v":0},{"$f":"-IF($D1862=\"Land\",0,IF(AJ1808<0,AJ1808,IF(AJ1790<1,AJ1808,MAX(MIN(IF(AJ1808>0,(AJ1808/AJ1790),0),AJ1808),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1867},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R1009","v":0},{"$f":"-Input!S1009","v":0},{"$f":"-Input!T1009","v":0},{"$f":"-Input!U1009","v":0},{"$f":"-Input!V1009","v":0},{"$f":"-Input!W1009","v":0},{"$f":"-Input!X1009","v":0},{"$f":"-Input!Y1009","v":0},{"$f":"-Input!Z1009","v":0},{"$f":"-Input!AA1009","v":0},{"$f":"-Input!AB1009","v":0},{"$f":"-Input!AC1009","v":0},{"$f":"-Input!AD1009","v":0},{"$f":"-Input!AE1009","v":0},{"$f":"-Input!AF1009","v":0},{"$f":"-Input!AG1009","v":0},{"$f":"-Input!AH1009","v":0},{"$f":"-Input!AI1009","v":0},{"$f":"-IF($D1867=\"Land\",0,IF(AJ1813<0,AJ1813,IF(AJ1795<1,AJ1813,MAX(MIN(IF(AJ1813>0,(AJ1813/AJ1795),0),AJ1813),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1870},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q$706","v":0}]
[{"$f":"ROW()","v":1872},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q$708","v":0}]
[{"$f":"ROW()","v":1877},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q$713","v":0}]
[{"$f":"ROW()","v":1879},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q$715","v":0}]
[{"$f":"ROW()","v":1882},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q$718","v":0}]
["Over Depreciation"]
[{"$f":"ROW()","v":1891},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]
[{"$f":"ROW()","v":1896},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1899},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6054214264660347,null,null,null,null,0]
[{"$f":"ROW()","v":1901},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1906},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1798+Q1816+Q1834+Q1852+Q1870 + Q1888","v":2.329893146037405},2.318305547669377,2.306717949301349,2.2969437207026147,2.2773952635051455,2.2578468063076764,2.2382983491102073,2.2187498919127382,2.2036563552330599,2.1734692818737029,2.1432822085143459,2.1130951351549889,2.0829080617956319,2.0527209884362749,2.022727379285616,1.9927337701349568,1.9627401609842976,1.9327465518336384,1.9027529426829792,{"$f":"AJ1798+AJ1816+AJ1834+AJ1852+AJ1870 + AJ1888","v":1.8725505150213446},1.84234808735971,1.8121456596980754,1.7819432320364408,1.7517408043748062]
[{"$f":"ROW()","v":1908},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1800+Q1818+Q1836+Q1854+Q1872 + Q1890","v":0},-0.1224254207438321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1800+AJ1818+AJ1836+AJ1854+AJ1872 + AJ1890","v":0},0,0,0,0]
[{"$f":"ROW()","v":1911},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1803+Q1821+Q1839+Q1857+Q1875 + Q1893","v":0.94660243308578162},0.94369555990407483,0.94078868672236804,0.92840988821286319,0.90365229119385349,0.87889469417484378,0.85413709715583408,0.82937950013682438,0.81700070162731953,0.79224310460830982,0.76748550758930012,0.74272791057029042,0.71797031355128071,0.69321271653227101,0.66861378706143748,0.64401485759060395,0.61941592811977042,0.59481699864893689,0.57021806917810336,{"$f":"AJ1803+AJ1821+AJ1839+AJ1857+AJ1875 + AJ1893","v":0.54542597921383795},0.52063388924957255,0.49584179928530719,0.47104970932104184,0.44625761935677649]
[{"$f":"ROW()","v":1916},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1808+Q1826+Q1844+Q1862+Q1880 + Q1898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1808+AJ1826+AJ1844+AJ1862+AJ1880 + AJ1898","v":0},0,0,0,0]
[{"$f":"ROW()","v":1920},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1812+Q1830+Q1848+Q1866+Q1884 + Q1902","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1812+AJ1830+AJ1848+AJ1866+AJ1884 + AJ1902","v":0},0,0,0,0]
[{"$f":"ROW()","v":1925},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(S1925-S$9)*(S1925>T$9)","v":119},118.5,117.5,116.5,115.5,{"$f":"IF(X1925=0,0,MAX(Input!Y$67-(Input!J$67-X1925)-1,0))","v":74.5},{"$f":"(Y1925-Y$9)*(Y1925>Z$9)","v":74},73,72,71,70,69,68,67,66,65,{"$f":"(AI1925-AI$9)*(AI1925>AJ$9)","v":64},{"$f":"(AJ1925-AJ$9)*(AJ1925>AK$9)","v":63},{"$f":"(AK1925-AK$9)*(AK1925>AL$9)","v":62},{"$f":"(AL1925-AL$9)*(AL1925>AM$9)","v":61},{"$f":"(AM1925-AM$9)*(AM1925>AN$9)","v":60}]
[{"$f":"ROW()","v":1926},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$68","v":120},{"$f":"(S1926-S$9)*(S1926>T$9)","v":119},118.5,117.5,116.5,115.5,{"$f":"IF(X1926=0,0,MAX(Input!Y$68-(Input!J$68-X1926)-1,0))","v":54.5},{"$f":"(Y1926-Y$9)*(Y1926>Z$9)","v":54},53,52,51,50,49,48,47,46,45,44,43,42,41,40]
[{"$f":"ROW()","v":1932},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$74","v":40},{"$f":"(S1932-S$9)*(S1932>T$9)","v":39},38.5,37.5,36.5,35.5,{"$f":"IF(X1932=0,0,MAX(Input!Y$74-(Input!J$74-X1932)-1,0))","v":34.5},{"$f":"(Y1932-Y$9)*(Y1932>Z$9)","v":34},33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1935},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$77","v":10},{"$f":"(S1935-S$9)*(S1935>T$9)","v":9},8.5,7.5,6.5,5.5,{"$f":"IF(X1935=0,0,MAX(Input!Y$77-(Input!J$77-X1935)-1,0))","v":4.5},{"$f":"(Y1935-Y$9)*(Y1935>Z$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1937},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$79","v":10},{"$f":"(S1937-S$9)*(S1937>T$9)","v":9},8.5,7.5,6.5,5.5,{"$f":"IF(X1937=0,0,MAX(Input!Y$79-(Input!J$79-X1937)-1,0))","v":4.5},{"$f":"(Y1937-Y$9)*(Y1937>Z$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1940},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$82","v":65.842774465500938},{"$f":"(S1940-S$9)*(S1940>T$9)","v":64.842774465500938},64.342774465500938,63.342774465500938,62.342774465500938,61.342774465500938,{"$f":"IF(X1940=0,0,MAX(Input!Y$82-(Input!J$82-X1940)-1,0))","v":60.342774465500938},{"$f":"(Y1940-Y$9)*(Y1940>Z$9)","v":59.842774465500938},58.842774465500938,57.842774465500938,56.842774465500938,55.842774465500938,54.842774465500938,53.842774465500938,52.842774465500938,51.842774465500938,50.842774465500938,49.842774465500938,48.842774465500938,47.842774465500938,46.842774465500938,45.842774465500938]
[{"$f":"ROW()","v":1945},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2053","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1949},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2057","v":1.820298495821502E-2},1.7840741337935711E-2,1.7612013884885255E-2,1.7154558978784339E-2,1.6697104072683423E-2,1.6239649166582507E-2,1.5782194260481591E-2,1.5553466807431133E-2,1.5096011901330217E-2,1.46385569952293E-2,1.4181102089128384E-2,1.3723647183027468E-2,1.3266192276926552E-2,1.2811669127421255E-2,1.2357145977915958E-2,1.1902622828410661E-2,1.1448099678905364E-2,1.0993576529400067E-2,1.0535510840675064E-2,1.0077445151950061E-2,9.6193794632250581E-3,9.1613137745000552E-3]
[{"$f":"ROW()","v":1954},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2062","v":3.7706693355394503},2.6118078460232876,2.2853318652703765,1.6323799037645546,0.97942794225873264,0.32647598075291073,-2.7755575615628914E-16,-2.7755575615628914E-16,-2.7755575615628914E-16,-2.7755575615628914E-16,-2.7755575615628914E-16,-2.7755575615628914E-16,-2.7755575615628914E-16,-2.122580176262056E-16,-2.122580176262056E-16,-2.122580176262056E-16,-2.122580176262056E-16,-2.122580176262056E-16,0,0,0,0]
[{"$f":"ROW()","v":1955},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2063","v":0},{"$f":"S2063","v":0},{"$f":"T2063","v":0},{"$f":"U2063","v":0},{"$f":"V2063","v":0},{"$f":"W2063","v":0},{"$f":"X2063","v":0},{"$f":"Y2063","v":0},{"$f":"Z2063","v":0},{"$f":"AA2063","v":0},{"$f":"AB2063","v":0},{"$f":"AC2063","v":0},{"$f":"AD2063","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1961},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$653","v":4.7962968268073647}]
[{"$f":"ROW()","v":1964},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$656","v":16.825165821213727}]
[{"$f":"ROW()","v":1966},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$658","v":0.26807733061643724}]
[{"$f":"ROW()","v":1969},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$661","v":25.601801747887276}]
[{"$f":"ROW()","v":1974},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$666","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1983},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1984},null,null,"Regulators"]
[{"$f":"ROW()","v":1990},null,null,"Information Technology"]
[{"$f":"ROW()","v":1993},null,null,"Land"]
[{"$f":"ROW()","v":1995},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1979:T1994)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1979:AJ1994)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1998},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S1031","v":0},{"$f":"-Input!T1031","v":0},{"$f":"-Input!U1031","v":0},{"$f":"-Input!V1031","v":0},{"$f":"-Input!W1031","v":0},{"$f":"-Input!X1031","v":0},{"$f":"-Input!Y1031","v":0},{"$f":"-Input!Z1031","v":0},{"$f":"-Input!AA1031","v":0},{"$f":"-Input!AB1031","v":0},{"$f":"-Input!AC1031","v":0},{"$f":"-Input!AD1031","v":0},{"$f":"-Input!AE1031","v":0},{"$f":"-Input!AF1031","v":0},{"$f":"-Input!AG1031","v":0},{"$f":"-Input!AH1031","v":0},{"$f":"-Input!AI1031","v":0},{"$f":"-IF($D1998=\"Land\",0,IF(AJ1944<0,AJ1944,IF(AJ1926<1,AJ1944,MAX(MIN(IF(AJ1944>0,(AJ1944/AJ1926),0),AJ1944),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2003},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S1036","v":-3.6224362027930908E-4},{"$f":"-Input!T1036","v":-2.2872745305045779E-4},{"$f":"-Input!U1036","v":-4.5745490610091559E-4},{"$f":"-Input!V1036","v":-4.5745490610091559E-4},{"$f":"-Input!W1036","v":-4.5745490610091564E-4},{"$f":"-Input!X1036","v":-4.5745490610091564E-4},{"$f":"-Input!Y1036","v":-2.2872745305045782E-4},{"$f":"-Input!Z1036","v":-4.5745490610091564E-4},{"$f":"-Input!AA1036","v":-4.5745490610091564E-4},{"$f":"-Input!AB1036","v":-4.5745490610091564E-4},{"$f":"-Input!AC1036","v":-4.5745490610091564E-4},{"$f":"-Input!AD1036","v":-4.5745490610091564E-4},{"$f":"-Input!AE1036","v":-4.545231495052963E-4},{"$f":"-Input!AF1036","v":-4.545231495052963E-4},{"$f":"-Input!AG1036","v":-4.545231495052963E-4},{"$f":"-Input!AH1036","v":-4.545231495052963E-4},{"$f":"-Input!AI1036","v":-4.5452314950529641E-4},{"$f":"-IF($D2003=\"Land\",0,IF(AJ1949<0,AJ1949,IF(AJ1931<1,AJ1949,MAX(MIN(IF(AJ1949>0,(AJ1949/AJ1931),0),AJ1949),0)*AJ$9)))","v":-4.5806568872500277E-4},-4.5806568872500277E-4,-4.5806568872500277E-4,-4.5806568872500277E-4,-4.5806568872500277E-4]
[{"$f":"ROW()","v":2007},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S1040","v":0},{"$f":"-Input!T1040","v":0},{"$f":"-Input!U1040","v":0},{"$f":"-Input!V1040","v":0},{"$f":"-Input!W1040","v":0},{"$f":"-Input!X1040","v":0},{"$f":"-Input!Y1040","v":0},{"$f":"-Input!Z1040","v":0},{"$f":"-Input!AA1040","v":0},{"$f":"-Input!AB1040","v":0},{"$f":"-Input!AC1040","v":0},{"$f":"-Input!AD1040","v":0},{"$f":"-Input!AE1040","v":0},{"$f":"-Input!AF1040","v":0},{"$f":"-Input!AG1040","v":0},{"$f":"-Input!AH1040","v":0},{"$f":"-Input!AI1040","v":0},{"$f":"-IF($D2007=\"Land\",0,IF(AJ1953<0,AJ1953,IF(AJ1935<1,AJ1953,MAX(MIN(IF(AJ1953>0,(AJ1953/AJ1935),0),AJ1953),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2012},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S1045","v":0},{"$f":"-Input!T1045","v":0},{"$f":"-Input!U1045","v":0},{"$f":"-Input!V1045","v":0},{"$f":"-Input!W1045","v":0},{"$f":"-Input!X1045","v":0},{"$f":"-Input!Y1045","v":0},{"$f":"-Input!Z1045","v":0},{"$f":"-Input!AA1045","v":0},{"$f":"-Input!AB1045","v":0},{"$f":"-Input!AC1045","v":0},{"$f":"-Input!AD1045","v":0},{"$f":"-Input!AE1045","v":0},{"$f":"-Input!AF1045","v":0},{"$f":"-Input!AG1045","v":0},{"$f":"-Input!AH1045","v":0},{"$f":"-Input!AI1045","v":0},{"$f":"-IF($D2012=\"Land\",0,IF(AJ1958<0,AJ1958,IF(AJ1940<1,AJ1958,MAX(MIN(IF(AJ1958>0,(AJ1958/AJ1940),0),AJ1958),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2013},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1997:S2012)","v":-2.5361969734474576},-1.0035386922180325,-2.007077384436065,-2.007077384436065,-2.007077384436065,-1.6806014036831542,-0.68785938796220336,-1.3757187759244067,-1.3757187759244067,-1.3757187759244065,-1.3757187759244065,-1.3757187759244065,-1.3669020105094039,-1.3669020105094039,-1.3669020105094036,-1.3669020105094036,-1.3669020105094036,{"$f":"SUM(AJ1997:AJ2012)","v":-1.3795972216039425},-1.3795972216039427,-1.3795972216039427,-1.3795972216039427,-1.3795972216039427]
[{"$f":"ROW()","v":2019},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R$710","v":0}]
[{"$f":"ROW()","v":2022},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R$713","v":0}]
[{"$f":"ROW()","v":2027},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R$718","v":0}]
[{"$f":"ROW()","v":2029},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R$720","v":0}]
["Over Depreciation"]
[{"$f":"ROW()","v":2036},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2041},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2042},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2046},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2051},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1943+R1961+R1979+R1997+R2015 + R2033","v":4.7962968268073647},4.7858967742438807,4.7657879642680658,4.725570344316437,4.6853527243648081,4.6451351044131792,4.6049174844615504,4.574011997988654,4.5122010250428612,4.4503900520970685,4.3885790791512758,4.326768106205483,4.2649571332596903,4.2035422971247582,4.1421274609898262,4.0807126248548942,4.0192977887199621,3.9578829525850305,{"$f":"AJ1943+AJ1961+AJ1979+AJ1997+AJ2015 + AJ2033","v":3.8960410314508893},3.8341991103167481,3.7723571891826069,3.7105152680484657,3.6486733469143244]
[{"$f":"ROW()","v":2056},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1948+R1966+R1984+R2002+R2020 + R2038","v":0.26807733061643724},0.26449539819581147,0.26110443155227542,0.25432249826520331,0.24754056497813123,0.24075863169105916,0.23397669840398708,0.23058573176045102,0.22380379847337895,0.21702186518630687,0.21023993189923479,0.20345799861216271,0.19667606532509063,0.18993759638254792,0.18319912744000522,0.17646065849746251,0.1697221895549198,0.16298372061237709,{"$f":"AJ1948+AJ1966+AJ1984+AJ2002+AJ2020 + AJ2038","v":0.15619273225352803},0.149401743894679,0.14261075553582997,0.13581976717698091,0.12902877881813185]
[{"$f":"ROW()","v":2058},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1950+R1968+R1986+R2004+R2022 + R2040","v":0.16923983286870825},0.16862686976516353,0.16646498681945632,0.16214122092804187,0.15781745503662742,0.15349368914521297,0.14916992325379852,0.14700804030809128,0.14268427441667683,0.13836050852526238,0.13403674263384793,0.12971297674243348,0.12538921085101903,0.1210931552956421,0.11679709974026517,0.11250104418488824,0.10820498862951131,0.10390893307413437,{"$f":"AJ1950+AJ1968+AJ1986+AJ2004+AJ2022 + AJ2040","v":9.9579394196045445E-2},9.5249855317956517E-2,9.0920316439867588E-2,8.6590777561778659E-2,8.226123868368973E-2]
[{"$f":"ROW()","v":2061},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1953+R1971+R1989+R2007+R2025 + R2043","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1953+AJ1971+AJ1989+AJ2007+AJ2025 + AJ2043","v":0},0,0,0,0]
[{"$f":"ROW()","v":2065},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1957+R1975+R1993+R2011+R2029 + R2047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1957+AJ1975+AJ1993+AJ2011+AJ2029 + AJ2047","v":0},0,0,0,0]
[{"$f":"ROW()","v":2070},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(T2070-T$9)*(T2070>U$9)","v":119.5},118.5,117.5,116.5,{"$f":"IF(X2070=0,0,MAX(Input!Y$67-(Input!J$67-X2070)-1,0))","v":75.5},{"$f":"(Y2070-Y$9)*(Y2070>Z$9)","v":75},74,73,72,71,70,69,68,67,66,{"$f":"(AI2070-AI$9)*(AI2070>AJ$9)","v":65},{"$f":"(AJ2070-AJ$9)*(AJ2070>AK$9)","v":64},{"$f":"(AK2070-AK$9)*(AK2070>AL$9)","v":63},{"$f":"(AL2070-AL$9)*(AL2070>AM$9)","v":62},{"$f":"(AM2070-AM$9)*(AM2070>AN$9)","v":61}]
[{"$f":"ROW()","v":2071},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$68","v":120},{"$f":"(T2071-T$9)*(T2071>U$9)","v":119.5},118.5,117.5,116.5,{"$f":"IF(X2071=0,0,MAX(Input!Y$68-(Input!J$68-X2071)-1,0))","v":55.5},{"$f":"(Y2071-Y$9)*(Y2071>Z$9)","v":55},54,53,52,51,50,49,48,47,46,45,44,43,42,41]
[{"$f":"ROW()","v":2075},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":40},{"$f":"(T2075-T$9)*(T2075>U$9)","v":39.5},38.5,37.5,36.5,{"$f":"IF(X2075=0,0,MAX(Input!Y$72-(Input!J$72-X2075)-1,0))","v":35.5},{"$f":"(Y2075-Y$9)*(Y2075>Z$9)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":2080},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$77","v":10},{"$f":"(T2080-T$9)*(T2080>U$9)","v":9.5},8.5,7.5,6.5,{"$f":"IF(X2080=0,0,MAX(Input!Y$77-(Input!J$77-X2080)-1,0))","v":5.5},{"$f":"(Y2080-Y$9)*(Y2080>Z$9)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2085},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$82","v":65.842774465500938},{"$f":"(T2085-T$9)*(T2085>U$9)","v":65.342774465500938},64.342774465500938,63.342774465500938,62.342774465500938,{"$f":"IF(X2085=0,0,MAX(Input!Y$82-(Input!J$82-X2085)-1,0))","v":61.342774465500938},{"$f":"(Y2085-Y$9)*(Y2085>Z$9)","v":60.842774465500938},59.842774465500938,58.842774465500938,57.842774465500938,56.842774465500938,55.842774465500938,54.842774465500938,53.842774465500938,52.842774465500938,51.842774465500938,50.842774465500938,49.842774465500938,48.842774465500938,47.842774465500938,46.842774465500938]
["Opening Asset Value"]
[{"$f":"ROW()","v":2090},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2094},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2202","v":2.4016474727985746},2.3716268793885926,2.3115856925686282,2.2515445057486638,2.1915033189286994,2.131462132108735,2.1014415386987531,2.0414003518787887,1.9813591650588243,1.9213179782388599,1.8612767914188955,1.8012356045989311,1.7415792123087022,1.6819228200184733,1.6222664277282444,1.5626100354380155,1.5029536431477866,1.4428354974218751,1.3827173516959637,1.3225992059700522,1.2624810602441408]
[{"$f":"ROW()","v":2099},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2207","v":2.7283611921640674},2.4555250729476605,1.9098528345148471,1.3641805960820337,0.81850835764922014,0.27283611921640671,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,8.4951647934603124E-17,8.4951647934603124E-17,8.4951647934603124E-17,8.4951647934603124E-17,8.4951647934603124E-17,0,0,0,0]
[{"$f":"ROW()","v":2100},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2208","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD2208","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2104},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2088:T2103)","v":61.48478259772201},60.447978374573843,58.37436992827751,56.300761481981183,54.22715303568485,52.153544589388524,51.083579062953177,49.489320248515313,47.895061434077441,46.300802619639569,44.706543805201704,43.11228499076384,41.528243530500148,39.944202070236472,38.36016060997278,36.776119149709103,{"$f":"SUM(AJ2088:AJ2103)","v":35.192077689445412},33.593924973033452,31.995772256621485,30.397619540209533,28.799466823797573]
[{"$f":"ROW()","v":2109},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$656","v":12.494472205176015}]
[{"$f":"ROW()","v":2114},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$661","v":27.567607616836426}]
[{"$f":"ROW()","v":2116},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$663","v":0}]
[{"$f":"ROW()","v":2119},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$666","v":0}]
[{"$f":"ROW()","v":2124},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2128},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2129},null,null,"Regulators"]
[{"$f":"ROW()","v":2133},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2138},null,null,"Land"]
[{"$f":"ROW()","v":2143},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T1067","v":0},{"$f":"-Input!U1067","v":0},{"$f":"-Input!V1067","v":0},{"$f":"-Input!W1067","v":0},{"$f":"-Input!X1067","v":0},{"$f":"-Input!Y1067","v":0},{"$f":"-Input!Z1067","v":0},{"$f":"-Input!AA1067","v":0},{"$f":"-Input!AB1067","v":0},{"$f":"-Input!AC1067","v":0},{"$f":"-Input!AD1067","v":0},{"$f":"-Input!AE1067","v":0},{"$f":"-Input!AF1067","v":0},{"$f":"-Input!AG1067","v":0},{"$f":"-Input!AH1067","v":0},{"$f":"-Input!AI1067","v":0},{"$f":"-IF($D2143=\"Land\",0,IF(AJ2089<0,AJ2089,IF(AJ2071<1,AJ2089,MAX(MIN(IF(AJ2089>0,(AJ2089/AJ2071),0),AJ2089),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2145},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T1069","v":-0.10412060170980013},{"$f":"-Input!U1069","v":-0.20824120341960026},{"$f":"-Input!V1069","v":-0.20824120341960026},{"$f":"-Input!W1069","v":-0.20824120341960026},{"$f":"-Input!X1069","v":-0.20824120341960026},{"$f":"-Input!Y1069","v":-0.10412060170980013},{"$f":"-Input!Z1069","v":-0.20824120341960026},{"$f":"-Input!AA1069","v":-0.20824120341960026},{"$f":"-Input!AB1069","v":-0.20824120341960026},{"$f":"-Input!AC1069","v":-0.20824120341960026},{"$f":"-Input!AD1069","v":-0.20824120341960026},{"$f":"-Input!AE1069","v":-0.20690661827587781},{"$f":"-Input!AF1069","v":-0.20690661827587783},{"$f":"-Input!AG1069","v":-0.20690661827587781},{"$f":"-Input!AH1069","v":-0.20690661827587778},{"$f":"-Input!AI1069","v":-0.20690661827587781},{"$f":"-IF($D2145=\"Land\",0,IF(AJ2091<0,AJ2091,IF(AJ2073<1,AJ2091,MAX(MIN(IF(AJ2091>0,(AJ2091/AJ2073),0),AJ2091),0)*AJ$9)))","v":-0.20838949065779153},-0.2083894906577915,-0.2083894906577915,-0.20838949065779147,-0.20838949065779147]
[{"$f":"ROW()","v":2148},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T1072","v":-3.0020593409982185E-2},{"$f":"-Input!U1072","v":-6.0041186819964371E-2},{"$f":"-Input!V1072","v":-6.0041186819964364E-2},{"$f":"-Input!W1072","v":-6.0041186819964364E-2},{"$f":"-Input!X1072","v":-6.0041186819964364E-2},{"$f":"-Input!Y1072","v":-3.0020593409982192E-2},{"$f":"-Input!Z1072","v":-6.0041186819964384E-2},{"$f":"-Input!AA1072","v":-6.0041186819964384E-2},{"$f":"-Input!AB1072","v":-6.0041186819964371E-2},{"$f":"-Input!AC1072","v":-6.0041186819964371E-2},{"$f":"-Input!AD1072","v":-6.0041186819964384E-2},{"$f":"-Input!AE1072","v":-5.9656392290228975E-2},{"$f":"-Input!AF1072","v":-5.9656392290228982E-2},{"$f":"-Input!AG1072","v":-5.9656392290228982E-2},{"$f":"-Input!AH1072","v":-5.9656392290228982E-2},{"$f":"-Input!AI1072","v":-5.9656392290228989E-2},{"$f":"-IF($D2148=\"Land\",0,IF(AJ2094<0,AJ2094,IF(AJ2076<1,AJ2094,MAX(MIN(IF(AJ2094>0,(AJ2094/AJ2076),0),AJ2094),0)*AJ$9)))","v":-6.0118145725911461E-2},-6.0118145725911461E-2,-6.0118145725911461E-2,-6.0118145725911461E-2,-6.0118145725911468E-2]
[{"$f":"ROW()","v":2153},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T1077","v":-0.27283611921640671},{"$f":"-Input!U1077","v":-0.54567223843281343},{"$f":"-Input!V1077","v":-0.54567223843281343},{"$f":"-Input!W1077","v":-0.54567223843281354},{"$f":"-Input!X1077","v":-0.54567223843281343},{"$f":"-Input!Y1077","v":-0.27283611921640627},{"$f":"-Input!Z1077","v":0},{"$f":"-Input!AA1077","v":0},{"$f":"-Input!AB1077","v":0},{"$f":"-Input!AC1077","v":0},{"$f":"-Input!AD1077","v":0},{"$f":"-Input!AE1077","v":-3.5913756191545949E-16},{"$f":"-Input!AF1077","v":0},{"$f":"-Input!AG1077","v":0},{"$f":"-Input!AH1077","v":0},{"$f":"-Input!AI1077","v":0},{"$f":"-IF($D2153=\"Land\",0,IF(AJ2099<0,AJ2099,IF(AJ2081<1,AJ2099,MAX(MIN(IF(AJ2099>0,(AJ2099/AJ2081),0),AJ2099),0)*AJ$9)))","v":-8.4951647934603124E-17},0,0,0,0]
[{"$f":"ROW()","v":2157},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T1081","v":0},{"$f":"-Input!U1081","v":0},{"$f":"-Input!V1081","v":0},{"$f":"-Input!W1081","v":0},{"$f":"-Input!X1081","v":0},{"$f":"-Input!Y1081","v":0},{"$f":"-Input!Z1081","v":0},{"$f":"-Input!AA1081","v":0},{"$f":"-Input!AB1081","v":0},{"$f":"-Input!AC1081","v":0},{"$f":"-Input!AD1081","v":0},{"$f":"-Input!AE1081","v":0},{"$f":"-Input!AF1081","v":0},{"$f":"-Input!AG1081","v":0},{"$f":"-Input!AH1081","v":0},{"$f":"-Input!AI1081","v":0},{"$f":"-IF($D2157=\"Land\",0,IF(AJ2103<0,AJ2103,IF(AJ2085<1,AJ2103,MAX(MIN(IF(AJ2103>0,(AJ2103/AJ2085),0),AJ2103),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2158},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2142:T2157)","v":-1.0368042231481662},-2.0736084462963325,-2.0736084462963325,-2.0736084462963325,-2.0736084462963325,-1.0699655264353414,-1.5942588144378702,-1.5942588144378702,-1.5942588144378702,-1.5942588144378702,-1.5942588144378702,-1.5840414602636839,-1.5840414602636836,-1.5840414602636836,-1.5840414602636836,-1.5840414602636836,{"$f":"SUM(AJ2142:AJ2157)","v":-1.5981527164119598},-1.5981527164119596,-1.5981527164119596,-1.5981527164119596,-1.5981527164119596]
[{"$f":"ROW()","v":2162},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S$708","v":0}]
[{"$f":"ROW()","v":2167},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S$713","v":0}]
[{"$f":"ROW()","v":2172},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S$718","v":0}]
[{"$f":"ROW()","v":2174},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S$720","v":0}]
["Over Depreciation"]
[{"$f":"ROW()","v":2182},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2186},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2187},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2191},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2196},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2088+S2106+S2124+S2142+S2160 + S2178","v":15.022070389090539},14.959478429135995,14.834294509226908,14.70911058931782,14.583926669408733,14.458742749499645,14.362989486257925,14.171482959774487,13.979976433291048,13.78846990680761,13.596963380324171,13.405456853840732,13.215177662586699,13.024898471332666,12.834619280078632,12.644340088824599,12.454060897570566,{"$f":"AJ2088+AJ2106+AJ2124+AJ2142+AJ2160 + AJ2178","v":12.262459960684865},12.070859023799164,11.879258086913463,11.687657150027762,11.496056213142062]
[{"$f":"ROW()","v":2201},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2093+S2111+S2129+S2147+S2165 + S2183","v":1.0526110991783961},1.0394534604386663,1.0131381829592063,0.98682290547974638,0.96050762800028644,0.9341923505208265,0.92103471178109653,0.89471943430163658,0.86840415682217664,0.8420888793427167,0.81577360186325676,0.78945832438379682,0.76331169738176552,0.73716507037973422,0.71101844337770292,0.68487181637567163,0.65872518937364033,{"$f":"AJ2093+AJ2111+AJ2129+AJ2147+AJ2165 + AJ2183","v":0.6323761817986947},0.60602717422374908,0.57967816664880345,0.55332915907385782,0.5269801514989122]
[{"$f":"ROW()","v":2203},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2095+S2113+S2131+S2149+S2167 + S2185","v":0.21801262247799508},0.21528746469702015,0.20983714913507026,0.20438683357312037,0.19893651801117049,0.1934862024492206,0.19076104466824567,0.18531072910629579,0.1798604135443459,0.17441009798239601,0.16895978242044613,0.16350946685849624,0.15809408151236404,0.15267869616623184,0.14726331082009964,0.14184792547396743,0.13643254012783523,{"$f":"AJ2095+AJ2113+AJ2131+AJ2149+AJ2167 + AJ2185","v":0.13097523852272183},0.12551793691760843,0.12006063531249501,0.1146033337073816,0.10914603210226818]
[{"$f":"ROW()","v":2206},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2098+S2116+S2134+S2152+S2170 + S2188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2098+AJ2116+AJ2134+AJ2152+AJ2170 + AJ2188","v":0},0,0,0,0]
[{"$f":"ROW()","v":2211},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2103+S2121+S2139+S2157+S2175 + S2193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2103+AJ2121+AJ2139+AJ2157+AJ2175 + AJ2193","v":0},0,0,0,0]
[{"$f":"ROW()","v":2215},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(U2215-U$9)*(U2215>V$9)","v":119},118,117,{"$f":"IF(X2215=0,0,MAX(Input!Y$67-(Input!J$67-X2215)-1,0))","v":76},{"$f":"(Y2215-Y$9)*(Y2215>Z$9)","v":75.5},74.5,73.5,72.5,71.5,70.5,69.5,68.5,67.5,66.5,{"$f":"(AI2215-AI$9)*(AI2215>AJ$9)","v":65.5},{"$f":"(AJ2215-AJ$9)*(AJ2215>AK$9)","v":64.5},{"$f":"(AK2215-AK$9)*(AK2215>AL$9)","v":63.5},{"$f":"(AL2215-AL$9)*(AL2215>AM$9)","v":62.5},{"$f":"(AM2215-AM$9)*(AM2215>AN$9)","v":61.5}]
[{"$f":"ROW()","v":2216},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$68","v":120},{"$f":"(U2216-U$9)*(U2216>V$9)","v":119},118,117,{"$f":"IF(X2216=0,0,MAX(Input!Y$68-(Input!J$68-X2216)-1,0))","v":56},{"$f":"(Y2216-Y$9)*(Y2216>Z$9)","v":55.5},54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5,41.5]
[{"$f":"ROW()","v":2220},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":40},{"$f":"(U2220-U$9)*(U2220>V$9)","v":39},38,37,{"$f":"IF(X2220=0,0,MAX(Input!Y$72-(Input!J$72-X2220)-1,0))","v":36},{"$f":"(Y2220-Y$9)*(Y2220>Z$9)","v":35.5},34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5]
[{"$f":"ROW()","v":2225},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$77","v":10},{"$f":"(U2225-U$9)*(U2225>V$9)","v":9},8,7,{"$f":"IF(X2225=0,0,MAX(Input!Y$77-(Input!J$77-X2225)-1,0))","v":6},{"$f":"(Y2225-Y$9)*(Y2225>Z$9)","v":5.5},4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2230},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$82","v":65.842774465500938},{"$f":"(U2230-U$9)*(U2230>V$9)","v":64.842774465500938},63.842774465500938,62.842774465500938,{"$f":"IF(X2230=0,0,MAX(Input!Y$82-(Input!J$82-X2230)-1,0))","v":61.842774465500938},{"$f":"(Y2230-Y$9)*(Y2230>Z$9)","v":61.342774465500938},60.342774465500938,59.342774465500938,58.342774465500938,57.342774465500938,56.342774465500938,55.342774465500938,54.342774465500938,53.342774465500938,52.342774465500938,51.342774465500938,50.342774465500938,49.342774465500938,48.342774465500938,47.342774465500938]
["Opening Asset Value"]
[{"$f":"ROW()","v":2235},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2240},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2330","v":0.15102505804183361},0.13459275653618405,0.1181604550305345,0.10172815352488496,8.529585201923541E-2,8.4111187407857141E-2,8.1741858185100602E-2,7.9372528962344063E-2,7.7003199739587525E-2,7.4633870516830986E-2,7.2264541294074447E-2,6.991039672992222E-2,6.7556252165769992E-2,6.5202107601617765E-2,6.2847963037465537E-2,6.049381847331331E-2,5.8121511866516706E-2,5.5749205259720103E-2,5.3376898652923499E-2,5.1004592046126902E-2]
[{"$f":"ROW()","v":2244},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2334","v":2.4384828724422212},1.5514166609847018,0.66435044952718247,-0.22271576193033682,-1.1097819733878564,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-9.1449127864864213E-17,-9.1449127864864213E-17,-9.1449127864864213E-17,-9.1449127864864213E-17,-9.1449127864864213E-17,0,0,0,0]
[{"$f":"ROW()","v":2245},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2253},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$655","v":0}]
[{"$f":"ROW()","v":2259},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$661","v":12.314518426847664}]
[{"$f":"ROW()","v":2261},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$663","v":0}]
[{"$f":"ROW()","v":2264},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$666","v":0}]
[{"$f":"ROW()","v":2269},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$671","v":0}]
[{"$f":"ROW()","v":2273},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$675","v":0}]
[{"$f":"ROW()","v":2274},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$676","v":0}]
[{"$f":"ROW()","v":2279},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$681","v":0}]
[{"$f":"ROW()","v":2282},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$684","v":0}]
[{"$f":"ROW()","v":2288},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U1103","v":0},{"$f":"-Input!V1103","v":0},{"$f":"-Input!W1103","v":0},{"$f":"-Input!X1103","v":0},{"$f":"-Input!Y1103","v":0},{"$f":"-Input!Z1103","v":0},{"$f":"-Input!AA1103","v":0},{"$f":"-Input!AB1103","v":0},{"$f":"-Input!AC1103","v":0},{"$f":"-Input!AD1103","v":0},{"$f":"-Input!AE1103","v":0},{"$f":"-Input!AF1103","v":0},{"$f":"-Input!AG1103","v":0},{"$f":"-Input!AH1103","v":0},{"$f":"-Input!AI1103","v":0},{"$f":"-IF($D2288=\"Land\",0,IF(AJ2234<0,AJ2234,IF(AJ2216<1,AJ2234,MAX(MIN(IF(AJ2234>0,(AJ2234/AJ2216),0),AJ2234),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2290},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U1105","v":-0.13103632266886592},{"$f":"-Input!V1105","v":-0.13103632266886592},{"$f":"-Input!W1105","v":-0.13103632266886592},{"$f":"-Input!X1105","v":-0.13103632266886592},{"$f":"-Input!Y1105","v":-5.473308706843448E-2},{"$f":"-Input!Z1105","v":-0.10946617413686897},{"$f":"-Input!AA1105","v":-0.10946617413686896},{"$f":"-Input!AB1105","v":-0.10946617413686896},{"$f":"-Input!AC1105","v":-0.10946617413686893},{"$f":"-Input!AD1105","v":-0.10946617413686893},{"$f":"-Input!AE1105","v":-0.10876462263147925},{"$f":"-Input!AF1105","v":-0.10876462263147924},{"$f":"-Input!AG1105","v":-0.10876462263147924},{"$f":"-Input!AH1105","v":-0.10876462263147921},{"$f":"-Input!AI1105","v":-0.10876462263147919},{"$f":"-IF($D2290=\"Land\",0,IF(AJ2236<0,AJ2236,IF(AJ2218<1,AJ2236,MAX(MIN(IF(AJ2236>0,(AJ2236/AJ2218),0),AJ2236),0)*AJ$9)))","v":-0.10954326770888978},-0.10954326770888978,-0.10954326770888977,-0.10954326770888975,-0.10954326770888975]
[{"$f":"ROW()","v":2293},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U1108","v":-7.2659727227883067E-2},{"$f":"-Input!V1108","v":-7.2659727227883067E-2},{"$f":"-Input!W1108","v":-7.2659727227883067E-2},{"$f":"-Input!X1108","v":-7.2659727227883081E-2},{"$f":"-Input!Y1108","v":-2.9373709494198007E-2},{"$f":"-Input!Z1108","v":-5.8747418988396014E-2},{"$f":"-Input!AA1108","v":-5.8747418988396014E-2},{"$f":"-Input!AB1108","v":-5.8747418988396014E-2},{"$f":"-Input!AC1108","v":-5.8747418988396014E-2},{"$f":"-Input!AD1108","v":-5.874741898839602E-2},{"$f":"-Input!AE1108","v":-5.8370916013353369E-2},{"$f":"-Input!AF1108","v":-5.8370916013353369E-2},{"$f":"-Input!AG1108","v":-5.8370916013353369E-2},{"$f":"-Input!AH1108","v":-5.8370916013353369E-2},{"$f":"-Input!AI1108","v":-5.8370916013353369E-2},{"$f":"-IF($D2293=\"Land\",0,IF(AJ2239<0,AJ2239,IF(AJ2221<1,AJ2239,MAX(MIN(IF(AJ2239>0,(AJ2239/AJ2221),0),AJ2239),0)*AJ$9)))","v":-5.8821243101149466E-2},-5.8821243101149466E-2,-5.8821243101149466E-2,-5.8821243101149466E-2,-5.8821243101149466E-2]
[{"$f":"ROW()","v":2298},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U1113","v":-0.88706621145751929},{"$f":"-Input!V1113","v":-0.88706621145751929},{"$f":"-Input!W1113","v":-0.88706621145751929},{"$f":"-Input!X1113","v":-0.88706621145751952},{"$f":"-Input!Y1113","v":1.1097819733878562},{"$f":"-Input!Z1113","v":0},{"$f":"-Input!AA1113","v":0},{"$f":"-Input!AB1113","v":0},{"$f":"-Input!AC1113","v":0},{"$f":"-Input!AD1113","v":0},{"$f":"-Input!AE1113","v":1.3059547706016709E-16},{"$f":"-Input!AF1113","v":0},{"$f":"-Input!AG1113","v":0},{"$f":"-Input!AH1113","v":0},{"$f":"-Input!AI1113","v":0},{"$f":"-IF($D2298=\"Land\",0,IF(AJ2244<0,AJ2244,IF(AJ2226<1,AJ2244,MAX(MIN(IF(AJ2244>0,(AJ2244/AJ2226),0),AJ2244),0)*AJ$9)))","v":9.1449127864864213E-17},0,0,0,0]
[{"$f":"ROW()","v":2302},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U1117","v":0},{"$f":"-Input!V1117","v":0},{"$f":"-Input!W1117","v":0},{"$f":"-Input!X1117","v":0},{"$f":"-Input!Y1117","v":0},{"$f":"-Input!Z1117","v":0},{"$f":"-Input!AA1117","v":0},{"$f":"-Input!AB1117","v":0},{"$f":"-Input!AC1117","v":0},{"$f":"-Input!AD1117","v":0},{"$f":"-Input!AE1117","v":0},{"$f":"-Input!AF1117","v":0},{"$f":"-Input!AG1117","v":0},{"$f":"-Input!AH1117","v":0},{"$f":"-Input!AI1117","v":0},{"$f":"-IF($D2302=\"Land\",0,IF(AJ2248<0,AJ2248,IF(AJ2230<1,AJ2248,MAX(MIN(IF(AJ2248>0,(AJ2248/AJ2230),0),AJ2248),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2303},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U2287:U2302)","v":-1.7753310257736281},-1.7753310257736281,-1.7753310257736283,-1.7753310257736286,0.70590960217053855,-0.80774474243463534,-0.80774474243463534,-0.80774474243463545,-0.80774474243463534,-0.80774474243463534,-0.80256803333254134,-0.80256803333254101,-0.80256803333254101,-0.80256803333254112,-0.8025680333325409,{"$f":"SUM(AJ2287:AJ2302)","v":-0.80946071580162882},-0.80946071580162893,-0.80946071580162893,-0.80946071580162893,-0.80946071580162893]
[{"$f":"ROW()","v":2308},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T$709","v":0}]
[{"$f":"ROW()","v":2311},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T$712","v":0}]
[{"$f":"ROW()","v":2317},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T$718","v":0}]
[{"$f":"ROW()","v":2319},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T$720","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":2327},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2237+T2255+T2273+T2291 + T2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2237+AJ2255+AJ2273+AJ2291 + AJ2309","v":0},0,0,0,0]
[{"$f":"ROW()","v":2331},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2241+T2259+T2277+T2295 + T2313","v":12.314518426847664},11.786224393369618,11.257930359891573,10.729636326413527,10.201342292935481,9.9584531907227305,9.4726749862972319,8.9868967818717334,8.5011185774462348,8.0153403730207362,7.5295621685952367,7.0468972403327843,6.5642323120703319,6.0815673838078794,5.598902455545427,5.1162375272829745,{"$f":"AJ2241+AJ2259+AJ2277+AJ2295 + AJ2313","v":4.628976810398882},4.1417160935147894,3.6544553766306964,3.1671946597466034,2.6799339428625104]
[{"$f":"ROW()","v":2332},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2242+T2260+T2278+T2296 + T2314","v":5.1499262391485772E-15},5.1499262391485772E-15,5.1499262391485772E-15,5.1499262391485772E-15,5.1499262391485772E-15,4.720765719219529E-15,3.8624446793614325E-15,3.0041236395033361E-15,2.1458025996452396E-15,1.2874815597871433E-15,4.2916051992904685E-16,2.7504223216334397E-18,2.7504223216334397E-18,2.7504223216334397E-18,2.7504223216334397E-18,2.7504223216334397E-18,{"$f":"AJ2242+AJ2260+AJ2278+AJ2296 + AJ2314","v":0},0,0,0,0]
[{"$f":"ROW()","v":2337},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2247+T2265+T2283+T2301 + T2319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2247+AJ2265+AJ2283+AJ2301 + AJ2319","v":0},0,0,0,0]
[{"$f":"\"2011 (Jul-10 to Jun-11) Capex Account [m$\"&Input!$G$52&\"]\"","v":"2011 (Jul-10 to Jun-11) Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":2346},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$71","v":60},{"$f":"(V2346-V$9)*(V2346>W$9)","v":59},58,{"$f":"IF(X2346=0,0,MAX(Input!Y$71-(Input!J$71-X2346)-1,0))","v":57},{"$f":"(Y2346-Y$9)*(Y2346>Z$9)","v":56.5},55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5,42.5]
[{"$f":"ROW()","v":2348},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$73","v":40},{"$f":"(V2348-V$9)*(V2348>W$9)","v":39},38,{"$f":"IF(X2348=0,0,MAX(Input!Y$73-(Input!J$73-X2348)-1,0))","v":37},{"$f":"(Y2348-Y$9)*(Y2348>Z$9)","v":36.5},35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5]
[{"$f":"ROW()","v":2351},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$76","v":10},{"$f":"(V2351-V$9)*(V2351>W$9)","v":9},8,{"$f":"IF(X2351=0,0,MAX(Input!Y$76-(Input!J$76-X2351)-1,0))","v":7},{"$f":"(Y2351-Y$9)*(Y2351>Z$9)","v":6.5},5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2356},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$81","v":0},{"$f":"(V2356-V$9)*(V2356>W$9)","v":0},0,{"$f":"IF(X2356=0,0,MAX(Input!Y$81-(Input!J$81-X2356)-1,0))","v":0},{"$f":"(Y2356-Y$9)*(Y2356>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,null,null,{"$f":"U2450","v":4.6388151248905576},4.588492727492258,4.5381703300939584,4.4878479326956588,4.4587060630028299,4.400422323617172,4.3421385842315141,4.2838548448458562,4.2255711054601983,{"$f":"AD2450","v":4.1672873660745404},4.1093771580142269,4.0514669499539133,3.9935567418936002,3.9356465338332871,{"$f":"AI2450","v":3.877736325772974},{"$f":"AJ2450","v":3.8194245013252601},{"$f":"AK2450","v":3.7611126768775462},{"$f":"AL2450","v":3.7028008524298324},{"$f":"AM2450","v":3.6444890279821185}]
[{"$f":"ROW()","v":2361},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,{"$f":"X2451","v":0},{"$f":"Y2451","v":0},{"$f":"Z2451","v":0},{"$f":"AA2451","v":0},{"$f":"AB2451","v":0},{"$f":"AC2451","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2366},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2456","v":0.24700978371501711},0.2316521689085759,0.21629455410213469,0.20093693929569348,0.19822157525115708,0.19279084716208428,0.18736011907301148,0.18192939098393868,0.17649866289486588,0.17106793480579308,0.1656720113995028,0.16027608799321252,0.15488016458692225,0.14948424118063197,0.1440883177743417,0.13865102276398919,0.13321372775363668,0.12777643274328418,0.12233913773293166]
[{"$f":"ROW()","v":2370},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"X2460","v":0},{"$f":"Y2460","v":0},{"$f":"Z2460","v":0},{"$f":"AA2460","v":0},{"$f":"AB2460","v":0},{"$f":"AC2460","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2375},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2376},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2360:V2375)","v":53.457660902088875},50.360081585519097,47.262502268949326,44.164922952379548,43.032125179935889,40.76652963504857,38.897603616435944,37.425347124098003,35.953090631760062,34.480834139422129,33.018013107550985,31.60232049209926,30.233756293066953,28.865192094034651,{"$f":"SUM(AJ2360:AJ2375)","v":27.496627895002348},26.115156843722001,24.734597752894022,23.354038662066046,21.973479571238066]
[{"$f":"ROW()","v":2382},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$657","v":0}]
[{"$f":"ROW()","v":2385},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$660","v":1.5140221510327743}]
[{"$f":"ROW()","v":2389},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$664","v":5.5694728191081904}]
[{"$f":"ROW()","v":2390},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$665","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":2399},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$674","v":0}]
[{"$f":"ROW()","v":2404},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$679","v":0}]
[{"$f":"ROW()","v":2405},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$680","v":0}]
[{"$f":"ROW()","v":2411},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$686","v":0}]
[{"$f":"ROW()","v":2414},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V1138","v":-5.0322397398299169E-2},{"$f":"-Input!W1138","v":-5.0322397398299169E-2},{"$f":"-Input!X1138","v":-5.0322397398299162E-2},{"$f":"-Input!Y1138","v":-2.9141869692828965E-2},{"$f":"-Input!Z1138","v":-5.828373938565793E-2},{"$f":"-Input!AA1138","v":-5.828373938565793E-2},{"$f":"-Input!AB1138","v":-5.8283739385657923E-2},{"$f":"-Input!AC1138","v":-5.8283739385657923E-2},{"$f":"-Input!AD1138","v":-5.8283739385657909E-2},{"$f":"-Input!AE1138","v":-5.7910208060313315E-2},{"$f":"-Input!AF1138","v":-5.7910208060313315E-2},{"$f":"-Input!AG1138","v":-5.7910208060313315E-2},{"$f":"-Input!AH1138","v":-5.7910208060313315E-2},{"$f":"-Input!AI1138","v":-5.7910208060313315E-2},{"$f":"-IF($D2414=\"Land\",0,IF(AJ2360<0,AJ2360,IF(AJ2342<1,AJ2360,MAX(MIN(IF(AJ2360>0,(AJ2360/AJ2342),0),AJ2360),0)*AJ$9)))","v":-5.8311824447713892E-2},-5.8311824447713892E-2,-5.8311824447713892E-2,-5.8311824447713899E-2,-5.8311824447713899E-2]
[{"$f":"ROW()","v":2418},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V1142","v":0},{"$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},{"$f":"-Input!AD1142","v":0},{"$f":"-Input!AE1142","v":0},{"$f":"-Input!AF1142","v":0},{"$f":"-Input!AG1142","v":0},{"$f":"-Input!AH1142","v":0},{"$f":"-Input!AI1142","v":0},{"$f":"-IF($D2418=\"Land\",0,IF(AJ2364<0,AJ2364,IF(AJ2346<1,AJ2364,MAX(MIN(IF(AJ2364>0,(AJ2364/AJ2346),0),AJ2364),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2419},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V1143","v":-9.455021351894138E-3},{"$f":"-Input!W1143","v":-9.455021351894138E-3},{"$f":"-Input!X1143","v":-9.455021351894138E-3},{"$f":"-Input!Y1143","v":-3.8703156841227576E-3},{"$f":"-Input!Z1143","v":-7.7406313682455161E-3},{"$f":"-Input!AA1143","v":-7.7406313682455161E-3},{"$f":"-Input!AB1143","v":-7.7406313682455161E-3},{"$f":"-Input!AC1143","v":-7.7406313682455161E-3},{"$f":"-Input!AD1143","v":-7.7406313682455161E-3},{"$f":"-Input!AE1143","v":-7.6910228783912014E-3},{"$f":"-Input!AF1143","v":-7.6910228783911997E-3},{"$f":"-Input!AG1143","v":-7.6910228783912014E-3},{"$f":"-Input!AH1143","v":-7.6910228783912014E-3},{"$f":"-Input!AI1143","v":-7.6910228783912014E-3},{"$f":"-IF($D2419=\"Land\",0,IF(AJ2365<0,AJ2365,IF(AJ2347<1,AJ2365,MAX(MIN(IF(AJ2365>0,(AJ2365/AJ2347),0),AJ2365),0)*AJ$9)))","v":-7.7499914606708499E-3},-7.7499914606708499E-3,-7.7499914606708499E-3,-7.7499914606708499E-3,-7.7499914606708499E-3]
[{"$f":"ROW()","v":2424},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V1148","v":0},{"$f":"-Input!W1148","v":0},{"$f":"-Input!X1148","v":0},{"$f":"-Input!Y1148","v":0},{"$f":"-Input!Z1148","v":0},{"$f":"-Input!AA1148","v":0},{"$f":"-Input!AB1148","v":0},{"$f":"-Input!AC1148","v":0},{"$f":"-Input!AD1148","v":0},{"$f":"-Input!AE1148","v":0},{"$f":"-Input!AF1148","v":0},{"$f":"-Input!AG1148","v":0},{"$f":"-Input!AH1148","v":0},{"$f":"-Input!AI1148","v":0},{"$f":"-IF($D2424=\"Land\",0,IF(AJ2370<0,AJ2370,IF(AJ2352<1,AJ2370,MAX(MIN(IF(AJ2370>0,(AJ2370/AJ2352),0),AJ2370),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2428},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V1152","v":0},{"$f":"-Input!W1152","v":0},{"$f":"-Input!X1152","v":0},{"$f":"-Input!Y1152","v":0},{"$f":"-Input!Z1152","v":0},{"$f":"-Input!AA1152","v":0},{"$f":"-Input!AB1152","v":0},{"$f":"-Input!AC1152","v":0},{"$f":"-Input!AD1152","v":0},{"$f":"-Input!AE1152","v":0},{"$f":"-Input!AF1152","v":0},{"$f":"-Input!AG1152","v":0},{"$f":"-Input!AH1152","v":0},{"$f":"-Input!AI1152","v":0},{"$f":"-IF($D2428=\"Land\",0,IF(AJ2374<0,AJ2374,IF(AJ2356<1,AJ2374,MAX(MIN(IF(AJ2374>0,(AJ2374/AJ2356),0),AJ2374),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2433},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U$707","v":0}]
[{"$f":"ROW()","v":2434},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U$708","v":0}]
[{"$f":"ROW()","v":2440},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U$714","v":0}]
[{"$f":"ROW()","v":2443},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U$717","v":0}]
[{"$f":"ROW()","v":2445},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U$719","v":0}]
[{"$f":"ROW()","v":2448},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U2432:U2447)","v":0}]
[{"$f":"ROW()","v":2453},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2363+U2381+U2399+U2417 + U2435","v":13.352252624503663},13.073481037368449,12.794709450233235,12.515937863098021,12.406148934474354,12.18657107722702,11.966993219979686,11.747415362732353,11.527837505485019,11.308259648237685,11.09008903096669,10.871918413695694,10.653747796424698,10.435577179153702,10.217406561882706,{"$f":"AJ2363+AJ2381+AJ2399+AJ2417 + AJ2435","v":9.997677388508885},9.7779482151350638,9.5582190417612427,9.3384898683874216,9.1187606950136004]
[{"$f":"ROW()","v":2457},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2367+U2385+U2403+U2421 + U2439","v":1.5140221510327743},1.4395126094734139,1.3650030679140535,1.2904935263546931,1.2730544246471971,1.2381762212322054,1.2032980178172137,1.168419814402222,1.1335416109872303,1.0986634075722386,1.0640087330811725,1.0293540585901064,0.99469938409904035,0.96004470960797428,0.92539003511690821,{"$f":"AJ2367+AJ2385+AJ2403+AJ2421 + AJ2439","v":0.89046965643325127},0.85554927774959433,0.82062889906593739,0.78570852038228045,0.75078814169862351]
[{"$f":"ROW()","v":2462},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2372+U2390+U2408+U2426 + U2444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2372+AJ2390+AJ2408+AJ2426 + AJ2444","v":0},0,0,0,0]
[{"$f":"ROW()","v":2463},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2373+U2391+U2409+U2427 + U2445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2373+AJ2391+AJ2409+AJ2427 + AJ2445","v":0},0,0,0,0]
[{"$f":"ROW()","v":2469},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(W2469-W$9)*(W2469>X$9)","v":119},{"$f":"IF(X2469=0,0,MAX(Input!Y$67-(Input!J$67-X2469)-1,0))","v":78},{"$f":"(Y2469-Y$9)*(Y2469>Z$9)","v":77.5},76.5,75.5,74.5,73.5,72.5,71.5,70.5,69.5,68.5,{"$f":"(AI2469-AI$9)*(AI2469>AJ$9)","v":67.5},{"$f":"(AJ2469-AJ$9)*(AJ2469>AK$9)","v":66.5},{"$f":"(AK2469-AK$9)*(AK2469>AL$9)","v":65.5},{"$f":"(AL2469-AL$9)*(AL2469>AM$9)","v":64.5},{"$f":"(AM2469-AM$9)*(AM2469>AN$9)","v":63.5}]
[{"$f":"ROW()","v":2472},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$70","v":60},{"$f":"(W2472-W$9)*(W2472>X$9)","v":59},{"$f":"IF(X2472=0,0,MAX(Input!Y$70-(Input!J$70-X2472)-1,0))","v":58},{"$f":"(Y2472-Y$9)*(Y2472>Z$9)","v":57.5},56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5,43.5]
[{"$f":"ROW()","v":2477},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$75","v":25},{"$f":"(W2477-W$9)*(W2477>X$9)","v":24},{"$f":"IF(X2477=0,0,MAX(Input!Y$75-(Input!J$75-X2477)-1,0))","v":23},{"$f":"(Y2477-Y$9)*(Y2477>Z$9)","v":22.5},21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5]
[{"$f":"ROW()","v":2478},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$76","v":10},{"$f":"(W2478-W$9)*(W2478>X$9)","v":9},{"$f":"IF(X2478=0,0,MAX(Input!Y$76-(Input!J$76-X2478)-1,0))","v":8},{"$f":"(Y2478-Y$9)*(Y2478>Z$9)","v":7.5},6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2482},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$80","v":5},{"$f":"(W2482-W$9)*(W2482>X$9)","v":4},{"$f":"IF(X2482=0,0,MAX(Input!Y$80-(Input!J$80-X2482)-1,0))","v":3},{"$f":"(Y2482-Y$9)*(Y2482>Z$9)","v":2.5},1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2491},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2492},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2582","v":0.59415081689313376},0.58584794067762402,0.57754506446211429,0.56994578729813905,0.55474723297018869,0.53954867864223832,0.52435012431428796,0.50915156998633759,0.49395301565838723,0.47885186647638806,0.46375071729438888,0.44864956811238971,0.43354841893039053,0.41844726974839136,0.40323100539390438,0.38801474103941741,0.37279847668493044,0.35758221233044346]
[{"$f":"ROW()","v":2498},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2588","v":4.2121116425329221},3.2104498770320773,2.2087881115312324,1.8406567596093604,1.1043940557656162,0.36813135192187207,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,1.4038206435899283E-16,1.4038206435899283E-16,1.4038206435899283E-16,1.4038206435899283E-16,1.4038206435899283E-16,0,0,0,0]
[{"$f":"ROW()","v":2501},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2506},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$654","v":0}]
[{"$f":"ROW()","v":2507},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$655","v":0}]
[{"$f":"ROW()","v":2511},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$659","v":0.31622134102909061}]
[{"$f":"ROW()","v":2515},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$663","v":0}]
[{"$f":"ROW()","v":2520},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$668","v":0}]
[{"$f":"ROW()","v":2521},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2505:V2520)","v":49.969021036448254}]
[{"$f":"ROW()","v":2527},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$675","v":0}]
[{"$f":"ROW()","v":2530},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$678","v":0}]
[{"$f":"ROW()","v":2535},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$683","v":0}]
[{"$f":"ROW()","v":2536},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$684","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":2544},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W1177","v":-0.29253528432497505},{"$f":"-Input!X1177","v":-0.29253528432497505},{"$f":"-Input!Y1177","v":-0.12033215885694931},{"$f":"-Input!Z1177","v":-0.24066431771389862},{"$f":"-Input!AA1177","v":-0.2406643177138986},{"$f":"-Input!AB1177","v":-0.2406643177138986},{"$f":"-Input!AC1177","v":-0.2406643177138986},{"$f":"-Input!AD1177","v":-0.2406643177138986},{"$f":"-Input!AE1177","v":-0.23912193792656203},{"$f":"-Input!AF1177","v":-0.23912193792656203},{"$f":"-Input!AG1177","v":-0.23912193792656203},{"$f":"-Input!AH1177","v":-0.23912193792656203},{"$f":"-Input!AI1177","v":-0.23912193792656203},{"$f":"-IF($D2544=\"Land\",0,IF(AJ2490<0,AJ2490,IF(AJ2472<1,AJ2490,MAX(MIN(IF(AJ2490>0,(AJ2490/AJ2472),0),AJ2490),0)*AJ$9)))","v":-0.2408266734809866},-0.2408266734809866,-0.2408266734809866,-0.2408266734809866,-0.2408266734809866]
[{"$f":"ROW()","v":2549},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W1182","v":-1.4165255645349968},{"$f":"-Input!X1182","v":-1.4165255645349968},{"$f":"-Input!Y1182","v":-0.45987543621913901},{"$f":"-Input!Z1182","v":-0.91975087243827802},{"$f":"-Input!AA1182","v":-0.91975087243827802},{"$f":"-Input!AB1182","v":-0.91975087243827802},{"$f":"-Input!AC1182","v":-0.9197508724382778},{"$f":"-Input!AD1182","v":-0.9197508724382778},{"$f":"-Input!AE1182","v":-0.9138563336528468},{"$f":"-Input!AF1182","v":-0.9138563336528468},{"$f":"-Input!AG1182","v":-0.91385633365284669},{"$f":"-Input!AH1182","v":-0.91385633365284669},{"$f":"-Input!AI1182","v":-0.91385633365284658},{"$f":"-IF($D2549=\"Land\",0,IF(AJ2495<0,AJ2495,IF(AJ2477<1,AJ2495,MAX(MIN(IF(AJ2495>0,(AJ2495/AJ2477),0),AJ2495),0)*AJ$9)))","v":-0.92210868795245049},-0.92210868795245049,-0.92210868795245049,-0.9221086879524506,-0.9221086879524506]
[{"$f":"ROW()","v":2550},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W1183","v":0},{"$f":"-Input!X1183","v":0},{"$f":"-Input!Y1183","v":-9.7080905553568644E-2},{"$f":"-Input!Z1183","v":-0.19416181110713729},{"$f":"-Input!AA1183","v":-0.19416181110713729},{"$f":"-Input!AB1183","v":-0.19416181110713729},{"$f":"-Input!AC1183","v":-0.19416181110713734},{"$f":"-Input!AD1183","v":-0.19416181110713729},{"$f":"-Input!AE1183","v":-0.19291745857590614},{"$f":"-Input!AF1183","v":-0.19291745857590614},{"$f":"-Input!AG1183","v":-9.6458729287953085E-2},{"$f":"-Input!AH1183","v":0},{"$f":"-Input!AI1183","v":0},{"$f":"-IF($D2550=\"Land\",0,IF(AJ2496<0,AJ2496,IF(AJ2478<1,AJ2496,MAX(MIN(IF(AJ2496>0,(AJ2496/AJ2478),0),AJ2496),0)*AJ$9)))","v":-3.1108813280781161E-3},0,0,0,0]
[{"$f":"ROW()","v":2556},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W1189","v":0},{"$f":"-Input!X1189","v":0},{"$f":"-Input!Y1189","v":0},{"$f":"-Input!Z1189","v":0},{"$f":"-Input!AA1189","v":0},{"$f":"-Input!AB1189","v":0},{"$f":"-Input!AC1189","v":0},{"$f":"-Input!AD1189","v":0},{"$f":"-Input!AE1189","v":0},{"$f":"-Input!AF1189","v":0},{"$f":"-Input!AG1189","v":0},{"$f":"-Input!AH1189","v":0},{"$f":"-Input!AI1189","v":0},{"$f":"-IF($D2556=\"Land\",0,IF(AJ2502<0,AJ2502,IF(AJ2484<1,AJ2502,MAX(MIN(IF(AJ2502>0,(AJ2502/AJ2484),0),AJ2502),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2559},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!V$706","v":0}]
[{"$f":"ROW()","v":2564},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V$711","v":0}]
[{"$f":"ROW()","v":2565},null,null,"Secondary Gate Stations",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":2569},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V$716","v":0}]
[{"$f":"ROW()","v":2573},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V$720","v":0}]
[{"$f":"ROW()","v":2578},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2488+V2506+V2524+V2542 + V2560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2488+AJ2506+AJ2524+AJ2542 + AJ2560","v":0},0,0,0,0]
[{"$f":"ROW()","v":2579},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2489+V2507+V2525+V2543 + V2561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2489+AJ2507+AJ2525+AJ2543 + AJ2561","v":0},0,0,0,0]
[{"$f":"ROW()","v":2585},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2495+V2513+V2531+V2549 + V2567","v":23.98732119515039},22.570795630615393,21.154270066080397,20.694394629861257,19.774643757422979,18.8548928849847,17.935142012546422,17.015391140108143,16.095640267669864,15.181783934017018,14.267927600364171,13.354071266711324,12.440214933058478,11.526358599405631,{"$f":"AJ2495+AJ2513+AJ2531+AJ2549 + AJ2567","v":10.604249911453181},9.6821412235007305,8.7600325355482802,7.8379238475958299,6.9158151596433797]
[{"$f":"ROW()","v":2588},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2498+V2516+V2534+V2552 + V2570","v":4.2121116425329221},3.2104498770320773,2.2087881115312324,1.8406567596093604,1.1043940557656162,0.36813135192187207,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,1.4038206435899283E-16,1.4038206435899283E-16,1.4038206435899283E-16,1.4038206435899283E-16,1.4038206435899283E-16,{"$f":"AJ2498+AJ2516+AJ2534+AJ2552 + AJ2570","v":0},0,0,0,0]
[{"$f":"ROW()","v":2593},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2577:V2592)","v":49.969021036448254},46.923013190281523,43.877005344114799,42.789960324560219,40.615870285451074,38.441780246341921,36.635821559154643,35.197994223889225,33.760166888623814,32.331554362768713,30.902941836913602,29.57078804034645,28.335092973067244,27.099397905788045,{"$f":"SUM(AJ2577:AJ2592)","v":25.850036061745044},24.603785099030119,23.357534136315195,22.11128317360027,20.865032210885346]
[{"$f":"\"2013 (Jul-12 to Jun-13) Capex Account [m$\"&Input!$G$52&\"]\"","v":"2013 (Jul-12 to Jun-13) Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":2598},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$69","v":60},{"$f":"IF(X2598=0,0,MAX(Input!Y$69-(Input!J$69-X2598)-1,0))","v":59},{"$f":"(Y2598-Y$9)*(Y2598>Z$9)","v":58.5},57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5,44.5]
[{"$f":"ROW()","v":2603},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$74","v":40},{"$f":"IF(X2603=0,0,MAX(Input!Y$74-(Input!J$74-X2603)-1,0))","v":39},{"$f":"(Y2603-Y$9)*(Y2603>Z$9)","v":38.5},37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5]
[{"$f":"ROW()","v":2606},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$77","v":10},{"$f":"IF(X2606=0,0,MAX(Input!Y$77-(Input!J$77-X2606)-1,0))","v":9},{"$f":"(Y2606-Y$9)*(Y2606>Z$9)","v":8.5},7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":2608},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$79","v":10},{"$f":"IF(X2608=0,0,MAX(Input!Y$79-(Input!J$79-X2608)-1,0))","v":9},{"$f":"(Y2608-Y$9)*(Y2608>Z$9)","v":8.5},7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":2614},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2704","v":26.69321675423998},26.564467631478923,26.396338089507537,26.060079005564766,25.723819921621995,25.387560837679224,25.051301753736453,{"$f":"AD2704","v":24.715042669793682},24.380938617470505,24.046834565147329,23.712730512824152,23.378626460500975,{"$f":"AI2704","v":23.044522408177798},{"$f":"AJ2704","v":22.708106022656953},{"$f":"AK2704","v":22.371689637136107},{"$f":"AL2704","v":22.035273251615262},{"$f":"AM2704","v":21.698856866094417}]
[{"$f":"ROW()","v":2617},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.321277186685993,29.030091670593215,28.78407394457124,28.292038492527286,27.800003040483332,27.307967588439379,26.815932136395425,26.323896684351471,25.835014610187109,25.346132536022747,24.857250461858385,24.368368387694023,23.879486313529661,23.387125770982657,22.894765228435652,22.402404685888648,21.910044143341644]
[{"$f":"ROW()","v":2622},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.984430057087387,25.574812024327642,25.042003440487484,23.976386272807165,22.910769105126846,21.845151937446527,20.779534769766208,19.713917602085889,18.655129807351596,17.596342012617303,16.537554217883009,15.478766423148716,14.419978628414423,13.351832063346688,12.283685498278953,11.215538933211217,10.147392368143482]
[{"$f":"ROW()","v":2623},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2948834992274945,5.2948834992274945,5.0007233048259669,4.4124029160229119,3.8240825272198569,3.2357621384168018,2.6474417496137468,2.0591213608106917,1.4745714249139397,0.89002148901718747,0.30547155312043528,1.3196585172059128E-2,1.3196585172059128E-2,0,0,0,0]
[{"$f":"ROW()","v":2627},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2717","v":0},{"$f":"X2717","v":0},0,0,0,0,0,{"$f":"AD2717","v":0},{"$f":"AE2717","v":0},{"$f":"AF2717","v":0},{"$f":"AG2717","v":0},{"$f":"AH2717","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2632},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$653","v":26.69321675423998}]
[{"$f":"ROW()","v":2635},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$656","v":29.321277186685993}]
[{"$f":"ROW()","v":2637},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$658","v":1.5985927467239658}]
[{"$f":"ROW()","v":2643},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$664","v":6.7190699829585521}]
[{"$f":"ROW()","v":2646},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$667","v":0}]
[{"$f":"ROW()","v":2651},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$672","v":0}]
[{"$f":"ROW()","v":2652},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$673","v":0}]
[{"$f":"ROW()","v":2656},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$677","v":0}]
[{"$f":"ROW()","v":2661},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$682","v":0}]
[{"$f":"ROW()","v":2664},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$685","v":0}]
[{"$f":"ROW()","v":2666},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2650:T2665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ2650:AJ2665)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2672},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X1214","v":0},{"$f":"-Input!Y1214","v":0},{"$f":"-Input!Z1214","v":0},{"$f":"-Input!AA1214","v":0},{"$f":"-Input!AB1214","v":0},{"$f":"-Input!AC1214","v":0},{"$f":"-Input!AD1214","v":0},{"$f":"-Input!AE1214","v":0},{"$f":"-Input!AF1214","v":0},{"$f":"-Input!AG1214","v":0},{"$f":"-Input!AH1214","v":0},{"$f":"-Input!AI1214","v":0},{"$f":"-IF($D2672=\"Land\",0,IF(AJ2618<0,AJ2618,IF(AJ2600<1,AJ2618,MAX(MIN(IF(AJ2618>0,(AJ2618/AJ2600),0),AJ2618),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2675},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X1217","v":0},{"$f":"-Input!Y1217","v":-7.3416427169879783E-2},{"$f":"-Input!Z1217","v":-0.14683285433975957},{"$f":"-Input!AA1217","v":-0.14683285433975954},{"$f":"-Input!AB1217","v":-0.14683285433975954},{"$f":"-Input!AC1217","v":-0.14683285433975954},{"$f":"-Input!AD1217","v":-0.14683285433975951},{"$f":"-Input!AE1217","v":-0.14589182565382114},{"$f":"-Input!AF1217","v":-0.14589182565382114},{"$f":"-Input!AG1217","v":-0.14589182565382114},{"$f":"-Input!AH1217","v":-0.14589182565382114},{"$f":"-Input!AI1217","v":-0.14589182565382111},{"$f":"-IF($D2675=\"Land\",0,IF(AJ2621<0,AJ2621,IF(AJ2603<1,AJ2621,MAX(MIN(IF(AJ2621>0,(AJ2621/AJ2603),0),AJ2621),0)*AJ$9)))","v":-0.14699794709167846},-0.14699794709167846,-0.14699794709167846,-0.14699794709167843,-0.14699794709167846]
[{"$f":"ROW()","v":2680},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X1222","v":0},{"$f":"-Input!Y1222","v":0},{"$f":"-Input!Z1222","v":0},{"$f":"-Input!AA1222","v":0},{"$f":"-Input!AB1222","v":0},{"$f":"-Input!AC1222","v":0},{"$f":"-Input!AD1222","v":0},{"$f":"-Input!AE1222","v":0},{"$f":"-Input!AF1222","v":0},{"$f":"-Input!AG1222","v":0},{"$f":"-Input!AH1222","v":0},{"$f":"-Input!AI1222","v":0},{"$f":"-IF($D2680=\"Land\",0,IF(AJ2626<0,AJ2626,IF(AJ2608<1,AJ2626,MAX(MIN(IF(AJ2626>0,(AJ2626/AJ2608),0),AJ2626),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2681},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X1223","v":0},{"$f":"-Input!Y1223","v":0},{"$f":"-Input!Z1223","v":0},{"$f":"-Input!AA1223","v":0},{"$f":"-Input!AB1223","v":0},{"$f":"-Input!AC1223","v":0},{"$f":"-Input!AD1223","v":0},{"$f":"-Input!AE1223","v":0},{"$f":"-Input!AF1223","v":0},{"$f":"-Input!AG1223","v":0},{"$f":"-Input!AH1223","v":0},{"$f":"-Input!AI1223","v":0},{"$f":"-IF($D2681=\"Land\",0,IF(AJ2627<0,AJ2627,IF(AJ2609<1,AJ2627,MAX(MIN(IF(AJ2627>0,(AJ2627/AJ2609),0),AJ2627),0)*AJ$9)))","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2690},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$710","v":0}]
[{"$f":"ROW()","v":2693},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W$713","v":0}]
[{"$f":"ROW()","v":2695},null,null,"Equipment & Vehicles",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":2700},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W$720","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":2709},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2619+W2637+W2655+W2673 + W2691","v":1.5985927467239658},1.5889253309308018,1.5685544933547659,1.527812818202694,1.487071143050622,1.4463294678985501,1.4055877927464782,1.3648461175944062,1.3243655494350688,1.2838849812757314,1.2434044131163939,1.2029238449570567,1.1624432767977193,{"$f":"AJ2619+AJ2637+AJ2655+AJ2673 + AJ2691","v":1.1216557934013081},1.0808683100048968,1.0400808266084856,0.9992933432120743,0.95850585981566305]
[{"$f":"ROW()","v":2710},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2620+W2638+W2656+W2674 + W2692","v":5.1885497825863228E-3},5.1885497825863228E-3,5.1220299135788057E-3,4.9889901755637714E-3,4.8559504375487372E-3,4.722910699533703E-3,4.5898709615186687E-3,4.4568312235036345E-3,4.3246441162598593E-3,4.192457009016084E-3,4.0602699017723088E-3,3.9280827945285335E-3,3.7958956872847587E-3,{"$f":"AJ2620+AJ2638+AJ2656+AJ2674 + AJ2692","v":3.6627063649238901E-3},3.5295170425630215E-3,3.3963277202021529E-3,3.2631383978412843E-3,3.1299490754804157E-3]
[{"$f":"ROW()","v":2714},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2624+W2642+W2660+W2678 + W2696","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2624+AJ2642+AJ2660+AJ2678 + AJ2696","v":0},0,0,0,0]
[{"$f":"ROW()","v":2719},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2629+W2647+W2665+W2683 + W2701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2629+AJ2647+AJ2665+AJ2683 + AJ2701","v":0},0,0,0,0]
[{"$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,null,null,null,{"$f":"Input!$Y$67","v":80},{"$f":"(Y2723-Y$9)*(Y2723>Z$9)","v":79.5},78.5,77.5,76.5,75.5,74.5,73.5,72.5,71.5,70.5,{"$f":"(AI2723-AI$9)*(AI2723>AJ$9)","v":69.5},{"$f":"(AJ2723-AJ$9)*(AJ2723>AK$9)","v":68.5},{"$f":"(AK2723-AK$9)*(AK2723>AL$9)","v":67.5},{"$f":"(AL2723-AL$9)*(AL2723>AM$9)","v":66.5},{"$f":"(AM2723-AM$9)*(AM2723>AN$9)","v":65.5}]
[{"$f":"ROW()","v":2724},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$68","v":60},{"$f":"(Y2724-Y$9)*(Y2724>Z$9)","v":59.5},58.5,57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5,45.5]
[{"$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,null,null,null,{"$f":"Input!$Y$73","v":40},{"$f":"(Y2729-Y$9)*(Y2729>Z$9)","v":39.5},38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5]
[{"$f":"ROW()","v":2732},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$76","v":10},{"$f":"(Y2732-Y$9)*(Y2732>Z$9)","v":9.5},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
[{"$f":"ROW()","v":2738},null,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$82","v":65.842774465500938},{"$f":"(Y2738-Y$9)*(Y2738>Z$9)","v":65.342774465500938},64.342774465500938,63.342774465500938,62.342774465500938,61.342774465500938,60.342774465500938,59.342774465500938,58.342774465500938,57.342774465500938,56.342774465500938,55.342774465500938,54.342774465500938,53.342774465500938,52.342774465500938,51.342774465500938]
[{"$f":"ROW()","v":2739}]
[{"$f":"ROW()","v":2743},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2833","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2748},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.338772225266968,12.184537572451131,11.876068266819457,11.567598961187784,11.25912965555611,10.950660349924437,10.642191044292764,10.335698669959172,10.029206295625579,9.7227139212919873,9.4162215469583952,9.1097291726248031,8.8009247938917596,8.4921204151587162,8.1833160364256727,7.8745116576926284]
[{"$f":"ROW()","v":2752},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2842","v":4.1763048844638213},3.7586743960174394,2.923413419124675,2.0881524422319107,1.2528914653391463,0.41763048844638184,-3.3306690738754696E-16,3.8520821644337202E-16,3.8520821644337202E-16,3.8520821644337202E-16,3.8520821644337202E-16,3.8520821644337202E-16,0,0,0,0]
[{"$f":"ROW()","v":2753},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2843","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2761},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$655","v":0}]
[{"$f":"ROW()","v":2767},null,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$661","v":38.84565613296828}]
[{"$f":"ROW()","v":2769},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$663","v":0}]
[{"$f":"ROW()","v":2772},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$666","v":0}]
[{"$f":"ROW()","v":2777},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2781},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2782},null,null,"Regulators"]
[{"$f":"ROW()","v":2787},null,null,"Vehicle"]
[{"$f":"ROW()","v":2790},null,null,"FRC"]
[{"$f":"ROW()","v":2796},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y1247","v":0},{"$f":"-Input!Z1247","v":0},{"$f":"-Input!AA1247","v":0},{"$f":"-Input!AB1247","v":0},{"$f":"-Input!AC1247","v":0},{"$f":"-Input!AD1247","v":0},{"$f":"-Input!AE1247","v":0},{"$f":"-Input!AF1247","v":0},{"$f":"-Input!AG1247","v":0},{"$f":"-Input!AH1247","v":0},{"$f":"-Input!AI1247","v":0},{"$f":"-IF($D2796=\"Land\",0,IF(AJ2742<0,AJ2742,IF(AJ2724<1,AJ2742,MAX(MIN(IF(AJ2742>0,(AJ2742/AJ2724),0),AJ2742),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2798},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y1249","v":-0.18153271069620872},{"$f":"-Input!Z1249","v":-0.36306542139241743},{"$f":"-Input!AA1249","v":-0.36306542139241743},{"$f":"-Input!AB1249","v":-0.36306542139241743},{"$f":"-Input!AC1249","v":-0.36306542139241743},{"$f":"-Input!AD1249","v":-0.36306542139241743},{"$f":"-Input!AE1249","v":-0.36073859216922466},{"$f":"-Input!AF1249","v":-0.36073859216922477},{"$f":"-Input!AG1249","v":-0.36073859216922477},{"$f":"-Input!AH1249","v":-0.36073859216922477},{"$f":"-Input!AI1249","v":-0.36073859216922477},{"$f":"-IF($D2798=\"Land\",0,IF(AJ2744<0,AJ2744,IF(AJ2726<1,AJ2744,MAX(MIN(IF(AJ2744>0,(AJ2744/AJ2726),0),AJ2744),0)*AJ$9)))","v":-0.36330045464728555},-0.36330045464728555,-0.36330045464728561,-0.36330045464728566,-0.36330045464728566]
[{"$f":"ROW()","v":2801},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y1252","v":-9.7851816572237977E-6},{"$f":"-Input!Z1252","v":-1.9570363314447595E-5},{"$f":"-Input!AA1252","v":-1.9570363314447595E-5},{"$f":"-Input!AB1252","v":-1.9570363314447592E-5},{"$f":"-Input!AC1252","v":-1.9570363314447589E-5},{"$f":"-Input!AD1252","v":-1.9570363314447589E-5},{"$f":"-Input!AE1252","v":-1.9444939931813353E-5},{"$f":"-Input!AF1252","v":-1.9444939931813357E-5},{"$f":"-Input!AG1252","v":-1.9444939931813357E-5},{"$f":"-Input!AH1252","v":-1.9444939931813357E-5},{"$f":"-Input!AI1252","v":-1.9444939931813353E-5},{"$f":"-IF($D2801=\"Land\",0,IF(AJ2747<0,AJ2747,IF(AJ2729<1,AJ2747,MAX(MIN(IF(AJ2747>0,(AJ2747/AJ2729),0),AJ2747),0)*AJ$9)))","v":-1.9591621514894088E-5},-1.9591621514894088E-5,-1.9591621514894084E-5,-1.9591621514894088E-5,-1.9591621514894084E-5]
[{"$f":"ROW()","v":2806},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y1257","v":-0.41763048844638218},{"$f":"-Input!Z1257","v":-0.83526097689276435},{"$f":"-Input!AA1257","v":-0.83526097689276446},{"$f":"-Input!AB1257","v":-0.83526097689276446},{"$f":"-Input!AC1257","v":-0.83526097689276446},{"$f":"-Input!AD1257","v":-0.41763048844638218},{"$f":"-Input!AE1257","v":7.1827512383091898E-16},{"$f":"-Input!AF1257","v":0},{"$f":"-Input!AG1257","v":0},{"$f":"-Input!AH1257","v":0},{"$f":"-Input!AI1257","v":0},{"$f":"-IF($D2806=\"Land\",0,IF(AJ2752<0,AJ2752,IF(AJ2734<1,AJ2752,MAX(MIN(IF(AJ2752>0,(AJ2752/AJ2734),0),AJ2752),0)*AJ$9)))","v":-3.8520821644337202E-16},0,0,0,0]
[{"$f":"ROW()","v":2810},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y1261","v":0},{"$f":"-Input!Z1261","v":0},{"$f":"-Input!AA1261","v":0},{"$f":"-Input!AB1261","v":0},{"$f":"-Input!AC1261","v":0},{"$f":"-Input!AD1261","v":0},{"$f":"-Input!AE1261","v":0},{"$f":"-Input!AF1261","v":0},{"$f":"-Input!AG1261","v":0},{"$f":"-Input!AH1261","v":0},{"$f":"-Input!AI1261","v":0},{"$f":"-IF($D2810=\"Land\",0,IF(AJ2756<0,AJ2756,IF(AJ2738<1,AJ2756,MAX(MIN(IF(AJ2756>0,(AJ2756/AJ2738),0),AJ2756),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2811},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2795:Y2810)","v":-1.908845863854423},-3.817691727708846,-3.817691727708846,-3.8176917277088456,-3.817691727708846,-3.4000612392624641,-2.9633168208787883,-2.9633168208787897,-2.9633168208787897,-2.9633168208787897,-2.6356741769793919,{"$f":"SUM(AJ2795:AJ2810)","v":-2.3460010025869633},-2.326980813296859,-2.3269808132968595,-2.3269808132968595,-2.3269808132968595]
[{"$f":"ROW()","v":2816},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X$709","v":0}]
[{"$f":"ROW()","v":2819},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!X$712","v":0}]
[{"$f":"ROW()","v":2825},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X$718","v":0}]
[{"$f":"ROW()","v":2826},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$719","v":0}]
[{"$f":"ROW()","v":2831},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2741+X2759+X2777+X2795 + X2813","v":6.128282606232295},6.089980839943343,6.0133773073654391,5.9367737747875351,5.8601702422096311,5.7835667096317271,5.7069631770538232,5.6308505844765353,5.5547379918992474,5.4786253993219596,5.4025128067446717,5.3264002141673839,{"$f":"AJ2741+AJ2759+AJ2777+AJ2795 + AJ2813","v":5.2497613621649757},5.1731225101625675,5.0964836581601594,5.0198448061577512,4.943205954155343]
[{"$f":"ROW()","v":2835},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2745+X2763+X2781+X2799 + X2817","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2745+AJ2763+AJ2781+AJ2799 + AJ2817","v":0},0,0,0,0]
[{"$f":"ROW()","v":2839},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2749+X2767+X2785+X2803 + X2821","v":38.84565613296828},38.068743010308914,36.514916764990183,34.961090519671451,33.40726427435272,31.853438029033988,30.299611783715257,28.755743766589962,27.211875749464667,25.668007732339372,24.124139715214078,22.580271698088783,{"$f":"AJ2749+AJ2767+AJ2785+AJ2803 + AJ2821","v":21.023011580979212},19.465751463869641,17.908491346760069,16.351231229650498,14.793971112540927]
[{"$f":"ROW()","v":2840},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2750+X2768+X2786+X2804 + X2822","v":6.5951199652992925},6.265363967034328,5.605851970504399,4.94633997397447,4.286827977444541,3.6273159809146116,2.9678039843846822,2.312518696585887,1.6572334087870919,1.0019481209882968,0.34666283318950142,1.9020189290103851E-2,{"$f":"AJ2750+AJ2768+AJ2786+AJ2804 + AJ2822","v":0},0,0,0,0]
[{"$f":"ROW()","v":2845},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2755+X2773+X2791+X2809 + X2827","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2755+AJ2773+AJ2791+AJ2809 + AJ2827","v":0},0,0,0,0]
[{"$f":"\"2014 (Jul to Dec-14) Capex Account [m$ \"&Input!$G$52&\"]\"","v":"2014 (Jul to Dec-14) Capex Account [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":2854},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$71","v":60},{"$f":"(Z2854-Z$9)*(Z2854>AA$9)","v":59},58,57,56,55,54,53,52,51,50,49,48,47,46]
[{"$f":"ROW()","v":2855},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$72","v":40},{"$f":"(Z2855-Z$9)*(Z2855>AA$9)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26]
[{"$f":"ROW()","v":2860},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$77","v":10},{"$f":"(Z2860-Z$9)*(Z2860>AA$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":2864},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$81","v":0},{"$f":"(Z2864-Z$9)*(Z2864>AA$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2868},null,null,"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,{"$f":"Y2958","v":0.88339829182463558},0.87403169885704846,0.86466510588946133,0.8552985129218742,0.84593191995428707,{"$f":"AD2958","v":0.83656532698669994},0.8254826081695279,0.81439988935235585,0.80331717053518381,0.79223445171801177,{"$f":"AI2958","v":0.78115173290083972},{"$f":"AJ2958","v":0.76999242243082777},{"$f":"AK2958","v":0.75883311196081582},{"$f":"AL2958","v":0.74767380149080387},{"$f":"AM2958","v":0.73651449102079192}]
[{"$f":"ROW()","v":2869},null,null,"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,{"$f":"Y2959","v":1.384841252000395},{"$f":"Z2959","v":1.359313148762352},{"$f":"AA2959","v":1.333785045524309},{"$f":"AB2959","v":1.308256942286266},{"$f":"AC2959","v":1.282728839048223},1.25720073581018,1.2344890351940536,1.2117773345779272,1.1890656339618009,1.1663539333456745,1.1436422327295481,1.1207693880749572,1.0978965434203662,1.0750236987657753,1.0521508541111844]
[{"$f":"ROW()","v":2874},null,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,9.9113763874100359E-3,9.6631458966743439E-3,9.4149154059386519E-3,9.1666849152029599E-3,8.9184544244672679E-3,8.6702239337315759E-3,8.4240908528393499E-3,8.1779577719471239E-3,7.9318246910548978E-3,7.6856916101626727E-3,7.4395585292704475E-3,7.1915732449614328E-3,6.9435879606524181E-3,6.6956026763434033E-3,6.4476173920343886E-3]
[{"$f":"ROW()","v":2877},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43179813071897816,0.41674192098729307,0.40168571125560798,0.38662950152392289,0.3715732917922378,0.35651708206055271,0.28572398515365316,0.21493088824675358,0.14413779133985399,7.334469443295441E-2,2.5515975260548274E-3,0,0,0,0]
[{"$f":"ROW()","v":2883},null,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2884},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z2868:Z2883)","v":50.051768266787974},47.164067259399062,44.276366252010149,41.388665244621237,38.500964237232324,35.613263229843412,34.630899054092538,33.368998600404261,32.10709814671597,30.845197693027686,{"$f":"SUM(AJ2868:AJ2883)","v":29.583297239339402},28.381679058445563,27.180835577907359,25.979992097369159,24.779148616830959]
[{"$f":"ROW()","v":2889},null,null,"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$656","v":16.123271910888622}]
[{"$f":"ROW()","v":2893},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$660","v":0.19534547537373648}]
[{"$f":"ROW()","v":2897},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$664","v":6.2507758508366669}]
[{"$f":"ROW()","v":2898},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$665","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":2906},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$673","v":0}]
[{"$f":"ROW()","v":2912},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$679","v":0}]
[{"$f":"ROW()","v":2913},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$680","v":-4.5554279332264837E-2}]
[{"$f":"ROW()","v":2918},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$685","v":0}]
[{"$f":"ROW()","v":2922},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z1282","v":-9.366592967587125E-3},{"$f":"-Input!AA1282","v":-9.3665929675871232E-3},{"$f":"-Input!AB1282","v":-9.3665929675871232E-3},{"$f":"-Input!AC1282","v":-9.3665929675871232E-3},{"$f":"-Input!AD1282","v":-9.3665929675871215E-3},{"$f":"-Input!AE1282","v":-1.1082718817172082E-2},{"$f":"-Input!AF1282","v":-1.1082718817172082E-2},{"$f":"-Input!AG1282","v":-1.1082718817172082E-2},{"$f":"-Input!AH1282","v":-1.1082718817172082E-2},{"$f":"-Input!AI1282","v":-1.1082718817172082E-2},{"$f":"-IF($D2922=\"Land\",0,IF(AJ2868<0,AJ2868,IF(AJ2850<1,AJ2868,MAX(MIN(IF(AJ2868>0,(AJ2868/AJ2850),0),AJ2868),0)*AJ$9)))","v":-1.1159310470011997E-2},-1.1159310470011997E-2,-1.1159310470011997E-2,-1.1159310470011998E-2,-1.1159310470011998E-2]
[{"$f":"ROW()","v":2926},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,{"$f":"-Input!Z1286","v":0},{"$f":"-Input!AA1286","v":0},{"$f":"-Input!AB1286","v":0},{"$f":"-Input!AC1286","v":0},{"$f":"-Input!AD1286","v":0},{"$f":"-Input!AE1286","v":0},{"$f":"-Input!AF1286","v":0},{"$f":"-Input!AG1286","v":0},{"$f":"-Input!AH1286","v":0},{"$f":"-Input!AI1286","v":0},{"$f":"-IF($D2926=\"Land\",0,IF(AJ2872<0,AJ2872,IF(AJ2854<1,AJ2872,MAX(MIN(IF(AJ2872>0,(AJ2872/AJ2854),0),AJ2872),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2927},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z1287","v":-4.5118396767883998E-2},{"$f":"-Input!AA1287","v":-4.5118396767883998E-2},{"$f":"-Input!AB1287","v":-4.5118396767883998E-2},{"$f":"-Input!AC1287","v":-4.5118396767884004E-2},{"$f":"-Input!AD1287","v":-4.5118396767884004E-2},{"$f":"-Input!AE1287","v":-4.4322498108614432E-2},{"$f":"-Input!AF1287","v":-4.4322498108614432E-2},{"$f":"-Input!AG1287","v":-4.4322498108614425E-2},{"$f":"-Input!AH1287","v":-4.4322498108614425E-2},{"$f":"-Input!AI1287","v":-4.4322498108614425E-2},{"$f":"-IF($D2927=\"Land\",0,IF(AJ2873<0,AJ2873,IF(AJ2855<1,AJ2873,MAX(MIN(IF(AJ2873>0,(AJ2873/AJ2855),0),AJ2873),0)*AJ$9)))","v":-4.4656034267751714E-2},-4.4656034267751714E-2,-4.4656034267751714E-2,-4.4656034267751714E-2,-4.4656034267751707E-2]
[{"$f":"ROW()","v":2932},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z1292","v":-0.42593405738859025},{"$f":"-Input!AA1292","v":-0.42593405738859025},{"$f":"-Input!AB1292","v":-0.42593405738859025},{"$f":"-Input!AC1292","v":-0.42593405738859014},{"$f":"-Input!AD1292","v":-0.42593405738859014},{"$f":"-Input!AE1292","v":0.31068122103866291},{"$f":"-Input!AF1292","v":0},{"$f":"-Input!AG1292","v":0},{"$f":"-Input!AH1292","v":0},{"$f":"-Input!AI1292","v":0},{"$f":"-IF($D2932=\"Land\",0,IF(AJ2878<0,AJ2878,IF(AJ2860<1,AJ2878,MAX(MIN(IF(AJ2878>0,(AJ2878/AJ2860),0),AJ2878),0)*AJ$9)))","v":2.0039501176269958E-3},0,0,0,0]
[{"$f":"ROW()","v":2935},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z1295","v":0},{"$f":"-Input!AA1295","v":0},{"$f":"-Input!AB1295","v":0},{"$f":"-Input!AC1295","v":0},{"$f":"-Input!AD1295","v":0},{"$f":"-Input!AE1295","v":0},{"$f":"-Input!AF1295","v":0},{"$f":"-Input!AG1295","v":0},{"$f":"-Input!AH1295","v":0},{"$f":"-Input!AI1295","v":0},{"$f":"-IF($D2935=\"Land\",0,IF(AJ2881<0,AJ2881,IF(AJ2863<1,AJ2881,MAX(MIN(IF(AJ2881>0,(AJ2881/AJ2863),0),AJ2881),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2941},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y$707","v":0}]
[{"$f":"ROW()","v":2942},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y$708","v":0}]
[{"$f":"ROW()","v":2947},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!Y$713","v":0}]
[{"$f":"ROW()","v":2951},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$717","v":0}]
[{"$f":"ROW()","v":2956},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2940:Y2955)","v":0}]
[{"$f":"ROW()","v":2959},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2869+Y2887+Y2905+Y2923 + Y2941","v":1.384841252000395},1.359313148762352,1.333785045524309,1.308256942286266,1.282728839048223,1.25720073581018,1.2344890351940536,1.2117773345779272,1.1890656339618009,1.1663539333456745,1.1436422327295481,{"$f":"AJ2869+AJ2887+AJ2905+AJ2923 + AJ2941","v":1.1207693880749572},1.0978965434203662,1.0750236987657753,1.0521508541111844,1.0292780094565934]
[{"$f":"ROW()","v":2961},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2871+Y2889+Y2907+Y2925 + Y2943","v":16.123271910888622},15.854617503595186,15.58596309630175,15.317308689008314,15.048654281714878,14.779999874421442,14.512994834818183,14.245989795214925,13.978984755611666,13.711979716008408,13.444974676405149,{"$f":"AJ2871+AJ2889+AJ2907+AJ2925 + AJ2943","v":13.176075182877046},12.907175689348943,12.63827619582084,12.369376702292737,12.100477208764634]
[{"$f":"ROW()","v":2964},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2874+Y2892+Y2910+Y2928 + Y2946","v":9.9113763874100359E-3},9.6631458966743439E-3,9.4149154059386519E-3,9.1666849152029599E-3,8.9184544244672679E-3,8.6702239337315759E-3,8.4240908528393499E-3,8.1779577719471239E-3,7.9318246910548978E-3,7.6856916101626727E-3,7.4395585292704475E-3,{"$f":"AJ2874+AJ2892+AJ2910+AJ2928 + AJ2946","v":7.1915732449614328E-3},6.9435879606524181E-3,6.6956026763434033E-3,6.4476173920343886E-3,6.1996321077253738E-3]
[{"$f":"ROW()","v":2970},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2880+Y2898+Y2916+Y2934 + Y2952","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2880+AJ2898+AJ2916+AJ2934 + AJ2952","v":0},0,0,0,0]
[{"$f":"ROW()","v":2971},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2881+Y2899+Y2917+Y2935 + Y2953","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2881+AJ2899+AJ2917+AJ2935 + AJ2953","v":0},0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2980},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$70","v":60},{"$f":"(AA2980-AA$9)*(AA2980>AB$9)","v":59},58,57,56,55,54,53,52,51,50,49,48,47]
[{"$f":"ROW()","v":2985},null,null,"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$75","v":25},{"$f":"(AA2985-AA$9)*(AA2985>AB$9)","v":24},23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":2988},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$78","v":5},{"$f":"(AA2988-AA$9)*(AA2988>AB$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2990},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$80","v":5},{"$f":"(AA2990-AA$9)*(AA2990>AB$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2993}]
[{"$f":"ROW()","v":2999},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3000},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,3.0730503737481172,2.9872503052956771,2.9014502368432371,2.8156501683907971,2.729850099938357,2.6545069077246133,2.5791637155108695,2.5038205232971258,2.428477331083382,2.3531341388696383,2.2772265860028758,2.2013190331361132,2.1254114802693507,2.0495039274025881]
[{"$f":"ROW()","v":3005},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3095","v":1.5819095791798319},{"$f":"AA3095","v":0.92897410696792238},{"$f":"AB3095","v":0.27603863475601287},-0.37689683745589664,-1.0298323096678061,-6.6000334152820361E-3,-6.6000334152820361E-3,-6.6000334152820361E-3,-6.6000334152820361E-3,-6.6000334152820361E-3,0,0,0,0]
[{"$f":"ROW()","v":3009},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3099","v":1.0339715867158672},1.0339715867158672,1.0339715867158672,1.0339715867158672,1.0339715867158672,1.0339715867158672,1.0339715867158672,1.0339715867158672,1.0339715867158672,1.0339715867158672,1.0339715867158672,1.0339715867158672,1.0339715867158672,1.0339715867158672]
[{"$f":"ROW()","v":3014},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$654","v":1.6564258195359631}]
[{"$f":"ROW()","v":3017},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$657","v":0}]
[{"$f":"ROW()","v":3019},null,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$659","v":2.6328371325075383E-2}]
[{"$f":"ROW()","v":3022},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$662","v":1.4551500049614019}]
[{"$f":"ROW()","v":3028},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$668","v":0}]
[{"$f":"ROW()","v":3029},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z3013:Z3028)","v":87.056916035275435}]
[{"$f":"ROW()","v":3034},null,null,"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$674","v":0}]
[{"$f":"ROW()","v":3038},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$678","v":0}]
[{"$f":"ROW()","v":3043},null,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$683","v":0}]
[{"$f":"ROW()","v":3044},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$684","v":0}]
["Depreciation"]
[{"$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,null,null,{"$f":"-Input!AA1322","v":0},{"$f":"-Input!AB1322","v":0},{"$f":"-Input!AC1322","v":0},{"$f":"-Input!AD1322","v":0},{"$f":"-Input!AE1322","v":0},{"$f":"-Input!AF1322","v":0},{"$f":"-Input!AG1322","v":0},{"$f":"-Input!AH1322","v":0},{"$f":"-Input!AI1322","v":0},{"$f":"-IF($D3053=\"Land\",0,IF(AJ2999<0,AJ2999,IF(AJ2981<1,AJ2999,MAX(MIN(IF(AJ2999>0,(AJ2999/AJ2981),0),AJ2999),0)*AJ$9)))","v":0},0,0,0,0]
[{"$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,null,null,{"$f":"-Input!AA1325","v":-0.387973665715106},{"$f":"-Input!AB1325","v":-0.387973665715106},{"$f":"-Input!AC1325","v":-0.387973665715106},{"$f":"-Input!AD1325","v":-0.387973665715106},{"$f":"-Input!AE1325","v":1.0148815493674623},{"$f":"-Input!AF1325","v":0},{"$f":"-Input!AG1325","v":0},{"$f":"-Input!AH1325","v":0},{"$f":"-Input!AI1325","v":0},{"$f":"-IF($D3056=\"Land\",0,IF(AJ3002<0,AJ3002,IF(AJ2984<1,AJ3002,MAX(MIN(IF(AJ3002>0,(AJ3002/AJ2984),0),AJ3002),0)*AJ$9)))","v":6.5461697151598663E-3},0,0,0,0]
[{"$f":"ROW()","v":3058},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA1327","v":-0.20586896176798003},{"$f":"-Input!AB1327","v":-0.20586896176798},{"$f":"-Input!AC1327","v":-0.20586896176798},{"$f":"-Input!AD1327","v":-0.20586896176797997},{"$f":"-Input!AE1327","v":-0.10157208182453793},{"$f":"-Input!AF1327","v":-0.10157208182453793},{"$f":"-Input!AG1327","v":-0.10157208182453793},{"$f":"-Input!AH1327","v":-0.10157208182453793},{"$f":"-Input!AI1327","v":-0.10157208182453793},{"$f":"-IF($D3058=\"Land\",0,IF(AJ3004<0,AJ3004,IF(AJ2986<1,AJ3004,MAX(MIN(IF(AJ3004>0,(AJ3004/AJ2986),0),AJ3004),0)*AJ$9)))","v":-0.10550303171534968},0,0,0,0]
[{"$f":"ROW()","v":3063},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,{"$f":"-Input!AA1332","v":0},{"$f":"-Input!AB1332","v":0},{"$f":"-Input!AC1332","v":0},{"$f":"-Input!AD1332","v":0},{"$f":"-Input!AE1332","v":0},{"$f":"-Input!AF1332","v":0},{"$f":"-Input!AG1332","v":0},{"$f":"-Input!AH1332","v":0},{"$f":"-Input!AI1332","v":0},{"$f":"-IF($D3063=\"Land\",0,IF(AJ3009<0,AJ3009,IF(AJ2991<1,AJ3009,MAX(MIN(IF(AJ3009>0,(AJ3009/AJ2991),0),AJ3009),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3067},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$706","v":0}]
[{"$f":"ROW()","v":3072},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$711","v":0}]
[{"$f":"ROW()","v":3073},null,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$712","v":0}]
[{"$f":"ROW()","v":3077},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!Z$716","v":0}]
[{"$f":"ROW()","v":3082},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$721","v":0}]
[{"$f":"ROW()","v":3085},null,null,"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,{"$f":"Z2995+Z3013+Z3031+Z3049 + Z3067","v":0.62736616278429391},0.53886844211588292,0.45037072144747192,0.36187300077906093,0.27337528011064993,0.26980128983556506,0.26622729956048019,0.26265330928539532,0.25907931901031045,0.25550532873522558,{"$f":"AJ2995+AJ3013+AJ3031+AJ3049 + AJ3067","v":0.25190666213332097},0.24830799553141639,0.2447093289295118,0.24111066232760722,0.23751199572570264]
[{"$f":"ROW()","v":3087},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z2997+Z3015+Z3033+Z3051 + Z3069","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ2997+AJ3015+AJ3033+AJ3051 + AJ3069","v":0},0,0,0,0]
[{"$f":"ROW()","v":3093},null,null,"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,{"$f":"Z3003+Z3021+Z3039+Z3057 + Z3075","v":35.221623451639381},33.623361122783422,32.025098793927462,30.426836465071503,28.828574136215543,27.46458288214291,26.100591628070276,24.736600373997643,23.372609119925009,22.008617865852376,{"$f":"AJ3003+AJ3021+AJ3039+AJ3057 + AJ3075","v":20.633079249236602},19.257540632620827,17.882002016005053,16.506463399389279,15.130924782773505]
[{"$f":"ROW()","v":3096},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3006+Z3024+Z3042+Z3060 + Z3078","v":3.911942015636086},2.0084551088851965,0.1049682021343068,-1.7985187046165829,-3.7020056113674729,-2.3725572123938665E-2,-2.3725572123938665E-2,-2.3725572123938665E-2,-2.3725572123938665E-2,-2.3725572123938665E-2,{"$f":"AJ3006+AJ3024+AJ3042+AJ3060 + AJ3078","v":0},0,0,0,0]
[{"$f":"ROW()","v":3101},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z3085:Z3100)","v":87.038605318224},81.498991814892861,75.95937831156175,70.419764808230624,64.880151304899499,68.392587992143348,66.188630814523677,63.984673636903999,61.780716459284335,59.576759281664671,{"$f":"SUM(AJ3085:AJ3100)","v":57.388935456014259},55.269742886824829,53.150550317635386,51.031357748445956,48.912165179256512]
[{"$f":"\"2016 Capex Account [m$\"&Input!$G$52&\"]\"","v":"2016 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":3106},null,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,{"$f":"Input!$Y$69","v":60},{"$f":"(AB3106-AB$9)*(AB3106>AC$9)","v":59},58,57,56,55,54,53,52,51,50,49,48]
[{"$f":"ROW()","v":3111},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$74","v":40},{"$f":"(AB3111-AB$9)*(AB3111>AC$9)","v":39},38,37,36,35,34,33,32,31,30,29,28]
[{"$f":"ROW()","v":3114},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$77","v":10},{"$f":"(AB3114-AB$9)*(AB3114>AC$9)","v":9},8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":3116},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$79","v":10},{"$f":"(AB3116-AB$9)*(AB3116>AC$9)","v":9},8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":3122},null,null,"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,{"$f":"AA3212","v":2.8142920204407456},2.5675311108810224,2.3207702013212992,{"$f":"AD3212","v":2.074009291761576},{"$f":"AE3212","v":2.0472467295254724},{"$f":"AF3212","v":2.0204841672893687},{"$f":"AG3212","v":1.9937216050532653},{"$f":"AH3212","v":1.9669590428171619},{"$f":"AI3212","v":1.9401964805810585},{"$f":"AJ3212","v":1.913249307239655},{"$f":"AK3212","v":1.8863021338982515},{"$f":"AL3212","v":1.859354960556848},{"$f":"AM3212","v":1.8324077872154445}]
[{"$f":"ROW()","v":3125},null,null,"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,36.72112540386965,36.140457968245528,35.559790532621406,34.979123096997284,34.369387177792177,33.75965125858707,33.149915339381963,32.540179420176855,31.930443500971748,31.316396510568445,30.702349520165143,30.08830252976184,29.474255539358538]
[{"$f":"ROW()","v":3130},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.515942348674798,33.933793385294535,32.351644421914273,30.769495458534006,29.379845522254865,27.990195585975723,26.600545649696581,25.21089571341744,23.821245777138301,22.419996025541931,21.01874627394556,19.617496522349189,18.216246770752818]
[{"$f":"ROW()","v":3131},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,1.0136041036341163,0.8341085429836248,0.65461298233313325,0.47511742168264171,0.40767849756826274,0.34023957345388378,0.27280064933950476,0.20536172522512577,0.13792280111074678,6.8961400555373392E-2,0,0,0]
[{"$f":"ROW()","v":3135},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3225","v":0},0,0,{"$f":"AD3225","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3140},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$653","v":2.8142920204407456}]
[{"$f":"ROW()","v":3143},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$656","v":36.72112540386965}]
[{"$f":"ROW()","v":3145},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$658","v":4.7683637641510908}]
[{"$f":"ROW()","v":3151},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$664","v":11.483285389812814}]
[{"$f":"ROW()","v":3154},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$667","v":2.7975189112080003}]
[{"$f":"ROW()","v":3159},null,null,"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$672","v":0}]
[{"$f":"ROW()","v":3160},null,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$673","v":0}]
[{"$f":"ROW()","v":3164},null,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$677","v":0}]
[{"$f":"ROW()","v":3169},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$682","v":0}]
[{"$f":"ROW()","v":3172},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$685","v":0}]
[{"$f":"ROW()","v":3174},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T3158:T3173)","v":0},0,0,0,0,0,0,-0.24017188436248985,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ3158:AJ3173)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3179},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB1357","v":-0.58066743562412204},{"$f":"-Input!AC1357","v":-0.58066743562412204},{"$f":"-Input!AD1357","v":-0.58066743562412215},{"$f":"-Input!AE1357","v":-0.60973591920510606},{"$f":"-Input!AF1357","v":-0.60973591920510606},{"$f":"-Input!AG1357","v":-0.60973591920510606},{"$f":"-Input!AH1357","v":-0.60973591920510606},{"$f":"-Input!AI1357","v":-0.60973591920510606},{"$f":"-IF($D3179=\"Land\",0,IF(AJ3125<0,AJ3125,IF(AJ3107<1,AJ3125,MAX(MIN(IF(AJ3125>0,(AJ3125/AJ3107),0),AJ3125),0)*AJ$9)))","v":-0.61404699040330279},-0.61404699040330291,-0.61404699040330291,-0.61404699040330291,-0.61404699040330291]
[{"$f":"ROW()","v":3184},null,null,"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,{"$f":"-Input!AB1362","v":-1.5821489633802657},{"$f":"-Input!AC1362","v":-1.5821489633802659},{"$f":"-Input!AD1362","v":-1.5821489633802659},{"$f":"-Input!AE1362","v":-1.3896499362791401},{"$f":"-Input!AF1362","v":-1.3896499362791401},{"$f":"-Input!AG1362","v":-1.3896499362791401},{"$f":"-Input!AH1362","v":-1.3896499362791401},{"$f":"-Input!AI1362","v":-1.3896499362791397},{"$f":"-IF($D3184=\"Land\",0,IF(AJ3130<0,AJ3130,IF(AJ3112<1,AJ3130,MAX(MIN(IF(AJ3130>0,(AJ3130/AJ3112),0),AJ3130),0)*AJ$9)))","v":-1.4012497515963707},-1.4012497515963707,-1.4012497515963707,-1.4012497515963707,-1.4012497515963707]
[{"$f":"ROW()","v":3188},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB1366","v":0},{"$f":"-Input!AC1366","v":0},{"$f":"-Input!AD1366","v":0},{"$f":"-Input!AE1366","v":0},{"$f":"-Input!AF1366","v":0},{"$f":"-Input!AG1366","v":0},{"$f":"-Input!AH1366","v":0},{"$f":"-Input!AI1366","v":0},{"$f":"-IF($D3188=\"Land\",0,IF(AJ3134<0,AJ3134,IF(AJ3116<1,AJ3134,MAX(MIN(IF(AJ3134>0,(AJ3134/AJ3116),0),AJ3134),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3189},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,{"$f":"-Input!AB1367","v":0},{"$f":"-Input!AC1367","v":0},{"$f":"-Input!AD1367","v":0},{"$f":"-Input!AE1367","v":0},{"$f":"-Input!AF1367","v":0},{"$f":"-Input!AG1367","v":0},{"$f":"-Input!AH1367","v":0},{"$f":"-Input!AI1367","v":0},{"$f":"-IF($D3189=\"Land\",0,IF(AJ3135<0,AJ3135,IF(AJ3117<1,AJ3135,MAX(MIN(IF(AJ3135>0,(AJ3135/AJ3117),0),AJ3135),0)*AJ$9)))","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3198},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$710","v":0}]
[{"$f":"ROW()","v":3201},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$713","v":0}]
[{"$f":"ROW()","v":3203},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$715","v":0}]
[{"$f":"ROW()","v":3208},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$720","v":0}]
[{"$f":"ROW()","v":3213},null,null,"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,{"$f":"AA3123+AA3141+AA3159+AA3177 + AA3195","v":0.85479212663831838},0.85479212663831838,0.85479212663831838,0.85479212663831838,0.83989188280945459,0.8249916389805908,0.81009139515172701,0.79519115132286322,0.78029090749399943,{"$f":"AJ3123+AJ3141+AJ3159+AJ3177 + AJ3195","v":0.76528531311911485},0.75027971874423027,0.73527412436934569,0.72026852999446112,0.70526293561957654]
[{"$f":"ROW()","v":3217},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3127+AA3145+AA3163+AA3181 + AA3199","v":4.7683637641510908},4.7211960722310113,4.6740283803109319,4.6268606883908525,4.5026118271628386,4.3783629659348247,4.2541141047068107,4.1298652434787968,4.0056163822507829,{"$f":"AJ3127+AJ3145+AJ3163+AJ3181 + AJ3199","v":3.880440870305446},3.7552653583601092,3.6300898464147724,3.5049143344694356,3.3797388225240987]
[{"$f":"ROW()","v":3218},null,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,{"$f":"AA3128+AA3146+AA3164+AA3182 + AA3200","v":0},-1.7697728938342667E-2,-3.5395457876685334E-2,-5.3093186815028004E-2,-3.4026588971172028E-4,-3.4026588971172028E-4,-3.4026588971172028E-4,-3.4026588971172028E-4,-3.4026588971172028E-4,{"$f":"AJ3128+AJ3146+AJ3164+AJ3182 + AJ3200","v":0},0,0,0,0]
[{"$f":"ROW()","v":3222},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3132+AA3150+AA3168+AA3186 + AA3204","v":2.5468935520856006},2.3499573472346937,2.1530211423837868,1.9560849375328799,1.6784351237323785,1.4007853099318772,1.123135496131376,0.84548568233087473,0.56783586853037349,{"$f":"AJ3132+AJ3150+AJ3168+AJ3186 + AJ3204","v":0.28391793426518674},0,0,0,0]
[{"$f":"ROW()","v":3227},null,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,{"$f":"AA3137+AA3155+AA3173+AA3191 + AA3209","v":0},0,0,0,0,0,0,0,0,{"$f":"AJ3137+AJ3155+AJ3173+AJ3191 + AJ3209","v":0},0,0,0,0]
["Life"]
[{"$f":"ROW()","v":3232},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$68","v":60},{"$f":"(AC3232-AC$9)*(AC3232>AD$9)","v":59},58,57,56,55,54,53,52,51,50,49]
[{"$f":"ROW()","v":3237},null,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$73","v":40},{"$f":"(AC3237-AC$9)*(AC3237>AD$9)","v":39},38,37,36,35,34,33,32,31,30,29]
[{"$f":"ROW()","v":3242},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,{"$f":"Input!$Y$78","v":5},{"$f":"(AC3242-AC$9)*(AC3242>AD$9)","v":4},3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3246},null,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,{"$f":"Input!$Y$82","v":65.842774465500938},{"$f":"(AC3246-AC$9)*(AC3246>AD$9)","v":64.842774465500938},63.842774465500938,62.842774465500938,61.842774465500938,60.842774465500938,59.842774465500938,58.842774465500938,57.842774465500938,56.842774465500938,55.842774465500938,54.842774465500938]
[{"$f":"ROW()","v":3247}]
[{"$f":"ROW()","v":3251},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3341","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3256},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.694155395098083,1.6805885060583445,1.6670216170186061,1.62343377655864,1.5798459360986739,1.5362580956387077,1.4926702551787416,1.4490824147187755,1.4051708263939642,1.3612592380691528,1.3173476497443415,1.2734360614195301]
[{"$f":"ROW()","v":3259},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,{"$f":"AB3349","v":2.179061214536},{"$f":"AC3349","v":1.8361777842815019},1.4932943540270038,1.308007374930128,1.1227203958332521,0.93743341673637626,0.7521464376395004,0.56685945854262454,0.37790630569508299,0.18895315284754149,0,0]
[{"$f":"ROW()","v":3261},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3351","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":3271},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$657","v":0}]
[{"$f":"ROW()","v":3275},null,null,"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$661","v":33.367272600709356}]
[{"$f":"ROW()","v":3276},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$662","v":1.2392270484073511}]
[{"$f":"ROW()","v":3280},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$666","v":0}]
[{"$f":"ROW()","v":3285},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$671","v":0}]
[{"$f":"ROW()","v":3288},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$674","v":0}]
[{"$f":"ROW()","v":3290},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$676","v":0}]
[{"$f":"ROW()","v":3295},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$681","v":-0.24391983715932214}]
[{"$f":"ROW()","v":3300},null,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$686","v":0}]
[{"$f":"ROW()","v":3304},null,null,"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,{"$f":"-Input!AC1391","v":0},{"$f":"-Input!AD1391","v":0},{"$f":"-Input!AE1391","v":-8.9266474140804204E-3},{"$f":"-Input!AF1391","v":-8.9266474140804204E-3},{"$f":"-Input!AG1391","v":-8.9266474140804204E-3},{"$f":"-Input!AH1391","v":-8.9266474140804221E-3},{"$f":"-Input!AI1391","v":-8.9266474140804204E-3},{"$f":"-IF($D3304=\"Land\",0,IF(AJ3250<0,AJ3250,IF(AJ3232<1,AJ3250,MAX(MIN(IF(AJ3250>0,(AJ3250/AJ3232),0),AJ3250),0)*AJ$9)))","v":-8.9896578390601858E-3},-8.989657839060184E-3,-8.989657839060184E-3,-8.989657839060184E-3,-8.989657839060184E-3]
[{"$f":"ROW()","v":3305},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AC1392","v":0},{"$f":"-Input!AD1392","v":0},{"$f":"-Input!AE1392","v":0},{"$f":"-Input!AF1392","v":0},{"$f":"-Input!AG1392","v":0},{"$f":"-Input!AH1392","v":0},{"$f":"-Input!AI1392","v":0},{"$f":"-IF($D3305=\"Land\",0,IF(AJ3251<0,AJ3251,IF(AJ3233<1,AJ3251,MAX(MIN(IF(AJ3251>0,(AJ3251/AJ3233),0),AJ3251),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3309},null,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,{"$f":"-Input!AC1396","v":-0.25739763717037201},{"$f":"-Input!AD1396","v":-0.25739763717037206},{"$f":"-Input!AE1396","v":0.28703621869783691},{"$f":"-Input!AF1396","v":0},{"$f":"-Input!AG1396","v":0},{"$f":"-Input!AH1396","v":0},{"$f":"-Input!AI1396","v":0},{"$f":"-IF($D3309=\"Land\",0,IF(AJ3255<0,AJ3255,IF(AJ3237<1,AJ3255,MAX(MIN(IF(AJ3255>0,(AJ3255/AJ3237),0),AJ3255),0)*AJ$9)))","v":1.8514355721264697E-3},0,0,0,0]
[{"$f":"ROW()","v":3314},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,{"$f":"-Input!AC1401","v":-1.3405057355409928},{"$f":"-Input!AD1401","v":-1.3405057355409928},{"$f":"-Input!AE1401","v":-2.4133959692125457},{"$f":"-Input!AF1401","v":-2.4133959692125457},{"$f":"-Input!AG1401","v":-2.4133959692125457},{"$f":"-Input!AH1401","v":0},{"$f":"-Input!AI1401","v":0},{"$f":"-IF($D3314=\"Land\",0,IF(AJ3260<0,AJ3260,IF(AJ3242<1,AJ3260,MAX(MIN(IF(AJ3260>0,(AJ3260/AJ3242),0),AJ3260),0)*AJ$9)))","v":-4.6700522679306467E-2},0,0,0,0]
[{"$f":"ROW()","v":3317},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,{"$f":"-Input!AC1404","v":0},{"$f":"-Input!AD1404","v":0},{"$f":"-Input!AE1404","v":0},{"$f":"-Input!AF1404","v":0},{"$f":"-Input!AG1404","v":0},{"$f":"-Input!AH1404","v":0},{"$f":"-Input!AI1404","v":0},{"$f":"-IF($D3317=\"Land\",0,IF(AJ3263<0,AJ3263,IF(AJ3245<1,AJ3263,MAX(MIN(IF(AJ3263>0,(AJ3263/AJ3245),0),AJ3263),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3319},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,{"$f":"SUM(AC3303:AC3318)","v":-4.3560985428223926},-4.3560985428223935,-4.6245668046736004,-4.9116030233714367,-4.9116030233714367,-2.498207054158891,-2.498207054158891,{"$f":"SUM(AJ3303:AJ3318)","v":-2.565807936168123},-2.5209588490609427,-2.5209588490609427,-2.2164834367168238,-2.2164834367168234]
[{"$f":"ROW()","v":3324},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB$709","v":0}]
[{"$f":"ROW()","v":3329},null,null,"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$714","v":0}]
[{"$f":"ROW()","v":3333},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB$718","v":0}]
[{"$f":"ROW()","v":3334},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$719","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":3343},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,{"$f":"AJ3253+AJ3271+AJ3289+AJ3307 + AJ3325","v":0},0,0,0,0]
[{"$f":"ROW()","v":3346},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,1.694155395098083,1.6805885060583445,1.6670216170186061,1.62343377655864,1.5798459360986739,1.5362580956387077,1.4926702551787416,1.4490824147187755,{"$f":"AJ3256+AJ3274+AJ3292+AJ3310 + AJ3328","v":1.4051708263939642},1.3612592380691528,1.3173476497443415,1.2734360614195301,1.2295244730947188]
[{"$f":"ROW()","v":3348},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,1.2317448372581985,1.0730417370542873,0.91433863685037609,0.8007842651782473,0.68722989350611841,0.57367552183398951,0.46012115016186067,0.34656677848973183,{"$f":"AJ3258+AJ3276+AJ3294+AJ3312 + AJ3330","v":0.23104451899315454},0.11552225949657727,0,0,0]
[{"$f":"ROW()","v":3353},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,0.49882900924067813,0.49882900924067813,0.49882900924067813,0.49882900924067813,0.49882900924067813,0.49882900924067813,0.49882900924067813,0.49882900924067813,{"$f":"AJ3263+AJ3281+AJ3299+AJ3317 + AJ3335","v":0.49882900924067813},0.49882900924067813,0.49882900924067813,0.49882900924067813,0.49882900924067813]
[{"$f":"ROW()","v":3358},null,null,"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,{"$f":"Input!$Y$67","v":80},{"$f":"(AD3358-AD$9)*(AD3358>AE$9)","v":79},78,77,76,75,{"$f":"(AI3358-AI$9)*(AI3358>AJ$9)","v":74},{"$f":"(AJ3358-AJ$9)*(AJ3358>AK$9)","v":73},{"$f":"(AK3358-AK$9)*(AK3358>AL$9)","v":72},{"$f":"(AL3358-AL$9)*(AL3358>AM$9)","v":71},{"$f":"(AM3358-AM$9)*(AM3358>AN$9)","v":70}]
[{"$f":"ROW()","v":3362},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,{"$f":"Input!$Y$71","v":60},{"$f":"(AD3362-AD$9)*(AD3362>AE$9)","v":59},58,57,56,55,54,53,52,51,50]
[{"$f":"ROW()","v":3363},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$72","v":40},{"$f":"(AD3363-AD$9)*(AD3363>AE$9)","v":39},38,37,36,35,34,33,32,31,30]
[{"$f":"ROW()","v":3368},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$77","v":10},{"$f":"(AD3368-AD$9)*(AD3368>AE$9)","v":9},8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":3372},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,{"$f":"Input!$Y$81","v":0},{"$f":"(AD3372-AD$9)*(AD3372>AE$9)","v":0},0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":3377},null,null,"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,{"$f":"AC3467","v":0.65837560037216381},{"$f":"AD3467","v":0.65687495857107914},0.64581283738121875,0.63475071619135837,0.62368859500149798,0.6126264738116376,0.60156435262177721,0.59042427201767023,0.57928419141356324,0.56814411080945626,0.55700403020534928]
[{"$f":"ROW()","v":3382},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78518182912025036,0.6581982182120717,0.64142950207669491,0.62466078594131824,0.60789206980594157,0.5911233536705649,0.57435463753518823,0.55746185407827098,0.54056907062135373,0.52367628716443648,0.50678350370751912]
[{"$f":"ROW()","v":3387},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,{"$f":"AC3477","v":3.1748745418205306},{"$f":"AD3477","v":2.0944238138981754},1.574173568684996,1.0539233234718166,0.53367307825863719,1.3422833045457772E-2,1.3422833045457772E-2,0,0,0,0]
[{"$f":"ROW()","v":3391},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3481","v":0.33577664088644266},{"$f":"AD3481","v":0.33022575541280369},0.32516546293767906,0.32010517046255443,0.31504487798742981,0.30998458551230518,0.30492429303718055,0.29982886930790531,0.29473344557863007,0.28963802184935483,0.28454259812007959]
[{"$f":"ROW()","v":3392},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,{"$f":"SUM(AD3376:AD3391)","v":100.50704138682805},95.774262429187758,92.399774491866864,89.025286554545971,85.65079861722505,82.276310679904157,{"$f":"SUM(AJ3376:AJ3391)","v":79.422072987796412},76.52877627764849,73.648902400546035,70.769028523443566,67.889154646341098]
[{"$f":"ROW()","v":3397},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$656","v":38.888055783598226}]
[{"$f":"ROW()","v":3401},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$660","v":11.161057218284697}]
[{"$f":"ROW()","v":3406},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$665","v":0.95359349345060263}]
[{"$f":"ROW()","v":3409},null,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$668","v":0.33577664088644266}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":3414},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$673","v":0}]
[{"$f":"ROW()","v":3420},null,null,"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$679","v":0}]
[{"$f":"ROW()","v":3421},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$680","v":0}]
[{"$f":"ROW()","v":3426},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$685","v":0}]
[{"$f":"ROW()","v":3430},null,null,"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,{"$f":"-Input!AD1426","v":-1.7190755632278287E-2},{"$f":"-Input!AE1426","v":-7.9845575109004627E-2},{"$f":"-Input!AF1426","v":-7.9845575109004641E-2},{"$f":"-Input!AG1426","v":-7.9845575109004641E-2},{"$f":"-Input!AH1426","v":-7.9845575109004641E-2},{"$f":"-Input!AI1426","v":-7.9845575109004641E-2},{"$f":"-IF($D3430=\"Land\",0,IF(AJ3376<0,AJ3376,IF(AJ3358<1,AJ3376,MAX(MIN(IF(AJ3376>0,(AJ3376/AJ3358),0),AJ3376),0)*AJ$9)))","v":-8.0395392064191301E-2},-8.0395392064191301E-2,-8.0395392064191301E-2,-8.0395392064191301E-2,-8.0395392064191315E-2]
[{"$f":"ROW()","v":3435},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AD1431","v":-4.6373868658447864E-2},{"$f":"-Input!AE1431","v":-4.276977889924205E-2},{"$f":"-Input!AF1431","v":-4.2769778899242043E-2},{"$f":"-Input!AG1431","v":-4.2769778899242043E-2},{"$f":"-Input!AH1431","v":-4.2769778899242043E-2},{"$f":"-Input!AI1431","v":-4.2769778899242036E-2},{"$f":"-IF($D3435=\"Land\",0,IF(AJ3381<0,AJ3381,IF(AJ3363<1,AJ3381,MAX(MIN(IF(AJ3381>0,(AJ3381/AJ3363),0),AJ3381),0)*AJ$9)))","v":-4.3086221247485797E-2},-4.3086221247485797E-2,-4.3086221247485797E-2,-4.3086221247485797E-2,-4.3086221247485797E-2]
[{"$f":"ROW()","v":3438},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AD1434","v":-1.6528632232789566},{"$f":"-Input!AE1434","v":-1.2239209804326554},{"$f":"-Input!AF1434","v":-1.2239209804326554},{"$f":"-Input!AG1434","v":-1.2239209804326554},{"$f":"-Input!AH1434","v":-1.2239209804326556},{"$f":"-Input!AI1434","v":-1.2239209804326556},{"$f":"-IF($D3438=\"Land\",0,IF(AJ3384<0,AJ3384,IF(AJ3366<1,AJ3384,MAX(MIN(IF(AJ3384>0,(AJ3384/AJ3366),0),AJ3384),0)*AJ$9)))","v":-1.2338929954484086},-1.2338929954484086,-1.2338929954484088,-1.2338929954484088,-1.2338929954484088]
[{"$f":"ROW()","v":3440},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,{"$f":"-Input!AD1436","v":-1.1284410208690268},{"$f":"-Input!AE1436","v":-0.24690813692341093},{"$f":"-Input!AF1436","v":-0.24690813692341093},{"$f":"-Input!AG1436","v":-0.2469081369234109},{"$f":"-Input!AH1436","v":-0.24690813692341093},{"$f":"-Input!AI1436","v":-0.24690813692341096},{"$f":"-IF($D3440=\"Land\",0,IF(AJ3386<0,AJ3386,IF(AJ3368<1,AJ3386,MAX(MIN(IF(AJ3386>0,(AJ3386/AJ3368),0),AJ3386),0)*AJ$9)))","v":-0.25049149182927571},-0.25049149182927571,-0.25049149182927566,-0.25049149182927566,0]
[{"$f":"ROW()","v":3443},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,{"$f":"-Input!AD1439","v":0},{"$f":"-Input!AE1439","v":0},{"$f":"-Input!AF1439","v":0},{"$f":"-Input!AG1439","v":0},{"$f":"-Input!AH1439","v":0},{"$f":"-Input!AI1439","v":0},{"$f":"-IF($D3443=\"Land\",0,IF(AJ3389<0,AJ3389,IF(AJ3371<1,AJ3389,MAX(MIN(IF(AJ3389>0,(AJ3389/AJ3371),0),AJ3389),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3449},null,null,"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!AC$707","v":0}]
[{"$f":"ROW()","v":3450},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AC$708","v":0}]
[{"$f":"ROW()","v":3455},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$713","v":0}]
[{"$f":"ROW()","v":3459},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$717","v":0}]
[{"$f":"ROW()","v":3464},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,{"$f":"SUM(AC3448:AC3463)","v":0}]
[{"$f":"ROW()","v":3467},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65837560037216381,0.65687495857107914,0.64581283738121875,0.63475071619135837,0.62368859500149798,0.6126264738116376,0.60156435262177721,{"$f":"AJ3377+AJ3395+AJ3413+AJ3431 + AJ3449","v":0.59042427201767023},0.57928419141356324,0.56814411080945626,0.55700403020534928,0.54586394960124229]
[{"$f":"ROW()","v":3469},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.888055783598226,38.340332709632129,37.694661259747463,37.048989809862796,36.40331835997813,35.757646910093463,35.111975460208797,{"$f":"AJ3379+AJ3397+AJ3415+AJ3433 + AJ3451","v":34.461753692427152},33.811531924645507,33.161310156863863,32.511088389082218,31.860866621300573]
[{"$f":"ROW()","v":3472},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78518182912025036,0.6581982182120717,0.64142950207669491,0.62466078594131824,0.60789206980594157,0.5911233536705649,0.57435463753518823,{"$f":"AJ3382+AJ3400+AJ3418+AJ3436 + AJ3454","v":0.55746185407827098},0.54056907062135373,0.52367628716443648,0.50678350370751912,0.48989072025060182]
[{"$f":"ROW()","v":3478},null,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,0.95359349345060263,0.95359349345060263,0.84831770871436896,0.74304192397813529,0.63776613924190162,0.53249035450566795,0.42721456976943423,{"$f":"AJ3388+AJ3406+AJ3424+AJ3442 + AJ3460","v":0.32041092732707566},0.21360728488471709,0.10680364244235854,0,0]
[{"$f":"ROW()","v":3479},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AJ3389+AJ3407+AJ3425+AJ3443 + AJ3461","v":0},0,0,0,0]
["Life"]
[{"$f":"ROW()","v":3488},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$70","v":60},{"$f":"(AE3488-AE$9)*(AE3488>AF$9)","v":59},58,57,56,55,54,53,52,51]
[{"$f":"ROW()","v":3493},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$75","v":25},{"$f":"(AE3493-AE$9)*(AE3493>AF$9)","v":24},23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":3496},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$78","v":5},{"$f":"(AE3496-AE$9)*(AE3496>AF$9)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":3498},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$80","v":5},{"$f":"(AE3498-AE$9)*(AE3498>AF$9)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":3503},null,null,"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,{"$f":"AD3593","v":2.7483536055608271},{"$f":"AE3593","v":2.7108167236487479},{"$f":"AF3593","v":2.6732798417366688},{"$f":"AG3593","v":2.6357429598245896},{"$f":"AH3593","v":2.5982060779125105},{"$f":"AI3593","v":2.5606691960004313},{"$f":"AJ3593","v":2.5265269400537589},{"$f":"AK3593","v":2.4923846841070865},{"$f":"AL3593","v":2.4582424281604141},{"$f":"AM3593","v":2.4241001722137416}]
[{"$f":"ROW()","v":3505},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3508},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52709313154451076,0.5053226959808107,0.48355226041711064,0.46178182485341057,0.44001138928971051,0.41824095372601044,0.40629121219098158,0.39434147065595271,0.38239172912092384,0.37044198758589497]
[{"$f":"ROW()","v":3513},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5271801851666127,2.1085786822824595,1.6899771793983065,1.2713756765141535,0.85277417363000052,0.43417267074584753,0.347338136596678,0.26050360244750848,0.173669068298339,8.6834534149169501E-2]
[{"$f":"ROW()","v":3517},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,2.4092920999515659,2.4092920999515659,2.4092920999515659,2.4092920999515659,2.4092920999515659,2.4092920999515659,2.4092920999515659,2.4092920999515659,2.4092920999515659,2.4092920999515659]
[{"$f":"ROW()","v":3522},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$654","v":-5.7744800438209967E-2}]
[{"$f":"ROW()","v":3525},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$657","v":0}]
[{"$f":"ROW()","v":3527},null,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$659","v":0.18317942529913947}]
[{"$f":"ROW()","v":3532},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$664","v":1.4150663942294639}]
[{"$f":"ROW()","v":3534},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$666","v":0}]
[{"$f":"ROW()","v":3537},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,{"$f":"SUM(AD3521:AD3536)","v":84.64759567849282}]
[{"$f":"ROW()","v":3542},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$674","v":0}]
[{"$f":"ROW()","v":3546},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$678","v":0}]
[{"$f":"ROW()","v":3551},null,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$683","v":0}]
[{"$f":"ROW()","v":3554},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$686","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3561},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!$AE1466","v":0},{"$f":"-Input!$AE1466","v":0},{"$f":"-Input!$AE1466","v":0},{"$f":"-Input!$AE1466","v":0},{"$f":"-Input!$AE1466","v":0},{"$f":"-IF($D3561=\"Land\",0,IF(AJ3507<0,AJ3507,IF(AJ3489<1,AJ3507,MAX(MIN(IF(AJ3507>0,(AJ3507/AJ3489),0),AJ3507),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3563},null,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,{"$f":"-Input!$AE1468","v":-0.14754856264973121},{"$f":"-Input!$AE1468","v":-0.14754856264973121},{"$f":"-Input!$AE1468","v":-0.14754856264973121},{"$f":"-Input!$AE1468","v":-0.14754856264973121},{"$f":"-Input!$AE1468","v":-0.14754856264973121},{"$f":"-IF($D3563=\"Land\",0,IF(AJ3509<0,AJ3509,IF(AJ3491<1,AJ3509,MAX(MIN(IF(AJ3509>0,(AJ3509/AJ3491),0),AJ3509),0)*AJ$9)))","v":1.4323302085982279},0,0,0,0]
[{"$f":"ROW()","v":3566},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,{"$f":"-Input!$AE1471","v":-5.7138784495576758E-2},{"$f":"-Input!$AE1471","v":-5.7138784495576758E-2},{"$f":"-Input!$AE1471","v":-5.7138784495576758E-2},{"$f":"-Input!$AE1471","v":-5.7138784495576758E-2},{"$f":"-Input!$AE1471","v":-5.7138784495576758E-2},{"$f":"-IF($D3566=\"Land\",0,IF(AJ3512<0,AJ3512,IF(AJ3494<1,AJ3512,MAX(MIN(IF(AJ3512>0,(AJ3512/AJ3494),0),AJ3512),0)*AJ$9)))","v":-8.0932247891121675E-2},-8.0932247891121675E-2,-8.0932247891121675E-2,-8.0932247891121661E-2,-8.0932247891121661E-2]
[{"$f":"ROW()","v":3571},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!$AE1476","v":0},{"$f":"-Input!$AE1476","v":0},{"$f":"-Input!$AE1476","v":0},{"$f":"-Input!$AE1476","v":0},{"$f":"-Input!$AE1476","v":0},{"$f":"-IF($D3571=\"Land\",0,IF(AJ3517<0,AJ3517,IF(AJ3499<1,AJ3517,MAX(MIN(IF(AJ3517>0,(AJ3517/AJ3499),0),AJ3517),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3575},null,null,"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,{"$f":"'2019 Capex NGR 77(2)(a)'!M6","v":-3.3877926184440646E-2}]
[{"$f":"ROW()","v":3580},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2019 Capex NGR 77(2)(a)'!M11","v":-4.573765034137621E-2}]
[{"$f":"ROW()","v":3583},null,null,"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,{"$f":"'2019 Capex NGR 77(2)(a)'!M14","v":-0.40958652386640099}]
[{"$f":"ROW()","v":3585},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,{"$f":"'2019 Capex NGR 77(2)(a)'!M16","v":-0.22073275017192168}]
[{"$f":"ROW()","v":3590},null,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,{"$f":"'2019 Capex NGR 77(2)(a)'!M21","v":6.7873031221139679E-5}]
["Closing Asset Value"]
[{"$f":"ROW()","v":3595},null,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,{"$f":"AJ3505+AJ3523+AJ3541+AJ3559 + AJ3577","v":0},0,0,0,0]
[{"$f":"ROW()","v":3600},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,4.2395891142255495,4.155155175818054,4.0707212374105586,3.9862872990030631,3.9018533605955676,3.8174194221880722,{"$f":"AJ3510+AJ3528+AJ3546+AJ3564 + AJ3582","v":3.7083502958398418},3.5992811694916109,3.4902120431433801,3.3811429167951497,3.2720737904469188]
[{"$f":"ROW()","v":3604},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,1.2315150103549859,0.70932958400523205,0.1871441576554782,-0.33504126869427564,-0.85722669504402949,-1.3794121213937833,{"$f":"AJ3514+AJ3532+AJ3550+AJ3568 + AJ3586","v":0},0,0,0,0]
[{"$f":"ROW()","v":3609},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,{"$f":"SUM(AD3593:AD3608)","v":82.208914131378748},78.837870022095942,75.466825912813178,72.095781803530372,68.72473769424758,65.353693584964773,{"$f":"SUM(AJ3593:AJ3608)","v":65.874685075149571},63.517326247327667,61.159967419505762,58.802608591683857,56.445249763861945]
[{"$f":"ROW()","v":3612},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$67","v":80},{"$f":"(AF3612-AF$9)*(AF3612>AG$9)","v":79},78,77,{"$f":"(AI3612-AI$9)*(AI3612>AJ$9)","v":76},{"$f":"(AJ3612-AJ$9)*(AJ3612>AK$9)","v":75},{"$f":"(AK3612-AK$9)*(AK3612>AL$9)","v":74},{"$f":"(AL3612-AL$9)*(AL3612>AM$9)","v":73},{"$f":"(AM3612-AM$9)*(AM3612>AN$9)","v":72}]
[{"$f":"ROW()","v":3614},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$69","v":60},{"$f":"(AF3614-AF$9)*(AF3614>AG$9)","v":59},58,57,56,55,54,53,52]
[{"$f":"ROW()","v":3619},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$74","v":40},{"$f":"(AF3619-AF$9)*(AF3619>AG$9)","v":39},38,37,36,35,34,33,32]
[{"$f":"ROW()","v":3621},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,{"$f":"Input!$Y$76","v":10},{"$f":"(AF3621-AF$9)*(AF3621>AG$9)","v":9},8,7,6,5,4,3,2]
[{"$f":"ROW()","v":3624},null,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$79","v":10},{"$f":"(AF3624-AF$9)*(AF3624>AG$9)","v":9},8,7,6,5,4,3,2]
["Opening Asset Value"]
[{"$f":"ROW()","v":3633},null,null,"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,31.550314551798134,30.752502473749814,29.954690395701494,29.156878317653174,28.359066239604854,27.852654342469052,27.34624244533325,26.839830548197448,26.333418651061645]
[{"$f":"ROW()","v":3638},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.002588248597863,23.682553296836968,22.362518345076072,21.042483393315177,19.722448441554281,18.783284230051695,17.844120018549109,16.904955807046523,15.965791595543939]
[{"$f":"ROW()","v":3641},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,2.8601866000136771,1.1304471152071247,-0.59929236959942767,-2.3290318544059803,-4.0587713392125329,0,0,0,0]
[{"$f":"ROW()","v":3643},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3648},null,null,"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$653","v":4.4158001216436853}]
[{"$f":"ROW()","v":3650},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$655","v":0}]
[{"$f":"ROW()","v":3653},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$658","v":1.6419824554970994}]
[{"$f":"ROW()","v":3658},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$663","v":3.293340809631172}]
[{"$f":"ROW()","v":3662},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$667","v":-1.1381558651877205E-4}]
[{"$f":"ROW()","v":3667},null,null,"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$672","v":0}]
[{"$f":"ROW()","v":3670},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$675","v":0}]
[{"$f":"ROW()","v":3672},null,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$677","v":0}]
[{"$f":"ROW()","v":3677},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$682","v":0}]
[{"$f":"ROW()","v":3679},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$684","v":0}]
[{"$f":"ROW()","v":3682},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T3666:T3681)","v":0},0,0,0,0,0,0,0,0,0,0,-0.68900018775255956,0,0,0,0,{"$f":"SUM(AJ3666:AJ3681)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3687},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!$AF1501","v":-0.79781207804832122},{"$f":"-Input!$AF1501","v":-0.79781207804832122},{"$f":"-Input!$AF1501","v":-0.79781207804832122},{"$f":"-Input!$AF1501","v":-0.79781207804832122},-0.50641189713580093,{"$f":"-IF($D3687=\"Land\",0,IF(AK3633<0,AK3633,IF(AK3615<1,AK3633,MAX(MIN(IF(AK3633>0,(AK3633/AK3615),0),AK3633),0)*AK$9)))","v":-0.50641189713580093},-0.50641189713580093,-0.50641189713580093,-0.50641189713580093]
[{"$f":"ROW()","v":3692},null,null,"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,{"$f":"-Input!$AF1506","v":-1.3200349517608942},{"$f":"-Input!$AF1506","v":-1.3200349517608942},{"$f":"-Input!$AF1506","v":-1.3200349517608942},{"$f":"-Input!$AF1506","v":-1.3200349517608942},-0.93916421150258478,{"$f":"-IF($D3692=\"Land\",0,IF(AK3638<0,AK3638,IF(AK3620<1,AK3638,MAX(MIN(IF(AK3638>0,(AK3638/AK3620),0),AK3638),0)*AK$9)))","v":-0.93916421150258478},-0.93916421150258467,-0.93916421150258467,-0.93916421150258467]
[{"$f":"ROW()","v":3696},null,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,{"$f":"-Input!$AF1510","v":-0.14047714640023679},{"$f":"-Input!$AF1510","v":-0.14047714640023679},{"$f":"-Input!$AF1510","v":-0.14047714640023679},{"$f":"-Input!$AF1510","v":-0.14047714640023679},-4.2447763939375716E-2,{"$f":"-IF($D3696=\"Land\",0,IF(AK3642<0,AK3642,IF(AK3624<1,AK3642,MAX(MIN(IF(AK3642>0,(AK3642/AK3624),0),AK3642),0)*AK$9)))","v":-4.2447763939375716E-2},-4.2447763939375716E-2,-4.2447763939375716E-2,-4.2447763939375716E-2]
[{"$f":"ROW()","v":3699},null,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,{"$f":"-Input!$AF1513","v":0},{"$f":"-Input!$AF1513","v":0},{"$f":"-Input!$AF1513","v":0},{"$f":"-Input!$AF1513","v":0},0,{"$f":"-IF($D3699=\"Land\",0,IF(AK3645<0,AK3645,IF(AK3627<1,AK3645,MAX(MIN(IF(AK3645>0,(AK3645/AK3627),0),AK3645),0)*AK$9)))","v":0},0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3706},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AE$710","v":0},null,null,null,null,{"$f":"-Input!AJ$710","v":0}]
[{"$f":"ROW()","v":3708},null,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$712","v":0},null,null,null,null,{"$f":"-Input!AJ$712","v":0}]
[{"$f":"ROW()","v":3711},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$715","v":0},null,null,null,null,{"$f":"-Input!AJ$715","v":0}]
[{"$f":"ROW()","v":3716},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AE$720","v":0},null,null,null,null,{"$f":"-Input!AJ$720","v":0}]
[{"$f":"ROW()","v":3721},null,null,"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,0.69118753695665525,0.69118753695665525,0.69118753695665525,0.69118753695665525,0.69118753695665525,{"$f":"AJ3631+AJ3649+AJ3667+AJ3685 + AJ3703","v":0.67884490236814354},0.66650226777963184,0.65415963319112014,0.64181699860260844,0.62947436401409673]
[{"$f":"ROW()","v":3725},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,1.6419824554970994,1.610405243307822,1.5788280311185445,1.5472508189292671,1.5156736067399896,{"$f":"AJ3635+AJ3653+AJ3671+AJ3689 + AJ3707","v":1.4735715621083232},1.4314695174766567,1.3893674728449903,1.3472654282133238,1.3051633835816574]
[{"$f":"ROW()","v":3726},null,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,8.3617159006996594E-2,8.1687898842336959E-2,7.9758638677677324E-2,7.7829378513017689E-2,7.5900118348358053E-2,{"$f":"AJ3636+AJ3654+AJ3672+AJ3690 + AJ3708","v":7.3791781727570324E-2},7.1683445106782595E-2,6.9575108485994866E-2,6.7466771865207137E-2,6.5358435244419408E-2]
[{"$f":"ROW()","v":3730},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,{"$f":"AE3640+AE3658+AE3676+AE3694 + AE3712","v":2.6215429981584757},2.2323158288180389,1.8430886594776024,1.4538614901371658,1.0646343207967293,{"$f":"AJ3640+AJ3658+AJ3676+AJ3694 + AJ3712","v":0.88719526733060772},0.70975621386448617,0.53231716039836463,0.35487810693224309,0.17743905346612154]
[{"$f":"ROW()","v":3735},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"AJ3645+AJ3663+AJ3681+AJ3699 + AJ3717","v":0},0,0,0,0]
["Life"]
[{"$f":"ROW()","v":3740},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$68","v":60},{"$f":"(AG3740-AG$9)*(AG3740>AH$9)","v":59},58,57,56,55,54,53]
[{"$f":"ROW()","v":3745},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$73","v":40},{"$f":"(AG3745-AG$9)*(AG3745>AH$9)","v":39},38,37,36,35,34,33]
[{"$f":"ROW()","v":3750},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$78","v":5},{"$f":"(AG3750-AG$9)*(AG3750>AH$9)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":3754},null,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,{"$f":"Input!$Y$82","v":65.842774465500938},{"$f":"(AG3754-AG$9)*(AG3754>AH$9)","v":64.842774465500938},63.842774465500938,62.842774465500938,61.842774465500938,60.842774465500938,59.842774465500938,58.842774465500938]
[{"$f":"ROW()","v":3755}]
[{"$f":"ROW()","v":3759},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$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,null,null,0.40757627579703215,0.39728118894005499,0.38698610208307782,0.37669101522610066,0.36651017697674659,0.35632933872739253,0.34614850047803847,0.3359676622286844]
[{"$f":"ROW()","v":3767},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0079649898733973,1.4571846863058548,0.90640438273831236,0.35562407917076988,0.30482063928923131,0.25401719940769274,0.2032137595261542,0.15241031964461565]
[{"$f":"ROW()","v":3769},null,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,{"$f":"AF3859","v":1.0663629731816986},0.83328122723159204,0.60019948128148548,0.36711773533137892,0.31467234456975335,0.26222695380812777,0.20978156304650222,0.15733617228487667]
["Capex"]
[{"$f":"ROW()","v":3779},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$657","v":0}]
[{"$f":"ROW()","v":3783},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$661","v":27.598413059538345}]
[{"$f":"ROW()","v":3784},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$662","v":0.80421639064311568}]
[{"$f":"ROW()","v":3788},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$666","v":0}]
[{"$f":"ROW()","v":3793},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$671","v":0}]
[{"$f":"ROW()","v":3796},null,null,"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$674","v":0}]
[{"$f":"ROW()","v":3798},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$676","v":0}]
[{"$f":"ROW()","v":3803},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$681","v":-0.56818442172415506}]
[{"$f":"ROW()","v":3808},null,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$686","v":0}]
[{"$f":"ROW()","v":3812},null,null,"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,{"$f":"-Input!$AG1535","v":0},{"$f":"-Input!$AG1535","v":0},{"$f":"-Input!$AG1535","v":0},{"$f":"-IF($D3812=\"Land\",0,IF(AJ3758<0,AJ3758,IF(AJ3740<1,AJ3758,MAX(MIN(IF(AJ3758>0,(AJ3758/AJ3740),0),AJ3758),0)*AJ$9)))","v":0.18059504219159109},0,0,0,0]
[{"$f":"ROW()","v":3813},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!$AG1536","v":0},{"$f":"-Input!$AG1536","v":0},{"$f":"-Input!$AG1536","v":0},{"$f":"-IF($D3813=\"Land\",0,IF(AJ3759<0,AJ3759,IF(AJ3741<1,AJ3759,MAX(MIN(IF(AJ3759>0,(AJ3759/AJ3741),0),AJ3759),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3817},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!$AG1540","v":-1.9901492915286828E-3},{"$f":"-Input!$AG1540","v":-1.9901492915286828E-3},{"$f":"-Input!$AG1540","v":-1.9901492915286828E-3},{"$f":"-IF($D3817=\"Land\",0,IF(AJ3763<0,AJ3763,IF(AJ3745<1,AJ3763,MAX(MIN(IF(AJ3763>0,(AJ3763/AJ3745),0),AJ3763),0)*AJ$9)))","v":5.9704478745860479E-3},0,0,0,0]
[{"$f":"ROW()","v":3822},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,{"$f":"-Input!$AG1545","v":-2.0195616831164434},{"$f":"-Input!$AG1545","v":-2.0195616831164434},{"$f":"-Input!$AG1545","v":-2.0195616831164434},{"$f":"-IF($D3822=\"Land\",0,IF(AJ3768<0,AJ3768,IF(AJ3750<1,AJ3768,MAX(MIN(IF(AJ3768>0,(AJ3768/AJ3750),0),AJ3768),0)*AJ$9)))","v":-1.0782248634071043},-1.0782248634071043,0,0,0]
[{"$f":"ROW()","v":3825},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,{"$f":"-Input!$AG1548","v":0},{"$f":"-Input!$AG1548","v":0},{"$f":"-Input!$AG1548","v":0},{"$f":"-IF($D3825=\"Land\",0,IF(AJ3771<0,AJ3771,IF(AJ3753<1,AJ3771,MAX(MIN(IF(AJ3771>0,(AJ3771/AJ3753),0),AJ3771),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3827},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,{"$f":"SUM(AG3811:AG3826)","v":-4.972474795657539},{"$f":"SUM(AH3811:AH3826)","v":-4.972474795657539},{"$f":"SUM(AI3811:AI3826)","v":-4.972474795657539},{"$f":"SUM(AJ3811:AJ3826)","v":-2.8670312115988343},-3.0535967016650112,{"$f":"SUM(AL3811:AL3826)","v":-1.9753718382579073},{"$f":"SUM(AM3811:AM3826)","v":-1.9753718382579073},{"$f":"SUM(AN3811:AN3826)","v":-1.9753718382579073}]
[{"$f":"ROW()","v":3832},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AF$709","v":0},null,null,null,null,{"$f":"-Input!AK$709","v":0}]
[{"$f":"ROW()","v":3837},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AF$714","v":0},null,null,null,null,{"$f":"-Input!AK$714","v":0}]
[{"$f":"ROW()","v":3841},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AF$718","v":0},null,null,null,null,{"$f":"-Input!AK$718","v":0}]
[{"$f":"ROW()","v":3842},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AF$719","v":0},null,null,null,null,{"$f":"-Input!AK$719","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":3851},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,{"$f":"AJ3761+AJ3779+AJ3797+AJ3815 + AJ3833","v":0},0,{"$f":"AL3761+AL3779+AL3797+AL3815 + AL3833","v":0},0,0]
[{"$f":"ROW()","v":3856},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.80421639064311568,0.71154361555124013,0.61887084045936458,0.52619806536748903,{"$f":"AJ3766+AJ3784+AJ3802+AJ3820 + AJ3838","v":0.45102691317213345},0.37585576097677786,{"$f":"AL3766+AL3784+AL3802+AL3820 + AL3838","v":0.30068460878142228},0.2255134565860667,0.15034230439071111]
[{"$f":"ROW()","v":3858},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,8.2151347761635378,6.1955730930470949,4.176011409930652,2.1564497268142087,{"$f":"AJ3768+AJ3786+AJ3804+AJ3822 + AJ3840","v":1.0782248634071043},0,{"$f":"AL3768+AL3786+AL3804+AL3822 + AL3840","v":0},0,0]
[{"$f":"ROW()","v":3861},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.270355239901073E-4,-5.270355239901073E-4,-5.270355239901073E-4,-5.270355239901073E-4,{"$f":"AJ3771+AJ3789+AJ3807+AJ3825 + AJ3843","v":-5.270355239901073E-4},-5.270355239901073E-4,{"$f":"AL3771+AL3789+AL3807+AL3825 + AL3843","v":-5.270355239901073E-4},-5.270355239901073E-4,-5.270355239901073E-4]
[{"$f":"ROW()","v":3866},null,null,"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$67","v":80},{"$f":"(AH3866-AH$9)*(AH3866>AI$9)","v":79},{"$f":"(AI3866-AI$9)*(AI3866>AJ$9)","v":78},{"$f":"(AJ3866-AJ$9)*(AJ3866>AK$9)","v":77},{"$f":"(AK3866-AK$9)*(AK3866>AL$9)","v":76},{"$f":"(AL3866-AL$9)*(AL3866>AM$9)","v":75},{"$f":"(AM3866-AM$9)*(AM3866>AN$9)","v":74}]
[{"$f":"ROW()","v":3870},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,{"$f":"Input!$Y$71","v":60},{"$f":"(AH3870-AH$9)*(AH3870>AI$9)","v":59},58,57,56,55,54]
[{"$f":"ROW()","v":3871},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,{"$f":"Input!$Y$72","v":40},{"$f":"(AH3871-AH$9)*(AH3871>AI$9)","v":39},38,37,36,35,34]
[{"$f":"ROW()","v":3875},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,{"$f":"Input!$Y$76","v":10},{"$f":"(AH3875-AH$9)*(AH3875>AI$9)","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":3880},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,{"$f":"Input!$Y$81","v":0},{"$f":"(AH3880-AH$9)*(AH3880>AI$9)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3885},null,null,"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,1.08839885E-3,1.08839885E-3,1.08839885E-3,1.0696333525862069E-3,1.0508678551724138E-3,1.0321023577586207E-3,1.0133368603448276E-3]
[{"$f":"ROW()","v":3887},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.041200099094823,38.391069186732885,37.740938274370947,37.090232442054209,36.43952660973747,35.788820777420732,35.138114945103993]
[{"$f":"ROW()","v":3890},null,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,3.7015561549999992E-2,3.5042600070522588E-2,3.3069638591045183E-2,3.2199384943912418E-2,3.1329131296779653E-2,3.0458877649646884E-2,2.9588624002514115E-2]
[{"$f":"ROW()","v":3895},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6276043577520136,6.0260723924972712,4.4245404272425288,2.9496936181616862,1.4748468090808431,0,0]
[{"$f":"ROW()","v":3899},null,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,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3900},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH3884:AH3899)","v":84.522542644234022},{"$f":"SUM(AI3884:AI3899)","v":80.220449150666397},null,null,null,{"$f":"SUM(AM3884:AM3899)","v":65.18797221178076},{"$f":"SUM(AN3884:AN3899)","v":63.086024539088911}]
[{"$f":"ROW()","v":3904},null,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$655","v":0}]
[{"$f":"ROW()","v":3909},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$660","v":0.87987720920000034}]
[{"$f":"ROW()","v":3914},null,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$665","v":0.91281163819999978}]
[{"$f":"ROW()","v":3916},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$667","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":3924},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$675","v":0}]
[{"$f":"ROW()","v":3928},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$679","v":0}]
[{"$f":"ROW()","v":3929},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$680","v":-1.198406E-2}]
[{"$f":"ROW()","v":3933},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$684","v":0}]
[{"$f":"ROW()","v":3938},null,null,"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,{"$f":"-Input!AH1570","v":-6.2142141026396057E-2},{"$f":"-Input!AI1570","v":-6.2142141026396057E-2},{"$f":"-IF($D3938=\"Land\",0,IF(AJ3884<0,AJ3884,IF(AJ3866<1,AJ3884,MAX(MIN(IF(AJ3884>0,(AJ3884/AJ3866),0),AJ3884),0)*AJ$9)))","v":-5.8284312879451378E-2},-5.8284312879451371E-2,-5.8284312879451371E-2,-5.8284312879451364E-2,-5.8284312879451357E-2]
[{"$f":"ROW()","v":3943},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,{"$f":"-Input!AH1575","v":-2.8265585810083899E-2},{"$f":"-Input!AI1575","v":-2.8265585810083899E-2},{"$f":"-IF($D3943=\"Land\",0,IF(AJ3889<0,AJ3889,IF(AJ3871<1,AJ3889,MAX(MIN(IF(AJ3889>0,(AJ3889/AJ3871),0),AJ3889),0)*AJ$9)))","v":-4.2824918813942944E-2},-4.2824918813942944E-2,-4.2824918813942944E-2,-4.2824918813942944E-2,-4.2824918813942951E-2]
[{"$f":"ROW()","v":3945},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,{"$f":"-Input!AH1577","v":-8.8862359061179282E-3},{"$f":"-Input!AI1577","v":-8.8862359061179282E-3},{"$f":"-IF($D3945=\"Land\",0,IF(AJ3891<0,AJ3891,IF(AJ3873<1,AJ3891,MAX(MIN(IF(AJ3891>0,(AJ3891/AJ3873),0),AJ3891),0)*AJ$9)))","v":-2.2686966773362224E-2},-2.2686966773362224E-2,-2.2686966773362224E-2,-2.2686966773362221E-2,-2.2686966773362221E-2]
[{"$f":"ROW()","v":3948},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,{"$f":"-Input!AH1580","v":-0.21990279608772945},{"$f":"-Input!AI1580","v":-0.21990279608772945},{"$f":"-IF($D3948=\"Land\",0,IF(AJ3894<0,AJ3894,IF(AJ3876<1,AJ3894,MAX(MIN(IF(AJ3894>0,(AJ3894/AJ3876),0),AJ3894),0)*AJ$9)))","v":-0.10002512677605384},-0.10002512677605384,-0.10002512677605385,-0.10002512677605387,-0.10002512677605387]
[{"$f":"ROW()","v":3953},null,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,{"$f":"-Input!AH1585","v":0},{"$f":"-Input!AI1585","v":0},{"$f":"-IF($D3953=\"Land\",0,IF(AJ3899<0,AJ3899,IF(AJ3881<1,AJ3899,MAX(MIN(IF(AJ3899>0,(AJ3899/AJ3881),0),AJ3899),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3957},null,null,"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$707","v":0}]
[{"$f":"ROW()","v":3958},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AG$708","v":0}]
[{"$f":"ROW()","v":3962},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AG$712","v":0}]
[{"$f":"ROW()","v":3967},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$717","v":0}]
[{"$f":"ROW()","v":3972},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,{"$f":"SUM(AG3956:AG3971)","v":0}]
[{"$f":"ROW()","v":3974},null,null,"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,{"$f":"AG3884+AG3902+AG3920+AG3938 + AG3956","v":4.6704606866500002},4.6083185456236038,4.5461764045972073,{"$f":"AJ3884+AJ3902+AJ3920+AJ3938 + AJ3956","v":4.4878920917177556},4.4296077788383039,4.3713234659588522,4.3130391530794006,4.2547548401999489]
[{"$f":"ROW()","v":3977},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.041200099094823,38.391069186732885,37.740938274370947,{"$f":"AJ3887+AJ3905+AJ3923+AJ3941 + AJ3959","v":37.090232442054209},36.43952660973747,35.788820777420732,35.138114945103993,34.487409112787255]
[{"$f":"ROW()","v":3982},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.554044433755191,26.097844590792253,24.641644747829314,{"$f":"AJ3892+AJ3910+AJ3928+AJ3946 + AJ3964","v":23.570268889228039},22.498893030626764,21.427517172025489,20.356141313424214,19.284765454822939]
[{"$f":"ROW()","v":3986},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91281163819999978,0.74270114643163654,0.5725906546632733,{"$f":"AJ3896+AJ3914+AJ3932+AJ3950 + AJ3968","v":0.50101682283036419},0.42944299099745503,0.35786915916454587,0.28629532733163671,0.21472149549872754]
[{"$f":"ROW()","v":3987},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"AJ3897+AJ3915+AJ3933+AJ3951 + AJ3969","v":0},0,0,0,0]
[{"$f":"\"2023 Capex Account [m$\"&Input!$G$52&\"]\"","v":"2023 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":3996},null,null,"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$70","v":60},59,58,57,56,55]
[{"$f":"ROW()","v":4001},null,null,"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,{"$f":"Input!$Y$75","v":25},24,23,22,21,20]
[{"$f":"ROW()","v":4003},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$77","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":4006},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,{"$f":"Input!$Y$80","v":5},4,3,2,1,0]
[{"$f":"ROW()","v":4011},null,null,"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,{"$f":"AH4101","v":2.3386702216374227},{"$f":"AI4101","v":2.3001714427038653},{"$f":"AJ4101","v":2.2710553484924239},{"$f":"AK4101","v":2.2419392542809824},{"$f":"AL4101","v":2.2128231600695409},{"$f":"AM4101","v":2.1837070658580995}]
[{"$f":"ROW()","v":4013},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":4016},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,2.4208752294773648,2.4003419070588072,2.3387946786726839,2.2772474502865605,2.2157002219004371,2.1541529935143138]
[{"$f":"ROW()","v":4020},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.064218486175047,0.96117915416409772,0.85438147036808687,0.74758378657207603,0.64078610277606518,0.53398841898005434]
[{"$f":"ROW()","v":4025},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,{"$f":"AH4115","v":0},0,0,0,0,{"$f":"AM4115","v":0}]
[{"$f":"ROW()","v":4030},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$654","v":0}]
[{"$f":"ROW()","v":4032},null,null,"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$656","v":36.539356924686892}]
[{"$f":"ROW()","v":4035},null,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$659","v":0.24560726999999999}]
[{"$f":"ROW()","v":4040},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$664","v":9.4834749762428849}]
[{"$f":"ROW()","v":4042},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$666","v":0}]
[{"$f":"ROW()","v":4045},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,{"$f":"SUM(AH4029:AH4044)","v":84.7327715240841}]
[{"$f":"ROW()","v":4049},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$673","v":0}]
[{"$f":"ROW()","v":4054},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$678","v":0}]
[{"$f":"ROW()","v":4059},null,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$683","v":0}]
[{"$f":"ROW()","v":4061},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$685","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4069},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,{"$f":"-Input!AI1610","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":4071},null,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,{"$f":"-Input!AI1612","v":-2.012552751534486E-3},-6.2460183909862953E-3,-6.2460183909862953E-3,-6.2460183909862953E-3,-6.2460183909862953E-3,-6.2460183909862953E-3]
[{"$f":"ROW()","v":4074},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,{"$f":"-Input!AI1615","v":-0.10303933201094931},-0.10679768379601086,-0.10679768379601086,-0.10679768379601086,-0.10679768379601086,-0.10679768379601087]
[{"$f":"ROW()","v":4079},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,{"$f":"-Input!AI1620","v":0},0,0,0,0,0]
[{"$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!AH$706","v":0},null,null,null,null,{"$f":"-Input!AM$706","v":0}]
[{"$f":"ROW()","v":4088},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$711","v":0},null,null,null,null,{"$f":"-Input!AM$711","v":0}]
[{"$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!AH$714","v":0},null,null,null,null,{"$f":"-Input!AM$714","v":0}]
[{"$f":"ROW()","v":4093},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$716","v":0},null,null,null,null,{"$f":"-Input!AM$716","v":0}]
[{"$f":"ROW()","v":4098},null,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$721","v":0},null,null,null,null,{"$f":"-Input!AM$721","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4103},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4108},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97306601333333365,0.9700379032044516,0.9451651364556195,0.92029236970678741,0.89541960295795531,0.87054683620912321,0.84567406946029111]
[{"$f":"ROW()","v":4112},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4834749762428849,8.3018874693940745,6.2264156020455559,4.1509437346970373,2.0754718673485186,0,0]
[{"$f":"ROW()","v":4117},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH4101:AH4116)","v":84.7327715240841},80.702473612826452,76.43733343257675,72.172193252327034,67.907053072077304,63.641912891827594,61.452244578926397]
[{"$f":"ROW()","v":4120},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$67","v":80},{"$f":"(AJ4120-AJ$9)*(AJ4120>AK$9)","v":79},{"$f":"(AK4120-AK$9)*(AK4120>AL$9)","v":78},{"$f":"(AL4120-AL$9)*(AL4120>AM$9)","v":77},{"$f":"(AM4120-AM$9)*(AM4120>AN$9)","v":76}]
[{"$f":"ROW()","v":4122},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$69","v":60},59,58,57,56]
[{"$f":"ROW()","v":4127},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$74","v":40},39,38,37,36]
[{"$f":"ROW()","v":4129},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$76","v":10},9,8,7,6]
[{"$f":"ROW()","v":4132},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$79","v":10},9,8,7,6]
["Opening Asset Value"]
[{"$f":"ROW()","v":4141},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.522437327367399,35.913730038577945,35.305022749788492,34.696315460999038,34.087608172209585]
[{"$f":"ROW()","v":4146},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.983333826193803,27.82400047314605,26.664667120098297,25.505333767050544,24.346000414002791]
[{"$f":"ROW()","v":4149},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4472854655685579,5.1578283724548459,3.8683712793411344,2.578914186227423,1.2894570931137115]
[{"$f":"ROW()","v":4151},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4156},null,null,"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$653","v":4.6166884071272341}]
[{"$f":"ROW()","v":4158},null,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$655","v":0}]
[{"$f":"ROW()","v":4161},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$658","v":3.0439709231773522}]
[{"$f":"ROW()","v":4166},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$663","v":3.4798339350017948}]
[{"$f":"ROW()","v":4170},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$667","v":0}]
[{"$f":"ROW()","v":4175},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$672","v":0}]
[{"$f":"ROW()","v":4176},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$673","v":0}]
[{"$f":"ROW()","v":4182},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$679","v":0}]
[{"$f":"ROW()","v":4185},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$682","v":0}]
[{"$f":"ROW()","v":4187},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$684","v":0}]
[{"$f":"ROW()","v":4190},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4174:T4189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ4174:AJ4189)","v":0},0,0,0]
[{"$f":"ROW()","v":4195},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4195=\"Land\",0,IF(AJ4141<0,AJ4141,IF(AJ4123<1,AJ4141,MAX(MIN(IF(AJ4141>0,(AJ4141/AJ4123),0),AJ4141),0)*AJ$9)))","v":-0.60870728878945668},-0.60870728878945668,-0.60870728878945679,-0.60870728878945679,-0.6087072887894569]
[{"$f":"ROW()","v":4199},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4199=\"Land\",0,IF(AJ4145<0,AJ4145,IF(AJ4127<1,AJ4145,MAX(MIN(IF(AJ4145>0,(AJ4145/AJ4127),0),AJ4145),0)*AJ$9)))","v":-3.5879250571912234E-2},-3.5879250571912234E-2,-3.5879250571912234E-2,-3.5879250571912227E-2,-3.5879250571912227E-2]
[{"$f":"ROW()","v":4204},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4204=\"Land\",0,IF(AJ4150<0,AJ4150,IF(AJ4132<1,AJ4150,MAX(MIN(IF(AJ4150>0,(AJ4150/AJ4132),0),AJ4150),0)*AJ$9)))","v":-0.11131728346168643},-0.11131728346168643,-0.11131728346168643,-0.11131728346168643,-0.11131728346168641]
[{"$f":"ROW()","v":4205},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4205=\"Land\",0,IF(AJ4151<0,AJ4151,IF(AJ4133<1,AJ4151,MAX(MIN(IF(AJ4151>0,(AJ4151/AJ4133),0),AJ4151),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4211},null,null,"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$707","v":0},null,null,null,null,{"$f":"-Input!AN$707","v":0}]
[{"$f":"ROW()","v":4214},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$710","v":0},null,null,null,null,{"$f":"-Input!AN$710","v":0}]
[{"$f":"ROW()","v":4216},null,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$712","v":0},null,null,null,null,{"$f":"-Input!AN$712","v":0}]
[{"$f":"ROW()","v":4219},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$715","v":0},null,null,null,null,{"$f":"-Input!AN$715","v":0}]
[{"$f":"ROW()","v":4224},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$720","v":0},null,null,null,null,{"$f":"-Input!AN$720","v":0}]
[{"$f":"ROW()","v":4228},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI4138+AI4156+AI4174+AI4192 + AI4210","v":4.6166884071272341},4.5589798020381433,4.5012711969490526,4.4435625918599619,4.3858539867708712,4.3281453816817805]
[{"$f":"ROW()","v":4233},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0439709231773522,2.9678716500979183,2.8917723770184844,2.8156731039390506,2.7395738308596167,2.6634745577801828]
[{"$f":"ROW()","v":4234},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2958058043970215,1.2634106592870959,1.2310155141771704,1.1986203690672448,1.1662252239573192,1.1338300788473936]
[{"$f":"ROW()","v":4240},null,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,1.1131728346168643,1.0018555511551779,0.89053826769349143,0.77922098423180497,0.66790370077011851,0.55658641730843206]
[{"$f":"ROW()","v":4243},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"\"2025 Capex Account [m$\"&Input!$G$52&\"]\"","v":"2025 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":4248},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$68","v":60},59,58,57]
[{"$f":"ROW()","v":4253},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$73","v":40},39,38,37]
[{"$f":"ROW()","v":4257},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$77","v":10},9,8,7]
[{"$f":"ROW()","v":4262},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$82","v":65.842774465500938},64.842774465500938,63.842774465500938,62.842774465500938]
[{"$f":"ROW()","v":4263}]
[{"$f":"ROW()","v":4269},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4272},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6278203228716706,1.5871248147998789,1.5464293067280872,1.5057337986562955]
[{"$f":"ROW()","v":4274},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.9253794792531882,0.83284153132786942,0.74030358340255065,0.64776563547723187]
[{"$f":"ROW()","v":4277},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9199741406103994,1.7279767265493595,1.5359793124883196,1.3439818984272798]
["Capex"]
[{"$f":"ROW()","v":4286},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$656","v":38.541115329808719}]
[{"$f":"ROW()","v":4291},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$661","v":30.34861909767486}]
[{"$f":"ROW()","v":4292},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$662","v":0.9253794792531882}]
[{"$f":"ROW()","v":4298},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$668","v":0}]
[{"$f":"ROW()","v":4301},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$671","v":0}]
[{"$f":"ROW()","v":4306},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$676","v":0}]
[{"$f":"ROW()","v":4307},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$677","v":0}]
[{"$f":"ROW()","v":4311},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$681","v":0}]
[{"$f":"ROW()","v":4315},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$685","v":0}]
[{"$f":"ROW()","v":4320},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4320=\"Land\",0,IF(AK4266<0,AK4266,IF(AK4248<1,AK4266,MAX(MIN(IF(AK4266>0,(AK4266/AK4248),0),AK4266),0)*AK$9)))","v":0},0,0,0]
[{"$f":"ROW()","v":4321},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4321=\"Land\",0,IF(AK4267<0,AK4267,IF(AK4249<1,AK4267,MAX(MIN(IF(AK4267>0,(AK4267/AK4249),0),AK4267),0)*AK$9)))","v":0},0,0,0]
[{"$f":"ROW()","v":4327},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4327=\"Land\",0,IF(AK4273<0,AK4273,IF(AK4255<1,AK4273,MAX(MIN(IF(AK4273>0,(AK4273/AK4255),0),AK4273),0)*AK$9)))","v":-1.2139447639069945},-1.2139447639069945,-1.2139447639069945,-1.2139447639069945]
[{"$f":"ROW()","v":4330},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4330=\"Land\",0,IF(AK4276<0,AK4276,IF(AK4258<1,AK4276,MAX(MIN(IF(AK4276>0,(AK4276/AK4258),0),AK4276),0)*AK$9)))","v":-0.80208175793775305},-0.80208175793775305,-0.80208175793775316,-0.80208175793775305]
[{"$f":"ROW()","v":4335},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK4319:AK4334)","v":-3.6523170108053935},{"$f":"SUM(AL4319:AL4334)","v":-3.6523170108053926},{"$f":"SUM(AM4319:AM4334)","v":-3.6523170108053931},{"$f":"SUM(AN4319:AN4334)","v":-3.6523170108053926}]
[{"$f":"ROW()","v":4337},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AJ$706","v":0}]
[{"$f":"ROW()","v":4340},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AJ$709","v":0}]
[{"$f":"ROW()","v":4344},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AJ$713","v":0}]
[{"$f":"ROW()","v":4349},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AJ$718","v":0}]
[{"$f":"ROW()","v":4350},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AJ$719","v":0}]
[{"$f":"ROW()","v":4356},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4266+AJ4284+AJ4302+AJ4320 + AJ4338","v":0},0,0,0,0]
[{"$f":"ROW()","v":4359},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4269+AJ4287+AJ4305+AJ4323 + AJ4341","v":0},0,0,0,0]
[{"$f":"ROW()","v":4364},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4274+AJ4292+AJ4310+AJ4328 + AJ4346","v":0.9253794792531882},0.83284153132786942,0.74030358340255065,0.64776563547723187,0.55522768755191299]
[{"$f":"ROW()","v":4366},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4276+AJ4294+AJ4312+AJ4330 + AJ4348","v":4.010408789688765},3.2083270317510122,2.4062452738132594,1.6041635158755061,0.80208175793775305]
[{"$f":"ROW()","v":4369},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4279+AJ4297+AJ4315+AJ4333 + AJ4351","v":0},0,0,0,0]
["Life"]
[{"$f":"ROW()","v":4378},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$71","v":60},59,58]
[{"$f":"ROW()","v":4379},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$72","v":40},39,38]
[{"$f":"ROW()","v":4385},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$78","v":5},4,3]
[{"$f":"ROW()","v":4388},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$81","v":0},0,0]
[{"$f":"ROW()","v":4393},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4395},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.307446189341526,38.652322086185833,37.997197983030141]
[{"$f":"ROW()","v":4398},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6003997719943062,2.5353897776944487,2.4703797833945913]
[{"$f":"ROW()","v":4403},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6845055096056245,2.9476044076844996,2.2107033057633747]
[{"$f":"ROW()","v":4407},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4408},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL4392:AL4407)","v":93.818653606444101},{"$f":"SUM(AM4392:AM4407)","v":90.376970652619406},{"$f":"SUM(AN4392:AN4407)","v":86.93528769879471}]
[{"$f":"ROW()","v":4412},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$655","v":0}]
[{"$f":"ROW()","v":4417},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$660","v":3.6764254268528185}]
[{"$f":"ROW()","v":4422},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$665","v":1.8181630425865578}]
[{"$f":"ROW()","v":4424},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$667","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4432},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$675","v":0}]
[{"$f":"ROW()","v":4436},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$679","v":0}]
[{"$f":"ROW()","v":4437},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$680","v":0}]
[{"$f":"ROW()","v":4441},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$684","v":0}]
[{"$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,null,null,null,{"$f":"-IF($D4446=\"Land\",0,IF(AL4392<0,AL4392,IF(AL4374<1,AL4392,MAX(MIN(IF(AL4392>0,(AL4392/AL4374),0),AL4392),0)*AL$9)))","v":-7.1030997233500953E-2},-7.1030997233500967E-2,-7.1030997233500967E-2]
[{"$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,null,null,null,{"$f":"-IF($D4451=\"Land\",0,IF(AL4397<0,AL4397,IF(AL4379<1,AL4397,MAX(MIN(IF(AL4397>0,(AL4397/AL4379),0),AL4397),0)*AL$9)))","v":-5.5738806526940375E-2},-5.5738806526940382E-2,-5.5738806526940389E-2]
[{"$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,null,null,null,{"$f":"-IF($D4453=\"Land\",0,IF(AL4399<0,AL4399,IF(AL4381<1,AL4399,MAX(MIN(IF(AL4399>0,(AL4399/AL4381),0),AL4399),0)*AL$9)))","v":-9.1910635671320462E-2},-9.1910635671320462E-2,-9.1910635671320462E-2]
[{"$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,null,null,null,{"$f":"-IF($D4456=\"Land\",0,IF(AL4402<0,AL4402,IF(AL4384<1,AL4402,MAX(MIN(IF(AL4402>0,(AL4402/AL4384),0),AL4402),0)*AL$9)))","v":-0.22640162825030546},-0.22640162825030544,-0.22640162825030544]
[{"$f":"ROW()","v":4461},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4461=\"Land\",0,IF(AL4407<0,AL4407,IF(AL4389<1,AL4407,MAX(MIN(IF(AL4407>0,(AL4407/AL4389),0),AL4407),0)*AL$9)))","v":0},0,0]
[{"$f":"ROW()","v":4465},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AK$707","v":0}]
[{"$f":"ROW()","v":4466},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AK$708","v":0}]
[{"$f":"ROW()","v":4470},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AK$712","v":0}]
[{"$f":"ROW()","v":4475},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AK$717","v":0}]
[{"$f":"ROW()","v":4480},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK4464:AK4479)","v":0}]
[{"$f":"ROW()","v":4482},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK4392+AK4410+AK4428+AK4446 + AK4464","v":5.6824797786800767},5.6114487814465761,5.5404177842130755,5.4693867869795749]
[{"$f":"ROW()","v":4485},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK4395+AK4413+AK4431+AK4449 + AK4467","v":39.307446189341526},38.652322086185833,37.997197983030141,37.342073879874448]
[{"$f":"ROW()","v":4490},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK4400+AK4418+AK4436+AK4454 + AK4472","v":31.630285864549329},30.365074429967354,29.099862995385379,27.834651560803408]
[{"$f":"ROW()","v":4494},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK4404+AK4422+AK4440+AK4458 + AK4476","v":1.8181630425865578},1.636346738327902,1.4545304340692462,1.2727141298105904]
[{"$f":"ROW()","v":4495},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK4405+AK4423+AK4441+AK4459 + AK4477","v":0},0,0,0]
[{"$f":"\"2027 Capex Account [m$\"&Input!$G$52&\"]\"","v":"2027 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":4504},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$70","v":60},59]
[{"$f":"ROW()","v":4509},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$75","v":25},24]
[{"$f":"ROW()","v":4511},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$77","v":10},9]
[{"$f":"ROW()","v":4514},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$80","v":5},4]
[{"$f":"ROW()","v":4519},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL4609","v":8.2775625470736305},{"$f":"AM4609","v":8.1740930152352096}]
[{"$f":"ROW()","v":4523},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4524},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2221142951335384,2.1665614377551998]
[{"$f":"ROW()","v":4529},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3887139443059882,1.2498425498753893]
[{"$f":"ROW()","v":4532},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4538},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$654","v":0}]
[{"$f":"ROW()","v":4540},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$656","v":39.775217147818566}]
[{"$f":"ROW()","v":4543},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$659","v":2.6041141075602781}]
[{"$f":"ROW()","v":4548},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$664","v":2.6579379359434072}]
[{"$f":"ROW()","v":4552},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$668","v":0}]
[{"$f":"ROW()","v":4553},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL4537:AL4552)","v":92.959712147147542}]
[{"$f":"ROW()","v":4558},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$674","v":0}]
[{"$f":"ROW()","v":4561},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$677","v":0}]
[{"$f":"ROW()","v":4567},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$683","v":0}]
[{"$f":"ROW()","v":4569},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$685","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4577},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4577=\"Land\",0,IF(AM4523<0,AM4523,IF(AM4505<1,AM4523,MAX(MIN(IF(AM4523>0,(AM4523/AM4505),0),AM4523),0)*AM$9)))","v":0},0]
[{"$f":"ROW()","v":4581},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4581=\"Land\",0,IF(AM4527<0,AM4527,IF(AM4509<1,AM4527,MAX(MIN(IF(AM4527>0,(AM4527/AM4509),0),AM4527),0)*AM$9)))","v":-1.3039885825538879},-1.3039885825538879]
[{"$f":"ROW()","v":4582},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4582=\"Land\",0,IF(AM4528<0,AM4528,IF(AM4510<1,AM4528,MAX(MIN(IF(AM4528>0,(AM4528/AM4510),0),AM4528),0)*AM$9)))","v":-9.2537947925318831E-2},-9.2537947925318831E-2]
[{"$f":"ROW()","v":4587},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4587=\"Land\",0,IF(AM4533<0,AM4533,IF(AM4515<1,AM4533,MAX(MIN(IF(AM4533>0,(AM4533/AM4515),0),AM4533),0)*AM$9)))","v":0},0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4596},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AL$711","v":0}]
[{"$f":"ROW()","v":4598},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AL$713","v":0}]
[{"$f":"ROW()","v":4601},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AL$716","v":0}]
[{"$f":"ROW()","v":4606},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AL$721","v":0}]
[{"$f":"ROW()","v":4610},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL4520+AL4538+AL4556+AL4574 + AL4592","v":0},0,0]
[{"$f":"ROW()","v":4611},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL4521+AL4539+AL4557+AL4575 + AL4593","v":0},0,0]
[{"$f":"ROW()","v":4616},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL4526+AL4544+AL4562+AL4580 + AL4598","v":0.46211943864307997},0.45056645267700296,0.43901346671092595]
[{"$f":"ROW()","v":4619},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL4529+AL4547+AL4565+AL4583 + AL4601","v":1.3887139443059882},1.2498425498753893,1.1109711554447905]
[{"$f":"ROW()","v":4625},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,{"$f":"SUM(AI4609:AI4624)","v":0},null,null,{"$f":"SUM(AL4609:AL4624)","v":92.959712147147542},{"$f":"SUM(AM4609:AM4624)","v":89.789444252623369},{"$f":"SUM(AN4609:AN4624)","v":86.619176358099182}]
[{"$f":"\"2028 Capex Account [m$\"&Input!$G$52&\"]\"","v":"2028 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":4630},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$69","v":60}]
[{"$f":"ROW()","v":4631},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$70","v":60}]
[{"$f":"ROW()","v":4632},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$71","v":60}]
[{"$f":"ROW()","v":4633},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$72","v":40}]
[{"$f":"ROW()","v":4634},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$73","v":40}]
[{"$f":"ROW()","v":4635},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$74","v":40}]
[{"$f":"ROW()","v":4636},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$75","v":25}]
[{"$f":"ROW()","v":4637},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$76","v":10}]
[{"$f":"ROW()","v":4638},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$77","v":10}]
[{"$f":"ROW()","v":4639},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$78","v":5}]
[{"$f":"ROW()","v":4640},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$79","v":10}]
[{"$f":"ROW()","v":4641},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$80","v":5}]
[{"$f":"ROW()","v":4642},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$81","v":0}]
[{"$f":"ROW()","v":4643},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$82","v":65.842774465500938}]
[{"$f":"ROW()","v":4644}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4646},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4736","v":7.1508896806665181}]
[{"$f":"ROW()","v":4647},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4648},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4649},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.490975073890269]
[{"$f":"ROW()","v":4650},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4651},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2417260113167146]
[{"$f":"ROW()","v":4652},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6501574227526481]
[{"$f":"ROW()","v":4653},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44409698435834771]
[{"$f":"ROW()","v":4654},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.767081647902963]
[{"$f":"ROW()","v":4655},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92537947925318875]
[{"$f":"ROW()","v":4656},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.385713532769612]
[{"$f":"ROW()","v":4657},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8814454955376947]
[{"$f":"ROW()","v":4658},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4748","v":1.9815981303185266}]
[{"$f":"ROW()","v":4659},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4749","v":0}]
[{"$f":"ROW()","v":4660},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4750","v":0}]
[{"$f":"ROW()","v":4661},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4751","v":0}]
[{"$f":"ROW()","v":4662},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN4646:AN4661)","v":91.919063458766487}]
["Capex"]
[{"$f":"ROW()","v":4664},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$653","v":7.1508896806665181}]
[{"$f":"ROW()","v":4665},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$654","v":0}]
[{"$f":"ROW()","v":4666},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$655","v":0}]
[{"$f":"ROW()","v":4667},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$656","v":38.490975073890269}]
[{"$f":"ROW()","v":4668},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$657","v":0}]
[{"$f":"ROW()","v":4669},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$658","v":2.2417260113167146}]
[{"$f":"ROW()","v":4670},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$659","v":2.6501574227526481}]
[{"$f":"ROW()","v":4671},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$660","v":0.44409698435834771}]
[{"$f":"ROW()","v":4672},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$661","v":33.767081647902963}]
[{"$f":"ROW()","v":4673},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$662","v":0.92537947925318875}]
[{"$f":"ROW()","v":4674},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$663","v":2.385713532769612}]
[{"$f":"ROW()","v":4675},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$664","v":1.8814454955376947}]
[{"$f":"ROW()","v":4676},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$665","v":1.9815981303185266}]
[{"$f":"ROW()","v":4677},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$666","v":0}]
[{"$f":"ROW()","v":4678},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$667","v":0}]
[{"$f":"ROW()","v":4679},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$668","v":0}]
[{"$f":"ROW()","v":4680},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM4664:AM4679)","v":91.919063458766487}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4682},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$671","v":0}]
[{"$f":"ROW()","v":4683},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$672","v":0}]
[{"$f":"ROW()","v":4684},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$673","v":0}]
[{"$f":"ROW()","v":4685},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$674","v":0}]
[{"$f":"ROW()","v":4686},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$675","v":0}]
[{"$f":"ROW()","v":4687},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$676","v":0}]
[{"$f":"ROW()","v":4688},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$677","v":0}]
[{"$f":"ROW()","v":4689},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$678","v":0}]
[{"$f":"ROW()","v":4690},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$679","v":0}]
[{"$f":"ROW()","v":4691},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$680","v":0}]
[{"$f":"ROW()","v":4692},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$681","v":0}]
[{"$f":"ROW()","v":4693},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$682","v":0}]
[{"$f":"ROW()","v":4694},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$683","v":0}]
[{"$f":"ROW()","v":4695},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$684","v":0}]
[{"$f":"ROW()","v":4696},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$685","v":0}]
[{"$f":"ROW()","v":4697},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$686","v":0}]
[{"$f":"ROW()","v":4698},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4682:T4697)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0,0]
["Depreciation"]
[{"$f":"ROW()","v":4700},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4700=\"Land\",0,IF(AN4646<0,AN4646,IF(AN4628<1,AN4646,MAX(MIN(IF(AN4646>0,(AN4646/AN4628),0),AN4646),0)*AN$9)))","v":-8.9386121008331473E-2}]
[{"$f":"ROW()","v":4701},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4702},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4703},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.64151625123150446]
[{"$f":"ROW()","v":4704},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4705},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.6043150282917863E-2]
[{"$f":"ROW()","v":4706},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.6253935568816202E-2]
[{"$f":"ROW()","v":4707},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.1102424608958692E-2]
[{"$f":"ROW()","v":4708},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3506832659161185]
[{"$f":"ROW()","v":4709},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.2537947925318872E-2]
[{"$f":"ROW()","v":4710},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.23857135327696119]
[{"$f":"ROW()","v":4711},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.37628909910753894]
[{"$f":"ROW()","v":4712},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.19815981303185265]
[{"$f":"ROW()","v":4713},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4714},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4715},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4716},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN4700:AN4715)","v":-3.1205433619583189}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4718},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$706","v":0}]
[{"$f":"ROW()","v":4719},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$707","v":0}]
[{"$f":"ROW()","v":4720},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$708","v":0}]
[{"$f":"ROW()","v":4721},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$709","v":0}]
[{"$f":"ROW()","v":4722},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$710","v":0}]
[{"$f":"ROW()","v":4723},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$711","v":0}]
[{"$f":"ROW()","v":4724},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$712","v":0}]
[{"$f":"ROW()","v":4725},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$713","v":0}]
[{"$f":"ROW()","v":4726},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$714","v":0}]
[{"$f":"ROW()","v":4727},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$715","v":0}]
[{"$f":"ROW()","v":4728},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$716","v":0}]
[{"$f":"ROW()","v":4729},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$717","v":0}]
[{"$f":"ROW()","v":4730},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$718","v":0}]
[{"$f":"ROW()","v":4731},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$719","v":0}]
[{"$f":"ROW()","v":4732},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$720","v":0}]
[{"$f":"ROW()","v":4733},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$721","v":0}]
[{"$f":"ROW()","v":4734},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM4718:AM4733)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4736},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4646+AM4664+AM4682+AM4700 + AM4718","v":7.1508896806665181},7.0615035596581865]
[{"$f":"ROW()","v":4737},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4647+AM4665+AM4683+AM4701 + AM4719","v":0},0]
[{"$f":"ROW()","v":4738},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4648+AM4666+AM4684+AM4702 + AM4720","v":0},0]
[{"$f":"ROW()","v":4739},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4649+AM4667+AM4685+AM4703 + AM4721","v":38.490975073890269},37.849458822658761]
[{"$f":"ROW()","v":4740},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4650+AM4668+AM4686+AM4704 + AM4722","v":0},0]
[{"$f":"ROW()","v":4741},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4651+AM4669+AM4687+AM4705 + AM4723","v":2.2417260113167146},2.1856828610337966]
[{"$f":"ROW()","v":4742},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4652+AM4670+AM4688+AM4706 + AM4724","v":2.6501574227526481},2.5839034871838318]
[{"$f":"ROW()","v":4743},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4653+AM4671+AM4689+AM4707 + AM4725","v":0.44409698435834771},0.432994559749389]
[{"$f":"ROW()","v":4744},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4654+AM4672+AM4690+AM4708 + AM4726","v":33.767081647902963},32.416398381986845]
[{"$f":"ROW()","v":4745},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4655+AM4673+AM4691+AM4709 + AM4727","v":0.92537947925318875},0.83284153132786987]
[{"$f":"ROW()","v":4746},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4656+AM4674+AM4692+AM4710 + AM4728","v":2.385713532769612},2.1471421794926506]
[{"$f":"ROW()","v":4747},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4657+AM4675+AM4693+AM4711 + AM4729","v":1.8814454955376947},1.5051563964301558]
[{"$f":"ROW()","v":4748},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4658+AM4676+AM4694+AM4712 + AM4730","v":1.9815981303185266},1.7834383172866739]
[{"$f":"ROW()","v":4749},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4659+AM4677+AM4695+AM4713 + AM4731","v":0},0]
[{"$f":"ROW()","v":4750},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4660+AM4678+AM4696+AM4714 + AM4732","v":0},0]
[{"$f":"ROW()","v":4751},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4661+AM4679+AM4697+AM4715 + AM4733","v":0},0]
[{"$f":"ROW()","v":4752},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM4736:AM4751)","v":91.919063458766487},{"$f":"SUM(AN4736:AN4751)","v":88.798520096808161}]
[{"$f":"\"2029 Capex Account [m$\"&Input!$G$52&\"]\"","v":"2029 Capex Account [m$31/12/2023]"}]
["Life"]
[{"$f":"ROW()","v":4755},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4756},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4757},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4758},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4759},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4760},null,null,"Regulators"]
[{"$f":"ROW()","v":4761},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4762},null,null,"Buildings"]
[{"$f":"ROW()","v":4763},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4764},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4765},null,null,"Vehicle"]
[{"$f":"ROW()","v":4766},null,null,"Information Technology"]
[{"$f":"ROW()","v":4767},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4768},null,null,"FRC"]
[{"$f":"ROW()","v":4769},null,null,"Land"]
[{"$f":"ROW()","v":4770},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4771}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4773},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4774},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4775},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4776},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4777},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4778},null,null,"Regulators"]
[{"$f":"ROW()","v":4779},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4780},null,null,"Buildings"]
[{"$f":"ROW()","v":4781},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4782},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4783},null,null,"Vehicle"]
[{"$f":"ROW()","v":4784},null,null,"Information Technology"]
[{"$f":"ROW()","v":4785},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4786},null,null,"FRC"]
[{"$f":"ROW()","v":4787},null,null,"Land"]
[{"$f":"ROW()","v":4788},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4789},null,null,"Total"]
["Capex"]
[{"$f":"ROW()","v":4791},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$653","v":7.5148398757967394}]
[{"$f":"ROW()","v":4792},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$654","v":0}]
[{"$f":"ROW()","v":4793},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$655","v":0}]
[{"$f":"ROW()","v":4794},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$656","v":38.060265667589427}]
[{"$f":"ROW()","v":4795},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$657","v":0}]
[{"$f":"ROW()","v":4796},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$658","v":2.2496580136991797}]
[{"$f":"ROW()","v":4797},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$659","v":2.6783807592600279}]
[{"$f":"ROW()","v":4798},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$660","v":0.47465704818494764}]
[{"$f":"ROW()","v":4799},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$661","v":34.003009800006737}]
[{"$f":"ROW()","v":4800},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$662","v":0.92537947925318909}]
[{"$f":"ROW()","v":4801},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$663","v":2.8041654154952425}]
[{"$f":"ROW()","v":4802},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$664","v":0.73738445195708491}]
[{"$f":"ROW()","v":4803},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$665","v":1.8508688143700993}]
[{"$f":"ROW()","v":4804},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$666","v":0}]
[{"$f":"ROW()","v":4805},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$667","v":0}]
[{"$f":"ROW()","v":4806},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$668","v":0}]
[{"$f":"ROW()","v":4807},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN4791:AN4806)","v":91.298609325612688}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4809},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$671","v":0}]
[{"$f":"ROW()","v":4810},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$672","v":0}]
[{"$f":"ROW()","v":4811},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$673","v":0}]
[{"$f":"ROW()","v":4812},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$674","v":0}]
[{"$f":"ROW()","v":4813},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$675","v":0}]
[{"$f":"ROW()","v":4814},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$676","v":0}]
[{"$f":"ROW()","v":4815},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$677","v":0}]
[{"$f":"ROW()","v":4816},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$678","v":0}]
[{"$f":"ROW()","v":4817},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$679","v":0}]
[{"$f":"ROW()","v":4818},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$680","v":0}]
[{"$f":"ROW()","v":4819},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$681","v":0}]
[{"$f":"ROW()","v":4820},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$682","v":0}]
[{"$f":"ROW()","v":4821},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$683","v":0}]
[{"$f":"ROW()","v":4822},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$684","v":0}]
[{"$f":"ROW()","v":4823},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$685","v":0}]
[{"$f":"ROW()","v":4824},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$686","v":0}]
[{"$f":"ROW()","v":4825},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4809:T4824)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
["Depreciation"]
[{"$f":"ROW()","v":4827},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4828},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4829},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4830},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4831},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4832},null,null,"Regulators"]
[{"$f":"ROW()","v":4833},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4834},null,null,"Buildings"]
[{"$f":"ROW()","v":4835},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4836},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4837},null,null,"Vehicle"]
[{"$f":"ROW()","v":4838},null,null,"Information Technology"]
[{"$f":"ROW()","v":4839},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4840},null,null,"FRC"]
[{"$f":"ROW()","v":4841},null,null,"Land"]
[{"$f":"ROW()","v":4842},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4843},null,null,"Total"]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4845},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$706","v":0}]
[{"$f":"ROW()","v":4846},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$707","v":0}]
[{"$f":"ROW()","v":4847},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$708","v":0}]
[{"$f":"ROW()","v":4848},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$709","v":0}]
[{"$f":"ROW()","v":4849},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$710","v":0}]
[{"$f":"ROW()","v":4850},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$711","v":0}]
[{"$f":"ROW()","v":4851},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$712","v":0}]
[{"$f":"ROW()","v":4852},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$713","v":0}]
[{"$f":"ROW()","v":4853},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$714","v":0}]
[{"$f":"ROW()","v":4854},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$715","v":0}]
[{"$f":"ROW()","v":4855},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$716","v":0}]
[{"$f":"ROW()","v":4856},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$717","v":0}]
[{"$f":"ROW()","v":4857},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$718","v":0}]
[{"$f":"ROW()","v":4858},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$719","v":0}]
[{"$f":"ROW()","v":4859},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$720","v":0}]
[{"$f":"ROW()","v":4860},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AN$721","v":0}]
[{"$f":"ROW()","v":4861},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN4845:AN4860)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4863},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN4773+AN4791+AN4809+AN4827 + AN4845","v":7.5148398757967394}]
[{"$f":"ROW()","v":4864},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4865},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4866},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.060265667589427]
[{"$f":"ROW()","v":4867},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4868},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2496580136991797]
[{"$f":"ROW()","v":4869},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6783807592600279]
[{"$f":"ROW()","v":4870},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47465704818494764]
[{"$f":"ROW()","v":4871},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.003009800006737]
[{"$f":"ROW()","v":4872},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92537947925318909]
[{"$f":"ROW()","v":4873},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8041654154952425]
[{"$f":"ROW()","v":4874},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.73738445195708491]
[{"$f":"ROW()","v":4875},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8508688143700993]
[{"$f":"ROW()","v":4876},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4877},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4878},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4879},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN4863:AN4878)","v":91.298609325612688}]

{"sheet":"Tax_Asset","index":13,"n_rows":4900,"n_cols":40,"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}}
[{"$f":"Main!A1","v":"GDS Tariff Model, September 2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.7617434279429887]
["Tax Asset Account [m$ 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":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year Ending 30 June",null,null,null,null,"Year Ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$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},{"$f":"AI6+1","v":2025},{"$f":"AJ6+1","v":2026},{"$f":"AK6+1","v":2027},{"$f":"AL6+1","v":2028},{"$f":"AM6+1","v":2029}]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 6","7 to 6","7 to 6","7 to 6","7 to 6","7 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Days",null,null,null,null,null,null,null,{"$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},{"$f":"Input!AJ8","v":366},{"$f":"Input!AK8","v":365},{"$f":"Input!AL8","v":365},{"$f":"Input!AM8","v":365},{"$f":"Input!AN8","v":366}]
["Year portion",null,null,null,null,null,null,null,{"$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},{"$f":"Input!AJ9","v":1},{"$f":"Input!AK9","v":1},{"$f":"Input!AL9","v":1},{"$f":"Input!AM9","v":1},{"$f":"Input!AN9","v":1}]
["Financial Parameters"]
[{"$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",null,null,null,null,"AA5"]
[{"$f":"ROW()","v":12},null,null,{"$f":"\"Inflation Factor (convert to real \"&Input!$G$52&\" $)\"","v":"Inflation Factor (convert to real 31/12/2023 $)"},null,null,null,null,{"$f":"Input!I$52","v":1.9790422837256938},{"$f":"Input!J$52","v":1.8705190206424869},{"$f":"Input!K$52","v":1.8138784889982165},{"$f":"Input!L$52","v":1.7605673649488067},{"$f":"Input!M$52","v":1.719881984666376},{"$f":"Input!N$52","v":1.6764446922208773},{"$f":"Input!O$52","v":1.6308044316756876},{"$f":"Input!P$52","v":1.579415738973367},{"$f":"Input!Q$52","v":1.5340358988779426},{"$f":"Input!R$52","v":1.4795129362069797},{"$f":"Input!S$52","v":1.4489625215950359},{"$f":"Input!T$52","v":1.4270723266145184},{"$f":"Input!U$52","v":1.3774489478988141},{"$f":"Input!V$52","v":1.361414342629482},{"$f":"Input!W$52","v":1.3296303501945526},{"$f":"Input!X$52","v":1.2907082152974505},{"$f":"Input!Y$52","v":1.2822326454033772},{"$f":"Input!Z$52","v":1.2609409594095942},{"$f":"Input!AA$52","v":1.2426000000000001},{"$f":"Input!AB$52","v":1.2193220338983053},{"$f":"Input!AC$52","v":1.1979491673970202},{"$f":"Input!AD$52","v":1.1762994836488814},{"$f":"Input!AE$52","v":1.1662627986348124},{"$f":"Input!AF$52","v":1.1268425391591097},{"$f":"Input!AG$52","v":1.0449999999999999},{"$f":"Input!AH$52","v":1},{"$f":"Input!AI$52","v":0.96852300242130751},{"$f":"Input!AJ$52","v":0.94339472408366232},{"$f":"Input!AK$52","v":0.91891839760532834},{"$f":"Input!AL$52","v":0.89507710812961883},{"$f":"Input!AM$52","v":0.8718543796549143},{"$f":"Input!AN$52","v":0.84923416364858995}]
[{"$f":"ROW()","v":13},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$52& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,{"$f":"Input!I$53","v":0.50529491371827884},{"$f":"Input!J$53","v":0.53461097639975852},{"$f":"Input!K$53","v":0.55130484542671221},{"$f":"Input!L$53","v":0.56799871445366579},{"$f":"Input!M$53","v":0.58143524318267725},{"$f":"Input!N$53","v":0.59650044206065977},{"$f":"Input!O$53","v":0.61319431108761335},{"$f":"Input!P$53","v":0.63314552041250904},{"$f":"Input!Q$53","v":0.65187522712567647},{"$f":"Input!R$53","v":0.67589811182299986},{"$f":"Input!S$53","v":0.69014897562649691},{"$f":"Input!T$53","v":0.70073533159480894},{"$f":"Input!U$53","v":0.72597971890386093},{"$f":"Input!V$53","v":0.73453023718595911},{"$f":"Input!W$53","v":0.75208872891151979},{"$f":"Input!X$53","v":0.7747684473903691},{"$f":"Input!Y$53","v":0.77988967414365762},{"$f":"Input!Z$53","v":0.79305854293782829},{"$f":"Input!AA$53","v":0.80476420408820204},{"$f":"Input!AB$53","v":0.82012788434806771},{"$f":"Input!AC$53","v":0.83475996078603509},{"$f":"Input!AD$53","v":0.85012364104590077},{"$f":"Input!AE$53","v":0.8574396792648844},{"$f":"Input!AF$53","v":0.88743543596271746},{"$f":"Input!AG$53","v":0.95693779904306231},{"$f":"Input!AH$53","v":1},{"$f":"Input!AI$53","v":1.0325},{"$f":"Input!AJ$53","v":1.0600016880222851},{"$f":"Input!AK$53","v":1.0882359114867737},{"$f":"Input!AL$53","v":1.1172221822202908},{"$f":"Input!AM$53","v":1.1469805317670212},{"$f":"Input!AN$53","v":1.1775315252317102}]
["Summary of Capital Base"]
[{"$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},346.42373451103401,353.42662966680217,361.69375494371434,{"$f":"S24","v":377.66965682746718},{"$f":"T24","v":390.82829744657352},397.68231204186321,399.39975088024619,438.96582757457224,{"$f":"X24","v":467.16880399918512},483.18646923166619,503.44191616908063,531.16651268814451,559.88381089433369,591.11185473672106,{"$f":"AD24","v":606.72121974077936},{"$f":"AE24","v":609.35244735893548},{"$f":"AF24","v":623.61685611517771},{"$f":"AG24","v":643.99123273919224},{"$f":"AH24","v":665.80403287283025},{"$f":"AI24","v":690.18754688691149},{"$f":"AJ24","v":721.92113452214937},{"$f":"AK24","v":749.98686904418912},{"$f":"AL24","v":777.22179066272145},{"$f":"AM24","v":803.98886480528176}]
[{"$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":12.557989915784887},17.768426465171444,24.779864509867391,28.193717012738851,33.51986673365581,{"$f":"O47","v":24.458767147199993},{"$f":"P47","v":30.42817248459999},32.925599923391161,34.774588731742959,42.433659726435707,25.045259285475751,38.809177634956399,36.703756873852505,76.971122147581568,70.290954026706515,{"$f":"Y47","v":39.073846875386899},69.041230983596378,80.119675565371622,81.653024206806265,84.408831134649205,71.960922243981571,{"$f":"AE47","v":61.646930618120379},74.57689575637265,81.292486357496657,84.7327715240841,90.902862305809876,{"$f":"AJ47","v":101.57901271479382},102.09682802187058,103.85665246360624,105.42937628546255,107.50699069072272]
[{"$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,{"$f":"J29+J36+J42+J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8989631487772181E-2,-1.452147058496381E-2,-0.19328173536334284,-0.20618183000000007,-0.50957720786019456,-0.88183915000000013,-0.59077609999999992,-0.50422699000000004,-0.40967042999999997,0,0,{"$f":"AJ29+AJ36+AJ42+AJ49","v":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,-25.153615333410944,-25.922704767622999,-26.507463454830777,-27.037580842682861,-14.888374943133439,-31.955163039666708,-34.986318035469559,-37.405045453255525,-42.08797760209363,-23.017192011418054,-48.771262575596865,-52.201797310944315,-52.729544170617011,-52.671210084401622,-55.469718089923219,-58.424926899964255,-59.808260010130397,-60.508439303482056,-62.91997139044615,-66.519348291728619,{"$f":"AJ30+AJ37+AJ43+AJ48","v":-69.84542507955598},-74.03109349983086,-76.621730845073898,-78.66230214290232,-79.658890573422028]
[{"$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},{"$f":"SUM(J15:J23)","v":312.75507427032011},313.32204254669034,319.9896642230662,328.86687907536509,340.89748002848563,341.14917735984494,346.42373451103401,353.42662966680217,361.69375494371434,377.66965682746718,390.82829744657352,397.68231204186321,399.39975088024619,438.96582757457224,467.16880399918512,483.18646923166619,503.44191616908063,531.16651268814451,559.88381089433369,591.11185473672106,606.72121974077936,609.35244735893548,623.61685611517771,643.99123273919224,665.80403287283025,690.18754688691149,{"$f":"SUM(AJ15:AJ23)","v":721.92113452214937},749.98686904418912,777.22179066272145,803.98886480528176,831.83696492258241]
["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,{"$f":"AJ227","v":0.88209774578877764},0.76235235210531171,0.73150679947373276,0.70066124684215381,0.66981569421057496]
[{"$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,{"$f":"AJ228","v":0},0,0,0,0]
[{"$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":"AJ230","v":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":"AJ229","v":-0.1197453936834659},-3.0845552631578989E-2,-3.0845552631578989E-2,-3.0845552631578874E-2,-3.0845552631578874E-2]
[{"$f":"ROW()","v":31},null,null,"Over Depreciation",null,null,null,null,null,{"$f":"J360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ360","v":0},0,0,0,0]
[{"$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":"SUM(AJ27:AJ31)","v":0.76235235210531171},0.73150679947373276,0.70066124684215381,0.66981569421057496,0.63897014157899612]
[{"$f":"ROW()","v":33},null,"Vines Asset Account"]
[{"$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":"AI38","v":0},{"$f":"AJ38","v":0},{"$f":"AK38","v":0},{"$f":"AL38","v":0},{"$f":"AM38","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":"S433","v":0.57982299999999998},{"$f":"T433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ433","v":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":"T451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ451","v":0},0,0,0,0]
[{"$f":"ROW()","v":37},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T469","v":-4.0465563850047855E-2},-8.0931127700095695E-2,-8.0931127700095709E-2,-8.0931127700095695E-2,-7.529676825309109E-2,-2.2858190578158449E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,{"$f":"AD469","v":-1.5543569593147899E-2},{"$f":"AE469","v":0},0,0,0,{"$f":"AI469","v":0},{"$f":"AJ469","v":0},0,0,0,{"$f":"AN469","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,{"$f":"SUM(AJ34:AJ37)","v":0},0,0,0,0]
[{"$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},{"$f":"AI44","v":7.5821674072603243E-3},{"$f":"AJ44","v":7.2049228660915725E-3},{"$f":"AK44","v":6.8276783249228206E-3},{"$f":"AL44","v":6.4504337837540688E-3},{"$f":"AM44","v":6.073189242585317E-3}]
[{"$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,{"$f":"T560","v":3.0017562767640142},{"$f":"U560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ560","v":0},0,0,0,0]
[{"$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,{"$f":"U578","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ578","v":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":"U596","v":-0.51949858021105644},-0.51949858021105633,-0.49976791557640521,-0.4782279181062169,-0.23911395905310848,-0.4782279181062169,-0.25682128176334351,-3.7724454116875206E-4,-3.77244541168752E-4,{"$f":"AD596","v":-3.77244541168752E-4},{"$f":"AE596","v":-3.7724454116875195E-4},-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,{"$f":"AI596","v":-3.7724454116875184E-4},{"$f":"AJ596","v":-3.7724454116875184E-4},-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,{"$f":"AN596","v":-3.7724454116875184E-4}]
[{"$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,{"$f":"SUM(T40:T43)","v":3.0017562767640142},2.4822576965529577,1.9627591163419014,1.4629912007654962,0.98476328265927926,0.74564932360617076,0.26742140549995386,1.0600123736610345E-2,1.0222879195441592E-2,9.8456346542728397E-3,9.468390113104087E-3,9.0911455719353343E-3,8.7139010307665816E-3,8.3366564895978289E-3,7.9594119484290762E-3,7.5821674072603243E-3,{"$f":"SUM(AJ40:AJ43)","v":7.2049228660915725E-3},6.8276783249228206E-3,6.4504337837540688E-3,6.073189242585317E-3,5.6959447014165651E-3]
["Capex Account "]
[{"$f":"ROW()","v":46},null,null,"Opening Value",null,null,null,null,null,{"$f":"I52","v":0},{"$f":"J52","v":12.557989915784887},29.420941463084858,52.384546410390691,77.292709958698438,105.60677104480213,122.1440913813243,143.67735414094454,166.92303508881369,191.42046735681689,223.04534390761665,241.35650869753397,265.03832761400497,283.58357076214048,339.95772110158453,384.94131354379215,409.33407055409793,446.3397010471619,490.5930744855325,531.14569497947548,569.05873915867562,590.59992386993952,598.57505052388922,618.10615261097803,641.69240893038466,664.4013303691753,{"$f":"AI52","v":689.29786697371594},{"$f":"AJ52","v":721.15157724717847},{"$f":"AK52","v":749.24853456639096},{"$f":"AL52","v":776.51467898209603},{"$f":"AM52","v":803.31297592182909}]
[{"$f":"ROW()","v":47},null,null,"Capex",null,null,null,null,null,{"$f":"J687","v":12.557989915784887},{"$f":"K687","v":17.768426465171444},24.779864509867391,28.193717012738851,33.51986673365581,24.458767147199993,30.42817248459999,32.925599923391161,34.774588731742959,42.433659726435707,25.045259285475751,38.809177634956399,36.703756873852505,76.971122147581568,70.290954026706515,39.073846875386899,69.041230983596378,80.119675565371622,81.653024206806265,84.408831134649205,71.960922243981571,{"$f":"AE687","v":61.646930618120379},74.57689575637265,81.292486357496657,84.7327715240841,90.902862305809876,{"$f":"AJ687","v":101.57901271479382},102.09682802187058,103.85665246360624,105.42937628546255,107.50699069072272]
[{"$f":"ROW()","v":48},null,null,"Depreciation (including Depreciation per tariff variation)",null,null,null,null,null,{"$f":"J723+J741","v":0},-0.90547491787147227,-1.8162595625615625,-3.2855534644310982,-5.2058056475521175,-7.921446810677816,-8.8949097249797546,-9.6799189755220034,-10.277156463739765,-10.808783175635927,-6.7340944955584616,-15.127358718485436,-18.158513725717015,-20.596971808137543,-25.307361584498871,-14.642100233593348,-32.021079019947457,-35.673020391637699,-40.894221882863391,-45.986209747588816,-49.53789838271765,-53.081027864170693,-54.541566679283818,-57.296559608089986,-62.023850085293489,-66.006325701269205,{"$f":"AJ723+AJ741","v":-69.725302441331351},{"$f":"AK723+AK741","v":-73.999870702658114},-76.590508047901153,-78.631079345729574,-79.627667776249282]
[{"$f":"ROW()","v":49},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"J705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8989631487772181E-2,-1.452147058496381E-2,-0.19328173536334284,-0.20618183000000007,-0.50957720786019456,-0.88183915000000013,-0.59077609999999992,-0.50422699000000004,-0.40967042999999997,0,0,{"$f":"AJ705","v":0},0,0,0,0]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,"Over depreciation",null,null,null,null,null,{"$f":"J759","v":0},0,0,0,{"$f":"N759","v":0},{"$f":"O759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ759","v":0},0,0,0,0]
[{"$f":"ROW()","v":52},null,null,"Closing Value",null,null,null,null,{"$f":"I777","v":0},{"$f":"SUM(J46:J51)","v":12.557989915784887},{"$f":"SUM(K46:K51)","v":29.420941463084858},52.384546410390691,77.292709958698438,105.60677104480213,122.1440913813243,143.67735414094454,166.92303508881369,191.42046735681689,223.04534390761665,241.35650869753397,265.03832761400497,283.58357076214048,339.95772110158453,384.94131354379215,409.33407055409793,446.3397010471619,490.5930744855325,531.14569497947548,569.05873915867562,590.59992386993952,598.57505052388922,618.10615261097803,641.69240893038466,664.4013303691753,689.29786697371594,{"$f":"SUM(AJ46:AJ51)","v":721.15157724717847},749.24853456639096,776.51467898209603,803.31297592182909,831.19229883630248]
["Tax Assets Account [m$ 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,{"$f":"AJ55+AJ93+AJ112+AJ150+AJ131+AJ169+AJ188","v":0},0,0,0,0]
[{"$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":"AJ56+AJ94+AJ113+AJ151+AJ132+AJ170+AJ189","v":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,{"$f":"AJ57+AJ95+AJ114+AJ152+AJ133+AJ171+AJ190","v":0},0,0,0,0]
[{"$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":"AJ58+AJ96+AJ115+AJ153+AJ134+AJ172+AJ191","v":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,{"$f":"AJ59+AJ97+AJ116+AJ154+AJ135+AJ173+AJ192","v":0},0,0,0,0]
[{"$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":"AJ60+AJ98+AJ117+AJ155+AJ136+AJ174+AJ193","v":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,{"$f":"AJ61+AJ99+AJ118+AJ156+AJ137+AJ175+AJ194","v":0},0,0,0,0]
[{"$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":"AJ62+AJ100+AJ119+AJ157+AJ138+AJ176+AJ195","v":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,{"$f":"AJ63+AJ101+AJ120+AJ158+AJ139+AJ177+AJ196","v":0},0,0,0,0]
[{"$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":"AJ64+AJ102+AJ121+AJ159+AJ140+AJ178+AJ197","v":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,{"$f":"AJ65+AJ103+AJ122+AJ160+AJ141+AJ179+AJ198","v":0},0,0,0,0]
[{"$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":"AJ66+AJ104+AJ123+AJ161+AJ142+AJ180+AJ199","v":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,{"$f":"AJ67+AJ105+AJ124+AJ162+AJ143+AJ181+AJ200","v":0},0,0,0,0]
[{"$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":"AJ68+AJ106+AJ125+AJ163+AJ144+AJ182+AJ201","v":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,{"$f":"AJ69+AJ107+AJ126+AJ164+AJ145+AJ183+AJ202","v":0},0,0,0,0]
[{"$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":"AJ70+AJ108+AJ127+AJ165+AJ146+AJ184+AJ203","v":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,{"$f":"AJ71+AJ109+AJ128+AJ166+AJ147+AJ185+AJ204","v":0},0,0,0,0]
[{"$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":"-AJ227/AJ229*AJ$9","v":7.3664440748385562},24.715146498131869,23.715146498131869,22.715146498131958,21.715146498131958]
[{"$f":"ROW()","v":227},null,null,"Opening Value",null,null,null,null,null,{"$f":"Input!J1627","v":308.34507599},{"$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":"AI231","v":0.88209774578877764},{"$f":"AJ231","v":0.76235235210531171},{"$f":"AK231","v":0.73150679947373276},{"$f":"AL231","v":0.70066124684215381},{"$f":"AM231","v":0.66981569421057496}]
[{"$f":"ROW()","v":228},null,null,"Assets rolled into asset base"]
[{"$f":"ROW()","v":229},null,null,"Depreciation",null,null,null,null,"ATCO: E&Y",{"$f":"Input!J1628","v":-8.1479916354647877},{"$f":"Input!K1628","v":-16.295983270929753},{"$f":"Input!L1628","v":-16.295983270929934},{"$f":"Input!M1628","v":-16.03094869600886},{"$f":"Input!N1628","v":-16.283460132983148},{"$f":"Input!O1628","v":-16.285623005162837},{"$f":"Input!P1628","v":-16.258705608431189},{"$f":"Input!Q1628","v":-16.242785792100996},{"$f":"Input!R1628","v":-16.230306991091012},{"$f":"Input!S1628","v":-16.228797667046933},{"$f":"Input!T1628","v":-8.1138148837249275},{"$f":"Input!U1628","v":-16.227374613270118},{"$f":"Input!V1628","v":-16.22737460184139},{"$f":"Input!W1628","v":-16.227374601841479},{"$f":"Input!X1628","v":-16.227091331235453},{"$f":"Input!Y1628","v":-8.1131196281934379},{"$f":"Input!Z1628","v":-16.226239256386876},{"$f":"Input!AA1628","v":-16.22623925638695},{"$f":"Input!AB1628","v":-11.789228662056134},{"$f":"Input!AC1628","v":-6.6389067111153226},{"$f":"Input!AD1628","v":-5.9158988930712493},{"$f":"Input!AE1628","v":-5.3435217912523933},{"$f":"Input!AF1628","v":-5.2663160863054088},{"$f":"Input!AG1628","v":-3.2115024508509014},{"$f":"Input!AH1628","v":-0.89574406061149114},{"$f":"Input!AI1628","v":-0.51264534591824307},{"$f":"Input!AJ1628","v":-0.1197453936834659},{"$f":"Input!AK1628","v":-3.0845552631578989E-2},{"$f":"Input!AL1628","v":-3.0845552631578989E-2},{"$f":"Input!AM1628","v":-3.0845552631578874E-2},{"$f":"Input!AN1628","v":-3.0845552631578874E-2}]
[{"$f":"ROW()","v":230},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"Input!J1629","v":0},{"$f":"Input!K1629","v":0},{"$f":"Input!L1629","v":0},{"$f":"Input!M1629","v":0},{"$f":"Input!N1629","v":0},{"$f":"Input!O1629","v":0},{"$f":"Input!P1629","v":0},{"$f":"Input!Q1629","v":0},{"$f":"Input!R1629","v":0},{"$f":"Input!S1629","v":0},{"$f":"Input!T1629","v":0},{"$f":"Input!U1629","v":0},{"$f":"Input!V1629","v":0},{"$f":"Input!W1629","v":0},{"$f":"Input!X1629","v":0},{"$f":"Input!Y1629","v":0},{"$f":"Input!Z1629","v":0},{"$f":"Input!AA1629","v":0},{"$f":"Input!AB1629","v":0},{"$f":"Input!AC1629","v":0},{"$f":"Input!AD1629","v":0},{"$f":"Input!AE1629","v":0},{"$f":"Input!AF1629","v":0},{"$f":"Input!AG1629","v":0},{"$f":"Input!AH1629","v":0},{"$f":"Input!AI1629","v":0},{"$f":"Input!AJ1629","v":0},{"$f":"Input!AK1629","v":0},{"$f":"Input!AL1629","v":0},{"$f":"Input!AM1629","v":0},{"$f":"Input!AN1629","v":0}]
[{"$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,{"$f":"SUM(AJ227:AJ230)","v":0.76235235210531171},0.73150679947373276,0.70066124684215381,0.66981569421057496,0.63897014157899612]
[{"$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,"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,"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,"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,"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,"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,{"$f":"(R252+R325+R307)*(R252+R325+R307<0)","v":0}]
["Hide",null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Miscellaneous IT equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R266+R338+R320)*(R266+R338+R320<0)","v":0}]
["Hide",null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R267+R339+R321)*(R267+R339+R321<0)","v":0}]
["Hide",null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R268+R340+R322)*(R268+R340+R322<0)","v":0}]
["Hide",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S343:S359)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":362},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":363},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":364},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":365},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":366},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":367},null,null,"Regulators"]
[{"$f":"ROW()","v":368},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":369},null,null,"Buildings"]
[{"$f":"ROW()","v":370},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":371},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":372},null,null,"Vehicle"]
[{"$f":"ROW()","v":373},null,null,"Information Technology"]
[{"$f":"ROW()","v":374},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":375},null,null,"FRC"]
[{"$f":"ROW()","v":376},null,null,"Land"]
[{"$f":"ROW()","v":377},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":378},null,null,"Total"]
["Vines Account [m$ nominal]"]
["Remaining Asset Life"]
[{"$f":"ROW()","v":381},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q105","v":0},{"$f":"(T381-T$9)*(T381>U$9)","v":0},0,0,0,{"$f":"(X381-X$9)*(X381>Y$9)","v":0},{"$f":"(Y381-Y$9)*(Y381>Z$9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AI381-AI$9)*(AI381>AJ$9)","v":0},{"$f":"(AJ381-AJ$9)*(AJ381>AK$9)","v":0},{"$f":"(AK381-AK$9)*(AK381>AL$9)","v":0},{"$f":"(AL381-AL$9)*(AL381>AM$9)","v":0},{"$f":"(AM381-AM$9)*(AM381>AN$9)","v":0}]
[{"$f":"ROW()","v":382},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q106","v":0},{"$f":"(T382-T$9)*(T382>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q107","v":0},{"$f":"(T383-T$9)*(T383>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q108","v":9.3400000000000034},{"$f":"(T384-T$9)*(T384>U$9)","v":8.8400000000000034},7.8400000000000034,6.8400000000000034,5.8400000000000034,4.8400000000000034,4.3400000000000034,3.3400000000000034,2.3400000000000034,1.3400000000000034,0.34000000000000341,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q109","v":0},{"$f":"(T385-T$9)*(T385>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":386},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q110","v":0},{"$f":"(T386-T$9)*(T386>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":387},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q111","v":0},{"$f":"(T387-T$9)*(T387>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":388},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q112","v":0},{"$f":"(T388-T$9)*(T388>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q113","v":4.34},{"$f":"(T389-T$9)*(T389>U$9)","v":3.84},2.84,1.8399999999999999,0.83999999999999986,-0.16000000000000014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q114","v":0},{"$f":"(T390-T$9)*(T390>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q115","v":0},{"$f":"(T391-T$9)*(T391>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q116","v":0},{"$f":"(T392-T$9)*(T392>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q117","v":0},{"$f":"(T393-T$9)*(T393>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q118","v":0},{"$f":"(T394-T$9)*(T394>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q119","v":0},{"$f":"(T395-T$9)*(T395>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q120","v":0},{"$f":"(T396-T$9)*(T396>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397}]
["Opening Asset Value"]
[{"$f":"ROW()","v":399},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S489","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD489","v":0},0,0,0,0,{"$f":"AI489","v":0},{"$f":"AJ489","v":0},{"$f":"AK489","v":0},{"$f":"AL489","v":0},{"$f":"AM489","v":0}]
[{"$f":"ROW()","v":400},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S490","v":0},{"$f":"T490","v":0},{"$f":"U490","v":0},{"$f":"V490","v":0},{"$f":"W490","v":0},{"$f":"X490","v":0},{"$f":"Y490","v":0},{"$f":"Z490","v":0},{"$f":"AA490","v":0},{"$f":"AB490","v":0},{"$f":"AC490","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":401},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":402},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S492","v":0.42699100000000001},0.40413280942184154,0.35841642826552467,0.31270004710920773,0.26698366595289086,0.22126728479657395,0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":403},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":404},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":405},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":406},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":407},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S497","v":0.152832},0.13522462672811059,0.1000098801843318,6.479513364055299E-2,2.9580387096774186E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":408},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":409},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S499","v":0},{"$f":"T499","v":0},{"$f":"U499","v":0},{"$f":"V499","v":0},{"$f":"W499","v":0},{"$f":"X499","v":0},{"$f":"Y499","v":0},{"$f":"Z499","v":0},{"$f":"AA499","v":0},{"$f":"AB499","v":0},{"$f":"AC499","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":410},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":411},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":412},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S502","v":0},0,0,0,0,{"$f":"X502","v":0},0,0,0,0,0,{"$f":"AD502","v":0},{"$f":"AE502","v":0},{"$f":"AF502","v":0},{"$f":"AG502","v":0},{"$f":"AH502","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":413},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":414},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":415},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T414)","v":0.57982299999999998},0.53935743614995213,0.45842630844985643,0.37749518074976074,0.29656405304966504,0.22126728479657395,0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,0,0,0,0,0,{"$f":"SUM(AJ399:AJ414)","v":0},0,0,0,0]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":417},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R105","v":0}]
[{"$f":"ROW()","v":418},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R106","v":0}]
[{"$f":"ROW()","v":419},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R107","v":0}]
[{"$f":"ROW()","v":420},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R108","v":0.42699100000000001}]
[{"$f":"ROW()","v":421},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R109","v":0}]
[{"$f":"ROW()","v":422},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R110","v":0}]
[{"$f":"ROW()","v":423},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R111","v":0}]
[{"$f":"ROW()","v":424},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R112","v":0}]
[{"$f":"ROW()","v":425},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R113","v":0.152832}]
[{"$f":"ROW()","v":426},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R114","v":0}]
[{"$f":"ROW()","v":427},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R115","v":0}]
[{"$f":"ROW()","v":428},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R116","v":0}]
[{"$f":"ROW()","v":429},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R117","v":0}]
[{"$f":"ROW()","v":430},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R118","v":0}]
[{"$f":"ROW()","v":431},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R119","v":0}]
[{"$f":"ROW()","v":432},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R120","v":0}]
[{"$f":"ROW()","v":433},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S417:S432)","v":0.57982299999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ417:AJ432)","v":0},0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":435},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T314*Input!T$53","v":0},{"$f":"Input!U314*Input!U$53","v":0},{"$f":"Input!V314*Input!V$53","v":0},{"$f":"Input!W314*Input!W$53","v":0},{"$f":"Input!X314*Input!X$53","v":0},{"$f":"Input!Y314*Input!Y$53","v":0},{"$f":"Input!Z314*Input!Z$53","v":0},{"$f":"Input!AA314*Input!AA$53","v":0},{"$f":"Input!AB314*Input!AB$53","v":0},{"$f":"Input!AC314*Input!AC$53","v":0},{"$f":"Input!AD314*Input!AD$53","v":0},{"$f":"Input!AE314*Input!AE$53","v":0},{"$f":"Input!AF314*Input!AF$53","v":0},{"$f":"Input!AG314*Input!AG$53","v":0},{"$f":"Input!AH314*Input!AH$53","v":0},{"$f":"Input!AI314*Input!AI$53","v":0},{"$f":"Input!AJ314*Input!AJ$53","v":0},{"$f":"Input!AK314*Input!AK$53","v":0},{"$f":"Input!AL314*Input!AL$53","v":0},{"$f":"Input!AM314*Input!AM$53","v":0},{"$f":"Input!AN314*Input!AN$53","v":0}]
[{"$f":"ROW()","v":436},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T315*Input!T$53","v":0},{"$f":"Input!U315*Input!U$53","v":0},{"$f":"Input!V315*Input!V$53","v":0},{"$f":"Input!W315*Input!W$53","v":0},{"$f":"Input!X315*Input!X$53","v":0},{"$f":"Input!Y315*Input!Y$53","v":0},{"$f":"Input!Z315*Input!Z$53","v":0},{"$f":"Input!AA315*Input!AA$53","v":0},{"$f":"Input!AB315*Input!AB$53","v":0},{"$f":"Input!AC315*Input!AC$53","v":0},{"$f":"Input!AD315*Input!AD$53","v":0},{"$f":"Input!AE315*Input!AE$53","v":0},{"$f":"Input!AF315*Input!AF$53","v":0},{"$f":"Input!AG315*Input!AG$53","v":0},{"$f":"Input!AH315*Input!AH$53","v":0},{"$f":"Input!AI315*Input!AI$53","v":0},{"$f":"Input!AJ315*Input!AJ$53","v":0},{"$f":"Input!AK315*Input!AK$53","v":0},{"$f":"Input!AL315*Input!AL$53","v":0},{"$f":"Input!AM315*Input!AM$53","v":0},{"$f":"Input!AN315*Input!AN$53","v":0}]
[{"$f":"ROW()","v":437},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T316*Input!T$53","v":0},{"$f":"Input!U316*Input!U$53","v":0},{"$f":"Input!V316*Input!V$53","v":0},{"$f":"Input!W316*Input!W$53","v":0},{"$f":"Input!X316*Input!X$53","v":0},{"$f":"Input!Y316*Input!Y$53","v":0},{"$f":"Input!Z316*Input!Z$53","v":0},{"$f":"Input!AA316*Input!AA$53","v":0},{"$f":"Input!AB316*Input!AB$53","v":0},{"$f":"Input!AC316*Input!AC$53","v":0},{"$f":"Input!AD316*Input!AD$53","v":0},{"$f":"Input!AE316*Input!AE$53","v":0},{"$f":"Input!AF316*Input!AF$53","v":0},{"$f":"Input!AG316*Input!AG$53","v":0},{"$f":"Input!AH316*Input!AH$53","v":0},{"$f":"Input!AI316*Input!AI$53","v":0},{"$f":"Input!AJ316*Input!AJ$53","v":0},{"$f":"Input!AK316*Input!AK$53","v":0},{"$f":"Input!AL316*Input!AL$53","v":0},{"$f":"Input!AM316*Input!AM$53","v":0},{"$f":"Input!AN316*Input!AN$53","v":0}]
[{"$f":"ROW()","v":438},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T317*Input!T$53","v":0},{"$f":"Input!U317*Input!U$53","v":0},{"$f":"Input!V317*Input!V$53","v":0},{"$f":"Input!W317*Input!W$53","v":0},{"$f":"Input!X317*Input!X$53","v":0},{"$f":"Input!Y317*Input!Y$53","v":0},{"$f":"Input!Z317*Input!Z$53","v":0},{"$f":"Input!AA317*Input!AA$53","v":0},{"$f":"Input!AB317*Input!AB$53","v":0},{"$f":"Input!AC317*Input!AC$53","v":0},{"$f":"Input!AD317*Input!AD$53","v":0},{"$f":"Input!AE317*Input!AE$53","v":0},{"$f":"Input!AF317*Input!AF$53","v":0},{"$f":"Input!AG317*Input!AG$53","v":0},{"$f":"Input!AH317*Input!AH$53","v":0},{"$f":"Input!AI317*Input!AI$53","v":0},{"$f":"Input!AJ317*Input!AJ$53","v":0},{"$f":"Input!AK317*Input!AK$53","v":0},{"$f":"Input!AL317*Input!AL$53","v":0},{"$f":"Input!AM317*Input!AM$53","v":0},{"$f":"Input!AN317*Input!AN$53","v":0}]
[{"$f":"ROW()","v":439},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T318*Input!T$53","v":0},{"$f":"Input!U318*Input!U$53","v":0},{"$f":"Input!V318*Input!V$53","v":0},{"$f":"Input!W318*Input!W$53","v":0},{"$f":"Input!X318*Input!X$53","v":0},{"$f":"Input!Y318*Input!Y$53","v":0},{"$f":"Input!Z318*Input!Z$53","v":0},{"$f":"Input!AA318*Input!AA$53","v":0},{"$f":"Input!AB318*Input!AB$53","v":0},{"$f":"Input!AC318*Input!AC$53","v":0},{"$f":"Input!AD318*Input!AD$53","v":0},{"$f":"Input!AE318*Input!AE$53","v":0},{"$f":"Input!AF318*Input!AF$53","v":0},{"$f":"Input!AG318*Input!AG$53","v":0},{"$f":"Input!AH318*Input!AH$53","v":0},{"$f":"Input!AI318*Input!AI$53","v":0},{"$f":"Input!AJ318*Input!AJ$53","v":0},{"$f":"Input!AK318*Input!AK$53","v":0},{"$f":"Input!AL318*Input!AL$53","v":0},{"$f":"Input!AM318*Input!AM$53","v":0},{"$f":"Input!AN318*Input!AN$53","v":0}]
[{"$f":"ROW()","v":440},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T319*Input!T$53","v":0},{"$f":"Input!U319*Input!U$53","v":0},{"$f":"Input!V319*Input!V$53","v":0},{"$f":"Input!W319*Input!W$53","v":0},{"$f":"Input!X319*Input!X$53","v":0},{"$f":"Input!Y319*Input!Y$53","v":0},{"$f":"Input!Z319*Input!Z$53","v":0},{"$f":"Input!AA319*Input!AA$53","v":0},{"$f":"Input!AB319*Input!AB$53","v":0},{"$f":"Input!AC319*Input!AC$53","v":0},{"$f":"Input!AD319*Input!AD$53","v":0},{"$f":"Input!AE319*Input!AE$53","v":0},{"$f":"Input!AF319*Input!AF$53","v":0},{"$f":"Input!AG319*Input!AG$53","v":0},{"$f":"Input!AH319*Input!AH$53","v":0},{"$f":"Input!AI319*Input!AI$53","v":0},{"$f":"Input!AJ319*Input!AJ$53","v":0},{"$f":"Input!AK319*Input!AK$53","v":0},{"$f":"Input!AL319*Input!AL$53","v":0},{"$f":"Input!AM319*Input!AM$53","v":0},{"$f":"Input!AN319*Input!AN$53","v":0}]
[{"$f":"ROW()","v":441},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T320*Input!T$53","v":0},{"$f":"Input!U320*Input!U$53","v":0},{"$f":"Input!V320*Input!V$53","v":0},{"$f":"Input!W320*Input!W$53","v":0},{"$f":"Input!X320*Input!X$53","v":0},{"$f":"Input!Y320*Input!Y$53","v":0},{"$f":"Input!Z320*Input!Z$53","v":0},{"$f":"Input!AA320*Input!AA$53","v":0},{"$f":"Input!AB320*Input!AB$53","v":0},{"$f":"Input!AC320*Input!AC$53","v":0},{"$f":"Input!AD320*Input!AD$53","v":0},{"$f":"Input!AE320*Input!AE$53","v":0},{"$f":"Input!AF320*Input!AF$53","v":0},{"$f":"Input!AG320*Input!AG$53","v":0},{"$f":"Input!AH320*Input!AH$53","v":0},{"$f":"Input!AI320*Input!AI$53","v":0},{"$f":"Input!AJ320*Input!AJ$53","v":0},{"$f":"Input!AK320*Input!AK$53","v":0},{"$f":"Input!AL320*Input!AL$53","v":0},{"$f":"Input!AM320*Input!AM$53","v":0},{"$f":"Input!AN320*Input!AN$53","v":0}]
[{"$f":"ROW()","v":442},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T321*Input!T$53","v":0},{"$f":"Input!U321*Input!U$53","v":0},{"$f":"Input!V321*Input!V$53","v":0},{"$f":"Input!W321*Input!W$53","v":0},{"$f":"Input!X321*Input!X$53","v":0},{"$f":"Input!Y321*Input!Y$53","v":0},{"$f":"Input!Z321*Input!Z$53","v":0},{"$f":"Input!AA321*Input!AA$53","v":0},{"$f":"Input!AB321*Input!AB$53","v":0},{"$f":"Input!AC321*Input!AC$53","v":0},{"$f":"Input!AD321*Input!AD$53","v":0},{"$f":"Input!AE321*Input!AE$53","v":0},{"$f":"Input!AF321*Input!AF$53","v":0},{"$f":"Input!AG321*Input!AG$53","v":0},{"$f":"Input!AH321*Input!AH$53","v":0},{"$f":"Input!AI321*Input!AI$53","v":0},{"$f":"Input!AJ321*Input!AJ$53","v":0},{"$f":"Input!AK321*Input!AK$53","v":0},{"$f":"Input!AL321*Input!AL$53","v":0},{"$f":"Input!AM321*Input!AM$53","v":0},{"$f":"Input!AN321*Input!AN$53","v":0}]
[{"$f":"ROW()","v":443},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T322*Input!T$53","v":0},{"$f":"Input!U322*Input!U$53","v":0},{"$f":"Input!V322*Input!V$53","v":0},{"$f":"Input!W322*Input!W$53","v":0},{"$f":"Input!X322*Input!X$53","v":0},{"$f":"Input!Y322*Input!Y$53","v":0},{"$f":"Input!Z322*Input!Z$53","v":0},{"$f":"Input!AA322*Input!AA$53","v":0},{"$f":"Input!AB322*Input!AB$53","v":0},{"$f":"Input!AC322*Input!AC$53","v":0},{"$f":"Input!AD322*Input!AD$53","v":0},{"$f":"Input!AE322*Input!AE$53","v":0},{"$f":"Input!AF322*Input!AF$53","v":0},{"$f":"Input!AG322*Input!AG$53","v":0},{"$f":"Input!AH322*Input!AH$53","v":0},{"$f":"Input!AI322*Input!AI$53","v":0},{"$f":"Input!AJ322*Input!AJ$53","v":0},{"$f":"Input!AK322*Input!AK$53","v":0},{"$f":"Input!AL322*Input!AL$53","v":0},{"$f":"Input!AM322*Input!AM$53","v":0},{"$f":"Input!AN322*Input!AN$53","v":0}]
[{"$f":"ROW()","v":444},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T323*Input!T$53","v":0},{"$f":"Input!U323*Input!U$53","v":0},{"$f":"Input!V323*Input!V$53","v":0},{"$f":"Input!W323*Input!W$53","v":0},{"$f":"Input!X323*Input!X$53","v":0},{"$f":"Input!Y323*Input!Y$53","v":0},{"$f":"Input!Z323*Input!Z$53","v":0},{"$f":"Input!AA323*Input!AA$53","v":0},{"$f":"Input!AB323*Input!AB$53","v":0},{"$f":"Input!AC323*Input!AC$53","v":0},{"$f":"Input!AD323*Input!AD$53","v":0},{"$f":"Input!AE323*Input!AE$53","v":0},{"$f":"Input!AF323*Input!AF$53","v":0},{"$f":"Input!AG323*Input!AG$53","v":0},{"$f":"Input!AH323*Input!AH$53","v":0},{"$f":"Input!AI323*Input!AI$53","v":0},{"$f":"Input!AJ323*Input!AJ$53","v":0},{"$f":"Input!AK323*Input!AK$53","v":0},{"$f":"Input!AL323*Input!AL$53","v":0},{"$f":"Input!AM323*Input!AM$53","v":0},{"$f":"Input!AN323*Input!AN$53","v":0}]
[{"$f":"ROW()","v":445},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T324*Input!T$53","v":0},{"$f":"Input!U324*Input!U$53","v":0},{"$f":"Input!V324*Input!V$53","v":0},{"$f":"Input!W324*Input!W$53","v":0},{"$f":"Input!X324*Input!X$53","v":0},{"$f":"Input!Y324*Input!Y$53","v":0},{"$f":"Input!Z324*Input!Z$53","v":0},{"$f":"Input!AA324*Input!AA$53","v":0},{"$f":"Input!AB324*Input!AB$53","v":0},{"$f":"Input!AC324*Input!AC$53","v":0},{"$f":"Input!AD324*Input!AD$53","v":0},{"$f":"Input!AE324*Input!AE$53","v":0},{"$f":"Input!AF324*Input!AF$53","v":0},{"$f":"Input!AG324*Input!AG$53","v":0},{"$f":"Input!AH324*Input!AH$53","v":0},{"$f":"Input!AI324*Input!AI$53","v":0},{"$f":"Input!AJ324*Input!AJ$53","v":0},{"$f":"Input!AK324*Input!AK$53","v":0},{"$f":"Input!AL324*Input!AL$53","v":0},{"$f":"Input!AM324*Input!AM$53","v":0},{"$f":"Input!AN324*Input!AN$53","v":0}]
[{"$f":"ROW()","v":446},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T325*Input!T$53","v":0},{"$f":"Input!U325*Input!U$53","v":0},{"$f":"Input!V325*Input!V$53","v":0},{"$f":"Input!W325*Input!W$53","v":0},{"$f":"Input!X325*Input!X$53","v":0},{"$f":"Input!Y325*Input!Y$53","v":0},{"$f":"Input!Z325*Input!Z$53","v":0},{"$f":"Input!AA325*Input!AA$53","v":0},{"$f":"Input!AB325*Input!AB$53","v":0},{"$f":"Input!AC325*Input!AC$53","v":0},{"$f":"Input!AD325*Input!AD$53","v":0},{"$f":"Input!AE325*Input!AE$53","v":0},{"$f":"Input!AF325*Input!AF$53","v":0},{"$f":"Input!AG325*Input!AG$53","v":0},{"$f":"Input!AH325*Input!AH$53","v":0},{"$f":"Input!AI325*Input!AI$53","v":0},{"$f":"Input!AJ325*Input!AJ$53","v":0},{"$f":"Input!AK325*Input!AK$53","v":0},{"$f":"Input!AL325*Input!AL$53","v":0},{"$f":"Input!AM325*Input!AM$53","v":0},{"$f":"Input!AN325*Input!AN$53","v":0}]
[{"$f":"ROW()","v":447},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T326*Input!T$53","v":0},{"$f":"Input!U326*Input!U$53","v":0},{"$f":"Input!V326*Input!V$53","v":0},{"$f":"Input!W326*Input!W$53","v":0},{"$f":"Input!X326*Input!X$53","v":0},{"$f":"Input!Y326*Input!Y$53","v":0},{"$f":"Input!Z326*Input!Z$53","v":0},{"$f":"Input!AA326*Input!AA$53","v":0},{"$f":"Input!AB326*Input!AB$53","v":0},{"$f":"Input!AC326*Input!AC$53","v":0},{"$f":"Input!AD326*Input!AD$53","v":0},{"$f":"Input!AE326*Input!AE$53","v":0},{"$f":"Input!AF326*Input!AF$53","v":0},{"$f":"Input!AG326*Input!AG$53","v":0},{"$f":"Input!AH326*Input!AH$53","v":0},{"$f":"Input!AI326*Input!AI$53","v":0},{"$f":"Input!AJ326*Input!AJ$53","v":0},{"$f":"Input!AK326*Input!AK$53","v":0},{"$f":"Input!AL326*Input!AL$53","v":0},{"$f":"Input!AM326*Input!AM$53","v":0},{"$f":"Input!AN326*Input!AN$53","v":0}]
[{"$f":"ROW()","v":448},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T327*Input!T$53","v":0},{"$f":"Input!U327*Input!U$53","v":0},{"$f":"Input!V327*Input!V$53","v":0},{"$f":"Input!W327*Input!W$53","v":0},{"$f":"Input!X327*Input!X$53","v":0},{"$f":"Input!Y327*Input!Y$53","v":0},{"$f":"Input!Z327*Input!Z$53","v":0},{"$f":"Input!AA327*Input!AA$53","v":0},{"$f":"Input!AB327*Input!AB$53","v":0},{"$f":"Input!AC327*Input!AC$53","v":0},{"$f":"Input!AD327*Input!AD$53","v":0},{"$f":"Input!AE327*Input!AE$53","v":0},{"$f":"Input!AF327*Input!AF$53","v":0},{"$f":"Input!AG327*Input!AG$53","v":0},{"$f":"Input!AH327*Input!AH$53","v":0},{"$f":"Input!AI327*Input!AI$53","v":0},{"$f":"Input!AJ327*Input!AJ$53","v":0},{"$f":"Input!AK327*Input!AK$53","v":0},{"$f":"Input!AL327*Input!AL$53","v":0},{"$f":"Input!AM327*Input!AM$53","v":0},{"$f":"Input!AN327*Input!AN$53","v":0}]
[{"$f":"ROW()","v":449},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T328*Input!T$53","v":0},{"$f":"Input!U328*Input!U$53","v":0},{"$f":"Input!V328*Input!V$53","v":0},{"$f":"Input!W328*Input!W$53","v":0},{"$f":"Input!X328*Input!X$53","v":0},{"$f":"Input!Y328*Input!Y$53","v":0},{"$f":"Input!Z328*Input!Z$53","v":0},{"$f":"Input!AA328*Input!AA$53","v":0},{"$f":"Input!AB328*Input!AB$53","v":0},{"$f":"Input!AC328*Input!AC$53","v":0},{"$f":"Input!AD328*Input!AD$53","v":0},{"$f":"Input!AE328*Input!AE$53","v":0},{"$f":"Input!AF328*Input!AF$53","v":0},{"$f":"Input!AG328*Input!AG$53","v":0},{"$f":"Input!AH328*Input!AH$53","v":0},{"$f":"Input!AI328*Input!AI$53","v":0},{"$f":"Input!AJ328*Input!AJ$53","v":0},{"$f":"Input!AK328*Input!AK$53","v":0},{"$f":"Input!AL328*Input!AL$53","v":0},{"$f":"Input!AM328*Input!AM$53","v":0},{"$f":"Input!AN328*Input!AN$53","v":0}]
[{"$f":"ROW()","v":450},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T329*Input!T$53","v":0},{"$f":"Input!U329*Input!U$53","v":0},{"$f":"Input!V329*Input!V$53","v":0},{"$f":"Input!W329*Input!W$53","v":0},{"$f":"Input!X329*Input!X$53","v":0},{"$f":"Input!Y329*Input!Y$53","v":0},{"$f":"Input!Z329*Input!Z$53","v":0},{"$f":"Input!AA329*Input!AA$53","v":0},{"$f":"Input!AB329*Input!AB$53","v":0},{"$f":"Input!AC329*Input!AC$53","v":0},{"$f":"Input!AD329*Input!AD$53","v":0},{"$f":"Input!AE329*Input!AE$53","v":0},{"$f":"Input!AF329*Input!AF$53","v":0},{"$f":"Input!AG329*Input!AG$53","v":0},{"$f":"Input!AH329*Input!AH$53","v":0},{"$f":"Input!AI329*Input!AI$53","v":0},{"$f":"Input!AJ329*Input!AJ$53","v":0},{"$f":"Input!AK329*Input!AK$53","v":0},{"$f":"Input!AL329*Input!AL$53","v":0},{"$f":"Input!AM329*Input!AM$53","v":0},{"$f":"Input!AN329*Input!AN$53","v":0}]
[{"$f":"ROW()","v":451},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T435:T450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ435:AJ450)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":453},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T399<0,T399,IF($D453=\"Land\",0,IF(T381<1,T399,MAX(MIN(IF(T381>0,(T399/T381)*T$9,0),T399*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ399<0,AJ399,IF($D453=\"Land\",0,IF(AJ381<1,AJ399,MAX(MIN(IF(AJ381>0,(AJ399/AJ381)*AJ$9,0),AJ399*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":454},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T400<0,T400,IF($D454=\"Land\",0,IF(T382<1,T400,MAX(MIN(IF(T382>0,(T400/T382)*T$9,0),T400*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ400<0,AJ400,IF($D454=\"Land\",0,IF(AJ382<1,AJ400,MAX(MIN(IF(AJ382>0,(AJ400/AJ382)*AJ$9,0),AJ400*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":455},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T401<0,T401,IF($D455=\"Land\",0,IF(T383<1,T401,MAX(MIN(IF(T383>0,(T401/T383)*T$9,0),T401*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ401<0,AJ401,IF($D455=\"Land\",0,IF(AJ383<1,AJ401,MAX(MIN(IF(AJ383>0,(AJ401/AJ383)*AJ$9,0),AJ401*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":456},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T402<0,T402,IF($D456=\"Land\",0,IF(T384<1,T402,MAX(MIN(IF(T384>0,(T402/T384)*T$9,0),T402*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":"-IF(AJ402<0,AJ402,IF($D456=\"Land\",0,IF(AJ384<1,AJ402,MAX(MIN(IF(AJ384>0,(AJ402/AJ384)*AJ$9,0),AJ402*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":457},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T403<0,T403,IF($D457=\"Land\",0,IF(T385<1,T403,MAX(MIN(IF(T385>0,(T403/T385)*T$9,0),T403*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ403<0,AJ403,IF($D457=\"Land\",0,IF(AJ385<1,AJ403,MAX(MIN(IF(AJ385>0,(AJ403/AJ385)*AJ$9,0),AJ403*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":458},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T404<0,T404,IF($D458=\"Land\",0,IF(T386<1,T404,MAX(MIN(IF(T386>0,(T404/T386)*T$9,0),T404*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ404<0,AJ404,IF($D458=\"Land\",0,IF(AJ386<1,AJ404,MAX(MIN(IF(AJ386>0,(AJ404/AJ386)*AJ$9,0),AJ404*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":459},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T405<0,T405,IF($D459=\"Land\",0,IF(T387<1,T405,MAX(MIN(IF(T387>0,(T405/T387)*T$9,0),T405*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ405<0,AJ405,IF($D459=\"Land\",0,IF(AJ387<1,AJ405,MAX(MIN(IF(AJ387>0,(AJ405/AJ387)*AJ$9,0),AJ405*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":460},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T406<0,T406,IF($D460=\"Land\",0,IF(T388<1,T406,MAX(MIN(IF(T388>0,(T406/T388)*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":"-IF(AJ406<0,AJ406,IF($D460=\"Land\",0,IF(AJ388<1,AJ406,MAX(MIN(IF(AJ388>0,(AJ406/AJ388)*AJ$9,0),AJ406*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":461},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T407<0,T407,IF($D461=\"Land\",0,IF(T389<1,T407,MAX(MIN(IF(T389>0,(T407/T389)*T$9,0),T407*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":"-IF(AJ407<0,AJ407,IF($D461=\"Land\",0,IF(AJ389<1,AJ407,MAX(MIN(IF(AJ389>0,(AJ407/AJ389)*AJ$9,0),AJ407*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":462},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T408<0,T408,IF($D462=\"Land\",0,IF(T390<1,T408,MAX(MIN(IF(T390>0,(T408/T390)*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":"-IF(AJ408<0,AJ408,IF($D462=\"Land\",0,IF(AJ390<1,AJ408,MAX(MIN(IF(AJ390>0,(AJ408/AJ390)*AJ$9,0),AJ408*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":463},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T409<0,T409,IF($D463=\"Land\",0,IF(T391<1,T409,MAX(MIN(IF(T391>0,(T409/T391)*T$9,0),T409*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ409<0,AJ409,IF($D463=\"Land\",0,IF(AJ391<1,AJ409,MAX(MIN(IF(AJ391>0,(AJ409/AJ391)*AJ$9,0),AJ409*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":464},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T410<0,T410,IF($D464=\"Land\",0,IF(T392<1,T410,MAX(MIN(IF(T392>0,(T410/T392)*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":"-IF(AJ410<0,AJ410,IF($D464=\"Land\",0,IF(AJ392<1,AJ410,MAX(MIN(IF(AJ392>0,(AJ410/AJ392)*AJ$9,0),AJ410*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":465},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T411<0,T411,IF($D465=\"Land\",0,IF(T393<1,T411,MAX(MIN(IF(T393>0,(T411/T393)*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":"-IF(AJ411<0,AJ411,IF($D465=\"Land\",0,IF(AJ393<1,AJ411,MAX(MIN(IF(AJ393>0,(AJ411/AJ393)*AJ$9,0),AJ411*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":466},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T412<0,T412,IF($D466=\"Land\",0,IF(T394<1,T412,MAX(MIN(IF(T394>0,(T412/T394)*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":"-IF(AJ412<0,AJ412,IF($D466=\"Land\",0,IF(AJ394<1,AJ412,MAX(MIN(IF(AJ394>0,(AJ412/AJ394)*AJ$9,0),AJ412*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":467},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T413<0,T413,IF($D467=\"Land\",0,IF(T395<1,T413,MAX(MIN(IF(T395>0,(T413/T395)*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":"-IF(AJ413<0,AJ413,IF($D467=\"Land\",0,IF(AJ395<1,AJ413,MAX(MIN(IF(AJ395>0,(AJ413/AJ395)*AJ$9,0),AJ413*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":468},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T414<0,T414,IF($D468=\"Land\",0,IF(T396<1,T414,MAX(MIN(IF(T396>0,(T414/T396)*T$9,0),T414*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ414<0,AJ414,IF($D468=\"Land\",0,IF(AJ396<1,AJ414,MAX(MIN(IF(AJ396>0,(AJ414/AJ396)*AJ$9,0),AJ414*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":469},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T453:T468)","v":-4.0465563850047855E-2},-8.0931127700095695E-2,-8.0931127700095709E-2,-8.0931127700095695E-2,-7.529676825309109E-2,-2.2858190578158449E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-1.5543569593147899E-2,0,0,0,0,0,{"$f":"SUM(AJ453:AJ468)","v":0},0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":471},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":472},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":473},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":474},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":475},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":476},null,null,"Regulators"]
[{"$f":"ROW()","v":477},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":478},null,null,"Buildings"]
[{"$f":"ROW()","v":479},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":480},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":481},null,null,"Vehicle"]
[{"$f":"ROW()","v":482},null,null,"Information Technology"]
[{"$f":"ROW()","v":483},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":484},null,null,"FRC"]
[{"$f":"ROW()","v":485},null,null,"Land"]
[{"$f":"ROW()","v":486},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":487},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":489},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S399+S417+S453+S435+S471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ399+AJ417+AJ453+AJ435+AJ471","v":0},0,0,0,0]
[{"$f":"ROW()","v":490},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S400+S418+S454+S436+S472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ400+AJ418+AJ454+AJ436+AJ472","v":0},0,0,0,0]
[{"$f":"ROW()","v":491},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S401+S419+S455+S437+S473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ401+AJ419+AJ455+AJ437+AJ473","v":0},0,0,0,0]
[{"$f":"ROW()","v":492},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S402+S420+S456+S438+S474","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,{"$f":"AJ402+AJ420+AJ456+AJ438+AJ474","v":0},0,0,0,0]
[{"$f":"ROW()","v":493},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S403+S421+S457+S439+S475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ403+AJ421+AJ457+AJ439+AJ475","v":0},0,0,0,0]
[{"$f":"ROW()","v":494},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S404+S422+S458+S440+S476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ404+AJ422+AJ458+AJ440+AJ476","v":0},0,0,0,0]
[{"$f":"ROW()","v":495},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S405+S423+S459+S441+S477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ405+AJ423+AJ459+AJ441+AJ477","v":0},0,0,0,0]
[{"$f":"ROW()","v":496},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S406+S424+S460+S442+S478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ406+AJ424+AJ460+AJ442+AJ478","v":0},0,0,0,0]
[{"$f":"ROW()","v":497},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S407+S425+S461+S443+S479","v":0.152832},0.13522462672811059,0.1000098801843318,6.479513364055299E-2,2.9580387096774186E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ407+AJ425+AJ461+AJ443+AJ479","v":0},0,0,0,0]
[{"$f":"ROW()","v":498},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S408+S426+S462+S444+S480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ408+AJ426+AJ462+AJ444+AJ480","v":0},0,0,0,0]
[{"$f":"ROW()","v":499},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S409+S427+S463+S445+S481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ409+AJ427+AJ463+AJ445+AJ481","v":0},0,0,0,0]
[{"$f":"ROW()","v":500},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S410+S428+S464+S446+S482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ410+AJ428+AJ464+AJ446+AJ482","v":0},0,0,0,0]
[{"$f":"ROW()","v":501},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S411+S429+S465+S447+S483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ411+AJ429+AJ465+AJ447+AJ483","v":0},0,0,0,0]
[{"$f":"ROW()","v":502},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S412+S430+S466+S448+S484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ412+AJ430+AJ466+AJ448+AJ484","v":0},0,0,0,0]
[{"$f":"ROW()","v":503},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S413+S431+S467+S449+S485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ413+AJ431+AJ467+AJ449+AJ485","v":0},0,0,0,0]
[{"$f":"ROW()","v":504},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S414+S432+S468+S450+S486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ414+AJ432+AJ468+AJ450+AJ486","v":0},0,0,0,0]
[{"$f":"ROW()","v":505},null,null,"Total (Asset Added as at 31/12/2009)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S489:S504)","v":0.57982299999999998},0.53935743614995213,0.45842630844985643,0.37749518074976074,0.29656405304966504,0.22126728479657395,0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,0,0,0,0,0,0,{"$f":"SUM(AJ489:AJ504)","v":0},0,0,0,0]
["West Net [m$ nominal]"]
["Remaining Asset Life"]
[{"$f":"ROW()","v":508},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S124","v":0},{"$f":"(U508-U$9)*(U508>V$9)","v":0},0,0,{"$f":"(X508-X$9)*(X508>Y$9)","v":0},{"$f":"(Y508-Y$9)*(Y508>Z$9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AI508-AI$9)*(AI508>AJ$9)","v":0},{"$f":"(AJ508-AJ$9)*(AJ508>AK$9)","v":0},{"$f":"(AK508-AK$9)*(AK508>AL$9)","v":0},{"$f":"(AL508-AL$9)*(AL508>AM$9)","v":0},{"$f":"(AM508-AM$9)*(AM508>AN$9)","v":0}]
[{"$f":"ROW()","v":509},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S125","v":0},{"$f":"(U509-U$9)*(U509>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":510},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S126","v":0},{"$f":"(U510-U$9)*(U510>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":511},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S127","v":0},{"$f":"(U511-U$9)*(U511>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":512},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S128","v":0},{"$f":"(U512-U$9)*(U512>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":513},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S129","v":0},{"$f":"(U513-U$9)*(U513>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":514},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S130","v":0},{"$f":"(U514-U$9)*(U514>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":515},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S131","v":34.598812785388127},{"$f":"(U515-U$9)*(U515>V$9)","v":33.598812785388127},32.598812785388127,31.598812785388127,30.598812785388127,30.098812785388127,29.098812785388127,28.098812785388127,27.098812785388127,26.098812785388127,25.098812785388127,24.098812785388127,23.098812785388127,22.098812785388127,21.098812785388127,20.098812785388127,19.098812785388127,18.098812785388127,17.098812785388127,16.098812785388127]
[{"$f":"ROW()","v":516},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S132","v":0},{"$f":"(U516-U$9)*(U516>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S133","v":6.036661453899292},{"$f":"(U517-U$9)*(U517>V$9)","v":5.036661453899292},4.036661453899292,3.036661453899292,2.036661453899292,1.536661453899292,0.53666145389929198,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":518},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S134","v":0},{"$f":"(U518-U$9)*(U518>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":519},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S135","v":2.5219203272162298},{"$f":"(U519-U$9)*(U519>V$9)","v":1.5219203272162298},0.52192032721622983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":520},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S136","v":0},{"$f":"(U520-U$9)*(U520>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":521},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S137","v":0},{"$f":"(U521-U$9)*(U521>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S138","v":0},{"$f":"(U522-U$9)*(U522>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S139","v":0},{"$f":"(U523-U$9)*(U523>V$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":524}]
["Opening Asset Value"]
[{"$f":"ROW()","v":526},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T616","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD616","v":0},0,0,0,0,{"$f":"AI616","v":0},{"$f":"AJ616","v":0},{"$f":"AK616","v":0},{"$f":"AL616","v":0},{"$f":"AM616","v":0}]
[{"$f":"ROW()","v":527},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T617","v":0},{"$f":"U617","v":0},{"$f":"V617","v":0},{"$f":"W617","v":0},{"$f":"X617","v":0},{"$f":"Y617","v":0},{"$f":"Z617","v":0},{"$f":"AA617","v":0},{"$f":"AB617","v":0},{"$f":"AC617","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":528},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":529},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":532},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":533},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T623","v":1.3052213254207299E-2},{"$f":"U623","v":1.2674968713038547E-2},{"$f":"V623","v":1.2297724171869794E-2},{"$f":"W623","v":1.1920479630701041E-2},{"$f":"X623","v":1.1543235089532288E-2},{"$f":"Y623","v":1.1354612818947913E-2},{"$f":"Z623","v":1.097736827777916E-2},{"$f":"AA623","v":1.0600123736610408E-2},{"$f":"AB623","v":1.0222879195441655E-2},{"$f":"AC623","v":9.8456346542729022E-3},9.4683901131041494E-3,9.0911455719353967E-3,8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3,7.5821674072603868E-3,7.2049228660916349E-3,6.8276783249228831E-3,6.4504337837541312E-3,6.0731892425853794E-3]
[{"$f":"ROW()","v":534},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T624","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD624","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":535},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T625","v":2.8846227418299399},2.4067720682648917,1.9289213946998434,1.4510707211347951,0.973220047569747,0.73429471078722286,0.25644403722217474,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":536},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T626","v":0},{"$f":"U626","v":0},{"$f":"V626","v":0},{"$f":"W626","v":0},{"$f":"X626","v":0},{"$f":"Y626","v":0},{"$f":"Z626","v":0},{"$f":"AA626","v":0},{"$f":"AB626","v":0},{"$f":"AC626","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":537},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T627","v":0.104081321679867},6.2810659575027614E-2,2.1539997470188227E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":538},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":539},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":540},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T630","v":0},0,0,0,{"$f":"X630","v":0},0,0,0,0,0,{"$f":"AD630","v":0},{"$f":"AE630","v":0},{"$f":"AF630","v":0},{"$f":"AG630","v":0},{"$f":"AH630","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":541},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":542},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U526:U541)","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,{"$f":"SUM(AJ526:AJ541)","v":7.5821674072603868E-3},7.2049228660916349E-3,6.8276783249228831E-3,6.4504337837541312E-3,6.0731892425853794E-3]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":544},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T124","v":0}]
[{"$f":"ROW()","v":545},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T125","v":0}]
[{"$f":"ROW()","v":546},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T126","v":0}]
[{"$f":"ROW()","v":547},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T127","v":0}]
[{"$f":"ROW()","v":548},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T128","v":0}]
[{"$f":"ROW()","v":549},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T129","v":0}]
[{"$f":"ROW()","v":550},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T130","v":0}]
[{"$f":"ROW()","v":551},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T131","v":1.3052213254207299E-2}]
[{"$f":"ROW()","v":552},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T132","v":0}]
[{"$f":"ROW()","v":553},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T133","v":2.8846227418299399}]
[{"$f":"ROW()","v":554},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T134","v":0}]
[{"$f":"ROW()","v":555},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T135","v":0.104081321679867}]
[{"$f":"ROW()","v":556},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T136","v":0}]
[{"$f":"ROW()","v":557},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T137","v":0}]
[{"$f":"ROW()","v":558},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T138","v":0}]
[{"$f":"ROW()","v":559},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T139","v":0}]
[{"$f":"ROW()","v":560},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T544:T559)","v":3.0017562767640142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ544:AJ559)","v":0},0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":562},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U371*Input!U$53","v":0},{"$f":"Input!V371*Input!V$53","v":0},{"$f":"Input!W371*Input!W$53","v":0},{"$f":"Input!X371*Input!X$53","v":0},{"$f":"Input!Y371*Input!Y$53","v":0},{"$f":"Input!Z371*Input!Z$53","v":0},{"$f":"Input!AA371*Input!AA$53","v":0},{"$f":"Input!AB371*Input!AB$53","v":0},{"$f":"Input!AC371*Input!AC$53","v":0},{"$f":"Input!AD371*Input!AD$53","v":0},{"$f":"Input!AE371*Input!AE$53","v":0},{"$f":"Input!AF371*Input!AF$53","v":0},{"$f":"Input!AG371*Input!AG$53","v":0},{"$f":"Input!AH371*Input!AH$53","v":0},{"$f":"Input!AI371*Input!AI$53","v":0},{"$f":"Input!AJ371*Input!AJ$53","v":0},{"$f":"Input!AK371*Input!AK$53","v":0},{"$f":"Input!AL371*Input!AL$53","v":0},{"$f":"Input!AM371*Input!AM$53","v":0},{"$f":"Input!AN371*Input!AN$53","v":0}]
[{"$f":"ROW()","v":563},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U372*Input!U$53","v":0},{"$f":"Input!V372*Input!V$53","v":0},{"$f":"Input!W372*Input!W$53","v":0},{"$f":"Input!X372*Input!X$53","v":0},{"$f":"Input!Y372*Input!Y$53","v":0},{"$f":"Input!Z372*Input!Z$53","v":0},{"$f":"Input!AA372*Input!AA$53","v":0},{"$f":"Input!AB372*Input!AB$53","v":0},{"$f":"Input!AC372*Input!AC$53","v":0},{"$f":"Input!AD372*Input!AD$53","v":0},{"$f":"Input!AE372*Input!AE$53","v":0},{"$f":"Input!AF372*Input!AF$53","v":0},{"$f":"Input!AG372*Input!AG$53","v":0},{"$f":"Input!AH372*Input!AH$53","v":0},{"$f":"Input!AI372*Input!AI$53","v":0},{"$f":"Input!AJ372*Input!AJ$53","v":0},{"$f":"Input!AK372*Input!AK$53","v":0},{"$f":"Input!AL372*Input!AL$53","v":0},{"$f":"Input!AM372*Input!AM$53","v":0},{"$f":"Input!AN372*Input!AN$53","v":0}]
[{"$f":"ROW()","v":564},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U373*Input!U$53","v":0},{"$f":"Input!V373*Input!V$53","v":0},{"$f":"Input!W373*Input!W$53","v":0},{"$f":"Input!X373*Input!X$53","v":0},{"$f":"Input!Y373*Input!Y$53","v":0},{"$f":"Input!Z373*Input!Z$53","v":0},{"$f":"Input!AA373*Input!AA$53","v":0},{"$f":"Input!AB373*Input!AB$53","v":0},{"$f":"Input!AC373*Input!AC$53","v":0},{"$f":"Input!AD373*Input!AD$53","v":0},{"$f":"Input!AE373*Input!AE$53","v":0},{"$f":"Input!AF373*Input!AF$53","v":0},{"$f":"Input!AG373*Input!AG$53","v":0},{"$f":"Input!AH373*Input!AH$53","v":0},{"$f":"Input!AI373*Input!AI$53","v":0},{"$f":"Input!AJ373*Input!AJ$53","v":0},{"$f":"Input!AK373*Input!AK$53","v":0},{"$f":"Input!AL373*Input!AL$53","v":0},{"$f":"Input!AM373*Input!AM$53","v":0},{"$f":"Input!AN373*Input!AN$53","v":0}]
[{"$f":"ROW()","v":565},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U374*Input!U$53","v":0},{"$f":"Input!V374*Input!V$53","v":0},{"$f":"Input!W374*Input!W$53","v":0},{"$f":"Input!X374*Input!X$53","v":0},{"$f":"Input!Y374*Input!Y$53","v":0},{"$f":"Input!Z374*Input!Z$53","v":0},{"$f":"Input!AA374*Input!AA$53","v":0},{"$f":"Input!AB374*Input!AB$53","v":0},{"$f":"Input!AC374*Input!AC$53","v":0},{"$f":"Input!AD374*Input!AD$53","v":0},{"$f":"Input!AE374*Input!AE$53","v":0},{"$f":"Input!AF374*Input!AF$53","v":0},{"$f":"Input!AG374*Input!AG$53","v":0},{"$f":"Input!AH374*Input!AH$53","v":0},{"$f":"Input!AI374*Input!AI$53","v":0},{"$f":"Input!AJ374*Input!AJ$53","v":0},{"$f":"Input!AK374*Input!AK$53","v":0},{"$f":"Input!AL374*Input!AL$53","v":0},{"$f":"Input!AM374*Input!AM$53","v":0},{"$f":"Input!AN374*Input!AN$53","v":0}]
[{"$f":"ROW()","v":566},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U375*Input!U$53","v":0},{"$f":"Input!V375*Input!V$53","v":0},{"$f":"Input!W375*Input!W$53","v":0},{"$f":"Input!X375*Input!X$53","v":0},{"$f":"Input!Y375*Input!Y$53","v":0},{"$f":"Input!Z375*Input!Z$53","v":0},{"$f":"Input!AA375*Input!AA$53","v":0},{"$f":"Input!AB375*Input!AB$53","v":0},{"$f":"Input!AC375*Input!AC$53","v":0},{"$f":"Input!AD375*Input!AD$53","v":0},{"$f":"Input!AE375*Input!AE$53","v":0},{"$f":"Input!AF375*Input!AF$53","v":0},{"$f":"Input!AG375*Input!AG$53","v":0},{"$f":"Input!AH375*Input!AH$53","v":0},{"$f":"Input!AI375*Input!AI$53","v":0},{"$f":"Input!AJ375*Input!AJ$53","v":0},{"$f":"Input!AK375*Input!AK$53","v":0},{"$f":"Input!AL375*Input!AL$53","v":0},{"$f":"Input!AM375*Input!AM$53","v":0},{"$f":"Input!AN375*Input!AN$53","v":0}]
[{"$f":"ROW()","v":567},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U376*Input!U$53","v":0},{"$f":"Input!V376*Input!V$53","v":0},{"$f":"Input!W376*Input!W$53","v":0},{"$f":"Input!X376*Input!X$53","v":0},{"$f":"Input!Y376*Input!Y$53","v":0},{"$f":"Input!Z376*Input!Z$53","v":0},{"$f":"Input!AA376*Input!AA$53","v":0},{"$f":"Input!AB376*Input!AB$53","v":0},{"$f":"Input!AC376*Input!AC$53","v":0},{"$f":"Input!AD376*Input!AD$53","v":0},{"$f":"Input!AE376*Input!AE$53","v":0},{"$f":"Input!AF376*Input!AF$53","v":0},{"$f":"Input!AG376*Input!AG$53","v":0},{"$f":"Input!AH376*Input!AH$53","v":0},{"$f":"Input!AI376*Input!AI$53","v":0},{"$f":"Input!AJ376*Input!AJ$53","v":0},{"$f":"Input!AK376*Input!AK$53","v":0},{"$f":"Input!AL376*Input!AL$53","v":0},{"$f":"Input!AM376*Input!AM$53","v":0},{"$f":"Input!AN376*Input!AN$53","v":0}]
[{"$f":"ROW()","v":568},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U377*Input!U$53","v":0},{"$f":"Input!V377*Input!V$53","v":0},{"$f":"Input!W377*Input!W$53","v":0},{"$f":"Input!X377*Input!X$53","v":0},{"$f":"Input!Y377*Input!Y$53","v":0},{"$f":"Input!Z377*Input!Z$53","v":0},{"$f":"Input!AA377*Input!AA$53","v":0},{"$f":"Input!AB377*Input!AB$53","v":0},{"$f":"Input!AC377*Input!AC$53","v":0},{"$f":"Input!AD377*Input!AD$53","v":0},{"$f":"Input!AE377*Input!AE$53","v":0},{"$f":"Input!AF377*Input!AF$53","v":0},{"$f":"Input!AG377*Input!AG$53","v":0},{"$f":"Input!AH377*Input!AH$53","v":0},{"$f":"Input!AI377*Input!AI$53","v":0},{"$f":"Input!AJ377*Input!AJ$53","v":0},{"$f":"Input!AK377*Input!AK$53","v":0},{"$f":"Input!AL377*Input!AL$53","v":0},{"$f":"Input!AM377*Input!AM$53","v":0},{"$f":"Input!AN377*Input!AN$53","v":0}]
[{"$f":"ROW()","v":569},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U378*Input!U$53","v":0},{"$f":"Input!V378*Input!V$53","v":0},{"$f":"Input!W378*Input!W$53","v":0},{"$f":"Input!X378*Input!X$53","v":0},{"$f":"Input!Y378*Input!Y$53","v":0},{"$f":"Input!Z378*Input!Z$53","v":0},{"$f":"Input!AA378*Input!AA$53","v":0},{"$f":"Input!AB378*Input!AB$53","v":0},{"$f":"Input!AC378*Input!AC$53","v":0},{"$f":"Input!AD378*Input!AD$53","v":0},{"$f":"Input!AE378*Input!AE$53","v":0},{"$f":"Input!AF378*Input!AF$53","v":0},{"$f":"Input!AG378*Input!AG$53","v":0},{"$f":"Input!AH378*Input!AH$53","v":0},{"$f":"Input!AI378*Input!AI$53","v":0},{"$f":"Input!AJ378*Input!AJ$53","v":0},{"$f":"Input!AK378*Input!AK$53","v":0},{"$f":"Input!AL378*Input!AL$53","v":0},{"$f":"Input!AM378*Input!AM$53","v":0},{"$f":"Input!AN378*Input!AN$53","v":0}]
[{"$f":"ROW()","v":570},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U379*Input!U$53","v":0},{"$f":"Input!V379*Input!V$53","v":0},{"$f":"Input!W379*Input!W$53","v":0},{"$f":"Input!X379*Input!X$53","v":0},{"$f":"Input!Y379*Input!Y$53","v":0},{"$f":"Input!Z379*Input!Z$53","v":0},{"$f":"Input!AA379*Input!AA$53","v":0},{"$f":"Input!AB379*Input!AB$53","v":0},{"$f":"Input!AC379*Input!AC$53","v":0},{"$f":"Input!AD379*Input!AD$53","v":0},{"$f":"Input!AE379*Input!AE$53","v":0},{"$f":"Input!AF379*Input!AF$53","v":0},{"$f":"Input!AG379*Input!AG$53","v":0},{"$f":"Input!AH379*Input!AH$53","v":0},{"$f":"Input!AI379*Input!AI$53","v":0},{"$f":"Input!AJ379*Input!AJ$53","v":0},{"$f":"Input!AK379*Input!AK$53","v":0},{"$f":"Input!AL379*Input!AL$53","v":0},{"$f":"Input!AM379*Input!AM$53","v":0},{"$f":"Input!AN379*Input!AN$53","v":0}]
[{"$f":"ROW()","v":571},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U380*Input!U$53","v":0},{"$f":"Input!V380*Input!V$53","v":0},{"$f":"Input!W380*Input!W$53","v":0},{"$f":"Input!X380*Input!X$53","v":0},{"$f":"Input!Y380*Input!Y$53","v":0},{"$f":"Input!Z380*Input!Z$53","v":0},{"$f":"Input!AA380*Input!AA$53","v":0},{"$f":"Input!AB380*Input!AB$53","v":0},{"$f":"Input!AC380*Input!AC$53","v":0},{"$f":"Input!AD380*Input!AD$53","v":0},{"$f":"Input!AE380*Input!AE$53","v":0},{"$f":"Input!AF380*Input!AF$53","v":0},{"$f":"Input!AG380*Input!AG$53","v":0},{"$f":"Input!AH380*Input!AH$53","v":0},{"$f":"Input!AI380*Input!AI$53","v":0},{"$f":"Input!AJ380*Input!AJ$53","v":0},{"$f":"Input!AK380*Input!AK$53","v":0},{"$f":"Input!AL380*Input!AL$53","v":0},{"$f":"Input!AM380*Input!AM$53","v":0},{"$f":"Input!AN380*Input!AN$53","v":0}]
[{"$f":"ROW()","v":572},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U381*Input!U$53","v":0},{"$f":"Input!V381*Input!V$53","v":0},{"$f":"Input!W381*Input!W$53","v":0},{"$f":"Input!X381*Input!X$53","v":0},{"$f":"Input!Y381*Input!Y$53","v":0},{"$f":"Input!Z381*Input!Z$53","v":0},{"$f":"Input!AA381*Input!AA$53","v":0},{"$f":"Input!AB381*Input!AB$53","v":0},{"$f":"Input!AC381*Input!AC$53","v":0},{"$f":"Input!AD381*Input!AD$53","v":0},{"$f":"Input!AE381*Input!AE$53","v":0},{"$f":"Input!AF381*Input!AF$53","v":0},{"$f":"Input!AG381*Input!AG$53","v":0},{"$f":"Input!AH381*Input!AH$53","v":0},{"$f":"Input!AI381*Input!AI$53","v":0},{"$f":"Input!AJ381*Input!AJ$53","v":0},{"$f":"Input!AK381*Input!AK$53","v":0},{"$f":"Input!AL381*Input!AL$53","v":0},{"$f":"Input!AM381*Input!AM$53","v":0},{"$f":"Input!AN381*Input!AN$53","v":0}]
[{"$f":"ROW()","v":573},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U382*Input!U$53","v":0},{"$f":"Input!V382*Input!V$53","v":0},{"$f":"Input!W382*Input!W$53","v":0},{"$f":"Input!X382*Input!X$53","v":0},{"$f":"Input!Y382*Input!Y$53","v":0},{"$f":"Input!Z382*Input!Z$53","v":0},{"$f":"Input!AA382*Input!AA$53","v":0},{"$f":"Input!AB382*Input!AB$53","v":0},{"$f":"Input!AC382*Input!AC$53","v":0},{"$f":"Input!AD382*Input!AD$53","v":0},{"$f":"Input!AE382*Input!AE$53","v":0},{"$f":"Input!AF382*Input!AF$53","v":0},{"$f":"Input!AG382*Input!AG$53","v":0},{"$f":"Input!AH382*Input!AH$53","v":0},{"$f":"Input!AI382*Input!AI$53","v":0},{"$f":"Input!AJ382*Input!AJ$53","v":0},{"$f":"Input!AK382*Input!AK$53","v":0},{"$f":"Input!AL382*Input!AL$53","v":0},{"$f":"Input!AM382*Input!AM$53","v":0},{"$f":"Input!AN382*Input!AN$53","v":0}]
[{"$f":"ROW()","v":574},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U383*Input!U$53","v":0},{"$f":"Input!V383*Input!V$53","v":0},{"$f":"Input!W383*Input!W$53","v":0},{"$f":"Input!X383*Input!X$53","v":0},{"$f":"Input!Y383*Input!Y$53","v":0},{"$f":"Input!Z383*Input!Z$53","v":0},{"$f":"Input!AA383*Input!AA$53","v":0},{"$f":"Input!AB383*Input!AB$53","v":0},{"$f":"Input!AC383*Input!AC$53","v":0},{"$f":"Input!AD383*Input!AD$53","v":0},{"$f":"Input!AE383*Input!AE$53","v":0},{"$f":"Input!AF383*Input!AF$53","v":0},{"$f":"Input!AG383*Input!AG$53","v":0},{"$f":"Input!AH383*Input!AH$53","v":0},{"$f":"Input!AI383*Input!AI$53","v":0},{"$f":"Input!AJ383*Input!AJ$53","v":0},{"$f":"Input!AK383*Input!AK$53","v":0},{"$f":"Input!AL383*Input!AL$53","v":0},{"$f":"Input!AM383*Input!AM$53","v":0},{"$f":"Input!AN383*Input!AN$53","v":0}]
[{"$f":"ROW()","v":575},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U384*Input!U$53","v":0},{"$f":"Input!V384*Input!V$53","v":0},{"$f":"Input!W384*Input!W$53","v":0},{"$f":"Input!X384*Input!X$53","v":0},{"$f":"Input!Y384*Input!Y$53","v":0},{"$f":"Input!Z384*Input!Z$53","v":0},{"$f":"Input!AA384*Input!AA$53","v":0},{"$f":"Input!AB384*Input!AB$53","v":0},{"$f":"Input!AC384*Input!AC$53","v":0},{"$f":"Input!AD384*Input!AD$53","v":0},{"$f":"Input!AE384*Input!AE$53","v":0},{"$f":"Input!AF384*Input!AF$53","v":0},{"$f":"Input!AG384*Input!AG$53","v":0},{"$f":"Input!AH384*Input!AH$53","v":0},{"$f":"Input!AI384*Input!AI$53","v":0},{"$f":"Input!AJ384*Input!AJ$53","v":0},{"$f":"Input!AK384*Input!AK$53","v":0},{"$f":"Input!AL384*Input!AL$53","v":0},{"$f":"Input!AM384*Input!AM$53","v":0},{"$f":"Input!AN384*Input!AN$53","v":0}]
[{"$f":"ROW()","v":576},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U385*Input!U$53","v":0},{"$f":"Input!V385*Input!V$53","v":0},{"$f":"Input!W385*Input!W$53","v":0},{"$f":"Input!X385*Input!X$53","v":0},{"$f":"Input!Y385*Input!Y$53","v":0},{"$f":"Input!Z385*Input!Z$53","v":0},{"$f":"Input!AA385*Input!AA$53","v":0},{"$f":"Input!AB385*Input!AB$53","v":0},{"$f":"Input!AC385*Input!AC$53","v":0},{"$f":"Input!AD385*Input!AD$53","v":0},{"$f":"Input!AE385*Input!AE$53","v":0},{"$f":"Input!AF385*Input!AF$53","v":0},{"$f":"Input!AG385*Input!AG$53","v":0},{"$f":"Input!AH385*Input!AH$53","v":0},{"$f":"Input!AI385*Input!AI$53","v":0},{"$f":"Input!AJ385*Input!AJ$53","v":0},{"$f":"Input!AK385*Input!AK$53","v":0},{"$f":"Input!AL385*Input!AL$53","v":0},{"$f":"Input!AM385*Input!AM$53","v":0},{"$f":"Input!AN385*Input!AN$53","v":0}]
[{"$f":"ROW()","v":577},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U386*Input!U$53","v":0},{"$f":"Input!V386*Input!V$53","v":0},{"$f":"Input!W386*Input!W$53","v":0},{"$f":"Input!X386*Input!X$53","v":0},{"$f":"Input!Y386*Input!Y$53","v":0},{"$f":"Input!Z386*Input!Z$53","v":0},{"$f":"Input!AA386*Input!AA$53","v":0},{"$f":"Input!AB386*Input!AB$53","v":0},{"$f":"Input!AC386*Input!AC$53","v":0},{"$f":"Input!AD386*Input!AD$53","v":0},{"$f":"Input!AE386*Input!AE$53","v":0},{"$f":"Input!AF386*Input!AF$53","v":0},{"$f":"Input!AG386*Input!AG$53","v":0},{"$f":"Input!AH386*Input!AH$53","v":0},{"$f":"Input!AI386*Input!AI$53","v":0},{"$f":"Input!AJ386*Input!AJ$53","v":0},{"$f":"Input!AK386*Input!AK$53","v":0},{"$f":"Input!AL386*Input!AL$53","v":0},{"$f":"Input!AM386*Input!AM$53","v":0},{"$f":"Input!AN386*Input!AN$53","v":0}]
[{"$f":"ROW()","v":578},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U562:U577)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ562:AJ577)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":580},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U526<0,U526,IF($D580=\"Land\",0,IF(U508<1,U526,MAX(MIN(IF(U508>0,(U526/U508)*U$9,0),U526*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ526<0,AJ526,IF($D580=\"Land\",0,IF(AJ508<1,AJ526,MAX(MIN(IF(AJ508>0,(AJ526/AJ508)*AJ$9,0),AJ526*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":581},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U527<0,U527,IF($D581=\"Land\",0,IF(U509<1,U527,MAX(MIN(IF(U509>0,(U527/U509)*U$9,0),U527*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ527<0,AJ527,IF($D581=\"Land\",0,IF(AJ509<1,AJ527,MAX(MIN(IF(AJ509>0,(AJ527/AJ509)*AJ$9,0),AJ527*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":582},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U528<0,U528,IF($D582=\"Land\",0,IF(U510<1,U528,MAX(MIN(IF(U510>0,(U528/U510)*U$9,0),U528*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ528<0,AJ528,IF($D582=\"Land\",0,IF(AJ510<1,AJ528,MAX(MIN(IF(AJ510>0,(AJ528/AJ510)*AJ$9,0),AJ528*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":583},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U529<0,U529,IF($D583=\"Land\",0,IF(U511<1,U529,MAX(MIN(IF(U511>0,(U529/U511)*U$9,0),U529*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ529<0,AJ529,IF($D583=\"Land\",0,IF(AJ511<1,AJ529,MAX(MIN(IF(AJ511>0,(AJ529/AJ511)*AJ$9,0),AJ529*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":584},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U530<0,U530,IF($D584=\"Land\",0,IF(U512<1,U530,MAX(MIN(IF(U512>0,(U530/U512)*U$9,0),U530*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ530<0,AJ530,IF($D584=\"Land\",0,IF(AJ512<1,AJ530,MAX(MIN(IF(AJ512>0,(AJ530/AJ512)*AJ$9,0),AJ530*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":585},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U531<0,U531,IF($D585=\"Land\",0,IF(U513<1,U531,MAX(MIN(IF(U513>0,(U531/U513)*U$9,0),U531*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ531<0,AJ531,IF($D585=\"Land\",0,IF(AJ513<1,AJ531,MAX(MIN(IF(AJ513>0,(AJ531/AJ513)*AJ$9,0),AJ531*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":586},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U532<0,U532,IF($D586=\"Land\",0,IF(U514<1,U532,MAX(MIN(IF(U514>0,(U532/U514)*U$9,0),U532*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ532<0,AJ532,IF($D586=\"Land\",0,IF(AJ514<1,AJ532,MAX(MIN(IF(AJ514>0,(AJ532/AJ514)*AJ$9,0),AJ532*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":587},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U533<0,U533,IF($D587=\"Land\",0,IF(U515<1,U533,MAX(MIN(IF(U515>0,(U533/U515)*U$9,0),U533*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":"-IF(AJ533<0,AJ533,IF($D587=\"Land\",0,IF(AJ515<1,AJ533,MAX(MIN(IF(AJ515>0,(AJ533/AJ515)*AJ$9,0),AJ533*AJ$9),0))))","v":-3.7724454116875184E-4},-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4]
[{"$f":"ROW()","v":588},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U534<0,U534,IF($D588=\"Land\",0,IF(U516<1,U534,MAX(MIN(IF(U516>0,(U534/U516)*U$9,0),U534*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ534<0,AJ534,IF($D588=\"Land\",0,IF(AJ516<1,AJ534,MAX(MIN(IF(AJ516>0,(AJ534/AJ516)*AJ$9,0),AJ534*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":589},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U535<0,U535,IF($D589=\"Land\",0,IF(U517<1,U535,MAX(MIN(IF(U517>0,(U535/U517)*U$9,0),U535*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":"-IF(AJ535<0,AJ535,IF($D589=\"Land\",0,IF(AJ517<1,AJ535,MAX(MIN(IF(AJ517>0,(AJ535/AJ517)*AJ$9,0),AJ535*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":590},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U536<0,U536,IF($D590=\"Land\",0,IF(U518<1,U536,MAX(MIN(IF(U518>0,(U536/U518)*U$9,0),U536*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ536<0,AJ536,IF($D590=\"Land\",0,IF(AJ518<1,AJ536,MAX(MIN(IF(AJ518>0,(AJ536/AJ518)*AJ$9,0),AJ536*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":591},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U537<0,U537,IF($D591=\"Land\",0,IF(U519<1,U537,MAX(MIN(IF(U519>0,(U537/U519)*U$9,0),U537*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":"-IF(AJ537<0,AJ537,IF($D591=\"Land\",0,IF(AJ519<1,AJ537,MAX(MIN(IF(AJ519>0,(AJ537/AJ519)*AJ$9,0),AJ537*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":592},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U538<0,U538,IF($D592=\"Land\",0,IF(U520<1,U538,MAX(MIN(IF(U520>0,(U538/U520)*U$9,0),U538*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ538<0,AJ538,IF($D592=\"Land\",0,IF(AJ520<1,AJ538,MAX(MIN(IF(AJ520>0,(AJ538/AJ520)*AJ$9,0),AJ538*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":593},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U539<0,U539,IF($D593=\"Land\",0,IF(U521<1,U539,MAX(MIN(IF(U521>0,(U539/U521)*U$9,0),U539*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ539<0,AJ539,IF($D593=\"Land\",0,IF(AJ521<1,AJ539,MAX(MIN(IF(AJ521>0,(AJ539/AJ521)*AJ$9,0),AJ539*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":594},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U540<0,U540,IF($D594=\"Land\",0,IF(U522<1,U540,MAX(MIN(IF(U522>0,(U540/U522)*U$9,0),U540*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ540<0,AJ540,IF($D594=\"Land\",0,IF(AJ522<1,AJ540,MAX(MIN(IF(AJ522>0,(AJ540/AJ522)*AJ$9,0),AJ540*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":595},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U541<0,U541,IF($D595=\"Land\",0,IF(U523<1,U541,MAX(MIN(IF(U523>0,(U541/U523)*U$9,0),U541*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ541<0,AJ541,IF($D595=\"Land\",0,IF(AJ523<1,AJ541,MAX(MIN(IF(AJ523>0,(AJ541/AJ523)*AJ$9,0),AJ541*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":596},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U580:U595)","v":-0.51949858021105644},-0.51949858021105633,-0.49976791557640521,-0.4782279181062169,-0.23911395905310848,-0.4782279181062169,-0.25682128176334351,-3.7724454116875206E-4,-3.77244541168752E-4,-3.77244541168752E-4,-3.7724454116875195E-4,-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,-3.7724454116875184E-4,{"$f":"SUM(AJ580:AJ595)","v":-3.7724454116875184E-4},-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":598},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":599},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":600},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":601},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":602},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":603},null,null,"Regulators"]
[{"$f":"ROW()","v":604},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":605},null,null,"Buildings"]
[{"$f":"ROW()","v":606},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":607},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":608},null,null,"Vehicle"]
[{"$f":"ROW()","v":609},null,null,"Information Technology"]
[{"$f":"ROW()","v":610},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":611},null,null,"FRC"]
[{"$f":"ROW()","v":612},null,null,"Land"]
[{"$f":"ROW()","v":613},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":614},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":616},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T526+T544+T580+T562+T598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ526+AJ544+AJ580+AJ562+AJ598","v":0},0,0,0,0]
[{"$f":"ROW()","v":617},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T527+T545+T581+T563+T599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ527+AJ545+AJ581+AJ563+AJ599","v":0},0,0,0,0]
[{"$f":"ROW()","v":618},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T528+T546+T582+T564+T600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ528+AJ546+AJ582+AJ564+AJ600","v":0},0,0,0,0]
[{"$f":"ROW()","v":619},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T529+T547+T583+T565+T601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ529+AJ547+AJ583+AJ565+AJ601","v":0},0,0,0,0]
[{"$f":"ROW()","v":620},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T530+T548+T584+T566+T602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ530+AJ548+AJ584+AJ566+AJ602","v":0},0,0,0,0]
[{"$f":"ROW()","v":621},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T531+T549+T585+T567+T603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ531+AJ549+AJ585+AJ567+AJ603","v":0},0,0,0,0]
[{"$f":"ROW()","v":622},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T532+T550+T586+T568+T604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ532+AJ550+AJ586+AJ568+AJ604","v":0},0,0,0,0]
[{"$f":"ROW()","v":623},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T533+T551+T587+T569+T605","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,{"$f":"AJ533+AJ551+AJ587+AJ569+AJ605","v":7.2049228660916349E-3},6.8276783249228831E-3,6.4504337837541312E-3,6.0731892425853794E-3,5.6959447014166276E-3]
[{"$f":"ROW()","v":624},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T534+T552+T588+T570+T606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ534+AJ552+AJ588+AJ570+AJ606","v":0},0,0,0,0]
[{"$f":"ROW()","v":625},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T535+T553+T589+T571+T607","v":2.8846227418299399},2.4067720682648917,1.9289213946998434,1.4510707211347951,0.973220047569747,0.73429471078722286,0.25644403722217474,0,0,0,0,0,0,0,0,0,{"$f":"AJ535+AJ553+AJ589+AJ571+AJ607","v":0},0,0,0,0]
[{"$f":"ROW()","v":626},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T536+T554+T590+T572+T608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ536+AJ554+AJ590+AJ572+AJ608","v":0},0,0,0,0]
[{"$f":"ROW()","v":627},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T537+T555+T591+T573+T609","v":0.104081321679867},6.2810659575027614E-2,2.1539997470188227E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ537+AJ555+AJ591+AJ573+AJ609","v":0},0,0,0,0]
[{"$f":"ROW()","v":628},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T538+T556+T592+T574+T610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ538+AJ556+AJ592+AJ574+AJ610","v":0},0,0,0,0]
[{"$f":"ROW()","v":629},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T539+T557+T593+T575+T611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ539+AJ557+AJ593+AJ575+AJ611","v":0},0,0,0,0]
[{"$f":"ROW()","v":630},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T540+T558+T594+T576+T612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ540+AJ558+AJ594+AJ576+AJ612","v":0},0,0,0,0]
[{"$f":"ROW()","v":631},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T541+T559+T595+T577+T613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ541+AJ559+AJ595+AJ577+AJ613","v":0},0,0,0,0]
[{"$f":"ROW()","v":632},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,{"$f":"SUM(T616:T631)","v":3.0017562767640142},2.4822576965529581,1.9627591163419014,1.4629912007654962,0.98476328265927926,0.74564932360617076,0.26742140549995391,1.0600123736610408E-2,1.0222879195441655E-2,9.8456346542729022E-3,9.4683901131041494E-3,9.0911455719353967E-3,8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3,7.5821674072603868E-3,{"$f":"SUM(AJ616:AJ631)","v":7.2049228660916349E-3},6.8276783249228831E-3,6.4504337837541312E-3,6.0731892425853794E-3,5.6959447014166276E-3]
["Capex Account [m$ nominal]"]
["Average Asset Life"]
[{"$f":"ROW()","v":635},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"IF(K707=0,\"\",-K653/K707)","v":20},19.739253054533837,18.73925305453383,17.73925305453383,16.739253054533826,16.440352421120686,16.972323944267583,17.03732190125875,17.466953646831364,36.719204175754385,18.485835768906323,17.761406580526991,17.028154105225155,17.516946079747807,33.601154521609587,16.343779393137378,15.382719229210629,14.588721463416899,14.176952739622903,13.671513619574945,12.900565697109569,12.381727179794234,12.070516980611172,11.535661244180551,10.786790807418022,{"$f":"IF(AJ707=0,\"\",-AJ653/AJ707)","v":10.310809406809165},10.044147142348496,9.8221438218679342,9.8711664521259586,9.9035280723395864]
[{"$f":"ROW()","v":636},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"IF(K708=0,\"\",-K654/K708)","v":""},"","","","","","","","","","","","","","",20,19.54879946707036,18.872754143391951,18.13183384875747,17.520227907766301,21.472865382981812,16.091040541479316,46.32998293292556,14.092363431483376,13.092363431483376,{"$f":"IF(AJ708=0,\"\",-AJ654/AJ708)","v":12.092363431483374},11.092363431483376,10.092363431483374,9.0923634314833759,8.0923634314833759]
[{"$f":"ROW()","v":637},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K709=0,\"\",-K655/K709)","v":20},19.58890701468189,19.166666666666664,18.894889663182351,18.623766135155659,17.623766135155659,16.623766135155655,15.623766135155654,14.623766135155654,"","","","","","","","","","","","","","","","",{"$f":"IF(AJ709=0,\"\",-AJ655/AJ709)","v":""},"","","",""]
[{"$f":"ROW()","v":638},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K710=0,\"\",-K656/K710)","v":20},19.549475222098568,18.601916268148827,17.601916268148827,16.655229804609682,18.940159467812414,18.906493432639685,18.777060264601779,18.389553334813396,32.767440753093446,16.120975076058272,15.643034465441636,15.208098140745197,15.243749523789285,29.87334374395342,14.894557060837682,14.899102627621257,14.747863951329103,14.518085024993116,14.284000939848204,13.900874108979298,13.627791566805801,13.491607230246027,13.35473649859917,13.226531153017083,{"$f":"IF(AJ710=0,\"\",-AJ656/AJ710)","v":13.134924709312392},12.981988739055623,12.839698815653476,12.772875221041501,12.63123105427406]
[{"$f":"ROW()","v":639},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K711=0,\"\",-K657/K711)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ711=0,\"\",-AJ657/AJ711)","v":""},"","","",""]
[{"$f":"ROW()","v":640},null,null,"Regulators",null,null,null,null,null,null,{"$f":"IF(K712=0,\"\",-K658/K712)","v":40},39.654546665402911,38.730931137588328,37.730931137588328,36.810757976780998,36.980306570204171,38.68109019116811,38.519840498407099,37.757963200118539,75.318148447722663,37.406008197610646,36.671710334479727,36.207218953358854,36.425538710125132,71.954670208610679,36.408023094076441,36.623242310451047,36.910585241864311,36.978997982367858,36.282159375968483,35.399451304048767,32.589645395076083,30.565914655862979,28.45685669154846,26.350676698949314,{"$f":"IF(AJ712=0,\"\",-AJ658/AJ712)","v":24.486611321587738},22.754227335819241,21.596960065942959,20.546801257492838,19.58308269512273]
[{"$f":"ROW()","v":641},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"IF(K713=0,\"\",-K659/K713)","v":40},39.526295070653426,38.526295070653433,37.526295070653433,36.526295070653433,35.526295070653433,34.526295070653433,33.52629507065344,35.122279883035006,79.754041794756944,39.687840718690268,38.753975912282876,37.891619883779413,36.894816895391315,71.790946047904427,35.404833415246337,34.43539007031395,33.43539007031395,32.785021946833083,32.93948549375618,32.199920744816502,30.876334715427806,29.876334715427806,28.751417503200205,27.06227880581363,{"$f":"IF(AJ713=0,\"\",-AJ659/AJ713)","v":24.084268479365015},21.557908729074398,20.413697624703151,19.536794189265208,18.800018992595572]
[{"$f":"ROW()","v":642},null,null,"Buildings",null,null,null,null,null,null,{"$f":"IF(K714=0,\"\",-K660/K714)","v":""},40,39,38,37,36,35,36.409163697520974,37.878700609761935,76.344144753196915,38.197433361936184,39.161890825664344,38.751344284011509,39.215340008954108,78.540226821738798,38.781589396763195,37.837313808698624,36.954492498419498,36.253769201231293,36.827507773727781,36.290452032678331,35.348701599460931,34.411862738393353,33.578921706157168,32.790205679714788,{"$f":"IF(AJ714=0,\"\",-AJ660/AJ714)","v":32.131359588913085},31.540688752441881,31.455132064574357,30.572737620567349,29.697971190035805]
[{"$f":"ROW()","v":643},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"IF(K715=0,\"\",-K661/K715)","v":25},24.620410703173615,24.356084809758929,23.915916491093657,23.411532846715321,22.914397632207542,22.503980887800509,22.022834317034636,19.881976265758674,36.425691761866325,17.516137960300327,16.302584490659825,15.268439269094298,14.352589259761498,27.185315791641422,13.23386558939003,12.541729378250114,11.895304513673915,11.261283055042593,10.632123942252216,10.063578844241968,9.3954149688902149,8.7918684198462156,8.2294119289728336,8.0221940329711305,{"$f":"IF(AJ715=0,\"\",-AJ661/AJ715)","v":7.9107872310562231},7.7294114136616736,7.6716825473742434,7.7118087056981359,7.8658200539468908]
[{"$f":"ROW()","v":644},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"IF(K716=0,\"\",-K662/K716)","v":10},9.3065628651533103,8.3173625611536117,7.8013504089119676,7.0383105594701449,6.0383105594701441,5.0383105594701449,4.0383105594701449,3.0383105594701441,4.0766211189402881,2.0828400022938798,7.2233531017632409,8.6616581280612159,9.3358561953373354,18.351363472661188,8.7754039952303522,7.9798990760914021,7.1663648839391847,6.4386697006210687,5.8897791437191209,5.0689372212129324,4.4707075216704144,3.9390254229223443,3.8349626690777194,4.6160632763500598,{"$f":"IF(AJ716=0,\"\",-AJ662/AJ716)","v":5.4319266300040807},5.5261872775413909,5.4656262560267441,5.5075212443944546,5.8876554237255441]
[{"$f":"ROW()","v":645},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"IF(K717=0,\"\",-K663/K717)","v":""},"","","","","","","","","","","","","","",10,9.4695872626766757,9.1339902971149431,8.6463722707996649,8.3559316323055999,7.8859699389594695,7.3895081372703704,6.7997381876869047,6.0951831406263768,5.4913966941381833,{"$f":"IF(AJ717=0,\"\",-AJ663/AJ717)","v":5.7655798866256793},5.920863836340267,5.8752280559828671,5.5859829413436106,5.7709851953807068]
[{"$f":"ROW()","v":646},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"IF(K718=0,\"\",-K664/K718)","v":4},3.2795127379360958,2.5197368997335956,1.8086094783974367,2.7346158123819611,2.6652127529869469,2.0194240989770753,1.2742785850596232,3.6187055908102375,6.8486451805907889,3.223889771613885,2.9291955120718023,2.6677683118055588,2.7109034277612336,4.9699504655829303,2.7416514369473113,2.4840282404615674,2.759027292626743,2.7072708481876178,2.4477143470480076,1.80323419275573,1.9223652416510071,3.6115551292084982,4.0180917976722483,3.8977660710032609,{"$f":"IF(AJ718=0,\"\",-AJ664/AJ718)","v":3.3195031504963652},2.8078652235421919,2.62739860421742,2.4272968381801121,2.4871921143108353]
[{"$f":"ROW()","v":647},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"IF(K719=0,\"\",-K665/K719)","v":""},"","","","","","","","","","","","","","","","","","",10,9.5272300008615698,8.959797086006823,8.5395440119955026,8.0508057270767619,7.4856919607361618,{"$f":"IF(AJ719=0,\"\",-AJ665/AJ719)","v":7.1500073278551071},7.1155088454753912,6.8769353290952573,6.6384820663214041,6.6777293609568025]
[{"$f":"ROW()","v":648},null,null,"FRC",null,null,null,null,null,null,{"$f":"IF(K720=0,\"\",-K666/K720)","v":4},3.9870160810005957,3.9975200352514273,3.6398808173785713,3.4487637639902959,2.4496255765604493,1.6960427756038963,1.0000000000000002,"","","","","","","","","","","","","","","","","",{"$f":"IF(AJ720=0,\"\",-AJ666/AJ720)","v":""},"","","",""]
[{"$f":"ROW()","v":649},null,null,"Land",null,null,null,null,null,null,{"$f":"IF(K721=0,\"\",-K667/K721)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AJ721=0,\"\",-AJ667/AJ721)","v":""},"","","",""]
[{"$f":"ROW()","v":650},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"IF(K722=0,\"\",-K668/K722)","v":""},"","","","","","","","","","","","","","","","","","",5,4.7078649149611689,3.7078649149611693,2.7078649149611693,1.7078649149611687,1,{"$f":"IF(AJ722=0,\"\",-AJ668/AJ722)","v":""},"","","",""]
[{"$f":"ROW()","v":651}]
["Opening Asset Value"]
[{"$f":"ROW()","v":653},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I761","v":0},0.61115981950423293,2.313323040542103,2.1961289889662372,2.0789349373903714,1.9617408858145056,2.30619183423864,3.5854815326627745,4.8930265548385989,7.8476399410568911,17.765821450664323,25.286146805555187,27.285966474828296,28.507537281716903,46.909063368657698,{"$f":"X761","v":48.979138623379662},48.210429456690825,45.758195146061489,45.048387313640411,48.199134252294058,50.113123772353958,{"$f":"AD761","v":48.812850630971369},{"$f":"AE761","v":48.815356889588777},{"$f":"AF761","v":49.084534067181394},{"$f":"AG761","v":49.487392931374664},{"$f":"AH761","v":47.536114628705356},{"$f":"AI761","v":47.895963373675627},{"$f":"AJ761","v":49.628244749208967},{"$f":"AK761","v":50.8711119887625},{"$f":"AL761","v":54.939761531092664},{"$f":"AM761","v":57.576011986226717}]
[{"$f":"ROW()","v":654},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X762","v":0},{"$f":"Y762","v":1.080023392763283},{"$f":"Z762","v":2.3396648700509077},{"$f":"AA762","v":2.9078876735214019},{"$f":"AB762","v":3.1811654889761125},{"$f":"AC762","v":3.5553046509324657},3.3032887230222117,3.7421048551119576,3.3492801262017036,3.2780298072914498,3.0454194418811955,2.8128090764709412,2.580198711060687,2.3475883456504332,2.1149779802401794,1.8823676148299253]
[{"$f":"ROW()","v":655},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I763","v":0},2.5199999999999996,6.0039999999999996,9.9474999999999998,16.268500000000003,24.5275,23.2105,21.8935,20.576499999999999,19.259499999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH763","v":0},{"$f":"AI763","v":0},0,0,0,0]
[{"$f":"ROW()","v":656},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"I764","v":0},0.96680060184372685,2.0976032104707998,2.0707987297719717,1.9594769336773563,1.8836431280172263,8.7812817834008854,16.51191614523454,28.072646556498459,37.949694227277838,{"$f":"S763+S764+S765","v":62.451586391302584},{"$f":"T764","v":65.208551507451389},{"$f":"U764","v":70.857065284947424},{"$f":"V764","v":77.010155914190435},{"$f":"W764","v":93.998598209200892},{"$f":"X764","v":104.70972628034448},113.77897715837881,136.22760934776784,156.63611336291495,175.86047256136081,196.20946413540241,{"$f":"AD764","v":210.25930321802079},{"$f":"AE764","v":222.18617741377341},{"$f":"AF764","v":239.23276517011817},{"$f":"AG764","v":258.86079596822645},276.01670822551915,292.85771225239745,{"$f":"AJ764","v":311.41525061912409},{"$f":"AK764","v":330.20277058722439},{"$f":"AL764","v":348.92319556181735},{"$f":"AM764","v":365.75408078543325}]
[{"$f":"ROW()","v":657},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I765","v":0},0,0,0,0,0,{"$f":"O765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,null,"Regulators",null,null,null,null,null,0,8.1870385377273536E-2,0.23494729188561608,0.24328696640281106,0.23700550196967995,{"$f":"N766","v":0.23701304849962224},0.33032435879241429,1.0530442790852064,1.6428872064435103,1.7814297524208647,{"$f":"S766","v":2.460707984603415},2.6768441806007641,2.8337977954580538,3.1929447709907959,4.3070430494861771,4.8375818012607548,6.1639243900433618,8.4317319761615561,12.038911458666115,16.326818794448901,17.325392531166596,{"$f":"AD766","v":17.334851291018417},18.253059546120237,18.778309015722058,19.77532104682388,21.501273387903066,{"$f":"AI766","v":23.828206716211636},{"$f":"AJ766","v":28.030349692663165},{"$f":"AK766","v":29.224754149661653},{"$f":"AL766","v":30.354161209718882},{"$f":"AM766","v":31.448059211262521}]
[{"$f":"ROW()","v":659},null,null,"Secondary Gate Stations",null,null,null,null,null,0,1.0950815878488817E-2,2.2843607531940278E-2,2.2265673083717717E-2,2.1687738635495155E-2,{"$f":"N767","v":2.1109804187272593E-2},2.0531869739050031E-2,1.9953935290827469E-2,1.9376000842604907E-2,3.1101429557182345E-2,{"$f":"S767","v":1.6877104541977912},3.3522000818612452,3.4470600163847691,3.5903868918560233,3.4995350270930632,3.4052898562739511,3.3655862197154875,3.2914060816948387,3.1958240053781748,3.2855150675682672,3.8407395156752617,3.8798648120737709,3.8310684894722802,3.7069906633707892,3.6183344272692981,3.7380927916678068,4.937883015606241,8.7503239304097438,11.17427379483463,13.53625686834712,15.883076163575666]
[{"$f":"ROW()","v":660},null,null,"Buildings",null,null,null,null,null,0,0,5.8805049910332786E-2,5.7334923662574463E-2,5.5864797414816147E-2,{"$f":"N768","v":5.4394671167057825E-2},5.2924544919299502E-2,5.1454418671541186E-2,8.9437773323782874E-2,0.20137019353472455,{"$f":"S768","v":0.34651519625427069},0.44780493285073564,1.5352308785593669,2.2362760387077016,6.4853897478242981,15.879702248670361,15.829864575895385,15.842376035606851,16.068069142807431,17.022686300597321,25.869947462316116,28.674122724334278,28.279794581082594,27.841468637330909,27.874390382829226,28.017340687660877,28.644711377445837,29.47871598243627,32.544909165539053,32.026553806539646,31.488371702936288]
[{"$f":"ROW()","v":661},null,null,"Meter and Services Pipes",null,null,null,null,null,0,6.0999999999999988,15.826000000000001,33.543199999999999,49.945999999999998,{"$f":"N769","v":64.147599999999983},77.923805743799974,94.604787144047975,108.71707715733967,121.08472506592172,{"$f":"S769","v":134.02030570702857},138.97024423032531,150.54722058770068,158.93207172263527,168.81756831754831,187.15178885362221,196.78009188198516,209.84346718574375,221.69380490008331,230.42215028378922,236.01893302638155,242.923505856319,240.22283871826932,239.14655597367585,238.31318282385956,238.81237094121067,238.96870340826524,240.93033604301019,244.18095617465087,248.77321436993225,255.24466191647934]
[{"$f":"ROW()","v":662},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0.55040886474975936,0.73869921928305704,0.66441968220910952,0.76038335804108237,{"$f":"N770","v":0.74089794965237732},0.63563150205928431,0.53036505446619131,0.42509860687309825,0.31983215928000519,{"$f":"S770","v":0.21456571168691213},0.16193248789036921,0.77108371037356427,1.8052767579418281,5.5790773456523519,10.09117144885858,9.8780396115404194,9.8918865880303528,9.4679984249256623,9.1570150195643834,9.2957225533465113,8.2908716913385128,7.5660322587342872,6.5873655856359301,5.7519270054891987,5.3162803034400028,5.3042774761528442,5.308681079674356,5.3550714404061681,5.4091532131193931,5.4884061324640161]
[{"$f":"ROW()","v":663},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,{"$f":"N771","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X771","v":0},{"$f":"Y771","v":1.4170479298747352},{"$f":"Z771","v":2.5298900428110125},{"$f":"AA771","v":4.3123793215727062},{"$f":"AB771","v":5.6273638255010443},{"$f":"AC771","v":7.785452166709053},9.1897903116483164,10.272271119253849,10.664094726773438,10.282394312200093,10.07792411147094,11.835632090221182,13.77576865395924,13.912904029053788,13.096344098628105,13.488209805365511]
[{"$f":"ROW()","v":664},null,null,"Information Technology",null,null,null,null,null,{"$f":"I772","v":0},1.5968074211908176,1.8170863502933434,1.6226841281265989,1.3182614984019743,1.5761672392964075,1.3702226762070795,0.85716606331780909,0.43270541448629307,2.6417247696000001,3.7946811937111193,4.9493346528312916,7.4574530475851049,8.0054715659337923,10.057996217954017,9.5834646132144243,12.526636119042744,11.060023955065583,15.848905983854571,18.279476907207474,14.177740913446005,9.5884855919334733,6.7235407658887363,10.516406931039629,14.903672132758308,20.678005336433358,22.029736160662495,19.644320379781689,16.657755202639891,13.287244134865855,9.9711343420690604]
[{"$f":"ROW()","v":665},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I773","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79602166719864331,1.6041376404787793,2.1359447597589147,2.8438809590390508,3.3843599993191864,3.6910850822852339,4.3473506784386906,5.7745060576822036,6.9415583397996894,8.2189348596267262,9.253714913018829]
[{"$f":"ROW()","v":666},null,null,"FRC",null,null,null,null,null,{"$f":"I774","v":0},5.4499999999999997E-5,4.183875000000001E-3,1.7134775000000002,4.3431453749999998,10.153254500000001,7.2092272500000005,4.2662357500000008,1.7508300000000006,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,{"$f":"X774","v":4.4408920985006262E-16},4.4408920985006262E-16,4.4408920985006262E-16,{"$f":"AA774","v":4.4408920985006262E-16},4.4408920985006262E-16,4.4408920985006262E-16,{"$f":"AD774","v":4.4408920985006262E-16},{"$f":"AE774","v":4.4408920985006262E-16},{"$f":"AF774","v":4.4408920985006262E-16},{"$f":"AG774","v":4.4408920985006262E-16},{"$f":"AH774","v":4.4408920985006262E-16},4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":667},null,null,"Land",null,null,null,null,null,0,0.1199375072405918,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,1.1234498181676649,3.3747928981676649,3.7838964781676649,3.7906038681676648,5.8354466481676646,5.8353490581676644,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647]
[{"$f":"ROW()","v":668},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28029289557923348,0.90340473061285731,0.71151206866711658,0.51961940672137574,0.32772674477563496,0.13583408282989412,0,0,0,0,0]
[{"$f":"ROW()","v":669},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J653:J668)","v":0},12.557989915784887,29.420941463084855,52.384546410390683,77.292709958698453,105.60677104480213,122.14409138132429,143.67735414094454,166.92303508881369,191.42046735681689,223.04534390761665,241.35650869753394,265.03832761400491,283.58357076214048,339.95772110158447,384.94131354379209,409.33407055409788,446.33970104716184,490.59307448553244,531.14569497947525,569.05873915867539,590.59992386993952,598.57505052388922,618.10615261097803,641.69240893038454,664.40133036917496,{"$f":"SUM(AJ653:AJ668)","v":689.29786697371594},721.15157724717824,749.24853456639073,776.51467898209592,803.31297592182875]
["Capex"]
[{"$f":"ROW()","v":671},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"0.5*Input!J519*J$13","v":0.61115981950423293},{"$f":"Input!K519*K$13","v":1.7327212120130815},{"$f":"Input!L519*L$13","v":0},{"$f":"Input!M519*M$13","v":0},{"$f":"Input!N519*N$13","v":0},{"$f":"Input!O519*O$13","v":0.46164500000000008},{"$f":"Input!P519*P$13","v":1.4195660000000001},{"$f":"Input!Q519*Q$13","v":1.5187996237516903},{"$f":"Input!R519*R$13","v":3.2418079689817434},{"$f":"Input!S519*S$13","v":10.367466490819966},{"$f":"Input!T519*T$13","v":8.0041545077676357},{"$f":"Input!U519*U$13","v":3.3676857004150254},{"$f":"Input!V519*V$13","v":2.7578211230512757},{"$f":"Input!W519*W$13","v":20.075667459256032},{"$f":"Input!X519*X$13","v":4.7480000000000002},{"$f":"Input!Y519*Y$13","v":0.68895320595017884},{"$f":"Input!Z519*Z$13","v":0.49753809494620854},{"$f":"Input!AA519*AA$13","v":2.2648414779017747},{"$f":"Input!AB519*AB$13","v":6.2386383228715898},{"$f":"Input!AC519*AC$13","v":5.3138128204214246},{"$f":"Input!AD519*AD$13","v":2.3652408000000005},{"$f":"Input!AE519*AE$13","v":3.7862822399999989},{"$f":"Input!AF519*AF$13","v":4.21170928},{"$f":"Input!AG519*AG$13","v":4.4693403700000012},{"$f":"Input!AH519*AH$13","v":2.3386702216374227},{"$f":"Input!AI519*AI$13","v":4.766730780358869},{"$f":"Input!AJ519*AJ$13","v":6.3774999499398835},{"$f":"Input!AK519*AK$13","v":6.1838785614570728},{"$f":"Input!AL519*AL$13","v":9.2478764923065508},{"$f":"Input!AM519*AM$13","v":8.2019312485381874},{"$f":"Input!AN519*AN$13","v":8.8489608608190107}]
[{"$f":"ROW()","v":672},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"0.5*Input!J520*J$13","v":0},{"$f":"Input!K520*K$13","v":0},{"$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$13","v":0},{"$f":"Input!S520*S$13","v":0},{"$f":"Input!T520*T$13","v":0},{"$f":"Input!U520*U$13","v":0},{"$f":"Input!V520*V$13","v":0},{"$f":"Input!W520*W$13","v":0},{"$f":"Input!X520*X$13","v":0},{"$f":"Input!Y520*Y$13","v":1.080023392763283},{"$f":"Input!Z520*Z$13","v":1.3136426469257891},{"$f":"Input!AA520*AA$13","v":0.6879061054549479},{"$f":"Input!AB520*AB$13","v":0.42735642271191165},{"$f":"Input!AC520*AC$13","v":0.54958559034914978},{"$f":"Input!AD520*AD$13","v":-4.9090219999999983E-2},{"$f":"Input!AE520*AE$13","v":0.59265161999999993},{"$f":"Input!AF520*AF$13","v":-0.16026643999999998},{"$f":"Input!AG520*AG$13","v":1.0415300000000001E-3},{"$f":"Input!AH520*AH$13","v":0},{"$f":"Input!AI520*AI$13","v":0},{"$f":"Input!AJ520*AJ$13","v":0},{"$f":"Input!AK520*AK$13","v":0},{"$f":"Input!AL520*AL$13","v":0},{"$f":"Input!AM520*AM$13","v":0},{"$f":"Input!AN520*AN$13","v":0}]
[{"$f":"ROW()","v":673},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"0.5*Input!J521*J$13","v":2.5199999999999996},{"$f":"Input!K521*K$13","v":3.6100000000000003},{"$f":"Input!L521*L$13","v":4.25},{"$f":"Input!M521*M$13","v":6.84},{"$f":"Input!N521*N$13","v":9.1199999999999992},{"$f":"Input!O521*O$13","v":0},{"$f":"Input!P521*P$13","v":0},{"$f":"Input!Q521*Q$13","v":0},{"$f":"Input!R521*R$13","v":0},{"$f":"Input!S521*S$13","v":0},{"$f":"Input!T521*T$13","v":0},{"$f":"Input!U521*U$13","v":0},{"$f":"Input!V521*V$13","v":0},{"$f":"Input!W521*W$13","v":0},{"$f":"Input!X521*X$13","v":0},{"$f":"Input!Y521*Y$13","v":0},{"$f":"Input!Z521*Z$13","v":0},{"$f":"Input!AA521*AA$13","v":0},{"$f":"Input!AB521*AB$13","v":0},{"$f":"Input!AC521*AC$13","v":0},{"$f":"Input!AD521*AD$13","v":0},{"$f":"Input!AE521*AE$13","v":0},{"$f":"Input!AF521*AF$13","v":0},{"$f":"Input!AG521*AG$13","v":0},{"$f":"Input!AH521*AH$13","v":0},{"$f":"Input!AI521*AI$13","v":0},{"$f":"Input!AJ521*AJ$13","v":0},{"$f":"Input!AK521*AK$13","v":0},{"$f":"Input!AL521*AL$13","v":0},{"$f":"Input!AM521*AM$13","v":0},{"$f":"Input!AN521*AN$13","v":0}]
[{"$f":"ROW()","v":674},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"0.5*Input!J522*J$13","v":0.96680060184372685},{"$f":"Input!K522*K$13","v":1.179142638719259},{"$f":"Input!L522*L$13","v":8.0492681329321178E-2},{"$f":"Input!M522*M$13","v":0},{"$f":"Input!N522*N$13","v":3.5487990434485445E-2},{"$f":"Input!O522*O$13","v":7.0107348509999996},{"$f":"Input!P522*P$13","v":8.1942672999999928},{"$f":"Input!Q522*Q$13","v":12.43407671443026},{"$f":"Input!R522*R$13","v":11.372097809667231},{"$f":"Input!S522*S$13","v":8.6230471933959638},{"$f":"Input!T522*T$13","v":4.6628688106693099},{"$f":"Input!U522*U$13","v":9.6934646070705082},{"$f":"Input!V522*V$13","v":10.682714689171014},{"$f":"Input!W522*W$13","v":22.05220208939701},{"$f":"Input!X522*X$13","v":16.87749797},{"$f":"Input!Y522*Y$13","v":12.574373276712516},{"$f":"Input!Z522*Z$13","v":30.087595650581054},{"$f":"Input!AA522*AA$13","v":29.551847258868214},{"$f":"Input!AB522*AB$13","v":29.845294805110335},{"$f":"Input!AC522*AC$13","v":32.462191920961601},{"$f":"Input!AD522*AD$13","v":27.786149025586468},{"$f":"Input!AE522*AE$13","v":27.052491590000006},{"$f":"Input!AF522*AF$13","v":33.350489699999997},{"$f":"Input!AG522*AG$13","v":37.360000094827583},{"$f":"Input!AH522*AH$13","v":36.539356924686892},{"$f":"Input!AI522*AI$13","v":37.709416540506837},{"$f":"Input!AJ522*AJ$13","v":40.853647307858814},{"$f":"Input!AK522*AK$13","v":42.775774532075381},{"$f":"Input!AL522*AL$13","v":44.43775490017179},{"$f":"Input!AM522*AM$13","v":44.148399058481822},{"$f":"Input!AN522*AN$13","v":44.817162682280674}]
[{"$f":"ROW()","v":675},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"0.5*Input!J523*J$13","v":0},{"$f":"Input!K523*K$13","v":0},{"$f":"Input!L523*L$13","v":0},{"$f":"Input!M523*M$13","v":0},{"$f":"Input!N523*N$13","v":0},{"$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$13","v":0},{"$f":"Input!U523*U$13","v":0},{"$f":"Input!V523*V$13","v":0},{"$f":"Input!W523*W$13","v":0},{"$f":"Input!X523*X$13","v":0},{"$f":"Input!Y523*Y$13","v":0},{"$f":"Input!Z523*Z$13","v":0},{"$f":"Input!AA523*AA$13","v":0},{"$f":"Input!AB523*AB$13","v":0},{"$f":"Input!AC523*AC$13","v":0},{"$f":"Input!AD523*AD$13","v":0},{"$f":"Input!AE523*AE$13","v":0},{"$f":"Input!AF523*AF$13","v":0},{"$f":"Input!AG523*AG$13","v":0},{"$f":"Input!AH523*AH$13","v":0},{"$f":"Input!AI523*AI$13","v":0},{"$f":"Input!AJ523*AJ$13","v":0},{"$f":"Input!AK523*AK$13","v":0},{"$f":"Input!AL523*AL$13","v":0},{"$f":"Input!AM523*AM$13","v":0},{"$f":"Input!AN523*AN$13","v":0}]
[{"$f":"ROW()","v":676},null,null,"Regulators",null,null,null,null,null,{"$f":"0.5*Input!J524*J$13","v":8.1870385377273536E-2},{"$f":"Input!K524*K$13","v":0.1551236661427744},{"$f":"Input!L524*L$13","v":1.4264525805196162E-2},{"$f":"Input!M524*M$13","v":0},{"$f":"Input!N524*N$13","v":6.2890109630733713E-3},{"$f":"Input!O524*O$13","v":9.9750000000000019E-2},{"$f":"Input!P524*P$13","v":0.73165236},{"$f":"Input!Q524*Q$13","v":0.61706667606551191},{"$f":"Input!R524*R$13","v":0.18119296158619999},{"$f":"Input!S524*S$13","v":0.72645847183105106},{"$f":"Input!T524*T$13","v":0.24880704671948767},{"$f":"Input!U524*U$13","v":0.22851549246955394},{"$f":"Input!V524*V$13","v":0.43642174045674492},{"$f":"Input!W524*W$13","v":1.2022835869308026},{"$f":"Input!X524*X$13","v":0.66340935999999984},{"$f":"Input!Y524*Y$13","v":1.3935735522104944},{"$f":"Input!Z524*Z$13","v":2.4371088517792305},{"$f":"Input!AA524*AA$13","v":3.8374084694600756},{"$f":"Input!AB524*AB$13","v":4.6140715344748049},{"$f":"Input!AC524*AC$13","v":1.4400897237715851},{"$f":"Input!AD524*AD$13","v":0.48697699000000044},{"$f":"Input!AE524*AE$13","v":1.4079009100000002},{"$f":"Input!AF524*AF$13","v":1.0853371699999999},{"$f":"Input!AG524*AG$13","v":1.61136659},{"$f":"Input!AH524*AH$13","v":2.4208752294773648},{"$f":"Input!AI524*AI$13","v":3.1428999781806159},{"$f":"Input!AJ524*AJ$13","v":5.1752546252326086},{"$f":"Input!AK524*AK$13","v":2.4262788370411954},{"$f":"Input!AL524*AL$13","v":2.4825953819519953},{"$f":"Input!AM524*AM$13","v":2.5712160925360088},{"$f":"Input!AN524*AN$13","v":2.6490432321209347}]
[{"$f":"ROW()","v":677},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"0.5*Input!J525*J$13","v":1.0950815878488817E-2},{"$f":"Input!K525*K$13","v":1.2166562050413679E-2},{"$f":"Input!L525*L$13","v":0},{"$f":"Input!M525*M$13","v":0},{"$f":"Input!N525*N$13","v":0},{"$f":"Input!O525*O$13","v":0},{"$f":"Input!P525*P$13","v":0},{"$f":"Input!Q525*Q$13","v":0},{"$f":"Input!R525*R$13","v":1.23033631628E-2},{"$f":"Input!S525*S$13","v":1.6574945431679013},{"$f":"Input!T525*T$13","v":1.685651068716699},{"$f":"Input!U525*U$13","v":0.17932409334793162},{"$f":"Input!V525*V$13","v":0.23227413662936},{"$f":"Input!W525*W$13","v":3.9022498108794899E-3},{"$f":"Input!X525*X$13","v":6.0650000000000005E-4},{"$f":"Input!Y525*Y$13","v":7.7297801010923553E-3},{"$f":"Input!Z525*Z$13","v":2.0879939800990382E-2},{"$f":"Input!AA525*AA$13","v":0},{"$f":"Input!AB525*AB$13","v":0.18527313850675645},{"$f":"Input!AC525*AC$13","v":0.65543835288632746},{"$f":"Input!AD525*AD$13","v":0.15572516000000003},{"$f":"Input!AE525*AE$13","v":7.1696670000000004E-2},{"$f":"Input!AF525*AF$13","v":0},{"$f":"Input!AG525*AG$13","v":3.5421589999999996E-2},{"$f":"Input!AH525*AH$13","v":0.24560726999999999},{"$f":"Input!AI525*AI$13","v":1.3379194930399247},{"$f":"Input!AJ525*AJ$13","v":4.0174661585569895},{"$f":"Input!AK525*AK$13","v":2.8298484161062221},{"$f":"Input!AL525*AL$13","v":2.9093740459991388},{"$f":"Input!AM525*AM$13","v":3.0396789700151507},{"$f":"Input!AN525*AN$13","v":3.1538777806027269}]
[{"$f":"ROW()","v":678},null,null,"Buildings",null,null,null,null,null,{"$f":"0.5*Input!J526*J$13","v":0},{"$f":"Input!K526*K$13","v":5.8805049910332786E-2},{"$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$13","v":3.9453480900000004E-2},{"$f":"Input!R526*R$13","v":0.11438888348119998},{"$f":"Input!S526*S$13","v":0.15046118807683451},{"$f":"Input!T526*T$13","v":0.10582859412606954},{"$f":"Input!U526*U$13","v":1.0991493756209922},{"$f":"Input!V526*V$13","v":0.74024732445122077},{"$f":"Input!W526*W$13","v":4.3068220565307636},{"$f":"Input!X526*X$13","v":9.5596913996734987},{"$f":"Input!Y526*Y$13","v":0.15234791913466122},{"$f":"Input!Z526*Z$13","v":0.42069134150910648},{"$f":"Input!AA526*AA$13","v":0.64439027253594539},{"$f":"Input!AB526*AB$13","v":1.3894240799386555},{"$f":"Input!AC526*AC$13","v":9.3168036858660273},{"$f":"Input!AD526*AD$13","v":3.5066378783120453},{"$f":"Input!AE526*AE$13","v":0.39580042000000004},{"$f":"Input!AF526*AF$13","v":0.36169762999999999},{"$f":"Input!AG526*AG$13","v":0.84198776000000042},{"$f":"Input!AH526*AH$13","v":0.97306601333333365},{"$f":"Input!AI526*AI$13","v":1.4818130486199752},{"$f":"Input!AJ526*AJ$13","v":1.7254922900409519},{"$f":"Input!AK526*AK$13","v":4.0008181754043282},{"$f":"Input!AL526*AL$13","v":0.51629008768723761},{"$f":"Input!AM526*AM$13","v":0.50937059527546813},{"$f":"Input!AN526*AN$13","v":0.55892363791120281}]
[{"$f":"ROW()","v":679},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"0.5*Input!J527*J$13","v":6.0999999999999988},{"$f":"Input!K527*K$13","v":9.9700000000000006},{"$f":"Input!L527*L$13","v":18.36},{"$f":"Input!M527*M$13","v":17.779999999999998},{"$f":"Input!N527*N$13","v":16.29},{"$f":"Input!O527*O$13","v":16.516205743799993},{"$f":"Input!P527*P$13","v":20.081629629999998},{"$f":"Input!Q527*Q$13","v":18.3162034282437},{"$f":"Input!R527*R$13","v":17.304209460663788},{"$f":"Input!S527*S$13","v":19.025756157232873},{"$f":"Input!T527*T$13","v":8.6292181532674839},{"$f":"Input!U527*U$13","v":19.510816827534729},{"$f":"Input!V527*V$13","v":17.6194127269296},{"$f":"Input!W527*W$13","v":20.294685702036663},{"$f":"Input!X527*X$13","v":30.096388690000005},{"$f":"Input!Y527*Y$13","v":16.512600061659338},{"$f":"Input!Z527*Z$13","v":27.932809374461971},{"$f":"Input!AA527*AA$13","v":28.581959076673744},{"$f":"Input!AB527*AB$13","v":27.365430684485013},{"$f":"Input!AC527*AC$13","v":26.058230089003729},{"$f":"Input!AD527*AD$13","v":29.103235515615754},{"$f":"Input!AE527*AE$13","v":21.43821124866972},{"$f":"Input!AF527*AF$13","v":24.491809725370565},{"$f":"Input!AG527*AG$13","v":26.367506635172436},{"$f":"Input!AH527*AH$13","v":29.457901678018018},{"$f":"Input!AI527*AI$13","v":29.925292175545103},{"$f":"Input!AJ527*AJ$13","v":32.169587472680711},{"$f":"Input!AK527*AK$13","v":34.421212968395054},{"$f":"Input!AL527*AL$13","v":36.421124244779968},{"$f":"Input!AM527*AM$13","v":38.730185264732164},{"$f":"Input!AN527*AN$13","v":40.039615992270726}]
[{"$f":"ROW()","v":680},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"0.5*Input!J528*J$13","v":0.55040886474975936},{"$f":"Input!K528*K$13","v":0.24333124100827364},{"$f":"Input!L528*L$13","v":5.0944735018557726E-3},{"$f":"Input!M528*M$13","v":0.17584713375796174},{"$f":"Input!N528*N$13","v":7.7982762913079914E-2},{"$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$13","v":3.6087352708785856E-15},{"$f":"Input!U528*U$13","v":0.6868972268388005},{"$f":"Input!V528*V$13","v":1.1409417693198478},{"$f":"Input!W528*W$13","v":3.9822222006685863},{"$f":"Input!X528*X$13","v":5.1096908558681573},{"$f":"Input!Y528*Y$13","v":0.37228221552655355},{"$f":"Input!Z528*Z$13","v":1.154019142690663},{"$f":"Input!AA528*AA$13","v":1.008994035084988},{"$f":"Input!AB528*AB$13","v":1.0163246574372213},{"$f":"Input!AC528*AC$13","v":1.5608980553243519},{"$f":"Input!AD528*AD$13","v":0.58101801506665962},{"$f":"Input!AE528*AE$13","v":0.92553384097709768},{"$f":"Input!AF528*AF$13","v":0.71369012323873648},{"$f":"Input!AG528*AG$13","v":0.84836327870630235},{"$f":"Input!AH528*AH$13","v":1.064218486175047},{"$f":"Input!AI528*AI$13","v":1.1396885567277519},{"$f":"Input!AJ528*AJ$13","v":0.98090381006956262},{"$f":"Input!AK528*AK$13","v":1.0070311810762498},{"$f":"Input!AL528*AL$13","v":1.0338544811931234},{"$f":"Input!AM528*AM$13","v":1.0613922472001116},{"$f":"Input!AN528*AN$13","v":1.0896635096231335}]
[{"$f":"ROW()","v":681},null,null,"Vehicle",null,null,null,null,null,{"$f":"0.5*Input!J529*J$13","v":0},{"$f":"Input!K529*K$13","v":0},{"$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$13","v":1.4170479298747352},{"$f":"Input!Z529*Z$13","v":1.2545469059237506},{"$f":"Input!AA529*AA$13","v":2.0496487623415423},{"$f":"Input!AB529*AB$13","v":1.9871543237423408},{"$f":"Input!AC529*AC$13","v":3.3185007952564409},{"$f":"Input!AD529*AD$13","v":3.2103163498671239},{"$f":"Input!AE529*AE$13","v":2.823841087520107},{"$f":"Input!AF529*AF$13","v":2.2861662761861719},{"$f":"Input!AG529*AG$13","v":1.5848116227118563},{"$f":"Input!AH529*AH$13","v":1.4825003258272333},{"$f":"Input!AI529*AI$13","v":3.5929285378893532},{"$f":"Input!AJ529*AJ$13","v":3.9929451836786298},{"$f":"Input!AK529*AK$13","v":2.4637838228106084},{"$f":"Input!AL529*AL$13","v":1.5515020233372834},{"$f":"Input!AM529*AM$13","v":2.7363669764598684},{"$f":"Input!AN529*AN$13","v":3.3019931787101253}]
[{"$f":"ROW()","v":682},null,null,"Information Technology",null,null,null,null,null,{"$f":"0.5*Input!J530*J$13","v":1.5968074211908176},{"$f":"Input!K530*K$13","v":0.61948078440022991},{"$f":"Input!L530*L$13","v":0.35966982923101742},{"$f":"Input!M530*M$13","v":0.33956687898089172},{"$f":"Input!N530*N$13","v":0.9867869693451724},{"$f":"Input!O530*O$13","v":0.37043155239999997},{"$f":"Input!P530*P$13","v":1.0571946E-3},{"$f":"Input!Q530*Q$13","v":0},{"$f":"Input!R530*R$13","v":2.5485882842000001},{"$f":"Input!S530*S$13","v":1.882975681911119},{"$f":"Input!T530*T$13","v":1.708731104209062},{"$f":"Input!U530*U$13","v":4.043324311658858},{"$f":"Input!V530*V$13","v":3.0939233638434471},{"$f":"Input!W530*W$13","v":5.0533368029508443},{"$f":"Input!X530*X$13","v":3.2356692511648495},{"$f":"Input!Y530*Y$13","v":4.8749155414540519},{"$f":"Input!Z530*Z$13","v":3.1023990349776254},{"$f":"Input!AA530*AA$13","v":9.2413370270503883},{"$f":"Input!AB530*AB$13","v":8.1749526575276157},{"$f":"Input!AC530*AC$13","v":2.6502581480306873},{"$f":"Input!AD530*AD$13","v":1.2029813953840458},{"$f":"Input!AE530*AE$13","v":2.4524374809534475},{"$f":"Input!AF530*AF$13","v":7.2904017115771707},{"$f":"Input!AG530*AG$13","v":7.299142926078483},{"$f":"Input!AH530*AH$13","v":9.4834749762428849},{"$f":"Input!AI530*AI$13","v":6.6568222431995361},{"$f":"Input!AJ530*AJ$13","v":4.2510400867295006},{"$f":"Input!AK530*AK$13","v":4.0096112116237164},{"$f":"Input!AL530*AL$13","v":2.9695072210007889},{"$f":"Input!AM530*AM$13","v":2.1579813549624918},{"$f":"Input!AN530*AN$13","v":0.86829343839517492}]
[{"$f":"ROW()","v":683},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"0.5*Input!J531*J$13","v":0},{"$f":"Input!K531*K$13","v":0},{"$f":"Input!L531*L$13","v":0},{"$f":"Input!M531*M$13","v":0},{"$f":"Input!N531*N$13","v":0},{"$f":"Input!O531*O$13","v":0},{"$f":"Input!P531*P$13","v":0},{"$f":"Input!Q531*Q$13","v":0},{"$f":"Input!R531*R$13","v":0},{"$f":"Input!S531*S$13","v":0},{"$f":"Input!T531*T$13","v":0},{"$f":"Input!U531*U$13","v":0},{"$f":"Input!V531*V$13","v":0},{"$f":"Input!W531*W$13","v":0},{"$f":"Input!X531*X$13","v":0},{"$f":"Input!Y531*Y$13","v":0},{"$f":"Input!Z531*Z$13","v":0},{"$f":"Input!AA531*AA$13","v":0},{"$f":"Input!AB531*AB$13","v":0},{"$f":"Input!AC531*AC$13","v":0.79602166719864331},{"$f":"Input!AD531*AD$13","v":0.88771814000000038},{"$f":"Input!AE531*AE$13","v":0.7001811},{"$f":"Input!AF531*AF$13","v":0.94632829000000029},{"$f":"Input!AG531*AG$13","v":0.87350395999999986},{"$f":"Input!AH531*AH$13","v":0.72710039868591203},{"$f":"Input!AI531*AI$13","v":1.1493509517419125},{"$f":"Input!AJ531*AJ$13","v":2.0351758300061595},{"$f":"Input!AK531*AK$13","v":1.9785903158807485},{"$f":"Input!AL531*AL$13","v":2.2867735851783757},{"$f":"Input!AM531*AM$13","v":2.2728544772612786},{"$f":"Input!AN531*AN$13","v":2.1794563779890304}]
[{"$f":"ROW()","v":684},null,null,"FRC",null,null,null,null,null,{"$f":"0.5*Input!J532*J$13","v":5.4499999999999997E-5},{"$f":"Input!K532*K$13","v":4.1430000000000008E-3},{"$f":"Input!L532*L$13","v":1.7103430000000002},{"$f":"Input!M532*M$13","v":3.0583029999999995},{"$f":"Input!N532*N$13","v":7.0033200000000004},{"$f":"Input!O532*O$13","v":0},{"$f":"Input!P532*P$13","v":0},{"$f":"Input!Q532*Q$13","v":0},{"$f":"Input!R532*R$13","v":0},{"$f":"Input!S532*S$13","v":0},{"$f":"Input!T532*T$13","v":0},{"$f":"Input!U532*U$13","v":0},{"$f":"Input!V532*V$13","v":0},{"$f":"Input!W532*W$13","v":0},{"$f":"Input!X532*X$13","v":0},{"$f":"Input!Y532*Y$13","v":0},{"$f":"Input!Z532*Z$13","v":0},{"$f":"Input!AA532*AA$13","v":0},{"$f":"Input!AB532*AB$13","v":0},{"$f":"Input!AC532*AC$13","v":0},{"$f":"Input!AD532*AD$13","v":0},{"$f":"Input!AE532*AE$13","v":0},{"$f":"Input!AF532*AF$13","v":0},{"$f":"Input!AG532*AG$13","v":0},{"$f":"Input!AH532*AH$13","v":0},{"$f":"Input!AI532*AI$13","v":0},{"$f":"Input!AJ532*AJ$13","v":0},{"$f":"Input!AK532*AK$13","v":0},{"$f":"Input!AL532*AL$13","v":0},{"$f":"Input!AM532*AM$13","v":0},{"$f":"Input!AN532*AN$13","v":0}]
[{"$f":"ROW()","v":685},null,null,"Land",null,null,null,null,null,{"$f":"0.5*Input!J533*J$13","v":0.1199375072405918},{"$f":"Input!K533*K$13","v":0.18351231092707299},{"$f":"Input!L533*L$13","v":0},{"$f":"Input!M533*M$13","v":0},{"$f":"Input!N533*N$13","v":0},{"$f":"Input!O533*O$13","v":0},{"$f":"Input!P533*P$13","v":0},{"$f":"Input!Q533*Q$13","v":0},{"$f":"Input!R533*R$13","v":0},{"$f":"Input!S533*S$13","v":0},{"$f":"Input!T533*T$13","v":0},{"$f":"Input!U533*U$13","v":0},{"$f":"Input!V533*V$13","v":0},{"$f":"Input!W533*W$13","v":0},{"$f":"Input!X533*X$13","v":0},{"$f":"Input!Y533*Y$13","v":0},{"$f":"Input!Z533*Z$13","v":0.82000000000000006},{"$f":"Input!AA533*AA$13","v":2.2513430799999998},{"$f":"Input!AB533*AB$13","v":0.40910358000000008},{"$f":"Input!AC533*AC$13","v":6.707389999999998E-3},{"$f":"Input!AD533*AD$13","v":2.0448427800000002},{"$f":"Input!AE533*AE$13","v":-9.7590000000000602E-5},{"$f":"Input!AF533*AF$13","v":-4.6771000000000009E-4},{"$f":"Input!AG533*AG$13","v":0},{"$f":"Input!AH533*AH$13","v":0},{"$f":"Input!AI533*AI$13","v":0},{"$f":"Input!AJ533*AJ$13","v":0},{"$f":"Input!AK533*AK$13","v":0},{"$f":"Input!AL533*AL$13","v":0},{"$f":"Input!AM533*AM$13","v":0},{"$f":"Input!AN533*AN$13","v":0}]
[{"$f":"ROW()","v":686},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"0.5*Input!J534*J$13","v":0},{"$f":"Input!K534*K$13","v":0},{"$f":"Input!L534*L$13","v":0},{"$f":"Input!M534*M$13","v":0},{"$f":"Input!N534*N$13","v":0},{"$f":"Input!O534*O$13","v":0},{"$f":"Input!P534*P$13","v":0},{"$f":"Input!Q534*Q$13","v":0},{"$f":"Input!R534*R$13","v":0},{"$f":"Input!S534*S$13","v":0},{"$f":"Input!T534*T$13","v":0},{"$f":"Input!U534*U$13","v":0},{"$f":"Input!V534*V$13","v":0},{"$f":"Input!W534*W$13","v":0},{"$f":"Input!X534*X$13","v":0},{"$f":"Input!Y534*Y$13","v":0},{"$f":"Input!Z534*Z$13","v":0},{"$f":"Input!AA534*AA$13","v":0},{"$f":"Input!AB534*AB$13","v":0},{"$f":"Input!AC534*AC$13","v":0.28029289557923348},{"$f":"Input!AD534*AD$13","v":0.67917041414947044},{"$f":"Input!AE534*AE$13","v":0},{"$f":"Input!AF534*AF$13","v":0},{"$f":"Input!AG534*AG$13","v":0},{"$f":"Input!AH534*AH$13","v":0},{"$f":"Input!AI534*AI$13","v":0},{"$f":"Input!AJ534*AJ$13","v":0},{"$f":"Input!AK534*AK$13","v":0},{"$f":"Input!AL534*AL$13","v":0},{"$f":"Input!AM534*AM$13","v":0},{"$f":"Input!AN534*AN$13","v":0}]
[{"$f":"ROW()","v":687},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J671:J686)","v":12.557989915784887},17.768426465171444,24.779864509867391,28.193717012738851,33.51986673365581,24.458767147199993,30.42817248459999,32.925599923391161,34.774588731742959,42.433659726435707,25.045259285475751,38.809177634956399,36.703756873852505,76.971122147581568,70.290954026706515,39.073846875386899,69.041230983596378,80.119675565371622,81.653024206806265,84.408831134649205,71.960922243981571,61.646930618120379,74.57689575637265,81.292486357496657,84.7327715240841,90.902862305809876,{"$f":"SUM(AJ671:AJ686)","v":101.57901271479382},102.09682802187058,103.85665246360624,105.42937628546255,107.50699069072272]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":689},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$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":"Input!AJ596*AJ$13","v":0},{"$f":"Input!AK596*AK$13","v":0},{"$f":"Input!AL596*AL$13","v":0},{"$f":"Input!AM596*AM$13","v":0},{"$f":"Input!AN596*AN$13","v":0}]
[{"$f":"ROW()","v":690},null,null,"High Pressure Mains - PE",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":"Input!AJ597*AJ$13","v":0},{"$f":"Input!AK597*AK$13","v":0},{"$f":"Input!AL597*AL$13","v":0},{"$f":"Input!AM597*AM$13","v":0},{"$f":"Input!AN597*AN$13","v":0}]
[{"$f":"ROW()","v":691},null,null,"Medium 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":"Input!AJ598*AJ$13","v":0},{"$f":"Input!AK598*AK$13","v":0},{"$f":"Input!AL598*AL$13","v":0},{"$f":"Input!AM598*AM$13","v":0},{"$f":"Input!AN598*AN$13","v":0}]
[{"$f":"ROW()","v":692},null,null,"Medium / 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":"Input!AJ599*AJ$13","v":0},{"$f":"Input!AK599*AK$13","v":0},{"$f":"Input!AL599*AL$13","v":0},{"$f":"Input!AM599*AM$13","v":0},{"$f":"Input!AN599*AN$13","v":0}]
[{"$f":"ROW()","v":693},null,null,"Low Pressure Mains",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":"Input!AJ600*AJ$13","v":0},{"$f":"Input!AK600*AK$13","v":0},{"$f":"Input!AL600*AL$13","v":0},{"$f":"Input!AM600*AM$13","v":0},{"$f":"Input!AN600*AN$13","v":0}]
[{"$f":"ROW()","v":694},null,null,"Regulators",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":"Input!AJ601*AJ$13","v":0},{"$f":"Input!AK601*AK$13","v":0},{"$f":"Input!AL601*AL$13","v":0},{"$f":"Input!AM601*AM$13","v":0},{"$f":"Input!AN601*AN$13","v":0}]
[{"$f":"ROW()","v":695},null,null,"Secondary Gate Stations",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":"Input!AJ602*AJ$13","v":0},{"$f":"Input!AK602*AK$13","v":0},{"$f":"Input!AL602*AL$13","v":0},{"$f":"Input!AM602*AM$13","v":0},{"$f":"Input!AN602*AN$13","v":0}]
[{"$f":"ROW()","v":696},null,null,"Buildings",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":"Input!AJ603*AJ$13","v":0},{"$f":"Input!AK603*AK$13","v":0},{"$f":"Input!AL603*AL$13","v":0},{"$f":"Input!AM603*AM$13","v":0},{"$f":"Input!AN603*AN$13","v":0}]
[{"$f":"ROW()","v":697},null,null,"Meter and Services Pipes",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$13","v":0},{"$f":"Input!Z604*Z$13","v":0},{"$f":"Input!AA604*AA$13","v":0},{"$f":"Input!AB604*AB$13","v":0},{"$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":"Input!AJ604*AJ$13","v":0},{"$f":"Input!AK604*AK$13","v":0},{"$f":"Input!AL604*AL$13","v":0},{"$f":"Input!AM604*AM$13","v":0},{"$f":"Input!AN604*AN$13","v":0}]
[{"$f":"ROW()","v":698},null,null,"Equipment & Vehicles",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$13","v":-3.5527312064289183E-2},{"$f":"Input!Z605*Z$13","v":-1.452147058496381E-2},{"$f":"Input!AA605*AA$13","v":-0.19328173536334284},{"$f":"Input!AB605*AB$13","v":-6.1363699999999995E-3},{"$f":"Input!AC605*AC$13","v":0},{"$f":"Input!AD605*AD$13","v":-7.5885500000000012E-3},{"$f":"Input!AE605*AE$13","v":-1.4749999999999999E-2},{"$f":"Input!AF605*AF$13","v":0},{"$f":"Input!AG605*AG$13","v":-1.1468000000000001E-2},{"$f":"Input!AH605*AH$13","v":0},{"$f":"Input!AI605*AI$13","v":0},{"$f":"Input!AJ605*AJ$13","v":0},{"$f":"Input!AK605*AK$13","v":0},{"$f":"Input!AL605*AL$13","v":0},{"$f":"Input!AM605*AM$13","v":0},{"$f":"Input!AN605*AN$13","v":0}]
[{"$f":"ROW()","v":699},null,null,"Vehicle",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$13","v":0},{"$f":"Input!Z606*Z$13","v":0},{"$f":"Input!AA606*AA$13","v":0},{"$f":"Input!AB606*AB$13","v":-0.20004546000000006},{"$f":"Input!AC606*AC$13","v":-0.50957720786019456},{"$f":"Input!AD606*AD$13","v":-0.8742506000000001},{"$f":"Input!AE606*AE$13","v":-0.57602609999999987},{"$f":"Input!AF606*AF$13","v":-0.50422699000000004},{"$f":"Input!AG606*AG$13","v":-0.39820243},{"$f":"Input!AH606*AH$13","v":0},{"$f":"Input!AI606*AI$13","v":0},{"$f":"Input!AJ606*AJ$13","v":0},{"$f":"Input!AK606*AK$13","v":0},{"$f":"Input!AL606*AL$13","v":0},{"$f":"Input!AM606*AM$13","v":0},{"$f":"Input!AN606*AN$13","v":0}]
[{"$f":"ROW()","v":700},null,null,"Information Technology",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$13","v":-3.4623194234829962E-3},{"$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":"Input!AJ607*AJ$13","v":0},{"$f":"Input!AK607*AK$13","v":0},{"$f":"Input!AL607*AL$13","v":0},{"$f":"Input!AM607*AM$13","v":0},{"$f":"Input!AN607*AN$13","v":0}]
[{"$f":"ROW()","v":701},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":"Input!AJ608*AJ$13","v":0},{"$f":"Input!AK608*AK$13","v":0},{"$f":"Input!AL608*AL$13","v":0},{"$f":"Input!AM608*AM$13","v":0},{"$f":"Input!AN608*AN$13","v":0}]
[{"$f":"ROW()","v":702},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":"Input!AJ609*AJ$13","v":0},{"$f":"Input!AK609*AK$13","v":0},{"$f":"Input!AL609*AL$13","v":0},{"$f":"Input!AM609*AM$13","v":0},{"$f":"Input!AN609*AN$13","v":0}]
[{"$f":"ROW()","v":703},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":"Input!AJ610*AJ$13","v":0},{"$f":"Input!AK610*AK$13","v":0},{"$f":"Input!AL610*AL$13","v":0},{"$f":"Input!AM610*AM$13","v":0},{"$f":"Input!AN610*AN$13","v":0}]
[{"$f":"ROW()","v":704},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":"Input!AJ611*AJ$13","v":0},{"$f":"Input!AK611*AK$13","v":0},{"$f":"Input!AL611*AL$13","v":0},{"$f":"Input!AM611*AM$13","v":0},{"$f":"Input!AN611*AN$13","v":0}]
[{"$f":"ROW()","v":705},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J689:J704)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8989631487772181E-2,-1.452147058496381E-2,-0.19328173536334284,-0.20618183000000007,-0.50957720786019456,-0.88183915000000013,-0.59077609999999992,-0.50422699000000004,-0.40967042999999997,0,0,{"$f":"SUM(AJ689:AJ704)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":707},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J855+J1000+J1145+J1290+J1437+J1582+J1728+J1873+J2018+J2163+J2308+J2435+J2562+J2689+J2816+J2943+J3070+J3197+J3324+J3451+J3578+J3705+J3832+J3959+J4086+J4213","v":0},-3.0557990975211648E-2,-0.11719405157586571,-0.11719405157586574,-0.11719405157586574,-0.11719405157586575,-0.14027630157586576,-0.21125460157586573,-0.28719458276345022,-0.4492849812125374,-0.48382915287676787,-1.3678660311419175,-1.5362503161626688,-1.6741413723152325,-2.6779247452780339,-1.457662372639017,-2.9497724055755428,-2.9746493103228531,-3.0878913842179423,-3.3998233003615219,-3.665513941382593,-3.7837759813825924,-3.9425321024073812,-4.0664815058067276,-4.2899485243067277,-4.4068820353885982,{"$f":"AJ855+AJ1000+AJ1145+AJ1290+AJ1437+AJ1582+AJ1728+AJ1873+AJ2018+AJ2163+AJ2308+AJ2435+AJ2562+AJ2689+AJ2816+AJ2943+AJ3070+AJ3197+AJ3324+AJ3451+AJ3578+AJ3705+AJ3832+AJ3959+AJ4086+AJ4213+AJ4340+AJ4467+AJ4594+AJ4721+AJ4848","v":-4.6452185744065417},{"$f":"AK855+AK1000+AK1145+AK1290+AK1437+AK1582+AK1728+AK1873+AK2018+AK2163+AK2308+AK2435+AK2562+AK2689+AK2816+AK2943+AK3070+AK3197+AK3324+AK3451+AK3578+AK3705+AK3832+AK3959+AK4086+AK4213+AK4340+AK4467+AK4594+AK4721+AK4848","v":-4.9410113219035363},-5.1792269499763899,-5.565680793404133,-5.8136869573819556]
[{"$f":"ROW()","v":708},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J856+J1001+J1146+J1291+J1438+J1583+J1729+J1874+J2019+J2164+J2309+J2436+J2563+J2690+J2817+J2944+J3071+J3198+J3325+J3452+J3579+J3706+J3833+J3960+J4087+J4214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.4001169638164148E-2,-0.11968330198445361,-0.15407860725720102,-0.17544642839279656,-0.20292570791025405,-0.15383548791025406,-0.23255828891025404,-7.2291848910254058E-2,-0.23261036541025404,-0.23261036541025404,{"$f":"AJ856+AJ1001+AJ1146+AJ1291+AJ1438+AJ1583+AJ1729+AJ1874+AJ2019+AJ2164+AJ2309+AJ2436+AJ2563+AJ2690+AJ2817+AJ2944+AJ3071+AJ3198+AJ3325+AJ3452+AJ3579+AJ3706+AJ3833+AJ3960+AJ4087+AJ4214+AJ4341+AJ4468+AJ4595+AJ4722+AJ4849","v":-0.23261036541025404},-0.23261036541025401,-0.23261036541025404,-0.23261036541025404,-0.23261036541025404]
[{"$f":"ROW()","v":709},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J857+J1002+J1147+J1292+J1439+J1584+J1730+J1875+J2020+J2165+J2310+J2437+J2564+J2691+J2818+J2945+J3072+J3199+J3326+J3453+J3580+J3707+J3834+J3961+J4088+J4215","v":0},-0.12599999999999997,-0.30649999999999999,-0.51900000000000002,-0.86099999999999999,-1.3169999999999999,-1.3169999999999999,-1.3170000000000002,-1.3170000000000002,-1.3170000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ857+AJ1002+AJ1147+AJ1292+AJ1439+AJ1584+AJ1730+AJ1875+AJ2020+AJ2165+AJ2310+AJ2437+AJ2564+AJ2691+AJ2818+AJ2945+AJ3072+AJ3199+AJ3326+AJ3453+AJ3580+AJ3707+AJ3834+AJ3961+AJ4088+AJ4215+AJ4342+AJ4469+AJ4596+AJ4723+AJ4850","v":0},0,0,0,0]
[{"$f":"ROW()","v":710},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J858+J1003+J1148+J1293+J1440+J1585+J1731+J1876+J2021+J2166+J2311+J2438+J2565+J2692+J2819+J2946+J3073+J3200+J3327+J3454+J3581+J3708+J3835+J3962+J4089+J4216","v":0},-4.8340030092186341E-2,-0.10729716202814929,-0.11132179609461534,-0.11132179609461534,-0.11309619561633961,-0.4636329381663396,-0.87334630316633921,-1.4950501388878521,-2.0636550293712137,-1.9059036945205059,-4.0449508295744776,-4.5296240599280031,-5.063759794386554,-6.166369898856404,-3.5051223986782025,-7.6389634611920298,-9.1433432437210822,-10.620935606664492,-12.11320034692001,-13.73630994296809,-15.125617394247413,-16.303901943655227,-17.731969296719264,-19.383444667394176,-20.86841251362852,{"$f":"AJ858+AJ1003+AJ1148+AJ1293+AJ1440+AJ1585+AJ1731+AJ1876+AJ2021+AJ2166+AJ2311+AJ2438+AJ2565+AJ2692+AJ2819+AJ2946+AJ3073+AJ3200+AJ3327+AJ3454+AJ3581+AJ3708+AJ3835+AJ3962+AJ4089+AJ4216+AJ4343+AJ4470+AJ4597+AJ4724+AJ4851","v":-22.296108941132136},-23.988254563975076,-25.717329925578845,-27.317513834865924,-28.956328897306658]
[{"$f":"ROW()","v":711},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J859+J1004+J1149+J1294+J1441+J1586+J1732+J1877+J2022+J2167+J2312+J2439+J2566+J2693+J2820+J2947+J3074+J3201+J3328+J3455+J3582+J3709+J3836+J3963+J4090+J4217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ859+AJ1004+AJ1149+AJ1294+AJ1441+AJ1586+AJ1732+AJ1877+AJ2022+AJ2167+AJ2312+AJ2439+AJ2566+AJ2693+AJ2820+AJ2947+AJ3074+AJ3201+AJ3328+AJ3455+AJ3582+AJ3709+AJ3836+AJ3963+AJ4090+AJ4217+AJ4344+AJ4471+AJ4598+AJ4725+AJ4852","v":0},0,0,0,0]
[{"$f":"ROW()","v":712},null,null,"Regulators",null,null,null,null,null,{"$f":"J860+J1005+J1150+J1295+J1442+J1587+J1733+J1878+J2023+J2168+J2313+J2440+J2567+J2694+J2821+J2948+J3075+J3202+J3329+J3456+J3583+J3710+J3837+J3964+J4091+J4218","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,-0.48969265489817815,-0.56008770039817812,-0.61435455889817814,-0.69492288839817817,-0.81596664987204637,{"$f":"AJ860+AJ1005+AJ1150+AJ1295+AJ1442+AJ1587+AJ1733+AJ1878+AJ2023+AJ2168+AJ2313+AJ2440+AJ2567+AJ2694+AJ2821+AJ2948+AJ3075+AJ3202+AJ3329+AJ3456+AJ3583+AJ3710+AJ3837+AJ3964+AJ4091+AJ4218+AJ4345+AJ4472+AJ4599+AJ4726+AJ4853","v":-0.97311164878107725},-1.2318743800427079,-1.3531883218947671,-1.4773180909923669,-1.6058788956191674]
[{"$f":"ROW()","v":713},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J861+J1006+J1151+J1296+J1443+J1588+J1734+J1879+J2024+J2169+J2314+J2441+J2568+J2695+J2822+J2949+J3076+J3203+J3330+J3457+J3584+J3711+J3838+J3965+J4092+J4219","v":0},-2.7377039696222042E-4,-5.7793444822256247E-4,-5.7793444822256236E-4,-5.7793444822256236E-4,-5.7793444822256236E-4,-5.7793444822256236E-4,-5.7793444822256247E-4,-5.7793444822256236E-4,-8.8551852729256233E-4,-2.116144105324505E-2,-8.4464158824407581E-2,-8.8947261158105875E-2,-9.4754114573839865E-2,-9.4851670819111847E-2,-4.743341665955593E-2,-9.5060077821639166E-2,-9.5582076316663919E-2,-9.5582076316663905E-2,-0.10021390477933281,-0.11659986360149099,-0.12049299260149098,-0.12407782610149097,-0.12407782610149097,-0.12584890560149098,-0.13812926910149098,{"$f":"AJ861+AJ1006+AJ1151+AJ1296+AJ1443+AJ1588+AJ1734+AJ1879+AJ2024+AJ2169+AJ2314+AJ2441+AJ2568+AJ2695+AJ2822+AJ2949+AJ3076+AJ3203+AJ3330+AJ3457+AJ3584+AJ3711+AJ3838+AJ3965+AJ4092+AJ4219+AJ4346+AJ4473+AJ4600+AJ4727+AJ4854","v":-0.20502524375348721},-0.40589855168133671,-0.54739097248664781,-0.69285967478660471,-0.84484362328736218]
[{"$f":"ROW()","v":714},null,null,"Buildings",null,null,null,null,null,{"$f":"J862+J1007+J1152+J1297+J1444+J1589+J1735+J1880+J2025+J2170+J2315+J2442+J2569+J2696+J2823+J2950+J3077+J3204+J3331+J3458+J3585+J3712+J3839+J3966+J4093+J4220","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,-0.79012856325168379,-0.80002357375168376,-0.80906601450168381,-0.83011570850168381,-0.85444235883501707,{"$f":"AJ862+AJ1007+AJ1152+AJ1297+AJ1444+AJ1589+AJ1735+AJ1880+AJ2025+AJ2170+AJ2315+AJ2442+AJ2569+AJ2696+AJ2823+AJ2950+AJ3077+AJ3204+AJ3331+AJ3458+AJ3585+AJ3712+AJ3839+AJ3966+AJ4093+AJ4220+AJ4347+AJ4474+AJ4601+AJ4728+AJ4855","v":-0.89148768505051645},-0.93462499230154028,-1.0346454466866484,-1.0475526988788293,-1.0602869637607162]
[{"$f":"ROW()","v":715},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J863+J1008+J1153+J1298+J1445+J1590+J1736+J1881+J2026+J2171+J2316+J2443+J2570+J2697+J2824+J2951+J3078+J3205+J3332+J3459+J3586+J3713+J3840+J3967+J4094+J4221","v":0},-0.24399999999999994,-0.64280000000000004,-1.3772,-2.0884,-2.74,-3.4006482297519991,-4.2039134149519999,-4.9365615520817476,-6.0901755161260001,-3.679279629970762,-7.9338404701593568,-9.2345615919950053,-10.409189107123645,-11.762168153926089,-6.8842970332963773,-14.869434070703379,-16.731621362334177,-18.637085300779091,-20.461447346411425,-22.19866268567834,-24.138878386719394,-25.568092469964039,-27.200879784988743,-28.958713560666904,-29.76895970849052,{"$f":"AJ863+AJ1008+AJ1153+AJ1298+AJ1445+AJ1590+AJ1736+AJ1881+AJ2026+AJ2171+AJ2316+AJ2443+AJ2570+AJ2697+AJ2824+AJ2951+AJ3078+AJ3205+AJ3332+AJ3459+AJ3586+AJ3713+AJ3840+AJ3967+AJ4094+AJ4221+AJ4348+AJ4475+AJ4602+AJ4729+AJ4856","v":-30.207954837935755},-31.170592836754391,-31.828866049498586,-32.258737718185046,-32.449847589432629]
[{"$f":"ROW()","v":716},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J864+J1009+J1154+J1299+J1446+J1591+J1737+J1882+J2027+J2172+J2317+J2444+J2571+J2698+J2825+J2952+J3079+J3206+J3333+J3460+J3587+J3714+J3841+J3968+J4095+J4222","v":0},-5.5040886474975938E-2,-7.9374010575803289E-2,-7.988345792598886E-2,-9.7468171301785034E-2,-0.10526644759309303,-0.10526644759309305,-0.10526644759309305,-0.10526644759309305,-0.10526644759309306,-5.263322379654653E-2,-7.7746004355605441E-2,-0.10674872175158384,-0.20842161295806216,-0.59759675266192991,-0.54988674078042377,-1.1256506956157661,-1.239600462826336,-1.3211716927985004,-1.4221905215422226,-1.5782803270746577,-1.6356232735813232,-1.6923567963370931,-1.6723338588530345,-1.4998651882242429,-1.1516913840149106,{"$f":"AJ864+AJ1009+AJ1154+AJ1299+AJ1446+AJ1591+AJ1737+AJ1882+AJ2027+AJ2172+AJ2317+AJ2444+AJ2571+AJ2698+AJ2825+AJ2952+AJ3079+AJ3206+AJ3333+AJ3460+AJ3587+AJ3714+AJ3841+AJ3968+AJ4095+AJ4222+AJ4349+AJ4476+AJ4603+AJ4730+AJ4857","v":-0.97650020654805114},-0.96064082034443765,-0.97977270847989817,-0.98213932785548841,-0.9321887470430642]
[{"$f":"ROW()","v":717},null,null,"Vehicle",null,null,null,null,null,{"$f":"J865+J1010+J1155+J1300+J1447+J1592+J1738+J1883+J2028+J2173+J2318+J2445+J2572+J2699+J2826+J2953+J3080+J3207+J3334+J3461+J3588+J3715+J3842+J3969+J4096+J4223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.14170479298747352,-0.26715948357984859,-0.4721243598140028,-0.65083524618823685,-0.93172760492786155,-1.165334179914574,-1.3901156786665845,-1.5683096072852016,-1.6869705265563872,-1.8352205591391106,{"$f":"AJ865+AJ1010+AJ1155+AJ1300+AJ1447+AJ1592+AJ1738+AJ1883+AJ2028+AJ2173+AJ2318+AJ2445+AJ2572+AJ2699+AJ2826+AJ2953+AJ3080+AJ3207+AJ3334+AJ3461+AJ3588+AJ3715+AJ3842+AJ3969+AJ4096+AJ4223+AJ4350+AJ4477+AJ4604+AJ4731+AJ4858","v":-2.0528086199405724},-2.3266484477160603,-2.3680619537629672,-2.3445012697224614,-2.3372456086288236]
[{"$f":"ROW()","v":718},null,null,"Information Technology",null,null,null,null,null,{"$f":"J866+J1011+J1156+J1301+J1448+J1593+J1739+J1884+J2029+J2174+J2319+J2446+J2573+J2700+J2827+J2954+J3081+J3208+J3335+J3462+J3589+J3716+J3843+J3970+J4097+J4224","v":0},-0.39920185529770441,-0.55407205139776194,-0.6439895087055163,-0.72888122845073922,-0.57637611548932788,-0.51411380748927038,-0.42446064883151602,-0.3395689290862931,-0.73001925779999999,-0.5540776450888899,-1.5352059169050454,-2.5459048454947597,-3.0008121509306216,-3.7102008559044428,-1.9282817162022501,-4.5690111989547848,-4.4524549982614028,-5.7443817341747128,-6.7519941417921556,-5.7922367168965794,-5.3173823069981845,-3.4975355464262767,-2.9118777243598069,-3.7091417725678317,-5.305091418970397,{"$f":"AJ866+AJ1011+AJ1156+AJ1301+AJ1448+AJ1593+AJ1739+AJ1884+AJ2029+AJ2174+AJ2319+AJ2446+AJ2573+AJ2700+AJ2827+AJ2954+AJ3081+AJ3208+AJ3335+AJ3462+AJ3589+AJ3716+AJ3843+AJ3970+AJ4097+AJ4224+AJ4351+AJ4478+AJ4605+AJ4732+AJ4859","v":-6.6364558676103043},-6.9961763887655151,-6.3400182887748251,-5.4740911477592853,-4.0089924235032068]
[{"$f":"ROW()","v":719},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J867+J1012+J1157+J1302+J1449+J1594+J1740+J1885+J2030+J2175+J2320+J2447+J2574+J2701+J2828+J2955+J3082+J3209+J3336+J3463+J3590+J3717+J3844+J3971+J4098+J4225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.9602166719864337E-2,-0.16837398071986437,-0.23839209071986436,-0.33302491971986437,-0.42037531571986442,-0.49308535558845562,{"$f":"AJ867+AJ1012+AJ1157+AJ1302+AJ1449+AJ1594+AJ1740+AJ1885+AJ2030+AJ2175+AJ2320+AJ2447+AJ2574+AJ2701+AJ2828+AJ2955+AJ3082+AJ3209+AJ3336+AJ3463+AJ3590+AJ3717+AJ3844+AJ3971+AJ4098+AJ4225+AJ4352+AJ4479+AJ4606+AJ4733+AJ4860","v":-0.60802045076264688},-0.81153803376326283,-1.0093970653513378,-1.2380744238691754,-1.3857577048754388]
[{"$f":"ROW()","v":720},null,null,"FRC",null,null,null,null,null,{"$f":"J868+J1013+J1158+J1303+J1450+J1595+J1741+J1886+J2031+J2176+J2321+J2448+J2575+J2702+J2829+J2956+J3083+J3210+J3337+J3464+J3591+J3718+J3845+J3972+J4099+J4226","v":0},-1.3624999999999999E-5,-1.0493750000000002E-3,-0.42863512500000006,-1.1932108749999999,-2.9440272500000004,-2.9429914999999998,-2.5154057500000002,-1.7508300000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ868+AJ1013+AJ1158+AJ1303+AJ1450+AJ1595+AJ1741+AJ1886+AJ2031+AJ2176+AJ2321+AJ2448+AJ2575+AJ2702+AJ2829+AJ2956+AJ3083+AJ3210+AJ3337+AJ3464+AJ3591+AJ3718+AJ3845+AJ3972+AJ4099+AJ4226+AJ4353+AJ4480+AJ4607+AJ4734+AJ4861","v":0},0,0,0,0]
[{"$f":"ROW()","v":721},null,null,"Land",null,null,null,null,null,{"$f":"J869+J1014+J1159+J1304+J1451+J1596+J1742+J1887+J2032+J2177+J2322+J2449+J2576+J2703+J2830+J2957+J3084+J3211+J3338+J3465+J3592+J3719+J3846+J3973+J4100+J4227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ869+AJ1014+AJ1159+AJ1304+AJ1451+AJ1596+AJ1742+AJ1887+AJ2032+AJ2177+AJ2322+AJ2449+AJ2576+AJ2703+AJ2830+AJ2957+AJ3084+AJ3211+AJ3338+AJ3465+AJ3592+AJ3719+AJ3846+AJ3973+AJ4100+AJ4227+AJ4354+AJ4481+AJ4608+AJ4735+AJ4862","v":0},0,0,0,0]
[{"$f":"ROW()","v":722},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J870+J1015+J1160+J1305+J1452+J1597+J1743+J1888+J2033+J2178+J2323+J2450+J2577+J2704+J2831+J2958+J3085+J3212+J3339+J3466+J3593+J3720+J3847+J3974+J4101+J4228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.6058579115846698E-2,-0.19189266194574078,-0.19189266194574078,-0.19189266194574078,-0.19189266194574084,-0.13583408282989412,{"$f":"AJ870+AJ1015+AJ1160+AJ1305+AJ1452+AJ1597+AJ1743+AJ1888+AJ2033+AJ2178+AJ2323+AJ2450+AJ2577+AJ2704+AJ2831+AJ2958+AJ3085+AJ3212+AJ3339+AJ3466+AJ3593+AJ3720+AJ3847+AJ3974+AJ4101+AJ4228+AJ4355+AJ4482+AJ4609+AJ4736+AJ4863","v":0},0,0,0,0]
[{"$f":"ROW()","v":723},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J707:J722)","v":0},-0.90547491787147227,-1.8162595625615625,-3.2855534644310982,-5.2058056475521175,-7.921446810677816,-8.8949097249797546,-9.6799189755220034,-10.277156463739765,-10.808783175635927,-6.7340944955584616,-15.127358718485436,-18.158513725717015,-20.596971808137543,-25.292733374382138,-14.642100233593348,-32.021079019947457,-35.673020391637699,-40.894221882863391,-45.986209747588816,-49.53789838271765,-53.081027864170693,-54.541566679283818,-57.296559608089986,-62.023850085293489,-66.006325701269205,{"$f":"SUM(AJ707:AJ722)","v":-69.725302441331351},-73.999870702658114,-76.590508047901153,-78.631079345729574,-79.627667776249282]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":725},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T706*T$13","v":0},{"$f":"-Input!U706*U$13","v":0},{"$f":"-Input!V706*V$13","v":0},{"$f":"-Input!W706*W$13","v":0},{"$f":"-Input!X706*X$13","v":0},{"$f":"-Input!Y706*Y$13","v":0},{"$f":"-Input!Z706*Z$13","v":0},{"$f":"-Input!AA706*AA$13","v":0},{"$f":"-Input!AB706*AB$13","v":0},{"$f":"-Input!AC706*AC$13","v":0},{"$f":"-Input!AD706*AD$13","v":0},{"$f":"-Input!AE706*AE$13","v":0},{"$f":"-Input!AF706*AF$13","v":0},{"$f":"-Input!AG706*AG$13","v":0},{"$f":"-Input!AH706*AH$13","v":0},{"$f":"-Input!AI706*AI$13","v":0},{"$f":"-Input!AJ706*AJ$13","v":0},{"$f":"-Input!AK706*AK$13","v":0},{"$f":"-Input!AL706*AL$13","v":0},{"$f":"-Input!AM706*AM$13","v":0},{"$f":"-Input!AN706*AN$13","v":0}]
[{"$f":"ROW()","v":726},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T707*T$13","v":0},{"$f":"-Input!U707*U$13","v":0},{"$f":"-Input!V707*V$13","v":0},{"$f":"-Input!W707*W$13","v":0},{"$f":"-Input!X707*X$13","v":0},{"$f":"-Input!Y707*Y$13","v":0},{"$f":"-Input!Z707*Z$13","v":0},{"$f":"-Input!AA707*AA$13","v":0},{"$f":"-Input!AB707*AB$13","v":0},{"$f":"-Input!AC707*AC$13","v":0},{"$f":"-Input!AD707*AD$13","v":0},{"$f":"-Input!AE707*AE$13","v":0},{"$f":"-Input!AF707*AF$13","v":0},{"$f":"-Input!AG707*AG$13","v":0},{"$f":"-Input!AH707*AH$13","v":0},{"$f":"-Input!AI707*AI$13","v":0},{"$f":"-Input!AJ707*AJ$13","v":0},{"$f":"-Input!AK707*AK$13","v":0},{"$f":"-Input!AL707*AL$13","v":0},{"$f":"-Input!AM707*AM$13","v":0},{"$f":"-Input!AN707*AN$13","v":0}]
[{"$f":"ROW()","v":727},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T708*T$13","v":0},{"$f":"-Input!U708*U$13","v":0},{"$f":"-Input!V708*V$13","v":0},{"$f":"-Input!W708*W$13","v":0},{"$f":"-Input!X708*X$13","v":0},{"$f":"-Input!Y708*Y$13","v":0},{"$f":"-Input!Z708*Z$13","v":0},{"$f":"-Input!AA708*AA$13","v":0},{"$f":"-Input!AB708*AB$13","v":0},{"$f":"-Input!AC708*AC$13","v":0},{"$f":"-Input!AD708*AD$13","v":0},{"$f":"-Input!AE708*AE$13","v":0},{"$f":"-Input!AF708*AF$13","v":0},{"$f":"-Input!AG708*AG$13","v":0},{"$f":"-Input!AH708*AH$13","v":0},{"$f":"-Input!AI708*AI$13","v":0},{"$f":"-Input!AJ708*AJ$13","v":0},{"$f":"-Input!AK708*AK$13","v":0},{"$f":"-Input!AL708*AL$13","v":0},{"$f":"-Input!AM708*AM$13","v":0},{"$f":"-Input!AN708*AN$13","v":0}]
[{"$f":"ROW()","v":728},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T709*T$13","v":0},{"$f":"-Input!U709*U$13","v":0},{"$f":"-Input!V709*V$13","v":0},{"$f":"-Input!W709*W$13","v":0},{"$f":"-Input!X709*X$13","v":0},{"$f":"-Input!Y709*Y$13","v":0},{"$f":"-Input!Z709*Z$13","v":0},{"$f":"-Input!AA709*AA$13","v":0},{"$f":"-Input!AB709*AB$13","v":0},{"$f":"-Input!AC709*AC$13","v":0},{"$f":"-Input!AD709*AD$13","v":0},{"$f":"-Input!AE709*AE$13","v":0},{"$f":"-Input!AF709*AF$13","v":0},{"$f":"-Input!AG709*AG$13","v":0},{"$f":"-Input!AH709*AH$13","v":0},{"$f":"-Input!AI709*AI$13","v":0},{"$f":"-Input!AJ709*AJ$13","v":0},{"$f":"-Input!AK709*AK$13","v":0},{"$f":"-Input!AL709*AL$13","v":0},{"$f":"-Input!AM709*AM$13","v":0},{"$f":"-Input!AN709*AN$13","v":0}]
[{"$f":"ROW()","v":729},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T710*T$13","v":0},{"$f":"-Input!U710*U$13","v":0},{"$f":"-Input!V710*V$13","v":0},{"$f":"-Input!W710*W$13","v":0},{"$f":"-Input!X710*X$13","v":0},{"$f":"-Input!Y710*Y$13","v":0},{"$f":"-Input!Z710*Z$13","v":0},{"$f":"-Input!AA710*AA$13","v":0},{"$f":"-Input!AB710*AB$13","v":0},{"$f":"-Input!AC710*AC$13","v":0},{"$f":"-Input!AD710*AD$13","v":0},{"$f":"-Input!AE710*AE$13","v":0},{"$f":"-Input!AF710*AF$13","v":0},{"$f":"-Input!AG710*AG$13","v":0},{"$f":"-Input!AH710*AH$13","v":0},{"$f":"-Input!AI710*AI$13","v":0},{"$f":"-Input!AJ710*AJ$13","v":0},{"$f":"-Input!AK710*AK$13","v":0},{"$f":"-Input!AL710*AL$13","v":0},{"$f":"-Input!AM710*AM$13","v":0},{"$f":"-Input!AN710*AN$13","v":0}]
[{"$f":"ROW()","v":730},null,null,"Regulators",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$13","v":-1.46282101167315E-2},{"$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":"-Input!AJ711*AJ$13","v":0},{"$f":"-Input!AK711*AK$13","v":0},{"$f":"-Input!AL711*AL$13","v":0},{"$f":"-Input!AM711*AM$13","v":0},{"$f":"-Input!AN711*AN$13","v":0}]
[{"$f":"ROW()","v":731},null,null,"Secondary Gate Stations",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":"-Input!AJ712*AJ$13","v":0},{"$f":"-Input!AK712*AK$13","v":0},{"$f":"-Input!AL712*AL$13","v":0},{"$f":"-Input!AM712*AM$13","v":0},{"$f":"-Input!AN712*AN$13","v":0}]
[{"$f":"ROW()","v":732},null,null,"Buildings",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":"-Input!AJ713*AJ$13","v":0},{"$f":"-Input!AK713*AK$13","v":0},{"$f":"-Input!AL713*AL$13","v":0},{"$f":"-Input!AM713*AM$13","v":0},{"$f":"-Input!AN713*AN$13","v":0}]
[{"$f":"ROW()","v":733},null,null,"Meter and Services Pipes",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":"-Input!AJ714*AJ$13","v":0},{"$f":"-Input!AK714*AK$13","v":0},{"$f":"-Input!AL714*AL$13","v":0},{"$f":"-Input!AM714*AM$13","v":0},{"$f":"-Input!AN714*AN$13","v":0}]
[{"$f":"ROW()","v":734},null,null,"Equipment & Vehicles",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":"-Input!AJ715*AJ$13","v":0},{"$f":"-Input!AK715*AK$13","v":0},{"$f":"-Input!AL715*AL$13","v":0},{"$f":"-Input!AM715*AM$13","v":0},{"$f":"-Input!AN715*AN$13","v":0}]
[{"$f":"ROW()","v":735},null,null,"Vehicle",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$13","v":0},{"$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":"-Input!AJ716*AJ$13","v":0},{"$f":"-Input!AK716*AK$13","v":0},{"$f":"-Input!AL716*AL$13","v":0},{"$f":"-Input!AM716*AM$13","v":0},{"$f":"-Input!AN716*AN$13","v":0}]
[{"$f":"ROW()","v":736},null,null,"Information Technology",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":"-Input!AJ717*AJ$13","v":0},{"$f":"-Input!AK717*AK$13","v":0},{"$f":"-Input!AL717*AL$13","v":0},{"$f":"-Input!AM717*AM$13","v":0},{"$f":"-Input!AN717*AN$13","v":0}]
[{"$f":"ROW()","v":737},null,null,"Telemetry and Monitoring",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":"-Input!AJ718*AJ$13","v":0},{"$f":"-Input!AK718*AK$13","v":0},{"$f":"-Input!AL718*AL$13","v":0},{"$f":"-Input!AM718*AM$13","v":0},{"$f":"-Input!AN718*AN$13","v":0}]
[{"$f":"ROW()","v":738},null,null,"FRC",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":"-Input!AJ719*AJ$13","v":0},{"$f":"-Input!AK719*AK$13","v":0},{"$f":"-Input!AL719*AL$13","v":0},{"$f":"-Input!AM719*AM$13","v":0},{"$f":"-Input!AN719*AN$13","v":0}]
[{"$f":"ROW()","v":739},null,null,"Land",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":"-Input!AJ720*AJ$13","v":0},{"$f":"-Input!AK720*AK$13","v":0},{"$f":"-Input!AL720*AL$13","v":0},{"$f":"-Input!AM720*AM$13","v":0},{"$f":"-Input!AN720*AN$13","v":0}]
[{"$f":"ROW()","v":740},null,null,"Equity Raising Cost",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":"-Input!AJ721*AJ$13","v":0},{"$f":"-Input!AK721*AK$13","v":0},{"$f":"-Input!AL721*AL$13","v":0},{"$f":"-Input!AM721*AM$13","v":0},{"$f":"-Input!AN721*AN$13","v":0}]
[{"$f":"ROW()","v":741},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T725:T740)","v":0},0,0,0,-1.46282101167315E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ725:AJ740)","v":0},0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":743},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N891+N1036+N1181+N1326+N1473+N1618+N1764+N1909+N2054+N2199","v":0},null,null,null,null,{"$f":"S891+S1036+S1181+S1326+S1473+S1618+S1764+S1909+S2054+S2199","v":0},null,null,null,null,{"$f":"X891+X1036+X1181+X1326+X1473+X1618+X1764+X1909+X2054+X2199","v":0}]
[{"$f":"ROW()","v":744},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":745},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]
[{"$f":"ROW()","v":746},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":747},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]
[{"$f":"ROW()","v":748},null,null,"Regulators",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":749},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]
[{"$f":"ROW()","v":750},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":751},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]
[{"$f":"ROW()","v":752},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":753},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":754},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":755},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N903+N1048+N1193+N1338+N1485+N1631+N1776+N1921+N2066+N2211","v":0},null,null,null,null,{"$f":"S903+S1048+S1193+S1338+S1485+S1631+S1776+S1921+S2066+S2211","v":0},null,null,null,null,{"$f":"X903+X1048+X1193+X1338+X1485+X1631+X1776+X1921+X2066+X2211","v":0}]
[{"$f":"ROW()","v":756},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N904+N1049+N1194+N1339+N1486+N1632+N1777+N1922+N2067+N2212","v":0},null,null,null,null,{"$f":"S904+S1049+S1194+S1339+S1486+S1632+S1777+S1922+S2067+S2212","v":0},null,null,null,null,{"$f":"X904+X1049+X1194+X1339+X1486+X1632+X1777+X1922+X2067+X2212","v":0}]
[{"$f":"ROW()","v":757},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"N905+N1050+N1195+N1340+N1487+N1633+N1778+N1923+N2068+N2213","v":0},null,null,null,null,{"$f":"S905+S1050+S1195+S1340+S1487+S1633+S1778+S1923+S2068+S2213","v":0},null,null,null,null,{"$f":"X905+X1050+X1195+X1340+X1487+X1633+X1778+X1923+X2068+X2213","v":0}]
[{"$f":"ROW()","v":758},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N906+N1051+N1196+N1341+N1488+N1634+N1779+N1924+N2069+N2214","v":0},null,null,null,null,{"$f":"S906+S1051+S1196+S1341+S1488+S1634+S1779+S1924+S2069+S2214","v":0},null,null,null,null,{"$f":"X906+X1051+X1196+X1341+X1488+X1634+X1779+X1924+X2069+X2214","v":0}]
[{"$f":"ROW()","v":759},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N743:N758)","v":0},null,null,null,null,{"$f":"SUM(S743:S758)","v":0},null,null,null,null,{"$f":"SUM(X743:X758)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":761},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J653+J671+J689+J707+J725+J743","v":0.61115981950423293},2.313323040542103,2.1961289889662372,2.0789349373903714,1.9617408858145056,2.30619183423864,3.5854815326627745,4.8930265548385989,7.8476399410568911,17.765821450664323,25.286146805555187,27.285966474828296,28.507537281716903,46.909063368657698,48.979138623379662,48.210429456690825,45.758195146061489,45.048387313640411,48.199134252294058,50.113123772353958,48.812850630971369,48.815356889588777,49.084534067181394,49.487392931374664,47.536114628705356,47.895963373675627,{"$f":"AJ653+AJ671+AJ689+AJ707+AJ725+AJ743","v":49.628244749208967},50.8711119887625,54.939761531092664,57.576011986226717,60.611285889663769]
[{"$f":"ROW()","v":762},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J654+J672+J690+J708+J726+J744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.080023392763283,2.3396648700509077,2.9078876735214019,3.1811654889761125,3.5553046509324657,3.3032887230222117,3.7421048551119576,3.3492801262017036,3.2780298072914498,3.0454194418811955,2.8128090764709412,{"$f":"AJ654+AJ672+AJ690+AJ708+AJ726+AJ744","v":2.580198711060687},2.3475883456504332,2.1149779802401794,1.8823676148299253,1.6497572494196713]
[{"$f":"ROW()","v":763},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J655+J673+J691+J709+J727+J745","v":2.5199999999999996},6.0039999999999996,9.9474999999999998,16.268500000000003,24.5275,23.2105,21.8935,20.576499999999999,19.259499999999999,17.942499999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ655+AJ673+AJ691+AJ709+AJ727+AJ745","v":0},0,0,0,0]
[{"$f":"ROW()","v":764},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J656+J674+J692+J710+J728+J746","v":0.96680060184372685},2.0976032104707998,2.0707987297719717,1.9594769336773563,1.8836431280172263,8.7812817834008854,16.51191614523454,28.072646556498459,37.949694227277838,44.509086391302588,65.208551507451389,70.857065284947424,77.010155914190435,93.998598209200892,104.70972628034448,113.77897715837881,136.22760934776784,156.63611336291495,175.86047256136081,196.20946413540241,210.25930321802079,222.18617741377341,239.23276517011817,258.86079596822645,276.01670822551915,292.85771225239745,{"$f":"AJ656+AJ674+AJ692+AJ710+AJ728+AJ746","v":311.41525061912409},330.20277058722439,348.92319556181735,365.75408078543325,381.61491457040728]
[{"$f":"ROW()","v":765},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J657+J675+J693+J711+J729+J747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ657+AJ675+AJ693+AJ711+AJ729+AJ747","v":0},0,0,0,0]
[{"$f":"ROW()","v":766},null,null,"Regulators",null,null,null,null,null,{"$f":"J658+J676+J694+J712+J730+J748","v":8.1870385377273536E-2},0.23494729188561608,0.24328696640281106,0.23700550196967995,0.23701304849962224,0.33032435879241429,1.0530442790852064,1.6428872064435103,1.7814297524208647,2.460707984603415,2.6768441806007641,2.8337977954580538,3.1929447709907959,4.3070430494861771,4.8375818012607548,6.1639243900433618,8.4317319761615561,12.038911458666115,16.326818794448901,17.325392531166596,17.334851291018417,18.253059546120237,18.778309015722058,19.77532104682388,21.501273387903066,23.828206716211636,{"$f":"AJ658+AJ676+AJ694+AJ712+AJ730+AJ748","v":28.030349692663165},29.224754149661653,30.354161209718882,31.448059211262521,32.491223547764285]
[{"$f":"ROW()","v":767},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J659+J677+J695+J713+J731+J749","v":1.0950815878488817E-2},2.2843607531940278E-2,2.2265673083717717E-2,2.1687738635495155E-2,2.1109804187272593E-2,2.0531869739050031E-2,1.9953935290827469E-2,1.9376000842604907E-2,3.1101429557182345E-2,1.6877104541977912,3.3522000818612452,3.4470600163847691,3.5903868918560233,3.4995350270930632,3.4052898562739511,3.3655862197154875,3.2914060816948387,3.1958240053781748,3.2855150675682672,3.8407395156752617,3.8798648120737709,3.8310684894722802,3.7069906633707892,3.6183344272692981,3.7380927916678068,4.937883015606241,{"$f":"AJ659+AJ677+AJ695+AJ713+AJ731+AJ749","v":8.7503239304097438},11.17427379483463,13.53625686834712,15.883076163575666,18.192110320891032]
[{"$f":"ROW()","v":768},null,null,"Buildings",null,null,null,null,null,{"$f":"J660+J678+J696+J714+J732+J750","v":0},5.8805049910332786E-2,5.7334923662574463E-2,5.5864797414816147E-2,5.4394671167057825E-2,5.2924544919299502E-2,5.1454418671541186E-2,8.9437773323782874E-2,0.20137019353472455,0.34651519625427069,0.44780493285073564,1.5352308785593669,2.2362760387077016,6.4853897478242981,15.879702248670361,15.829864575895385,15.842376035606851,16.068069142807431,17.022686300597321,25.869947462316116,28.674122724334278,28.279794581082594,27.841468637330909,27.874390382829226,28.017340687660877,28.644711377445837,{"$f":"AJ660+AJ678+AJ696+AJ714+AJ732+AJ750","v":29.47871598243627},32.544909165539053,32.026553806539646,31.488371702936288,30.987008377086774]
[{"$f":"ROW()","v":769},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J661+J679+J697+J715+J733+J751","v":6.0999999999999988},15.826000000000001,33.543199999999999,49.945999999999998,64.147599999999983,77.923805743799974,94.604787144047975,108.71707715733967,121.08472506592172,134.02030570702857,138.97024423032531,150.54722058770068,158.93207172263527,168.81756831754831,187.15178885362221,196.78009188198516,209.84346718574375,221.69380490008331,230.42215028378922,236.01893302638155,242.923505856319,240.22283871826932,239.14655597367585,238.31318282385956,238.81237094121067,238.96870340826524,{"$f":"AJ661+AJ679+AJ697+AJ715+AJ733+AJ751","v":240.93033604301019},244.18095617465087,248.77321436993225,255.24466191647934,262.83443031931745]
[{"$f":"ROW()","v":770},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J662+J680+J698+J716+J734+J752","v":0.55040886474975936},0.73869921928305704,0.66441968220910952,0.76038335804108237,0.74089794965237732,0.63563150205928431,0.53036505446619131,0.42509860687309825,0.31983215928000519,0.21456571168691213,0.16193248789036921,0.77108371037356427,1.8052767579418281,5.5790773456523519,10.09117144885858,9.8780396115404194,9.8918865880303528,9.4679984249256623,9.1570150195643834,9.2957225533465113,8.2908716913385128,7.5660322587342872,6.5873655856359301,5.7519270054891987,5.3162803034400028,5.3042774761528442,{"$f":"AJ662+AJ680+AJ698+AJ716+AJ734+AJ752","v":5.308681079674356},5.3550714404061681,5.4091532131193931,5.4884061324640161,5.645880895044086]
[{"$f":"ROW()","v":771},null,null,"Vehicle",null,null,null,null,null,{"$f":"J663+J681+J699+J717+J735+J753","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4170479298747352,2.5298900428110125,4.3123793215727062,5.6273638255010443,7.785452166709053,9.1897903116483164,10.272271119253849,10.664094726773438,10.282394312200093,10.07792411147094,11.835632090221182,{"$f":"AJ663+AJ681+AJ699+AJ717+AJ735+AJ753","v":13.77576865395924},13.912904029053788,13.096344098628105,13.488209805365511,14.452957375446811]
[{"$f":"ROW()","v":772},null,null,"Information Technology",null,null,null,null,null,{"$f":"J664+J682+J700+J718+J736+J754","v":1.5968074211908176},1.8170863502933434,1.6226841281265989,1.3182614984019743,1.5761672392964075,1.3702226762070795,0.85716606331780909,0.43270541448629307,2.6417247696000001,3.7946811937111193,4.9493346528312916,7.4574530475851049,8.0054715659337923,10.057996217954017,9.5834646132144243,12.526636119042744,11.060023955065583,15.848905983854571,18.279476907207474,14.177740913446005,9.5884855919334733,6.7235407658887363,10.516406931039629,14.903672132758308,20.678005336433358,22.029736160662495,{"$f":"AJ664+AJ682+AJ700+AJ718+AJ736+AJ754","v":19.644320379781689},16.657755202639891,13.287244134865855,9.9711343420690604,6.8304353569610292]
[{"$f":"ROW()","v":773},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J665+J683+J701+J719+J737+J755","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79602166719864331,1.6041376404787793,2.1359447597589147,2.8438809590390508,3.3843599993191864,3.6910850822852339,4.3473506784386906,{"$f":"AJ665+AJ683+AJ701+AJ719+AJ737+AJ755","v":5.7745060576822036},6.9415583397996894,8.2189348596267262,9.253714913018829,10.047413586132421]
[{"$f":"ROW()","v":774},null,null,"FRC",null,null,null,null,null,{"$f":"J666+J684+J702+J720+J738+J756","v":5.4499999999999997E-5},4.183875000000001E-3,1.7134775000000002,4.3431453749999998,10.153254500000001,7.2092272500000005,4.2662357500000008,1.7508300000000006,4.4408920985006262E-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,{"$f":"AJ666+AJ684+AJ702+AJ720+AJ738+AJ756","v":4.4408920985006262E-16},4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":775},null,null,"Land",null,null,null,null,null,{"$f":"J667+J685+J703+J721+J739+J757","v":0.1199375072405918},0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,0.30344981816766481,1.1234498181676649,3.3747928981676649,3.7838964781676649,3.7906038681676648,5.8354466481676646,5.8353490581676644,5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647,{"$f":"AJ667+AJ685+AJ703+AJ721+AJ739+AJ757","v":5.8348813481676647},5.8348813481676647,5.8348813481676647,5.8348813481676647,5.8348813481676647]
[{"$f":"ROW()","v":776},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J668+J686+J704+J722+J740+J758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28029289557923348,0.90340473061285731,0.71151206866711658,0.51961940672137574,0.32772674477563496,0.13583408282989412,0,{"$f":"AJ668+AJ686+AJ704+AJ722+AJ740+AJ758","v":0},0,0,0,0]
[{"$f":"ROW()","v":777},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J761:J776)","v":12.557989915784887},29.420941463084855,52.384546410390683,77.292709958698453,105.60677104480213,122.14409138132429,143.67735414094454,166.92303508881369,191.42046735681689,223.04534390761665,241.35650869753394,265.03832761400491,283.58357076214048,339.95772110158447,384.94131354379209,409.33407055409788,446.33970104716184,490.59307448553244,531.14569497947525,569.05873915867539,590.59992386993952,598.57505052388922,618.10615261097803,641.69240893038454,664.40133036917496,689.29786697371594,{"$f":"SUM(AJ761:AJ776)","v":721.15157724717824},749.24853456639073,776.51467898209592,803.31297592182875,831.19229883630226]
[{"$f":"ROW()","v":778}]
[{"$f":"ROW()","v":779}]
[{"$f":"ROW()","v":780}]
["2000 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":783},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"Input!$AB$67","v":20},{"$f":"(K783-K$9)*(K783>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,{"$f":"(X783-X$9)*(X783>Y$9)","v":6.5},{"$f":"(Y783-Y$9)*(Y783>Z$9)","v":6},{"$f":"(Z783-Z$9)*(Z783>AA$9)","v":5},4,3,2,1,0,0,0,0,{"$f":"(AI783-AI$9)*(AI783>AJ$9)","v":0},{"$f":"(AJ783-AJ$9)*(AJ783>AK$9)","v":0},{"$f":"(AK783-AK$9)*(AK783>AL$9)","v":0},{"$f":"(AL783-AL$9)*(AL783>AM$9)","v":0},{"$f":"(AM783-AM$9)*(AM783>AN$9)","v":0}]
[{"$f":"ROW()","v":784},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"Input!$AB$68","v":20},{"$f":"(K784-K$9)*(K784>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,{"$f":"(Y784-Y$9)*(Y784>Z$9)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$AB$69","v":20},{"$f":"(K785-K$9)*(K785>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,{"$f":"(Y785-Y$9)*(Y785>Z$9)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":786},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$AB$70","v":20},{"$f":"(K786-K$9)*(K786>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,{"$f":"(Y786-Y$9)*(Y786>Z$9)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$AB$71","v":20},{"$f":"(K787-K$9)*(K787>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,{"$f":"(Y787-Y$9)*(Y787>Z$9)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788},null,null,"Regulators",null,null,null,null,null,null,{"$f":"Input!$AB$72","v":40},{"$f":"(K788-K$9)*(K788>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,26.5,{"$f":"(Y788-Y$9)*(Y788>Z$9)","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":789},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"Input!$AB$73","v":40},{"$f":"(K789-K$9)*(K789>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,26.5,{"$f":"(Y789-Y$9)*(Y789>Z$9)","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":790},null,null,"Buildings",null,null,null,null,null,null,{"$f":"Input!$AB$74","v":40},{"$f":"(K790-K$9)*(K790>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,26.5,{"$f":"(Y790-Y$9)*(Y790>Z$9)","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":791},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"Input!$AB$75","v":25},{"$f":"(K791-K$9)*(K791>L$9)","v":24},23,22,21,20,19,18,17,16,15.5,14.5,13.5,12.5,11.5,{"$f":"(Y791-Y$9)*(Y791>Z$9)","v":11},10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":792},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"Input!$AB$76","v":10},{"$f":"(K792-K$9)*(K792>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,{"$f":"(Y792-Y$9)*(Y792>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":793},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"Input!$AB$77","v":10},{"$f":"(K793-K$9)*(K793>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,{"$f":"(Y793-Y$9)*(Y793>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":794},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"Input!$AB$78","v":4},{"$f":"(K794-K$9)*(K794>L$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y794-Y$9)*(Y794>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":795},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"Input!$AB$79","v":10},{"$f":"(K795-K$9)*(K795>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,{"$f":"(Y795-Y$9)*(Y795>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":796},null,null,"FRC",null,null,null,null,null,null,{"$f":"Input!$AB$80","v":4},{"$f":"(K796-K$9)*(K796>L$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y796-Y$9)*(Y796>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":797},null,null,"Land",null,null,null,null,null,null,{"$f":"Input!$AB$81","v":0},{"$f":"(K797-K$9)*(K797>L$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y797-Y$9)*(Y797>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":798},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"Input!$AB$82","v":5},{"$f":"(K798-K$9)*(K798>L$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y798-Y$9)*(Y798>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":799}]
["Opening Asset Value"]
[{"$f":"ROW()","v":801},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I909","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,{"$f":"AD909","v":3.0557990975211641E-2},{"$f":"AE909","v":0},{"$f":"AF909","v":0},{"$f":"AG909","v":0},{"$f":"AH909","v":0},{"$f":"AI909","v":0},{"$f":"AJ909","v":0},{"$f":"AK909","v":0},{"$f":"AL909","v":0},{"$f":"AM909","v":0}]
[{"$f":"ROW()","v":802},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"I910","v":0},{"$f":"J910","v":0},{"$f":"K910","v":0},{"$f":"L910","v":0},{"$f":"M910","v":0},{"$f":"N910","v":0},{"$f":"O910","v":0},{"$f":"P910","v":0},{"$f":"Q910","v":0},{"$f":"R910","v":0},{"$f":"S910","v":0},{"$f":"T910","v":0},{"$f":"U910","v":0},{"$f":"V910","v":0},{"$f":"W910","v":0},{"$f":"X910","v":0},{"$f":"Y910","v":0},{"$f":"Z910","v":0},{"$f":"AA910","v":0},{"$f":"AB910","v":0},{"$f":"AC910","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":803},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I911","v":0},2.5199999999999996,2.3939999999999997,2.2679999999999998,2.1419999999999999,2.016,1.8900000000000001,1.7640000000000002,1.6380000000000001,1.512,0,{"$f":"T911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":804},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"I912","v":0},0.96680060184372685,0.9184605717515405,0.87012054165935415,0.8217805115671678,0.77344048147498146,0.72510045138279511,0.67676042129060876,0.62842039119842241,0.58008036110623606,{"$f":"SUM(S911:S913)","v":1.9177403310140497},1.8305703159679565,1.6562302858757703,1.481890255783584,1.3075502256913976,1.1332101955992111,1.0460401805531179,0.87170015046093152,0.69736012036874517,0.52302009027655894,{"$f":"SUM(AC911:AC913)","v":0.34868006018437259},{"$f":"SUM(AD911:AD913)","v":0.17434003009218629},{"$f":"SUM(AE911:AE913)","v":0},{"$f":"SUM(AF911:AF913)","v":0},{"$f":"SUM(AG911:AG913)","v":0},{"$f":"SUM(AH911:AH913)","v":0},{"$f":"SUM(AI911:AI913)","v":0},{"$f":"SUM(AJ911:AJ913)","v":0},{"$f":"SUM(AK911:AK913)","v":0},{"$f":"SUM(AL911:AL913)","v":0},{"$f":"SUM(AM911:AM913)","v":0}]
[{"$f":"ROW()","v":805},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I913","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S913","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD913","v":0},0,0,0,0,{"$f":"AI913","v":0},{"$f":"AJ913","v":0},{"$f":"AK913","v":0},{"$f":"AL913","v":0},{"$f":"AM913","v":0}]
[{"$f":"ROW()","v":806},null,null,"Regulators",null,null,null,null,null,{"$f":"I914","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,{"$f":"S914","v":6.3449548667387015E-2},6.2426168850171097E-2,6.0379409215739255E-2,5.8332649581307419E-2,5.6285889946875584E-2,5.4239130312443741E-2,5.3215750495227823E-2,5.1168990860795981E-2,4.9122231226364138E-2,4.7075471591932302E-2,4.5028711957500467E-2,4.2981952323068624E-2,4.0935192688636782E-2,3.8888433054204946E-2,3.684167341977311E-2,3.4794913785341268E-2,3.2748154150909425E-2,3.0701394516477586E-2,2.8654634882045747E-2,2.6607875247613908E-2,2.4561115613182069E-2]
[{"$f":"ROW()","v":807},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"I915","v":0},1.0950815878488817E-2,1.0677045481526598E-2,1.0403275084564376E-2,1.0129504687602157E-2,9.8557342906399371E-3,9.5819638936777175E-3,9.3081934967154979E-3,9.0344230997532766E-3,8.7606527027910552E-3,{"$f":"S915","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-3,4.3803263513955276E-3,4.1065559544333071E-3,3.8327855574710867E-3,3.5590151605088662E-3,3.2852447635466457E-3]
[{"$f":"ROW()","v":808},null,null,"Buildings",null,null,null,null,null,{"$f":"I916","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S916","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":809},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"I917","v":0},6.0999999999999988,5.855999999999999,5.6119999999999992,5.3679999999999994,5.1239999999999997,4.88,4.6360000000000001,4.3920000000000003,4.1480000000000006,{"$f":"S917","v":3.9040000000000004},3.7820000000000005,3.5380000000000003,3.294,3.05,2.806,2.6840000000000002,2.44,2.1959999999999997,1.9519999999999997,1.7079999999999997,1.4639999999999997,1.2199999999999998,0.97599999999999976,0.73199999999999976,0.48799999999999988,0.24399999999999994,0,0,0,0]
[{"$f":"ROW()","v":810},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"I918","v":0},0.55040886474975936,0.4953679782747834,0.44032709179980745,0.38528620532483149,0.33024531884985558,0.27520443237487968,0.22016354589990375,0.16512265942492782,0.11008177294995189,{"$f":"S918","v":5.5040886474975945E-2},2.7520443237487972E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":811},null,null,"Vehicle",null,null,null,null,null,{"$f":"I919","v":0},{"$f":"J919","v":0},{"$f":"K919","v":0},{"$f":"L919","v":0},{"$f":"M919","v":0},{"$f":"N919","v":0},{"$f":"O919","v":0},{"$f":"P919","v":0},{"$f":"Q919","v":0},{"$f":"R919","v":0},{"$f":"S919","v":0},{"$f":"T919","v":0},{"$f":"U919","v":0},{"$f":"V919","v":0},{"$f":"W919","v":0},{"$f":"X919","v":0},{"$f":"Y919","v":0},{"$f":"Z919","v":0},{"$f":"AA919","v":0},{"$f":"AB919","v":0},{"$f":"AC919","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":812},null,null,"Information Technology",null,null,null,null,null,{"$f":"I920","v":0},1.5968074211908176,1.1976055658931133,0.79840371059540893,0.39920185529770447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":813},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I921","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":814},null,null,"FRC",null,null,null,null,null,{"$f":"I922","v":0},5.4499999999999997E-5,4.0874999999999997E-5,2.7249999999999998E-5,1.3624999999999999E-5,0,0,0,0,0,0,0,0,0,0,{"$f":"X922","v":0},0,0,{"$f":"AA922","v":0},0,0,{"$f":"AD922","v":0},{"$f":"AE922","v":0},{"$f":"AF922","v":0},{"$f":"AG922","v":0},{"$f":"AH922","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":815},null,null,"Land",null,null,null,null,null,0,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918]
[{"$f":"ROW()","v":816},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I924","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":817},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J801:J816)","v":0},12.557989915784887,11.652514997913418,10.747040080041945,9.8415651621704718,8.9360902442990007,8.4298308067252314,7.9235713691514658,7.4173119315776983,6.91105249400393,6.4047930564301616,6.1516633376432779,5.672924343306998,5.2217057922082057,4.7704872411094135,4.3192686900106212,4.0936594144612251,3.6424408633624328,3.1912223122636409,2.7400037611648491,2.2887852100660568,1.8375666589672646,1.3863481078684727,1.1400275778370785,0.89370704780568466,0.64738651777429068,{"$f":"SUM(AJ801:AJ816)","v":0.4010659877428967},0.15474545771150269,0.15242492768010862,0.15010439764871458,0.14778386761732051]
["Capex"]
[{"$f":"ROW()","v":819},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J$671","v":0.61115981950423293}]
[{"$f":"ROW()","v":820},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J$672","v":0}]
[{"$f":"ROW()","v":821},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J$673","v":2.5199999999999996}]
[{"$f":"ROW()","v":822},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J$674","v":0.96680060184372685}]
[{"$f":"ROW()","v":823},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J$675","v":0}]
[{"$f":"ROW()","v":824},null,null,"Regulators",null,null,null,null,null,{"$f":"J$676","v":8.1870385377273536E-2}]
[{"$f":"ROW()","v":825},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J$677","v":1.0950815878488817E-2}]
[{"$f":"ROW()","v":826},null,null,"Buildings",null,null,null,null,null,{"$f":"J$678","v":0}]
[{"$f":"ROW()","v":827},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J$679","v":6.0999999999999988}]
[{"$f":"ROW()","v":828},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J$680","v":0.55040886474975936}]
[{"$f":"ROW()","v":829},null,null,"Vehicle",null,null,null,null,null,{"$f":"J$681","v":0}]
[{"$f":"ROW()","v":830},null,null,"Information Technology",null,null,null,null,null,{"$f":"J$682","v":1.5968074211908176}]
[{"$f":"ROW()","v":831},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J$683","v":0}]
[{"$f":"ROW()","v":832},null,null,"FRC",null,null,null,null,null,{"$f":"J$684","v":5.4499999999999997E-5}]
[{"$f":"ROW()","v":833},null,null,"Land",null,null,null,null,null,{"$f":"J$685","v":0.1199375072405918}]
[{"$f":"ROW()","v":834},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J$686","v":0}]
[{"$f":"ROW()","v":835},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J819:J834)","v":12.557989915784887}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":837},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":838},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":839},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":840},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":841},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":842},null,null,"Regulators"]
[{"$f":"ROW()","v":843},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":844},null,null,"Buildings"]
[{"$f":"ROW()","v":845},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":846},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":847},null,null,"Vehicle"]
[{"$f":"ROW()","v":848},null,null,"Information Technology"]
[{"$f":"ROW()","v":849},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":850},null,null,"FRC"]
[{"$f":"ROW()","v":851},null,null,"Land"]
[{"$f":"ROW()","v":852},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":853},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T837:T852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ837:AJ852)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":855},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"-IF(K801<0,K801,IF($D855=\"Land\",0,IF(K783<1,K801,MAX(MIN(IF(K783>0,(K801/K783)*K$9,0),K801*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":"-IF(AJ801<0,AJ801,IF($D855=\"Land\",0,IF(AJ783<1,AJ801,MAX(MIN(IF(AJ783>0,(AJ801/AJ783)*AJ$9,0),AJ801*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":856},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"-IF(K802<0,K802,IF($D856=\"Land\",0,IF(K784<1,K802,MAX(MIN(IF(K784>0,(K802/K784)*K$9,0),K802*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":"-IF(AJ802<0,AJ802,IF($D856=\"Land\",0,IF(AJ784<1,AJ802,MAX(MIN(IF(AJ784>0,(AJ802/AJ784)*AJ$9,0),AJ802*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":857},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"-IF(K803<0,K803,IF($D857=\"Land\",0,IF(K785<1,K803,MAX(MIN(IF(K785>0,(K803/K785)*K$9,0),K803*K$9),0))))","v":-0.12599999999999997},-0.12599999999999997,-0.126,-0.126,-0.126,-0.126,-0.12600000000000003,-0.126,-0.126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ803<0,AJ803,IF($D857=\"Land\",0,IF(AJ785<1,AJ803,MAX(MIN(IF(AJ785>0,(AJ803/AJ785)*AJ$9,0),AJ803*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":858},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"-IF(K804<0,K804,IF($D858=\"Land\",0,IF(K786<1,K804,MAX(MIN(IF(K786>0,(K804/K786)*K$9,0),K804*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":"-IF(AJ804<0,AJ804,IF($D858=\"Land\",0,IF(AJ786<1,AJ804,MAX(MIN(IF(AJ786>0,(AJ804/AJ786)*AJ$9,0),AJ804*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":859},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"-IF(K805<0,K805,IF($D859=\"Land\",0,IF(K787<1,K805,MAX(MIN(IF(K787>0,(K805/K787)*K$9,0),K805*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":"-IF(AJ805<0,AJ805,IF($D859=\"Land\",0,IF(AJ787<1,AJ805,MAX(MIN(IF(AJ787>0,(AJ805/AJ787)*AJ$9,0),AJ805*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":860},null,null,"Regulators",null,null,null,null,null,null,{"$f":"-IF(K806<0,K806,IF($D860=\"Land\",0,IF(K788<1,K806,MAX(MIN(IF(K788>0,(K806/K788)*K$9,0),K806*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":"-IF(AJ806<0,AJ806,IF($D860=\"Land\",0,IF(AJ788<1,AJ806,MAX(MIN(IF(AJ788>0,(AJ806/AJ788)*AJ$9,0),AJ806*AJ$9),0))))","v":-2.0467596344318391E-3},-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3]
[{"$f":"ROW()","v":861},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"-IF(K807<0,K807,IF($D861=\"Land\",0,IF(K789<1,K807,MAX(MIN(IF(K789>0,(K807/K789)*K$9,0),K807*K$9),0))))","v":-2.7377039696222042E-4},-2.7377039696222048E-4,-2.7377039696222042E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222053E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-1.3688519848111027E-4,-2.7377039696222053E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-1.3688519848111024E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,{"$f":"-IF(AJ807<0,AJ807,IF($D861=\"Land\",0,IF(AJ789<1,AJ807,MAX(MIN(IF(AJ789>0,(AJ807/AJ789)*AJ$9,0),AJ807*AJ$9),0))))","v":-2.7377039696222048E-4},-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4]
[{"$f":"ROW()","v":862},null,null,"Buildings",null,null,null,null,null,null,{"$f":"-IF(K808<0,K808,IF($D862=\"Land\",0,IF(K790<1,K808,MAX(MIN(IF(K790>0,(K808/K790)*K$9,0),K808*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":"-IF(AJ808<0,AJ808,IF($D862=\"Land\",0,IF(AJ790<1,AJ808,MAX(MIN(IF(AJ790>0,(AJ808/AJ790)*AJ$9,0),AJ808*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":863},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"-IF(K809<0,K809,IF($D863=\"Land\",0,IF(K791<1,K809,MAX(MIN(IF(K791>0,(K809/K791)*K$9,0),K809*K$9),0))))","v":-0.24399999999999994},-0.24399999999999997,-0.24399999999999997,-0.24399999999999997,-0.24399999999999999,-0.24399999999999999,-0.24399999999999999,-0.24400000000000002,-0.24400000000000002,-0.12200000000000001,-0.24400000000000002,-0.24400000000000002,-0.24399999999999999,-0.24399999999999999,-0.122,-0.24400000000000002,-0.24399999999999999,-0.24399999999999997,-0.24399999999999997,-0.24399999999999997,-0.24399999999999997,-0.24399999999999994,-0.24399999999999994,-0.24399999999999991,-0.24399999999999994,{"$f":"-IF(AJ809<0,AJ809,IF($D863=\"Land\",0,IF(AJ791<1,AJ809,MAX(MIN(IF(AJ791>0,(AJ809/AJ791)*AJ$9,0),AJ809*AJ$9),0))))","v":-0.24399999999999994},0,0,0,0]
[{"$f":"ROW()","v":864},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"-IF(K810<0,K810,IF($D864=\"Land\",0,IF(K792<1,K810,MAX(MIN(IF(K792>0,(K810/K792)*K$9,0),K810*K$9),0))))","v":-5.5040886474975938E-2},-5.5040886474975931E-2,-5.5040886474975931E-2,-5.5040886474975924E-2,-5.5040886474975931E-2,-5.5040886474975938E-2,-5.5040886474975938E-2,-5.5040886474975938E-2,-5.5040886474975945E-2,-2.7520443237487972E-2,-2.7520443237487972E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ810<0,AJ810,IF($D864=\"Land\",0,IF(AJ792<1,AJ810,MAX(MIN(IF(AJ792>0,(AJ810/AJ792)*AJ$9,0),AJ810*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":865},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"-IF(K811<0,K811,IF($D865=\"Land\",0,IF(K793<1,K811,MAX(MIN(IF(K793>0,(K811/K793)*K$9,0),K811*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":"-IF(AJ811<0,AJ811,IF($D865=\"Land\",0,IF(AJ793<1,AJ811,MAX(MIN(IF(AJ793>0,(AJ811/AJ793)*AJ$9,0),AJ811*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":866},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"-IF(K812<0,K812,IF($D866=\"Land\",0,IF(K794<1,K812,MAX(MIN(IF(K794>0,(K812/K794)*K$9,0),K812*K$9),0))))","v":-0.39920185529770441},-0.39920185529770441,-0.39920185529770447,-0.39920185529770447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ812<0,AJ812,IF($D866=\"Land\",0,IF(AJ794<1,AJ812,MAX(MIN(IF(AJ794>0,(AJ812/AJ794)*AJ$9,0),AJ812*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":867},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"-IF(K813<0,K813,IF($D867=\"Land\",0,IF(K795<1,K813,MAX(MIN(IF(K795>0,(K813/K795)*K$9,0),K813*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":"-IF(AJ813<0,AJ813,IF($D867=\"Land\",0,IF(AJ795<1,AJ813,MAX(MIN(IF(AJ795>0,(AJ813/AJ795)*AJ$9,0),AJ813*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":868},null,null,"FRC",null,null,null,null,null,null,{"$f":"-IF(K814<0,K814,IF($D868=\"Land\",0,IF(K796<1,K814,MAX(MIN(IF(K796>0,(K814/K796)*K$9,0),K814*K$9),0))))","v":-1.3624999999999999E-5},-1.3624999999999999E-5,-1.3624999999999999E-5,-1.3624999999999999E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ814<0,AJ814,IF($D868=\"Land\",0,IF(AJ796<1,AJ814,MAX(MIN(IF(AJ796>0,(AJ814/AJ796)*AJ$9,0),AJ814*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":869},null,null,"Land",null,null,null,null,null,null,{"$f":"-IF(K815<0,K815,IF($D869=\"Land\",0,IF(K797<1,K815,MAX(MIN(IF(K797>0,(K815/K797)*K$9,0),K815*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":"-IF(AJ815<0,AJ815,IF($D869=\"Land\",0,IF(AJ797<1,AJ815,MAX(MIN(IF(AJ797>0,(AJ815/AJ797)*AJ$9,0),AJ815*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":870},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"-IF(K816<0,K816,IF($D870=\"Land\",0,IF(K798<1,K816,MAX(MIN(IF(K798>0,(K816/K798)*K$9,0),K816*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":"-IF(AJ816<0,AJ816,IF($D870=\"Land\",0,IF(AJ798<1,AJ816,MAX(MIN(IF(AJ798>0,(AJ816/AJ798)*AJ$9,0),AJ816*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":871},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K855:K870)","v":-0.90547491787147227},-0.90547491787147227,-0.9054749178714725,-0.9054749178714725,-0.50625943757376801,-0.50625943757376801,-0.50625943757376801,-0.50625943757376801,-0.50625943757376801,-0.25312971878688401,-0.47873899433628003,-0.45121855109879205,-0.45121855109879205,-0.45121855109879205,-0.22560927554939603,-0.45121855109879205,-0.451218551098792,-0.45121855109879194,-0.451218551098792,-0.45121855109879194,-0.45121855109879194,-0.24632053003139401,-0.24632053003139401,-0.24632053003139398,-0.24632053003139401,{"$f":"SUM(AJ855:AJ870)","v":-0.24632053003139401},-2.3205300313940596E-3,-2.3205300313940596E-3,-2.3205300313940596E-3,-2.3205300313940596E-3]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":873},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":874},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":875},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":876},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":877},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":878},null,null,"Regulators"]
[{"$f":"ROW()","v":879},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":880},null,null,"Buildings"]
[{"$f":"ROW()","v":881},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":882},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":883},null,null,"Vehicle"]
[{"$f":"ROW()","v":884},null,null,"Information Technology"]
[{"$f":"ROW()","v":885},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":886},null,null,"FRC"]
[{"$f":"ROW()","v":887},null,null,"Land"]
[{"$f":"ROW()","v":888},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":889},null,null,"Total"]
["Over Depreciation"]
[{"$f":"ROW()","v":891},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":892},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":893},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":894},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":895},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":896},null,null,"Regulators"]
[{"$f":"ROW()","v":897},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":898},null,null,"Buildings"]
[{"$f":"ROW()","v":899},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":900},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":901},null,null,"Vehicle"]
[{"$f":"ROW()","v":902},null,null,"Information Technology"]
[{"$f":"ROW()","v":903},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":904},null,null,"FRC"]
[{"$f":"ROW()","v":905},null,null,"Land"]
[{"$f":"ROW()","v":906},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":907},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":909},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J801+J819+J837+J855+J873 + J891","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,{"$f":"AJ801+AJ819+AJ837+AJ855+AJ873 + AJ891","v":0},0,0,0,0]
[{"$f":"ROW()","v":910},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J802+J820+J838+J856+J874 + J892","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ802+AJ820+AJ838+AJ856+AJ874 + AJ892","v":0},0,0,0,0]
[{"$f":"ROW()","v":911},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J803+J821+J839+J857+J875 + J893","v":2.5199999999999996},2.3939999999999997,2.2679999999999998,2.1419999999999999,2.016,1.8900000000000001,1.7640000000000002,1.6380000000000001,1.512,1.3860000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ803+AJ821+AJ839+AJ857+AJ875 + AJ893","v":0},0,0,0,0]
[{"$f":"ROW()","v":912},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J804+J822+J840+J858+J876 + J894","v":0.96680060184372685},0.9184605717515405,0.87012054165935415,0.8217805115671678,0.77344048147498146,0.72510045138279511,0.67676042129060876,0.62842039119842241,0.58008036110623606,0.53174033101404972,1.8305703159679565,1.6562302858757703,1.481890255783584,1.3075502256913976,1.1332101955992111,1.0460401805531179,0.87170015046093152,0.69736012036874517,0.52302009027655894,0.34868006018437259,0.17434003009218629,0,0,0,0,0,{"$f":"AJ804+AJ822+AJ840+AJ858+AJ876 + AJ894","v":0},0,0,0,0]
[{"$f":"ROW()","v":913},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J805+J823+J841+J859+J877 + J895","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ805+AJ823+AJ841+AJ859+AJ877 + AJ895","v":0},0,0,0,0]
[{"$f":"ROW()","v":914},null,null,"Regulators",null,null,null,null,null,{"$f":"J806+J824+J842+J860+J878 + J896","v":8.1870385377273536E-2},7.98236257428417E-2,7.7776866108409864E-2,7.5730106473978029E-2,7.3683346839546193E-2,7.1636587205114358E-2,6.9589827570682522E-2,6.7543067936250686E-2,6.5496308301818851E-2,6.3449548667387015E-2,6.2426168850171097E-2,6.0379409215739255E-2,5.8332649581307419E-2,5.6285889946875584E-2,5.4239130312443741E-2,5.3215750495227823E-2,5.1168990860795981E-2,4.9122231226364138E-2,4.7075471591932302E-2,4.5028711957500467E-2,4.2981952323068624E-2,4.0935192688636782E-2,3.8888433054204946E-2,3.684167341977311E-2,3.4794913785341268E-2,3.2748154150909425E-2,{"$f":"AJ806+AJ824+AJ842+AJ860+AJ878 + AJ896","v":3.0701394516477586E-2},2.8654634882045747E-2,2.6607875247613908E-2,2.4561115613182069E-2,2.251435597875023E-2]
[{"$f":"ROW()","v":915},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J807+J825+J843+J861+J879 + J897","v":1.0950815878488817E-2},1.0677045481526598E-2,1.0403275084564376E-2,1.0129504687602157E-2,9.8557342906399371E-3,9.5819638936777175E-3,9.3081934967154979E-3,9.0344230997532766E-3,8.7606527027910552E-3,8.4868823058288356E-3,8.3499971073477258E-3,8.0762267103855045E-3,7.802456313423284E-3,7.5286859164610635E-3,7.2549155194988431E-3,7.1180303210177324E-3,6.8442599240555119E-3,6.5704895270932914E-3,6.296719130131071E-3,6.0229487331688505E-3,5.74917833620663E-3,5.4754079392444095E-3,5.201637542282189E-3,4.9278671453199686E-3,4.6540967483577481E-3,4.3803263513955276E-3,{"$f":"AJ807+AJ825+AJ843+AJ861+AJ879 + AJ897","v":4.1065559544333071E-3},3.8327855574710867E-3,3.5590151605088662E-3,3.2852447635466457E-3,3.0114743665844252E-3]
[{"$f":"ROW()","v":916},null,null,"Buildings",null,null,null,null,null,{"$f":"J808+J826+J844+J862+J880 + J898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ808+AJ826+AJ844+AJ862+AJ880 + AJ898","v":0},0,0,0,0]
[{"$f":"ROW()","v":917},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J809+J827+J845+J863+J881 + J899","v":6.0999999999999988},5.855999999999999,5.6119999999999992,5.3679999999999994,5.1239999999999997,4.88,4.6360000000000001,4.3920000000000003,4.1480000000000006,3.9040000000000004,3.7820000000000005,3.5380000000000003,3.294,3.05,2.806,2.6840000000000002,2.44,2.1959999999999997,1.9519999999999997,1.7079999999999997,1.4639999999999997,1.2199999999999998,0.97599999999999976,0.73199999999999976,0.48799999999999988,0.24399999999999994,{"$f":"AJ809+AJ827+AJ845+AJ863+AJ881 + AJ899","v":0},0,0,0,0]
[{"$f":"ROW()","v":918},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J810+J828+J846+J864+J882 + J900","v":0.55040886474975936},0.4953679782747834,0.44032709179980745,0.38528620532483149,0.33024531884985558,0.27520443237487968,0.22016354589990375,0.16512265942492782,0.11008177294995189,5.5040886474975945E-2,2.7520443237487972E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ810+AJ828+AJ846+AJ864+AJ882 + AJ900","v":0},0,0,0,0]
[{"$f":"ROW()","v":919},null,null,"Vehicle",null,null,null,null,null,{"$f":"J811+J829+J847+J865+J883 + J901","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ811+AJ829+AJ847+AJ865+AJ883 + AJ901","v":0},0,0,0,0]
[{"$f":"ROW()","v":920},null,null,"Information Technology",null,null,null,null,null,{"$f":"J812+J830+J848+J866+J884 + J902","v":1.5968074211908176},1.1976055658931133,0.79840371059540893,0.39920185529770447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ812+AJ830+AJ848+AJ866+AJ884 + AJ902","v":0},0,0,0,0]
[{"$f":"ROW()","v":921},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J813+J831+J849+J867+J885 + J903","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ813+AJ831+AJ849+AJ867+AJ885 + AJ903","v":0},0,0,0,0]
[{"$f":"ROW()","v":922},null,null,"FRC",null,null,null,null,null,{"$f":"J814+J832+J850+J868+J886 + J904","v":5.4499999999999997E-5},4.0874999999999997E-5,2.7249999999999998E-5,1.3624999999999999E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ814+AJ832+AJ850+AJ868+AJ886 + AJ904","v":0},0,0,0,0]
[{"$f":"ROW()","v":923},null,null,"Land",null,null,null,null,null,{"$f":"J815+J833+J851+J869+J887 + J905","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,{"$f":"AJ815+AJ833+AJ851+AJ869+AJ887 + AJ905","v":0.1199375072405918},0.1199375072405918,0.1199375072405918,0.1199375072405918,0.1199375072405918]
[{"$f":"ROW()","v":924},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J816+J834+J852+J870+J888 + J906","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ816+AJ834+AJ852+AJ870+AJ888 + AJ906","v":0},0,0,0,0]
[{"$f":"ROW()","v":925},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J909:J924)","v":12.557989915784887},11.652514997913418,10.747040080041945,9.8415651621704718,8.9360902442990007,8.4298308067252314,7.9235713691514658,7.4173119315776983,6.91105249400393,6.4047930564301616,6.1516633376432779,5.672924343306998,5.2217057922082057,4.7704872411094135,4.3192686900106212,4.0936594144612251,3.6424408633624328,3.1912223122636409,2.7400037611648491,2.2887852100660568,1.8375666589672646,1.3863481078684727,1.1400275778370785,0.89370704780568466,0.64738651777429068,0.4010659877428967,{"$f":"SUM(AJ909:AJ924)","v":0.15474545771150269},0.15242492768010862,0.15010439764871458,0.14778386761732051,0.14546333758592644]
["2001 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":928},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"Input!$AB$67","v":20},{"$f":"(L928-L$9)*(L928>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":"(AI928-AI$9)*(AI928>AJ$9)","v":0},{"$f":"(AJ928-AJ$9)*(AJ928>AK$9)","v":0},{"$f":"(AK928-AK$9)*(AK928>AL$9)","v":0},{"$f":"(AL928-AL$9)*(AL928>AM$9)","v":0},{"$f":"(AM928-AM$9)*(AM928>AN$9)","v":0}]
[{"$f":"ROW()","v":929},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"Input!$AB$68","v":20},{"$f":"(L929-L$9)*(L929>M$9)","v":19},18,17,16,15,14,13,12,11.5,10.5,9.5,8.5,7.5,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":930},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$AB$69","v":20},{"$f":"(L930-L$9)*(L930>M$9)","v":19},18,17,16,15,14,13,12,11.5,10.5,9.5,8.5,7.5,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":931},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$AB$70","v":20},{"$f":"(L931-L$9)*(L931>M$9)","v":19},18,17,16,15,14,13,12,11.5,10.5,9.5,8.5,7.5,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":932},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$AB$71","v":20},{"$f":"(L932-L$9)*(L932>M$9)","v":19},18,17,16,15,14,13,12,11.5,10.5,9.5,8.5,7.5,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":933},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"Input!$AB$72","v":40},{"$f":"(L933-L$9)*(L933>M$9)","v":39},38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,27.5,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":934},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"Input!$AB$73","v":40},{"$f":"(L934-L$9)*(L934>M$9)","v":39},38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,27.5,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":935},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"Input!$AB$74","v":40},{"$f":"(L935-L$9)*(L935>M$9)","v":39},38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,27.5,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":936},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"Input!$AB$75","v":25},{"$f":"(L936-L$9)*(L936>M$9)","v":24},23,22,21,20,19,18,17,16.5,15.5,14.5,13.5,12.5,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":937},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"Input!$AB$76","v":10},{"$f":"(L937-L$9)*(L937>M$9)","v":9},8,7,6,5,4,3,2,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":938},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"Input!$AB$77","v":10},{"$f":"(L938-L$9)*(L938>M$9)","v":9},8,7,6,5,4,3,2,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":939},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"Input!$AB$78","v":4},{"$f":"(L939-L$9)*(L939>M$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":940},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"Input!$AB$79","v":10},{"$f":"(L940-L$9)*(L940>M$9)","v":9},8,7,6,5,4,3,2,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":941},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"Input!$AB$80","v":4},{"$f":"(L941-L$9)*(L941>M$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":942},null,null,"Land",null,null,null,null,null,null,null,{"$f":"Input!$AB$81","v":0},{"$f":"(L942-L$9)*(L942>M$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":943},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"Input!$AB$82","v":5},{"$f":"(L943-L$9)*(L943>M$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":944}]
["Opening Asset Value"]
[{"$f":"ROW()","v":946},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"J1054","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,{"$f":"AD1054","v":0.17327212120130819},8.6636060600654097E-2,0,0,0,{"$f":"AI1054","v":0},{"$f":"AJ1054","v":0},{"$f":"AK1054","v":0},{"$f":"AL1054","v":0},{"$f":"AM1054","v":0}]
[{"$f":"ROW()","v":947},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"J1055","v":0},{"$f":"K1055","v":0},{"$f":"L1055","v":0},{"$f":"M1055","v":0},{"$f":"N1055","v":0},{"$f":"O1055","v":0},{"$f":"P1055","v":0},{"$f":"Q1055","v":0},{"$f":"R1055","v":0},{"$f":"S1055","v":0},{"$f":"T1055","v":0},{"$f":"U1055","v":0},{"$f":"V1055","v":0},{"$f":"W1055","v":0},{"$f":"X1055","v":0},{"$f":"Y1055","v":0},{"$f":"Z1055","v":0},{"$f":"AA1055","v":0},{"$f":"AB1055","v":0},{"$f":"AC1055","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":948},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"J1056","v":0},3.6100000000000003,3.4295000000000004,3.2490000000000006,3.0685000000000007,2.8880000000000008,2.7075000000000009,2.527000000000001,2.3465000000000011,0,{"$f":"T1056","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":949},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"J1057","v":0},1.179142638719259,1.120185506783296,1.061228374847333,1.00227124291137,0.94331411097540707,0.8843569790394441,0.82539984710348113,0.76644271516751816,{"$f":"SUM(S1056:S1058)","v":2.8734855832315565},{"$f":"T1057","v":2.7537570172635748},2.5142998853276119,2.2748427533916491,2.0353856214556858,1.7959284895197227,1.6761999235517413,1.4367427916157782,1.1972856596798152,0.95782852774385208,0.718371395807889,0.47891426387192604,0.23945713193596302,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":950},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"J1058","v":0},0,0,0,0,0,0,0,0,{"$f":"S1058","v":0},{"$f":"T1058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":951},null,null,"Regulators",null,null,null,null,null,null,{"$f":"J1059","v":0},0.1551236661427744,0.15124557448920503,0.14736748283563567,0.1434893911820663,0.13961129952849693,0.13573320787492757,0.1318551162213582,0.12797702456778884,0.12409893291421947,{"$f":"T1059","v":0.12215988708743479},0.11828179543386544,0.11440370378029607,0.11052561212672671,0.10664752047315736,0.10470847464637267,0.10083038299280332,9.695229133923397E-2,9.3074199685664605E-2,8.9196108032095239E-2,8.5318016378525888E-2,8.1439924724956536E-2,7.7561833071387171E-2,7.3683741417817805E-2,6.9805649764248454E-2,6.5927558110679102E-2,6.2049466457109743E-2,5.8171374803540385E-2,5.4293283149971026E-2,5.0415191496401668E-2]
[{"$f":"ROW()","v":952},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"J1060","v":0},1.2166562050413679E-2,1.1862397999153337E-2,1.1558233947892994E-2,1.1254069896632652E-2,1.094990584537231E-2,1.0645741794111967E-2,1.0341577742851625E-2,1.0037413691591283E-2,9.7332496403309404E-3,{"$f":"T1060","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-3,5.1707888714258117E-3,4.8666248201654702E-3,4.5624607689051279E-3,4.2582967176447864E-3,3.954132666384445E-3]
[{"$f":"ROW()","v":953},null,null,"Buildings",null,null,null,null,null,null,{"$f":"J1061","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,{"$f":"T1061","v":4.6308976804387066E-2},4.4838850556628743E-2,4.3368724308870427E-2,4.1898598061112111E-2,4.0428471813353788E-2,3.969340868947463E-2,3.8223282441716307E-2,3.6753156193957984E-2,3.5283029946199668E-2,3.3812903698441352E-2,3.2342777450683029E-2,3.0872651202924709E-2,2.940252495516639E-2,2.793239870740807E-2,2.6462272459649751E-2,2.4992146211891431E-2,2.3522019964133112E-2,2.2051893716374792E-2,2.0581767468616473E-2,1.9111641220858153E-2]
[{"$f":"ROW()","v":954},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"J1062","v":0},9.9700000000000006,9.571200000000001,9.1724000000000014,8.7736000000000018,8.3748000000000022,7.9760000000000018,7.5772000000000013,7.1784000000000017,6.7796000000000012,{"$f":"T1062","v":6.5802000000000014},6.1814000000000009,5.7826000000000004,5.3838000000000008,4.9850000000000012,4.7856000000000014,4.3868000000000009,3.9880000000000009,3.5892000000000008,3.1904000000000008,2.7916000000000007,2.3928000000000007,1.9940000000000007,1.5952000000000006,1.1964000000000006,0.79760000000000031,0.39880000000000015,0,0,0]
[{"$f":"ROW()","v":955},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"J1063","v":0},0.24333124100827364,0.21899811690744628,0.19466499280661892,0.17033186870579156,0.1459987446049642,0.12166562050413683,9.733249640330946E-2,7.2999372302482102E-2,4.866624820165473E-2,{"$f":"T1063","v":3.6499686151241051E-2},1.2166562050413682E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":956},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"J1064","v":0},{"$f":"K1064","v":0},{"$f":"L1064","v":0},{"$f":"M1064","v":0},{"$f":"N1064","v":0},{"$f":"O1064","v":0},{"$f":"P1064","v":0},{"$f":"Q1064","v":0},{"$f":"R1064","v":0},{"$f":"S1064","v":0},{"$f":"T1064","v":0},{"$f":"U1064","v":0},{"$f":"V1064","v":0},{"$f":"W1064","v":0},{"$f":"X1064","v":0},{"$f":"Y1064","v":0},{"$f":"Z1064","v":0},{"$f":"AA1064","v":0},{"$f":"AB1064","v":0},{"$f":"AC1064","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"J1065","v":0},0.61948078440022991,0.46461058830017243,0.30974039220011496,0.15487019610005748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":958},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"J1066","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1066","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":959},null,null,"FRC",null,null,null,null,null,null,{"$f":"J1067","v":0},4.1430000000000008E-3,3.1072500000000006E-3,2.0715000000000004E-3,1.0357500000000002E-3,0,0,0,0,0,0,0,0,0,{"$f":"X1067","v":0},0,0,{"$f":"AA1067","v":0},0,0,{"$f":"AD1067","v":0},{"$f":"AE1067","v":0},{"$f":"AF1067","v":0},{"$f":"AG1067","v":0},{"$f":"AH1067","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":960},null,null,"Land",null,null,null,null,null,null,0,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299,0.18351231092707299]
[{"$f":"ROW()","v":961},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"J1069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":962},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K946:K961)","v":0},17.768426465171444,16.857641820481348,15.94685717579126,15.036072531101171,14.125287886411082,13.37040918782105,12.615530489231016,11.860651790640985,11.105773092050953,10.728333742755934,9.9734550441659025,9.2307429076262828,8.500197333137077,7.7696517586478731,7.4043789714032702,6.6738333969140644,5.9432878224248604,5.2127422479356547,4.4821966734464489,3.751651098957244,3.0211055244680391,2.2905599499788338,1.886107568026246,1.4816551860736578,{"$f":"SUM(AJ946:AJ961)","v":1.0772028041210695},0.67275042216848147,0.26829804021589332,0.26264565826330527,0.25699327631071722]
["Capex"]
[{"$f":"ROW()","v":964},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"K$671","v":1.7327212120130815}]
[{"$f":"ROW()","v":965},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"K$672","v":0}]
[{"$f":"ROW()","v":966},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"K$673","v":3.6100000000000003}]
[{"$f":"ROW()","v":967},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$674","v":1.179142638719259}]
[{"$f":"ROW()","v":968},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$675","v":0}]
[{"$f":"ROW()","v":969},null,null,"Regulators",null,null,null,null,null,null,{"$f":"K$676","v":0.1551236661427744}]
[{"$f":"ROW()","v":970},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"K$677","v":1.2166562050413679E-2}]
[{"$f":"ROW()","v":971},null,null,"Buildings",null,null,null,null,null,null,{"$f":"K$678","v":5.8805049910332786E-2}]
[{"$f":"ROW()","v":972},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"K$679","v":9.9700000000000006}]
[{"$f":"ROW()","v":973},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"K$680","v":0.24333124100827364}]
[{"$f":"ROW()","v":974},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"K$681","v":0}]
[{"$f":"ROW()","v":975},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"K$682","v":0.61948078440022991}]
[{"$f":"ROW()","v":976},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"K$683","v":0}]
[{"$f":"ROW()","v":977},null,null,"FRC",null,null,null,null,null,null,{"$f":"K$684","v":4.1430000000000008E-3}]
[{"$f":"ROW()","v":978},null,null,"Land",null,null,null,null,null,null,{"$f":"K$685","v":0.18351231092707299}]
[{"$f":"ROW()","v":979},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"K$686","v":0}]
[{"$f":"ROW()","v":980},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K964:K979)","v":17.768426465171444}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":982},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":983},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":984},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":985},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":986},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":987},null,null,"Regulators"]
[{"$f":"ROW()","v":988},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":989},null,null,"Buildings"]
[{"$f":"ROW()","v":990},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":991},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":992},null,null,"Vehicle"]
[{"$f":"ROW()","v":993},null,null,"Information Technology"]
[{"$f":"ROW()","v":994},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":995},null,null,"FRC"]
[{"$f":"ROW()","v":996},null,null,"Land"]
[{"$f":"ROW()","v":997},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":998},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T982:T997)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ982:AJ997)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":1000},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"-IF(L946<0,L946,IF($D1000=\"Land\",0,IF(L928<1,L946,MAX(MIN(IF(L928>0,(L946/L928)*L$9,0),L946*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":"-IF(AJ946<0,AJ946,IF($D1000=\"Land\",0,IF(AJ928<1,AJ946,MAX(MIN(IF(AJ928>0,(AJ946/AJ928)*AJ$9,0),AJ946*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1001},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"-IF(L947<0,L947,IF($D1001=\"Land\",0,IF(L929<1,L947,MAX(MIN(IF(L929>0,(L947/L929)*L$9,0),L947*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":"-IF(AJ947<0,AJ947,IF($D1001=\"Land\",0,IF(AJ929<1,AJ947,MAX(MIN(IF(AJ929>0,(AJ947/AJ929)*AJ$9,0),AJ947*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1006},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"-IF(L952<0,L952,IF($D1006=\"Land\",0,IF(L934<1,L952,MAX(MIN(IF(L934>0,(L952/L934)*L$9,0),L952*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":"-IF(AJ952<0,AJ952,IF($D1006=\"Land\",0,IF(AJ934<1,AJ952,MAX(MIN(IF(AJ934>0,(AJ952/AJ934)*AJ$9,0),AJ952*AJ$9),0))))","v":-3.0416405126034189E-4},-3.0416405126034189E-4,-3.0416405126034183E-4,-3.0416405126034189E-4,-3.0416405126034194E-4]
[{"$f":"ROW()","v":1009},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"-IF(L955<0,L955,IF($D1009=\"Land\",0,IF(L937<1,L955,MAX(MIN(IF(L937>0,(L955/L937)*L$9,0),L955*L$9),0))))","v":-2.4333124100827365E-2},-2.4333124100827365E-2,-2.4333124100827365E-2,-2.4333124100827365E-2,-2.4333124100827368E-2,-2.4333124100827365E-2,-2.4333124100827365E-2,-2.4333124100827368E-2,-1.2166562050413682E-2,-2.4333124100827368E-2,-1.2166562050413682E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ955<0,AJ955,IF($D1009=\"Land\",0,IF(AJ937<1,AJ955,MAX(MIN(IF(AJ937>0,(AJ955/AJ937)*AJ$9,0),AJ955*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1011},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"-IF(L957<0,L957,IF($D1011=\"Land\",0,IF(L939<1,L957,MAX(MIN(IF(L939>0,(L957/L939)*L$9,0),L957*L$9),0))))","v":-0.15487019610005748},-0.15487019610005748,-0.15487019610005748,-0.15487019610005748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ957<0,AJ957,IF($D1011=\"Land\",0,IF(AJ939<1,AJ957,MAX(MIN(IF(AJ939>0,(AJ957/AJ939)*AJ$9,0),AJ957*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1016},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1000:L1015)","v":-0.91078464469008991},-0.91078464469008991,-0.91078464469008991,-0.91078464469008991,-0.75487869859003243,-0.75487869859003243,-0.75487869859003243,-0.75487869859003254,-0.37743934929501627,-0.75487869859003254,-0.74271213653961887,-0.73054557448920521,-0.73054557448920521,-0.3652727872446026,-0.73054557448920532,-0.73054557448920532,-0.73054557448920521,-0.73054557448920521,-0.7305455744892051,-0.73054557448920521,-0.73054557448920521,-0.40445238195258815,-0.40445238195258815,-0.4044523819525882,{"$f":"SUM(AJ1000:AJ1015)","v":-0.40445238195258815},-0.40445238195258815,-5.6523819525880203E-3,-5.6523819525880203E-3,-5.6523819525880203E-3]
[{"$f":"ROW()","v":1021},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1025},null,null,"Buildings"]
[{"$f":"ROW()","v":1026},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1031},null,null,"FRC"]
["Over Depreciation"]
[{"$f":"ROW()","v":1040},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1043},null,null,"Buildings"]
[{"$f":"ROW()","v":1045},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1050},null,null,"Land"]
[{"$f":"ROW()","v":1052},null,null,"Total"]
[{"$f":"ROW()","v":1055},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"K947+K965+K983+K1001+K1019 + K1037","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ947+AJ965+AJ983+AJ1001+AJ1019 + AJ1037","v":0},0,0,0,0]
[{"$f":"ROW()","v":1060},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"K952+K970+K988+K1006+K1024 + K1042","v":1.2166562050413679E-2},1.1862397999153337E-2,1.1558233947892994E-2,1.1254069896632652E-2,1.094990584537231E-2,1.0645741794111967E-2,1.0341577742851625E-2,1.0037413691591283E-2,9.7332496403309404E-3,9.5811676147007693E-3,9.2770035634404269E-3,8.9728395121800846E-3,8.6686754609197423E-3,8.3645114096594E-3,8.2124293840292288E-3,7.9082653327688865E-3,7.604101281508545E-3,7.2999372302482036E-3,6.9957731789878621E-3,6.6916091277275207E-3,6.3874450764671792E-3,6.0832810252068378E-3,5.7791169739464954E-3,5.4749529226861531E-3,5.1707888714258117E-3,{"$f":"AJ952+AJ970+AJ988+AJ1006+AJ1024 + AJ1042","v":4.8666248201654702E-3},4.5624607689051279E-3,4.2582967176447864E-3,3.954132666384445E-3,3.6499686151241031E-3]
[{"$f":"ROW()","v":1064},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"K956+K974+K992+K1010+K1028 + K1046","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ956+AJ974+AJ992+AJ1010+AJ1028 + AJ1046","v":0},0,0,0,0]
[{"$f":"ROW()","v":1069},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"K961+K979+K997+K1015+K1033 + K1051","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ961+AJ979+AJ997+AJ1015+AJ1033 + AJ1051","v":0},0,0,0,0]
[{"$f":"ROW()","v":1070},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K1054:K1069)","v":17.768426465171444},16.857641820481348,15.94685717579126,15.036072531101171,14.125287886411082,13.37040918782105,12.615530489231016,11.860651790640985,11.105773092050953,10.728333742755934,9.9734550441659025,9.2307429076262828,8.500197333137077,7.7696517586478731,7.4043789714032702,6.6738333969140644,5.9432878224248604,5.2127422479356547,4.4821966734464489,3.751651098957244,3.0211055244680391,2.2905599499788338,1.886107568026246,1.4816551860736578,1.0772028041210695,{"$f":"SUM(AJ1054:AJ1069)","v":0.67275042216848147},0.26829804021589332,0.26264565826330527,0.25699327631071722,0.25134089435812923]
[{"$f":"ROW()","v":1076},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!$AB$70","v":20},{"$f":"(M1076-M$9)*(M1076>N$9)","v":19},18,17,16,15,14,13,12.5,11.5,10.5,9.5,8.5,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1079},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,{"$f":"Input!$AB$73","v":40},{"$f":"(M1079-M$9)*(M1079>N$9)","v":39},38,37,36,35,34,33,32.5,31.5,30.5,29.5,28.5,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":1081},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"Input!$AB$75","v":25},{"$f":"(M1081-M$9)*(M1081>N$9)","v":24},23,22,21,20,19,18,17.5,16.5,15.5,14.5,13.5,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1084},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"Input!$AB$78","v":4},{"$f":"(M1084-M$9)*(M1084>N$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1089}]
[{"$f":"ROW()","v":1093},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"K1201","v":0},4.25,4.0374999999999996,3.8249999999999997,3.6124999999999998,3.4,3.1875,2.9750000000000001,0,{"$f":"T1201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1098},null,null,"Buildings",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"T1206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1099},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,0,18.36,17.625599999999999,16.891199999999998,16.156799999999997,15.422399999999998,14.687999999999999,13.953599999999998,13.219199999999997,{"$f":"T1207","v":12.851999999999997},12.117599999999998,11.383199999999999,10.648799999999998,9.9143999999999988,9.5471999999999984,8.8127999999999993,8.0783999999999985,7.3439999999999985,6.6095999999999986,5.8751999999999986,5.1407999999999987,4.4063999999999988,3.6719999999999988,2.9375999999999989,2.2031999999999989,1.4687999999999994,0.73439999999999972,0,0]
[{"$f":"ROW()","v":1105},null,null,"Land",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1113},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$675","v":0}]
[{"$f":"ROW()","v":1114},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$676","v":1.4264525805196162E-2}]
[{"$f":"ROW()","v":1118},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"L$680","v":5.0944735018557726E-3}]
[{"$f":"ROW()","v":1123},null,null,"Land",null,null,null,null,null,null,null,{"$f":"L$685","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1128},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1133},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1136},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1142},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1143},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1127:T1142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1127:AJ1142)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1148},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"-IF(M1094<0,M1094,IF($D1148=\"Land\",0,IF(M1076<1,M1094,MAX(MIN(IF(M1076>0,(M1094/M1076)*M$9,0),M1094*M$9),0))))","v":-4.0246340664660592E-3},-4.0246340664660592E-3,-4.0246340664660592E-3,-4.0246340664660601E-3,-4.0246340664660601E-3,-4.0246340664660601E-3,-4.0246340664660601E-3,-0.10826231703323302,-0.21652463406646608,-0.21652463406646608,-0.21652463406646605,-0.21652463406646605,-0.10826231703323301,-0.21652463406646602,-0.21652463406646602,-0.21652463406646605,-0.21652463406646608,-0.21652463406646608,-0.21652463406646608,-0.2165246340664661,-0.2165246340664661,0,0,{"$f":"-IF(AJ1094<0,AJ1094,IF($D1148=\"Land\",0,IF(AJ1076<1,AJ1094,MAX(MIN(IF(AJ1076>0,(AJ1094/AJ1076)*AJ$9,0),AJ1094*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1152},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"-IF(M1098<0,M1098,IF($D1152=\"Land\",0,IF(M1080<1,M1098,MAX(MIN(IF(M1080>0,(M1098/M1080)*M$9,0),M1098*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":"-IF(AJ1098<0,AJ1098,IF($D1152=\"Land\",0,IF(AJ1080<1,AJ1098,MAX(MIN(IF(AJ1080>0,(AJ1098/AJ1080)*AJ$9,0),AJ1098*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1156},null,null,"Information Technology",null,null,null,null,null,null,null,null,{"$f":"-IF(M1102<0,M1102,IF($D1156=\"Land\",0,IF(M1084<1,M1102,MAX(MIN(IF(M1084>0,(M1102/M1084)*M$9,0),M1102*M$9),0))))","v":-8.9917457307754356E-2},-8.9917457307754356E-2,-8.9917457307754356E-2,-8.9917457307754356E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ1102<0,AJ1102,IF($D1156=\"Land\",0,IF(AJ1084<1,AJ1102,MAX(MIN(IF(AJ1084>0,(AJ1102/AJ1084)*AJ$9,0),AJ1102*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1157},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"-IF(M1103<0,M1103,IF($D1157=\"Land\",0,IF(M1085<1,M1103,MAX(MIN(IF(M1085>0,(M1103/M1085)*M$9,0),M1103*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":"-IF(AJ1103<0,AJ1103,IF($D1157=\"Land\",0,IF(AJ1085<1,AJ1103,MAX(MIN(IF(AJ1085>0,(AJ1103/AJ1085)*AJ$9,0),AJ1103*AJ$9),0))))","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1165},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1171},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1172},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1177},null,null,"Land"]
[{"$f":"ROW()","v":1181},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1186},null,null,"Regulators"]
[{"$f":"ROW()","v":1189},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1191},null,null,"Vehicle"]
[{"$f":"ROW()","v":1196},null,null,"Equity Raising Cost"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1201},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"L1093+L1111+L1129+L1147+L1165 + L1183","v":4.25},4.0374999999999996,3.8249999999999997,3.6124999999999998,3.4,3.1875,2.9750000000000001,2.7625000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1093+AJ1111+AJ1129+AJ1147+AJ1165 + AJ1183","v":0},0,0,0,0]
[{"$f":"ROW()","v":1206},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"L1098+L1116+L1134+L1152+L1170 + L1188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1098+AJ1116+AJ1134+AJ1152+AJ1170 + AJ1188","v":0},0,0,0,0]
[{"$f":"ROW()","v":1210},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"L1102+L1120+L1138+L1156+L1174 + L1192","v":0.35966982923101742},0.26975237192326307,0.17983491461550871,8.9917457307754356E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1102+AJ1120+AJ1138+AJ1156+AJ1174 + AJ1192","v":0},0,0,0,0]
[{"$f":"ROW()","v":1215},null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L1199:L1214)","v":24.779864509867391},23.310570607997853,21.841276706128316,20.371982804258781,18.902688902389247,17.950898207827464,16.999107513265681,16.047316818703898,15.571421471423008,14.619630776861227,13.667840082299447,12.716304111412757,11.765022864201162,11.289382240595364,10.338100993383769,9.3868197461721721,8.4355384989605771,7.4842572517489803,6.5329760045373844,5.5816947573257885,4.6304135101141926,3.6791322629025971,2.9443756497574669,2.2096190366123372,{"$f":"SUM(AJ1199:AJ1214)","v":1.4748624234672079},0.74010581032207823,5.3491971769485626E-3,4.9925840318186584E-3,4.6359708866887542E-3]
["2003 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":1222},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$71","v":20},{"$f":"(N1222-N$9)*(N1222>O$9)","v":19},18,17,16,15,14,13.5,12.5,11.5,10.5,9.5,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":1225},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$74","v":40},{"$f":"(N1225-N$9)*(N1225>O$9)","v":39},38,37,36,35,34,33.5,32.5,31.5,30.5,29.5,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":1227},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$76","v":10},{"$f":"(N1227-N$9)*(N1227>O$9)","v":9},8,7,6,5,4,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1230},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$79","v":10},{"$f":"(N1230-N$9)*(N1230>O$9)","v":9},8,7,6,5,4,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1239},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"SUM(S1346:S1348)","v":4.7880000000000011},{"$f":"T1347","v":4.6170000000000009},4.2750000000000004,3.9330000000000003,3.5910000000000002,3.2490000000000001,3.0780000000000003,2.7360000000000002,2.3940000000000001,2.052,1.71,1.3679999999999999,1.0259999999999998,0.68399999999999994,0.34199999999999997,0,0,0,0,0,0]
[{"$f":"ROW()","v":1244},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,0,17.779999999999998,17.068799999999996,16.357599999999998,15.646399999999998,14.935199999999998,14.223999999999998,13.512799999999999,{"$f":"T1352","v":13.157199999999998},12.445999999999998,11.734799999999998,11.023599999999998,10.312399999999998,9.9567999999999977,9.2455999999999978,8.534399999999998,7.8231999999999982,7.1119999999999983,6.4007999999999985,5.6895999999999987,4.9783999999999988,4.267199999999999,3.5559999999999992,2.8447999999999993,2.1335999999999995,1.4223999999999997,0.71119999999999983,0]
[{"$f":"ROW()","v":1245},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,0,0.17584713375796174,0.15826242038216556,0.14067770700636939,0.12309299363057322,0.10550828025477704,8.7923566878980869E-2,7.0338853503184695E-2,{"$f":"T1353","v":6.1546496815286608E-2},4.3961783439490434E-2,2.6377070063694261E-2,8.7923566878980869E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1251},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"L1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1254},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"M$671","v":0}]
[{"$f":"ROW()","v":1259},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"M$676","v":0}]
[{"$f":"ROW()","v":1261},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"M$678","v":0}]
[{"$f":"ROW()","v":1264},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"M$681","v":0}]
[{"$f":"ROW()","v":1269},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"M$686","v":0}]
[{"$f":"ROW()","v":1273},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1274},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1279},null,null,"Buildings"]
[{"$f":"ROW()","v":1282},null,null,"Vehicle"]
[{"$f":"ROW()","v":1288},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1272:T1287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1272:AJ1287)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":1294},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-IF(N1240<0,N1240,IF($D1294=\"Land\",0,IF(N1222<1,N1240,MAX(MIN(IF(N1222>0,(N1240/N1222)*N$9,0),N1240*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":"-IF(AJ1240<0,AJ1240,IF($D1294=\"Land\",0,IF(AJ1222<1,AJ1240,MAX(MIN(IF(AJ1222>0,(AJ1240/AJ1222)*AJ$9,0),AJ1240*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1298},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"-IF(N1244<0,N1244,IF($D1298=\"Land\",0,IF(N1226<1,N1244,MAX(MIN(IF(N1226>0,(N1244/N1226)*N$9,0),N1244*N$9),0))))","v":-0.71119999999999994},-0.71119999999999983,-0.71119999999999994,-0.71119999999999994,-0.71119999999999994,-0.71119999999999994,-0.35559999999999997,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999994,-0.35559999999999997,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,{"$f":"-IF(AJ1244<0,AJ1244,IF($D1298=\"Land\",0,IF(AJ1226<1,AJ1244,MAX(MIN(IF(AJ1226>0,(AJ1244/AJ1226)*AJ$9,0),AJ1244*AJ$9),0))))","v":-0.71119999999999983},-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,0]
[{"$f":"ROW()","v":1302},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"-IF(N1248<0,N1248,IF($D1302=\"Land\",0,IF(N1230<1,N1248,MAX(MIN(IF(N1230>0,(N1248/N1230)*N$9,0),N1248*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":"-IF(AJ1248<0,AJ1248,IF($D1302=\"Land\",0,IF(AJ1230<1,AJ1248,MAX(MIN(IF(AJ1230>0,(AJ1248/AJ1230)*AJ$9,0),AJ1248*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1303},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-IF(N1249<0,N1249,IF($D1303=\"Land\",0,IF(N1231<1,N1249,MAX(MIN(IF(N1231>0,(N1249/N1231)*N$9,0),N1249*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":"-IF(AJ1249<0,AJ1249,IF($D1303=\"Land\",0,IF(AJ1231<1,AJ1249,MAX(MIN(IF(AJ1231>0,(AJ1249/AJ1231)*AJ$9,0),AJ1249*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1308},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1311},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1317},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1318},null,null,"Vehicle"]
[{"$f":"ROW()","v":1323},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1327},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1332},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1335},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1337},null,null,"Information Technology"]
[{"$f":"ROW()","v":1342},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1326:N1341)","v":0},null,null,null,null,{"$f":"SUM(S1326:S1341)","v":0},null,null,null,null,{"$f":"SUM(X1326:X1341)","v":0}]
[{"$f":"ROW()","v":1344},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"M1236+M1254+M1290","v":0},{"$f":"N1236+N1254+N1272+N1290+N1308 + N1326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1236+AJ1254+AJ1272+AJ1290+AJ1308 + AJ1326","v":0},0,0,0,0]
[{"$f":"ROW()","v":1347},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,0,{"$f":"N1239+N1257+N1275+N1293+N1311 + N1329","v":0},0,0,0,0,0,4.6170000000000009,4.2750000000000004,3.9330000000000003,3.5910000000000002,3.2490000000000001,3.0780000000000003,2.7360000000000002,2.3940000000000001,2.052,1.71,1.3679999999999999,1.0259999999999998,0.68399999999999994,0.34199999999999997,0,0,{"$f":"AJ1239+AJ1257+AJ1275+AJ1293+AJ1311 + AJ1329","v":0},0,0,0,0]
[{"$f":"ROW()","v":1352},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,17.779999999999998,{"$f":"N1244+N1262+N1280+N1298+N1316 + N1334","v":17.068799999999996},16.357599999999998,15.646399999999998,14.935199999999998,14.223999999999998,13.512799999999999,13.157199999999998,12.445999999999998,11.734799999999998,11.023599999999998,10.312399999999998,9.9567999999999977,9.2455999999999978,8.534399999999998,7.8231999999999982,7.1119999999999983,6.4007999999999985,5.6895999999999987,4.9783999999999988,4.267199999999999,3.5559999999999992,2.8447999999999993,{"$f":"AJ1244+AJ1262+AJ1280+AJ1298+AJ1316 + AJ1334","v":2.1335999999999995},1.4223999999999997,0.71119999999999983,0,0]
[{"$f":"ROW()","v":1357},null,null,"FRC",null,null,null,null,null,null,null,null,3.0583029999999995,{"$f":"N1249+N1267+N1285+N1303+N1321 + N1339","v":2.2937272499999999},1.5291514999999998,0.76457574999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1249+AJ1267+AJ1285+AJ1303+AJ1321 + AJ1339","v":0},0,0,0,0]
["2004 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":1366},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$70","v":20},{"$f":"(O1366-O$9)*(O1366>P$9)","v":19},18,17,16,15,14.5,13.5,12.5,11.5,10.5,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1371},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$75","v":25},{"$f":"(O1371-O$9)*(O1371>P$9)","v":24},23,22,21,20,19.5,18.5,17.5,16.5,15.5,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1373},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$77","v":10},{"$f":"(O1373-O$9)*(O1373>P$9)","v":9},8,7,6,5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1376},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$80","v":4},{"$f":"(O1376-O$9)*(O1376>P$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1381},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"M1491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1491","v":0},0,0,0,0,{"$f":"AI1491","v":0},{"$f":"AJ1491","v":0},{"$f":"AK1491","v":0},{"$f":"AL1491","v":0},{"$f":"AM1491","v":0}]
[{"$f":"ROW()","v":1386},null,null,"Regulators",null,null,null,null,null,null,null,null,null,0,6.2890109630733713E-3,6.1317856889965367E-3,5.9745604149197022E-3,5.8173351408428676E-3,5.6601098667660331E-3,5.5028845926891985E-3,{"$f":"T1496","v":5.4242719556507812E-3},5.2670466815739466E-3,5.1098214074971121E-3,4.9525961334202775E-3,4.7953708593434429E-3,4.7167582223050257E-3,4.5595329482281911E-3,4.4023076741513565E-3,4.245082400074522E-3,4.0878571259976874E-3,3.9306318519208537E-3,3.7734065778440196E-3,3.6161813037671854E-3,3.4589560296903513E-3,3.3017307556135172E-3,3.1445054815366831E-3,2.9872802074598489E-3,2.8300549333830148E-3,2.6728296593061807E-3,2.5156043852293465E-3]
[{"$f":"ROW()","v":1390},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0,7.7982762913079914E-2,7.018448662177193E-2,6.2386210330463938E-2,5.4587934039155947E-2,4.6789657747847956E-2,3.8991381456539964E-2,{"$f":"T1500","v":3.5092243310885965E-2},2.7293967019577973E-2,1.9495690728269982E-2,1.1697414436961989E-2,3.8991381456539966E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1391},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1501","v":0},{"$f":"Y1501","v":0},{"$f":"Z1501","v":0},{"$f":"AA1501","v":0},{"$f":"AB1501","v":0},{"$f":"AC1501","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1395},null,null,"Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1400},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N$672","v":0}]
[{"$f":"ROW()","v":1405},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N$677","v":0}]
[{"$f":"ROW()","v":1407},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N$679","v":16.29}]
[{"$f":"ROW()","v":1410},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N$682","v":0.9867869693451724}]
[{"$f":"ROW()","v":1415},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N$686","v":0}]
[{"$f":"ROW()","v":1419},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1420},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1425},null,null,"Buildings"]
[{"$f":"ROW()","v":1428},null,null,"Vehicle"]
[{"$f":"ROW()","v":1434},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1435},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1418:T1434)","v":0},{"$f":"SUM(U1418:U1434)","v":0},{"$f":"SUM(V1418:V1434)","v":0},{"$f":"SUM(W1418:W1434)","v":0},{"$f":"SUM(X1418:X1434)","v":0},{"$f":"SUM(Y1418:Y1434)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1418:AJ1434)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1440},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O1384<0,O1384,IF($D1440=\"Land\",0,IF(O1366<1,O1384,MAX(MIN(IF(O1366>0,(O1384/O1366)*O$9,0),O1384*O$9),0))))","v":-1.7743995217242721E-3},-1.7743995217242724E-3,-1.7743995217242724E-3,-1.7743995217242726E-3,-1.7743995217242726E-3,-0.22888719976086211,-0.45777439952172422,-0.45777439952172427,-0.45777439952172427,-0.45777439952172427,-0.22888719976086211,-0.45777439952172416,-0.45777439952172422,-0.45777439952172422,-0.45777439952172422,-0.45777439952172422,-0.45777439952172416,-0.45777439952172416,-0.45777439952172411,-0.45777439952172416,-0.45777439952172416,{"$f":"-IF(AJ1384<0,AJ1384,IF($D1440=\"Land\",0,IF(AJ1366<1,AJ1384,MAX(MIN(IF(AJ1366>0,(AJ1384/AJ1366)*AJ$9,0),AJ1384*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1444},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O1388<0,O1388,IF($D1444=\"Land\",0,IF(O1370<1,O1388,MAX(MIN(IF(O1370>0,(O1388/O1370)*O$9,0),O1388*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":"-IF(AJ1388<0,AJ1388,IF($D1444=\"Land\",0,IF(AJ1370<1,AJ1388,MAX(MIN(IF(AJ1370>0,(AJ1388/AJ1370)*AJ$9,0),AJ1388*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1448},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O1392<0,O1392,IF($D1448=\"Land\",0,IF(O1374<1,O1392,MAX(MIN(IF(O1374>0,(O1392/O1374)*O$9,0),O1392*O$9),0))))","v":-0.2466967423362931},-0.2466967423362931,-0.24669674233629307,-0.24669674233629307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ1392<0,AJ1392,IF($D1448=\"Land\",0,IF(AJ1374<1,AJ1392,MAX(MIN(IF(AJ1374>0,(AJ1392/AJ1374)*AJ$9,0),AJ1392*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1449},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O1393<0,O1393,IF($D1449=\"Land\",0,IF(O1375<1,O1393,MAX(MIN(IF(O1375>0,(O1393/O1375)*O$9,0),O1393*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":"-IF(AJ1393<0,AJ1393,IF($D1449=\"Land\",0,IF(AJ1375<1,AJ1393,MAX(MIN(IF(AJ1375>0,(AJ1393/AJ1375)*AJ$9,0),AJ1393*AJ$9),0))))","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1457},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1463},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1464},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1469},null,null,"Land"]
[{"$f":"ROW()","v":1473},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1478},null,null,"Regulators"]
[{"$f":"ROW()","v":1479},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1483},null,null,"Vehicle"]
[{"$f":"ROW()","v":1488},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1491},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N1381+N1399+N1418+N1437+N1455 + N1473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1381+AJ1399+AJ1418+AJ1437+AJ1455 + AJ1473","v":0},0,0,0,0]
[{"$f":"ROW()","v":1493},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N1383+N1401+N1420+N1439+N1457 + N1475","v":9.1199999999999992},8.6639999999999997,8.2080000000000002,7.7519999999999998,7.2959999999999994,6.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1383+AJ1401+AJ1420+AJ1439+AJ1457 + AJ1475","v":0},0,0,0,0]
[{"$f":"ROW()","v":1498},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"N1388+N1406+N1425+N1444+N1462 + N1480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1388+AJ1406+AJ1425+AJ1444+AJ1462 + AJ1480","v":0},0,0,0,0]
[{"$f":"ROW()","v":1503},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"N1393+N1412+N1431+N1449+N1467 + N1485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1393+AJ1412+AJ1431+AJ1449+AJ1467 + AJ1485","v":0},0,0,0,0]
[{"$f":"ROW()","v":1507},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1491:N1506)","v":33.51986673365581},30.405010090232409,27.290153446809008,24.175296803385603,21.060440159962202,19.943110258875091,19.384445308331536,18.267115407244429,17.149785506157318,16.032455605070211,14.915125703983099,14.356460753439546,13.246929128643746,12.137397503847943,11.027865879052143,9.918334254256342,8.8088026294605406,7.6992710046647392,6.5897393798689379,5.4802077550731365,4.370676130277336,3.2611445054815351,{"$f":"SUM(AJ1491:AJ1506)","v":2.6093872802074585},1.9576300549333818,1.3058728296593052,0.65411560438522887,2.3583791111525124E-3]
["2005 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":1512},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$69","v":20},{"$f":"(P1512-P$9)*(P1512>Q$9)","v":19},18,17,16,15.5,14.5,13.5,12.5,11.5,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1517},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$74","v":40},{"$f":"(P1517-P$9)*(P1517>Q$9)","v":39},38,37,36,35.5,34.5,33.5,32.5,31.5,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[{"$f":"ROW()","v":1520},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$77","v":10},{"$f":"(P1520-P$9)*(P1520>Q$9)","v":9},8,7,6,5.5,4.5,3.5,2.5,1.5,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1522},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$79","v":10},{"$f":"(P1522-P$9)*(P1522>Q$9)","v":9},8,7,6,5.5,4.5,3.5,2.5,1.5,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1532},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N1641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1536},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"N1645","v":0},16.516205743799993,15.855557514047995,15.194909284295996,14.534261054543997,13.873612824791996,13.543288709915997,12.882640480163996,12.221992250411997,11.561344020659996,10.900695790907996,10.570371676031996,9.9097234462799975,9.2490752165279968,8.5884269867759961,7.9277787570239964,7.2671305272719966,6.6064822975199968,5.9458340677679971,5.2851858380159973,4.6245376082639975,3.9638893785119977,3.303241148759998,2.6425929190079982,1.9819446892559986,1.3212964595039991]
[{"$f":"ROW()","v":1537},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N1646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1541},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"N1650","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1650","v":0},0,0,{"$f":"AA1650","v":0},0,0,{"$f":"AD1650","v":0},{"$f":"AE1650","v":0},{"$f":"AF1650","v":0},{"$f":"AG1650","v":0},{"$f":"AH1650","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1546},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O$671","v":0.46164500000000008}]
[{"$f":"ROW()","v":1551},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O$676","v":9.9750000000000019E-2}]
[{"$f":"ROW()","v":1553},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O$678","v":0}]
[{"$f":"ROW()","v":1556},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O$681","v":0}]
[{"$f":"ROW()","v":1561},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O$686","v":0}]
[{"$f":"ROW()","v":1565},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1566},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1571},null,null,"Buildings"]
[{"$f":"ROW()","v":1574},null,null,"Vehicle"]
[{"$f":"ROW()","v":1580},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1564:T1579)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1564:AJ1579)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":1587},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P1533<0,P1533,IF($D1587=\"Land\",0,IF(P1515<1,P1533,MAX(MIN(IF(P1515>0,(P1533/P1515)*P$9,0),P1533*P$9),0))))","v":-2.4937500000000003E-3},-2.4937500000000003E-3,-2.4937500000000003E-3,-2.4937500000000003E-3,-1.2468750000000002E-3,-2.4937500000000003E-3,-2.4937500000000003E-3,-2.4937500000000003E-3,-2.4937500000000003E-3,-1.2468749999999999E-3,-2.4937500000000003E-3,-2.4937500000000003E-3,-2.4937499999999999E-3,-2.4937499999999999E-3,-2.4937499999999999E-3,-2.4937499999999999E-3,-2.4937499999999994E-3,-2.4937499999999994E-3,-2.4937499999999994E-3,-2.493749999999999E-3,{"$f":"-IF(AJ1533<0,AJ1533,IF($D1587=\"Land\",0,IF(AJ1515<1,AJ1533,MAX(MIN(IF(AJ1515>0,(AJ1533/AJ1515)*AJ$9,0),AJ1533*AJ$9),0))))","v":-2.4937499999999994E-3},-2.4937499999999994E-3,-2.4937499999999994E-3,-2.493749999999999E-3,-2.4937499999999994E-3]
[{"$f":"ROW()","v":1590},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P1536<0,P1536,IF($D1590=\"Land\",0,IF(P1518<1,P1536,MAX(MIN(IF(P1518>0,(P1536/P1518)*P$9,0),P1536*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":"-IF(AJ1536<0,AJ1536,IF($D1590=\"Land\",0,IF(AJ1518<1,AJ1536,MAX(MIN(IF(AJ1518>0,(AJ1536/AJ1518)*AJ$9,0),AJ1536*AJ$9),0))))","v":-0.66064822975199966},-0.66064822975199955,-0.66064822975199955,-0.66064822975199955,-0.66064822975199955]
[{"$f":"ROW()","v":1594},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P1540<0,P1540,IF($D1594=\"Land\",0,IF(P1522<1,P1540,MAX(MIN(IF(P1522>0,(P1540/P1522)*P$9,0),P1540*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":"-IF(AJ1540<0,AJ1540,IF($D1594=\"Land\",0,IF(AJ1522<1,AJ1540,MAX(MIN(IF(AJ1522>0,(AJ1540/AJ1522)*AJ$9,0),AJ1540*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1595},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P1541<0,P1541,IF($D1595=\"Land\",0,IF(P1523<1,P1541,MAX(MIN(IF(P1523>0,(P1541/P1523)*P$9,0),P1541*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":"-IF(AJ1541<0,AJ1541,IF($D1595=\"Land\",0,IF(AJ1523<1,AJ1541,MAX(MIN(IF(AJ1523>0,(AJ1541/AJ1523)*AJ$9,0),AJ1541*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1600},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1604},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1609},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1610},null,null,"Vehicle"]
[{"$f":"ROW()","v":1616},null,null,"Total"]
[{"$f":"ROW()","v":1619},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1624},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1625},null,null,"Buildings"]
[{"$f":"ROW()","v":1629},null,null,"Information Technology"]
[{"$f":"ROW()","v":1634},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1637},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O1528+O1546+O1564+O1582+O1600 + O1618","v":0.46164500000000008},0.43856275000000006,0.41548050000000003,0.39239825,0.36931599999999998,0.35777487499999999,0.33469262499999997,0.311610375,0.28852812500000002,0.265445875,0.25390475000000001,0.23082250000000001,0.20774025000000002,0.18465800000000002,0.16157575000000002,0.13849350000000002,0.11541125000000002,9.2329000000000022E-2,6.9246750000000024E-2,4.6164500000000011E-2,2.3082250000000006E-2,{"$f":"AJ1528+AJ1546+AJ1564+AJ1582+AJ1600 + AJ1618","v":0},0,0,0,0]
[{"$f":"ROW()","v":1639},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1530+O1548+O1566+O1584+O1602 + O1620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1530+AJ1548+AJ1566+AJ1584+AJ1602 + AJ1620","v":0},0,0,0,0]
[{"$f":"ROW()","v":1644},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O1535+O1553+O1571+O1589+O1607 + O1625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1535+AJ1553+AJ1571+AJ1589+AJ1607 + AJ1625","v":0},0,0,0,0]
[{"$f":"ROW()","v":1649},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O1540+O1558+O1576+O1594+O1612 + O1631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1540+AJ1558+AJ1576+AJ1594+AJ1612 + AJ1631","v":0},0,0,0,0]
[{"$f":"ROW()","v":1653},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1637:O1652)","v":24.458767147199993},23.329398286797996,22.200029426395997,21.070660565993997,19.941291705591997,19.422911219440994,18.386150247138993,17.349389274836994,16.312628302534996,15.275867330232995,14.757486844081996,13.720725871779996,12.683964899477996,11.647203927175996,10.610442954873996,9.5736819825719959,8.5369210102699959,7.5001600379679969,6.463399065665997,5.4266380933639971,4.389877121061998,{"$f":"SUM(AJ1637:AJ1652)","v":3.3531161487599981},2.6899741690079981,2.0268321892559986,1.3636902095039991,0.7005482297519996]
["2006 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":1658},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$69","v":20},{"$f":"(Q1658-Q$9)*(Q1658>R$9)","v":19},18,17,16.5,15.5,14.5,13.5,12.5,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1663},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$74","v":40},{"$f":"(Q1663-Q$9)*(Q1663>R$9)","v":39},38,37,36.5,35.5,34.5,33.5,32.5,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":1666},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$77","v":10},{"$f":"(Q1666-Q$9)*(Q1666>R$9)","v":9},8,7,6.5,5.5,4.5,3.5,2.5,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1668},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$79","v":10},{"$f":"(Q1668-Q$9)*(Q1668>R$9)","v":9},8,7,6.5,5.5,4.5,3.5,2.5,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1678},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1682},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1790","v":0},20.081629629999998,19.278364444799998,18.475099259599997,17.671834074399996,17.270201481799997,16.466936296599997,15.663671111399998,14.860405926199999,14.057140740999998,13.655508148399997,12.852242963199998,12.048977777999998,11.245712592799999,10.4424474076,9.6391822223999988,8.835917037199998,8.032651851999999,7.2293866667999991,6.4261214815999992,5.6228562963999993,4.8195911111999994,4.0163259259999995,3.2130607407999996,2.4097955555999997]
[{"$f":"ROW()","v":1683},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1687},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1795","v":0},0,0,0,0,0,0,0,0,{"$f":"X1795","v":0},0,0,0,0,0,{"$f":"AD1795","v":0},{"$f":"AE1795","v":0},{"$f":"AF1795","v":0},{"$f":"AG1795","v":0},{"$f":"AH1795","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1692},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$671","v":1.4195660000000001}]
[{"$f":"ROW()","v":1697},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$676","v":0.73165236}]
[{"$f":"ROW()","v":1699},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$678","v":0}]
[{"$f":"ROW()","v":1702},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$681","v":0}]
[{"$f":"ROW()","v":1707},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$686","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1712},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1717},null,null,"Buildings"]
[{"$f":"ROW()","v":1721},null,null,"Information Technology"]
[{"$f":"ROW()","v":1726},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1710:T1725)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ1710:AJ1725)","v":0},0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":1733},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q1679<0,Q1679,IF($D1733=\"Land\",0,IF(Q1661<1,Q1679,MAX(MIN(IF(Q1661>0,(Q1679/Q1661)*Q$9,0),Q1679*Q$9),0))))","v":-1.8291308999999999E-2},-1.8291309000000002E-2,-1.8291309000000002E-2,-9.1456545000000011E-3,-1.8291309000000002E-2,-1.8291309000000002E-2,-1.8291309000000002E-2,-1.8291309000000002E-2,-9.1456545000000011E-3,-1.8291309000000002E-2,-1.8291309000000002E-2,-1.8291309000000002E-2,-1.8291309000000006E-2,-1.8291309000000006E-2,-1.8291309000000006E-2,-1.8291309000000009E-2,-1.8291309000000006E-2,-1.8291309000000006E-2,-1.8291309000000006E-2,{"$f":"-IF(AJ1679<0,AJ1679,IF($D1733=\"Land\",0,IF(AJ1661<1,AJ1679,MAX(MIN(IF(AJ1661>0,(AJ1679/AJ1661)*AJ$9,0),AJ1679*AJ$9),0))))","v":-1.8291309000000009E-2},-1.8291309000000006E-2,-1.8291309000000006E-2,-1.8291309000000006E-2,-1.8291309000000009E-2]
[{"$f":"ROW()","v":1736},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q1682<0,Q1682,IF($D1736=\"Land\",0,IF(Q1664<1,Q1682,MAX(MIN(IF(Q1664>0,(Q1682/Q1664)*Q$9,0),Q1682*Q$9),0))))","v":-0.8032651851999999},-0.8032651851999999,-0.8032651851999999,-0.40163259259999989,-0.8032651851999999,-0.80326518519999979,-0.8032651851999999,-0.8032651851999999,-0.40163259259999995,-0.8032651851999999,-0.8032651851999999,-0.80326518519999979,-0.8032651851999999,-0.80326518520000001,-0.8032651851999999,-0.80326518519999979,-0.8032651851999999,-0.8032651851999999,-0.8032651851999999,{"$f":"-IF(AJ1682<0,AJ1682,IF($D1736=\"Land\",0,IF(AJ1664<1,AJ1682,MAX(MIN(IF(AJ1664>0,(AJ1682/AJ1664)*AJ$9,0),AJ1682*AJ$9),0))))","v":-0.8032651851999999},-0.8032651851999999,-0.8032651851999999,-0.8032651851999999,-0.8032651851999999]
[{"$f":"ROW()","v":1738},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q1684<0,Q1684,IF($D1738=\"Land\",0,IF(Q1666<1,Q1684,MAX(MIN(IF(Q1666>0,(Q1684/Q1666)*Q$9,0),Q1684*Q$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ1684<0,AJ1684,IF($D1738=\"Land\",0,IF(AJ1666<1,AJ1684,MAX(MIN(IF(AJ1666>0,(AJ1684/AJ1666)*AJ$9,0),AJ1684*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1741},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q1687<0,Q1687,IF($D1741=\"Land\",0,IF(Q1669<1,Q1687,MAX(MIN(IF(Q1669>0,(Q1687/Q1669)*Q$9,0),Q1687*Q$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ1687<0,AJ1687,IF($D1741=\"Land\",0,IF(AJ1669<1,AJ1687,MAX(MIN(IF(AJ1669>0,(AJ1687/AJ1669)*AJ$9,0),AJ1687*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1746},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1750},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1755},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1756},null,null,"Vehicle"]
[{"$f":"ROW()","v":1762},null,null,"Total"]
[{"$f":"ROW()","v":1765},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1770},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1771},null,null,"Buildings"]
[{"$f":"ROW()","v":1775},null,null,"Information Technology"]
[{"$f":"ROW()","v":1780},null,null,"Total"]
[{"$f":"ROW()","v":1783},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1675+P1693+P1711+P1729+P1747 + P1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1675+AJ1693+AJ1711+AJ1729+AJ1747 + AJ1765","v":0},0,0,0,0]
[{"$f":"ROW()","v":1785},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1677+P1695+P1713+P1731+P1749 + P1767","v":8.1942672999999928},7.7845539349999928,7.3748405699999928,6.9651272049999928,6.7602705224999928,6.3505571574999937,5.9408437924999937,5.5311304274999937,5.1214170624999937,4.9165603799999937,4.5068470149999946,4.0971336499999955,3.687420284999996,3.2777069199999964,2.8679935549999969,2.4582801899999973,2.0485668249999978,1.6388534599999982,1.2291400949999987,0.8194267299999991,{"$f":"AJ1677+AJ1695+AJ1713+AJ1731+AJ1749 + AJ1767","v":0.40971336499999955},0,0,0,0]
[{"$f":"ROW()","v":1790},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1682+P1700+P1718+P1736+P1754 + P1772","v":20.081629629999998},19.278364444799998,18.475099259599997,17.671834074399996,17.270201481799997,16.466936296599997,15.663671111399998,14.860405926199999,14.057140740999998,13.655508148399997,12.852242963199998,12.048977777999998,11.245712592799999,10.4424474076,9.6391822223999988,8.835917037199998,8.032651851999999,7.2293866667999991,6.4261214815999992,5.6228562963999993,{"$f":"AJ1682+AJ1700+AJ1718+AJ1736+AJ1754 + AJ1772","v":4.8195911111999994},4.0163259259999995,3.2130607407999996,2.4097955555999997,1.6065303703999998]
[{"$f":"ROW()","v":1795},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1687+P1705+P1723+P1741+P1759 + P1777","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1687+AJ1705+AJ1723+AJ1741+AJ1759 + AJ1777","v":0},0,0,0,0]
["2007 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":1805},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$71","v":20},{"$f":"(R1805-R$9)*(R1805>S$9)","v":19},18,17.5,16.5,15.5,14.5,13.5,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1809},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$75","v":25},{"$f":"(R1809-R$9)*(R1809>S$9)","v":24},23,22.5,21.5,20.5,19.5,18.5,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":1812},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$78","v":4},{"$f":"(R1812-R$9)*(R1812>S$9)","v":3},2,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1814},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$80","v":4},{"$f":"(R1814-R$9)*(R1814>S$9)","v":3},2,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1819},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1927","v":0},1.5187996237516903,1.4428596425641058,1.3669196613765213,1.3289496707827291,1.2530096895951446,1.1770697084075601,1.1011297272199756,1.0251897460323911,0.98721975543859886,0.91127977425101436,0.83533979306342987,0.75939981187584538,0.68345983068826088,{"$f":"AD1927","v":0.60751984950067639},0.5315798683130919,0.45563988712550735,0.3796999059379228,0.30375992475033825,{"$f":"AI1927","v":0.2278199435627537},{"$f":"AJ1927","v":0.15187996237516915},{"$f":"AK1927","v":7.5939981187584576E-2},{"$f":"AL1927","v":0},{"$f":"AM1927","v":0}]
[{"$f":"ROW()","v":1824},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1932","v":0},0.61706667606551191,0.60164000916387406,0.58621334226223631,0.57850000881141739,0.56307334190977953,0.54764667500814179,0.53222000810650405,0.5167933412048662,0.50908000775404727,0.49365334085240947,0.47822667395077167,0.46280000704913388,0.44737334014749608,0.43194667324585828,0.41652000634422048,0.40109333944258269,0.38566667254094489,0.37024000563930709,0.35481333873766929,0.33938667183603149,0.3239600049343937,0.3085333380327559,0.2931066711311181]
[{"$f":"ROW()","v":1828},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1829},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"X1937","v":0},{"$f":"Y1937","v":0},{"$f":"Z1937","v":0},{"$f":"AA1937","v":0},{"$f":"AB1937","v":0},{"$f":"AC1937","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1834},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1942","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1838},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$672","v":0}]
[{"$f":"ROW()","v":1843},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$677","v":0}]
[{"$f":"ROW()","v":1846},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$680","v":0}]
[{"$f":"ROW()","v":1848},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$682","v":0}]
[{"$f":"ROW()","v":1853},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1837:Q1852)","v":32.925599923391161}]
[{"$f":"ROW()","v":1855},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1858},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1863},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1867},null,null,"Telemetry and Monitoring"]
["Depreciation"]
[{"$f":"ROW()","v":1873},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R1819<0,R1819,IF($D1873=\"Land\",0,IF(R1801<1,R1819,MAX(MIN(IF(R1801>0,(R1819/R1801)*R$9,0),R1819*R$9),0))))","v":-7.5939981187584521E-2},-7.5939981187584521E-2,-3.796999059379226E-2,-7.5939981187584521E-2,-7.5939981187584521E-2,-7.5939981187584521E-2,-7.5939981187584521E-2,-3.796999059379226E-2,-7.5939981187584521E-2,-7.5939981187584535E-2,-7.5939981187584535E-2,-7.5939981187584535E-2,-7.5939981187584549E-2,-7.5939981187584549E-2,-7.5939981187584563E-2,-7.5939981187584563E-2,-7.5939981187584563E-2,-7.5939981187584563E-2,{"$f":"-IF(AJ1819<0,AJ1819,IF($D1873=\"Land\",0,IF(AJ1801<1,AJ1819,MAX(MIN(IF(AJ1801>0,(AJ1819/AJ1801)*AJ$9,0),AJ1819*AJ$9),0))))","v":-7.5939981187584563E-2},-7.5939981187584576E-2,-7.5939981187584576E-2,0,0]
[{"$f":"ROW()","v":1879},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R1825<0,R1825,IF($D1879=\"Land\",0,IF(R1807<1,R1825,MAX(MIN(IF(R1807>0,(R1825/R1807)*R$9,0),R1825*R$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ1825<0,AJ1825,IF($D1879=\"Land\",0,IF(AJ1807<1,AJ1825,MAX(MIN(IF(AJ1807>0,(AJ1825/AJ1807)*AJ$9,0),AJ1825*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1882},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R1828<0,R1828,IF($D1882=\"Land\",0,IF(R1810<1,R1828,MAX(MIN(IF(R1810>0,(R1828/R1810)*R$9,0),R1828*R$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ1828<0,AJ1828,IF($D1882=\"Land\",0,IF(AJ1810<1,AJ1828,MAX(MIN(IF(AJ1810>0,(AJ1828/AJ1810)*AJ$9,0),AJ1828*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1884},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R1830<0,R1830,IF($D1884=\"Land\",0,IF(R1812<1,R1830,MAX(MIN(IF(R1812>0,(R1830/R1812)*R$9,0),R1830*R$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ1830<0,AJ1830,IF($D1884=\"Land\",0,IF(AJ1812<1,AJ1830,MAX(MIN(IF(AJ1812>0,(AJ1830/AJ1812)*AJ$9,0),AJ1830*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1887},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R1833<0,R1833,IF($D1887=\"Land\",0,IF(R1815<1,R1833,MAX(MIN(IF(R1815>0,(R1833/R1815)*R$9,0),R1833*R$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ1833<0,AJ1833,IF($D1887=\"Land\",0,IF(AJ1815<1,AJ1833,MAX(MIN(IF(AJ1815>0,(AJ1833/AJ1815)*AJ$9,0),AJ1833*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1892},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1896},null,null,"Regulators"]
[{"$f":"ROW()","v":1901},null,null,"Vehicle"]
[{"$f":"ROW()","v":1902},null,null,"Information Technology"]
["Over Depreciation"]
[{"$f":"ROW()","v":1911},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]
[{"$f":"ROW()","v":1916},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1917},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]
[{"$f":"ROW()","v":1921},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":1930},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1822+Q1840+Q1858+Q1876+Q1894 + Q1912","v":12.43407671443026},11.812372878708747,11.190669042987233,10.879817125126477,10.258113289404964,9.6364094536834504,9.0147056179619369,8.3930017822404235,8.0821498643796676,7.4604460286581551,6.8387421929366425,6.2170383572151291,5.5953345214936165,4.973630685772104,4.3519268500505905,3.7302230143290775,3.1085191786075645,2.4868153428860515,1.8651115071645386,{"$f":"AJ1822+AJ1840+AJ1858+AJ1876+AJ1894 + AJ1912","v":1.2434076714430256},0.62170383572151278,0,0,0]
[{"$f":"ROW()","v":1931},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1823+Q1841+Q1859+Q1877+Q1895 + Q1913","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1823+AJ1841+AJ1859+AJ1877+AJ1895 + AJ1913","v":0},0,0,0,0]
[{"$f":"ROW()","v":1936},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1828+Q1846+Q1864+Q1882+Q1900 + Q1918","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1828+AJ1846+AJ1864+AJ1882+AJ1900 + AJ1918","v":0},0,0,0,0]
[{"$f":"ROW()","v":1939},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1831+Q1849+Q1867+Q1885+Q1903 + Q1921","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1831+AJ1849+AJ1867+AJ1885+AJ1903 + AJ1921","v":0},0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1946},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$67","v":20},{"$f":"(S1946-S$9)*(S1946>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":"(AI1946-AI$9)*(AI1946>AJ$9)","v":4},{"$f":"(AJ1946-AJ$9)*(AJ1946>AK$9)","v":3},{"$f":"(AK1946-AK$9)*(AK1946>AL$9)","v":2},{"$f":"(AL1946-AL$9)*(AL1946>AM$9)","v":1},{"$f":"(AM1946-AM$9)*(AM1946>AN$9)","v":0}]
[{"$f":"ROW()","v":1951},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$72","v":40},{"$f":"(S1951-S$9)*(S1951>T$9)","v":39},38.5,37.5,36.5,35.5,34.5,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1955},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$76","v":10},{"$f":"(S1955-S$9)*(S1955>T$9)","v":9},8.5,7.5,6.5,5.5,4.5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1959},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$80","v":4},{"$f":"(S1959-S$9)*(S1959>T$9)","v":3},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1960},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$81","v":0},{"$f":"(S1960-S$9)*(S1960>T$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1965},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"X2073","v":0},{"$f":"Y2073","v":0},{"$f":"Z2073","v":0},{"$f":"AA2073","v":0},{"$f":"AB2073","v":0},{"$f":"AC2073","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1968},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2076","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1974},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"X2082","v":0},{"$f":"Y2082","v":0},{"$f":"Z2082","v":0},{"$f":"AA2082","v":0},{"$f":"AB2082","v":0},{"$f":"AC2082","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1975},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2083","v":0},2.5485882842000001,1.91144121315,1.5928676776250001,0.95572060657500013,0.31857353552500001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1980},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1964:R1979)","v":0},34.774588731742959,32.245435277510502,30.980858550394274,28.45170509616182,25.922551641929363,23.711971723221907,21.819965340039449,20.873962148448221,18.981955765265763,17.089949382083308,15.197942998900849,13.305936615718396,11.41393023253594,9.5219238493534846,7.6299174661710287,5.7379110829885747,3.8459046998061179,{"$f":"SUM(AJ1964:AJ1979)","v":3.1075122806679145},2.3691198615297111,1.6307274423915072,0.89233502325330372,0.1539426041151]
[{"$f":"ROW()","v":1984},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$673","v":0}]
[{"$f":"ROW()","v":1989},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$678","v":0.11438888348119998}]
[{"$f":"ROW()","v":1992},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$681","v":0}]
[{"$f":"ROW()","v":1994},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$683","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":2001},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2004},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2009},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2013},null,null,"FRC"]
[{"$f":"ROW()","v":2018},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1964<0,S1964,IF($D2018=\"Land\",0,IF(S1946<1,S1964,MAX(MIN(IF(S1946>0,(S1964/S1946)*S$9,0),S1964*S$9),0))))","v":-0.16209039844908718},-8.104519922454359E-2,-0.16209039844908718,-0.16209039844908718,-0.16209039844908718,-0.16209039844908718,-8.104519922454359E-2,-0.16209039844908718,-0.16209039844908718,-0.16209039844908721,-0.16209039844908721,-0.16209039844908721,-0.16209039844908724,-0.16209039844908724,-0.16209039844908726,-0.16209039844908726,-0.16209039844908726,{"$f":"-IF(AJ1964<0,AJ1964,IF($D2018=\"Land\",0,IF(AJ1946<1,AJ1964,MAX(MIN(IF(AJ1946>0,(AJ1964/AJ1946)*AJ$9,0),AJ1964*AJ$9),0))))","v":-0.16209039844908726},-0.16209039844908726,-0.16209039844908729,-0.16209039844908729,0]
[{"$f":"ROW()","v":2019},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1965<0,S1965,IF($D2019=\"Land\",0,IF(S1947<1,S1965,MAX(MIN(IF(S1947>0,(S1965/S1947)*S$9,0),S1965*S$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ1965<0,AJ1965,IF($D2019=\"Land\",0,IF(AJ1947<1,AJ1965,MAX(MIN(IF(AJ1947>0,(AJ1965/AJ1947)*AJ$9,0),AJ1965*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2025},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1971<0,S1971,IF($D2025=\"Land\",0,IF(S1953<1,S1971,MAX(MIN(IF(S1953>0,(S1971/S1953)*S$9,0),S1971*S$9),0))))","v":-2.8597220870299994E-3},-1.4298610435149997E-3,-2.8597220870299994E-3,-2.8597220870299994E-3,-2.859722087029999E-3,-2.859722087029999E-3,-1.4298610435149995E-3,-2.859722087029999E-3,-2.8597220870299985E-3,-2.8597220870299985E-3,-2.8597220870299985E-3,-2.8597220870299981E-3,-2.8597220870299981E-3,-2.8597220870299977E-3,-2.8597220870299977E-3,-2.8597220870299972E-3,-2.8597220870299972E-3,{"$f":"-IF(AJ1971<0,AJ1971,IF($D2025=\"Land\",0,IF(AJ1953<1,AJ1971,MAX(MIN(IF(AJ1953>0,(AJ1971/AJ1953)*AJ$9,0),AJ1971*AJ$9),0))))","v":-2.8597220870299968E-3},-2.8597220870299968E-3,-2.8597220870299964E-3,-2.8597220870299964E-3,-2.8597220870299964E-3]
[{"$f":"ROW()","v":2028},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1974<0,S1974,IF($D2028=\"Land\",0,IF(S1956<1,S1974,MAX(MIN(IF(S1956>0,(S1974/S1956)*S$9,0),S1974*S$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ1974<0,AJ1974,IF($D2028=\"Land\",0,IF(AJ1956<1,AJ1974,MAX(MIN(IF(AJ1956>0,(AJ1974/AJ1956)*AJ$9,0),AJ1974*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2030},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1976<0,S1976,IF($D2030=\"Land\",0,IF(S1958<1,S1976,MAX(MIN(IF(S1958>0,(S1976/S1958)*S$9,0),S1976*S$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ1976<0,AJ1976,IF($D2030=\"Land\",0,IF(AJ1958<1,AJ1976,MAX(MIN(IF(AJ1958>0,(AJ1976/AJ1958)*AJ$9,0),AJ1976*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2033},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1979<0,S1979,IF($D2033=\"Land\",0,IF(S1961<1,S1979,MAX(MIN(IF(S1961>0,(S1979/S1961)*S$9,0),S1979*S$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ1979<0,AJ1979,IF($D2033=\"Land\",0,IF(AJ1961<1,AJ1979,MAX(MIN(IF(AJ1961>0,(AJ1979/AJ1961)*AJ$9,0),AJ1979*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2038},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2042},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2047},null,null,"Information Technology"]
[{"$f":"ROW()","v":2048},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2052},null,null,"Total"]
[{"$f":"ROW()","v":2057},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2062},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]
[{"$f":"ROW()","v":2064},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2067},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2072},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1964+R1982+R2000+R2018+R2036 + R2054","v":3.2418079689817434},3.0797175705326563,2.9986723713081127,2.8365819728590256,2.6744915744099385,2.5124011759608513,2.3503107775117642,2.2692655782872206,2.1071751798381335,1.9450847813890464,1.7829943829399593,1.6209039844908721,1.458813586041785,1.2967231875926979,1.1346327891436108,0.97254239069452353,0.81045199224543629,0.64836159379634906,{"$f":"AJ1964+AJ1982+AJ2000+AJ2018+AJ2036 + AJ2054","v":0.48627119534726182},0.32418079689817458,0.16209039844908729,0,0]
[{"$f":"ROW()","v":2076},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1968+R1986+R2004+R2022+R2040 + R2058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1968+AJ1986+AJ2004+AJ2022+AJ2040 + AJ2058","v":0},0,0,0,0]
[{"$f":"ROW()","v":2077},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1969+R1987+R2005+R2023+R2041 + R2059","v":0.18119296158619999},0.176663137546545,0.17439822552671749,0.1698684014870625,0.16533857744740751,0.16080875340775252,0.15627892936809754,0.15401401734827003,0.14948419330861504,0.14495436926896005,0.14042454522930506,0.13589472118965007,0.13136489714999508,0.12683507311034009,0.12230524907068509,0.11777542503103008,0.11324560099137508,0.10871577695172008,{"$f":"AJ1969+AJ1987+AJ2005+AJ2023+AJ2041 + AJ2059","v":0.10418595291206507},9.9656128872410071E-2,9.5126304832755068E-2,9.0596480793100065E-2,8.6066656753445062E-2]
[{"$f":"ROW()","v":2082},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1974+R1992+R2010+R2028+R2046 + R2064","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1974+AJ1992+AJ2010+AJ2028+AJ2046 + AJ2064","v":0},0,0,0,0]
[{"$f":"ROW()","v":2085},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1977+R1995+R2013+R2031+R2049 + R2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1977+AJ1995+AJ2013+AJ2031+AJ2049 + AJ2067","v":0},0,0,0,0]
[{"$f":"ROW()","v":2091},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$67","v":20},{"$f":"(T2091-T$9)*(T2091>U$9)","v":19.5},18.5,17.5,16.5,15.5,15,14,13,12,11,10,9,8,7,6,{"$f":"(AI2091-AI$9)*(AI2091>AJ$9)","v":5},{"$f":"(AJ2091-AJ$9)*(AJ2091>AK$9)","v":4},{"$f":"(AK2091-AK$9)*(AK2091>AL$9)","v":3},{"$f":"(AL2091-AL$9)*(AL2091>AM$9)","v":2},{"$f":"(AM2091-AM$9)*(AM2091>AN$9)","v":1}]
[{"$f":"ROW()","v":2092},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$68","v":20},{"$f":"(T2092-T$9)*(T2092>U$9)","v":19.5},18.5,17.5,16.5,15.5,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2097},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$73","v":40},{"$f":"(T2097-T$9)*(T2097>U$9)","v":39.5},38.5,37.5,36.5,35.5,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":2101},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$77","v":10},{"$f":"(T2101-T$9)*(T2101>U$9)","v":9.5},8.5,7.5,6.5,5.5,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2105},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$81","v":0},{"$f":"(T2105-T$9)*(T2105>U$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2106},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$82","v":5},{"$f":"(T2106-T$9)*(T2106>U$9)","v":4.5},3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2111},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2114},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2222","v":0},0.72645847183105106,0.71737774093316287,0.6992162791373866,0.68105481734161033,0.66289335554583406,0.64473189375005779,0.6356511628521696,0.61748970105639334,0.59932823926061707,0.5811667774648408,0.56300531566906453,0.54484385387328826,0.526682392077512,0.50852093028173573,0.49035946848595946,0.47219800669018319,0.45403654489440692,0.43587508309863066,0.41771362130285439,0.39955215950707812,0.38139069771130185]
[{"$f":"ROW()","v":2120},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2228","v":0},1.882975681911119,1.647603721672229,1.1768598011944493,0.70611588071666964,0.2353719602388899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2121},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2229","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD2229","v":0},0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2130},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$674","v":8.6230471933959638}]
[{"$f":"ROW()","v":2135},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$679","v":19.025756157232873}]
[{"$f":"ROW()","v":2138},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$682","v":1.882975681911119}]
[{"$f":"ROW()","v":2140},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$684","v":0}]
[{"$f":"ROW()","v":2145},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2147},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2150},null,null,"Regulators"]
[{"$f":"ROW()","v":2155},null,null,"Vehicle"]
[{"$f":"ROW()","v":2160},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":2164},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T2110<0,T2110,IF($D2164=\"Land\",0,IF(T2092<1,T2110,MAX(MIN(IF(T2092>0,(T2110/T2092)*T$9,0),T2110*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2110<0,AJ2110,IF($D2164=\"Land\",0,IF(AJ2092<1,AJ2110,MAX(MIN(IF(AJ2092>0,(AJ2110/AJ2092)*AJ$9,0),AJ2110*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2165},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T2111<0,T2111,IF($D2165=\"Land\",0,IF(T2093<1,T2111,MAX(MIN(IF(T2093>0,(T2111/T2093)*T$9,0),T2111*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2111<0,AJ2111,IF($D2165=\"Land\",0,IF(AJ2093<1,AJ2111,MAX(MIN(IF(AJ2093>0,(AJ2111/AJ2093)*AJ$9,0),AJ2111*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2169},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T2115<0,T2115,IF($D2169=\"Land\",0,IF(T2097<1,T2115,MAX(MIN(IF(T2097>0,(T2115/T2097)*T$9,0),T2115*T$9),0))))","v":-2.0718681789598768E-2},-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197528E-2,-4.1437363579197528E-2,-2.0718681789598764E-2,-4.1437363579197528E-2,-4.1437363579197528E-2,-4.1437363579197521E-2,-4.1437363579197521E-2,-4.1437363579197521E-2,-4.1437363579197514E-2,-4.1437363579197514E-2,-4.1437363579197514E-2,-4.1437363579197507E-2,-4.1437363579197507E-2,{"$f":"-IF(AJ2115<0,AJ2115,IF($D2169=\"Land\",0,IF(AJ2097<1,AJ2115,MAX(MIN(IF(AJ2097>0,(AJ2115/AJ2097)*AJ$9,0),AJ2115*AJ$9),0))))","v":-4.14373635791975E-2},-4.1437363579197507E-2,-4.1437363579197507E-2,-4.1437363579197507E-2,-4.1437363579197507E-2]
[{"$f":"ROW()","v":2174},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T2120<0,T2120,IF($D2174=\"Land\",0,IF(T2102<1,T2120,MAX(MIN(IF(T2102>0,(T2120/T2102)*T$9,0),T2120*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":"-IF(AJ2120<0,AJ2120,IF($D2174=\"Land\",0,IF(AJ2102<1,AJ2120,MAX(MIN(IF(AJ2102>0,(AJ2120/AJ2102)*AJ$9,0),AJ2120*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2176},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T2122<0,T2122,IF($D2176=\"Land\",0,IF(T2104<1,T2122,MAX(MIN(IF(T2104>0,(T2122/T2104)*T$9,0),T2122*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2122<0,AJ2122,IF($D2176=\"Land\",0,IF(AJ2104<1,AJ2122,MAX(MIN(IF(AJ2104>0,(AJ2122/AJ2104)*AJ$9,0),AJ2122*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2179},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2163:T2178)","v":-1.376006851790498},-2.752013703580996,-2.752013703580996,-2.752013703580996,-2.516641743342106,-1.140634891551608,-2.281269783103216,-2.281269783103216,-2.281269783103216,-2.281269783103216,-2.281269783103216,-2.281269783103216,-2.281269783103216,-2.281269783103216,-2.281269783103216,-2.281269783103216,{"$f":"SUM(AJ2163:AJ2178)","v":-1.0128860392876913},-1.0128860392876913,-1.0128860392876913,-1.0128860392876913,-1.0128860392876913]
[{"$f":"ROW()","v":2184},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2189},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2193},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2194},null,null,"FRC"]
["Over Depreciation"]
[{"$f":"ROW()","v":2203},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2208},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2210},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2213},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2218},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2110+S2128+S2146+S2164+S2182 + S2200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2110+AJ2128+AJ2146+AJ2164+AJ2182 + AJ2200","v":0},0,0,0,0]
[{"$f":"ROW()","v":2222},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2114+S2132+S2150+S2168+S2186 + S2204","v":0.72645847183105106},0.71737774093316287,0.6992162791373866,0.68105481734161033,0.66289335554583406,0.64473189375005779,0.6356511628521696,0.61748970105639334,0.59932823926061707,0.5811667774648408,0.56300531566906453,0.54484385387328826,0.526682392077512,0.50852093028173573,0.49035946848595946,0.47219800669018319,0.45403654489440692,{"$f":"AJ2114+AJ2132+AJ2150+AJ2168+AJ2186 + AJ2204","v":0.43587508309863066},0.41771362130285439,0.39955215950707812,0.38139069771130185,0.36322923591552558]
[{"$f":"ROW()","v":2223},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2115+S2133+S2151+S2169+S2187 + S2205","v":1.6574945431679013},1.6367758613783026,1.595338497799105,1.5539011342199074,1.5124637706407098,1.4710264070615122,1.4503077252719134,1.4088703616927158,1.3674329981135183,1.3259956345343207,1.2845582709551231,1.2431209073759255,1.2016835437967279,1.1602461802175303,1.1188088166383328,1.0773714530591352,1.0359340894799376,{"$f":"AJ2115+AJ2133+AJ2151+AJ2169+AJ2187 + AJ2205","v":0.99449672590074012},0.95305936232154265,0.91162199874234517,0.8701846351631477,0.82874727158395023]
[{"$f":"ROW()","v":2228},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2120+S2138+S2156+S2174+S2192 + S2210","v":1.882975681911119},1.647603721672229,1.1768598011944493,0.70611588071666964,0.2353719602388899,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2120+AJ2138+AJ2156+AJ2174+AJ2192 + AJ2210","v":0},0,0,0,0]
[{"$f":"ROW()","v":2231},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2123+S2141+S2159+S2177+S2195 + S2213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2123+AJ2141+AJ2159+AJ2177+AJ2195 + AJ2213","v":0},0,0,0,0]
[{"$f":"ROW()","v":2237},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$68","v":20},{"$f":"(U2237-U$9)*(U2237>V$9)","v":19},18,17,16,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5]
[{"$f":"ROW()","v":2238},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$69","v":20},{"$f":"(U2238-U$9)*(U2238>V$9)","v":19},18,17,16,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5]
[{"$f":"ROW()","v":2243},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$74","v":40},{"$f":"(U2243-U$9)*(U2243>V$9)","v":39},38,37,36,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5]
[{"$f":"ROW()","v":2247},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$78","v":4},{"$f":"(U2247-U$9)*(U2247>V$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2251},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$82","v":5},{"$f":"(U2251-U$9)*(U2251>V$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2252}]
[{"$f":"ROW()","v":2257},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2347","v":0},4.6628688106693099,4.4297253701358441,4.1965819296023783,3.9634384890689129,3.7302950485354476,3.6137233282687147,3.3805798877352493,3.1474364472017839,2.9142930066683186,2.6811495661348532,2.4480061256013879,2.2148626850679225,1.9817192445344569,1.7485758040009913,1.5154323634675257,1.2822889229340602,1.0491454824005948,0.81600204186712932,0.58285860133366385,0.34971516080019832]
[{"$f":"ROW()","v":2260},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2350","v":0},1.685651068716699,1.6435097919987816,1.6013685152808641,1.5592272385629466,1.5170859618450292,1.4960153234860705,1.453874046768153,1.4117327700502356,1.3695914933323181,1.3274502166144007,1.2853089398964832,1.2431676631785658,1.2010263864606483,1.1588851097427308,1.1167438330248134,1.0746025563068959,1.0324612795889785,0.99032000287106103,0.94817872615314358,0.90603744943522613]
[{"$f":"ROW()","v":2266},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2267},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2357","v":0},0,0,0,0,{"$f":"X2357","v":0},0,0,0,0,0,{"$f":"AD2357","v":0},{"$f":"AE2357","v":0},{"$f":"AF2357","v":0},{"$f":"AG2357","v":0},{"$f":"AH2357","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2272},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$671","v":8.0041545077676357}]
[{"$f":"ROW()","v":2276},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$675","v":0}]
[{"$f":"ROW()","v":2281},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$680","v":3.6087352708785856E-15}]
[{"$f":"ROW()","v":2282},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$681","v":0}]
[{"$f":"ROW()","v":2286},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$685","v":0}]
[{"$f":"ROW()","v":2291},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$690","v":0}]
[{"$f":"ROW()","v":2294},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$693","v":0}]
[{"$f":"ROW()","v":2296},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$695","v":0}]
[{"$f":"ROW()","v":2301},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$700","v":0}]
[{"$f":"ROW()","v":2306},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2290:T2305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ2290:AJ2305)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2310},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U2256<0,U2256,IF($D2310=\"Land\",0,IF(U2238<1,U2256,MAX(MIN(IF(U2238>0,(U2256/U2238)*U$9,0),U2256*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2256<0,AJ2256,IF($D2310=\"Land\",0,IF(AJ2238<1,AJ2256,MAX(MIN(IF(AJ2238>0,(AJ2256/AJ2238)*AJ$9,0),AJ2256*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2311},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U2257<0,U2257,IF($D2311=\"Land\",0,IF(U2239<1,U2257,MAX(MIN(IF(U2239>0,(U2257/U2239)*U$9,0),U2257*U$9),0))))","v":-0.2331434405334655},-0.23314344053346547,-0.23314344053346547,-0.23314344053346547,-0.11657172026673274,-0.23314344053346547,-0.23314344053346547,-0.23314344053346547,-0.23314344053346547,-0.2331434405334655,-0.2331434405334655,-0.23314344053346553,-0.23314344053346553,-0.2331434405334655,-0.2331434405334655,{"$f":"-IF(AJ2257<0,AJ2257,IF($D2311=\"Land\",0,IF(AJ2239<1,AJ2257,MAX(MIN(IF(AJ2239>0,(AJ2257/AJ2239)*AJ$9,0),AJ2257*AJ$9),0))))","v":-0.23314344053346547},-0.2331434405334655,-0.23314344053346553,-0.23314344053346553,-0.23314344053346556]
[{"$f":"ROW()","v":2315},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U2261<0,U2261,IF($D2315=\"Land\",0,IF(U2243<1,U2261,MAX(MIN(IF(U2243>0,(U2261/U2243)*U$9,0),U2261*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":"-IF(AJ2261<0,AJ2261,IF($D2315=\"Land\",0,IF(AJ2243<1,AJ2261,MAX(MIN(IF(AJ2243>0,(AJ2261/AJ2243)*AJ$9,0),AJ2261*AJ$9),0))))","v":-2.6457148531517393E-3},-2.6457148531517393E-3,-2.6457148531517393E-3,-2.6457148531517398E-3,-2.6457148531517398E-3]
[{"$f":"ROW()","v":2320},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U2266<0,U2266,IF($D2320=\"Land\",0,IF(U2248<1,U2266,MAX(MIN(IF(U2248>0,(U2266/U2248)*U$9,0),U2266*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2266<0,AJ2266,IF($D2320=\"Land\",0,IF(AJ2248<1,AJ2266,MAX(MIN(IF(AJ2248>0,(AJ2266/AJ2248)*AJ$9,0),AJ2266*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2323},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U2269<0,U2269,IF($D2323=\"Land\",0,IF(U2251<1,U2269,MAX(MIN(IF(U2251>0,(U2269/U2251)*U$9,0),U2269*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2269<0,AJ2269,IF($D2323=\"Land\",0,IF(AJ2251<1,AJ2269,MAX(MIN(IF(AJ2251>0,(AJ2269/AJ2251)*AJ$9,0),AJ2269*AJ$9),0))))","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2330},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2335},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2339},null,null,"FRC"]
[{"$f":"ROW()","v":2340},null,null,"Land"]
[{"$f":"ROW()","v":2344},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2254+T2272+T2290+T2308 + T2326","v":8.0041545077676357},7.6039467823792535,7.2037390569908712,6.8035313316024899,6.4033236062141086,6.2032197435199175,5.8030120181315361,5.4028042927431539,5.0025965673547717,4.6023888419663903,4.202181116578009,3.8019733911896272,3.4017656658012454,3.0015579404128636,2.6013502150244818,2.2011424896361,{"$f":"AJ2254+AJ2272+AJ2290+AJ2308 + AJ2326","v":1.8009347642477183},1.4007270388593365,1.0005193134709547,0.60031158808257279,0.20010386269419095]
[{"$f":"ROW()","v":2349},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2259+T2277+T2295+T2313 + T2331","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,{"$f":"AJ2259+AJ2277+AJ2295+AJ2313 + AJ2331","v":0.1523943161156861},0.1461741399476989,0.1399539637797117,0.13373378761172453,0.12751361144373735]
[{"$f":"ROW()","v":2354},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2264+T2282+T2300+T2318 + T2336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2264+AJ2282+AJ2300+AJ2318 + AJ2336","v":0},0,0,0,0]
[{"$f":"ROW()","v":2356},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2266+T2284+T2302+T2320 + T2338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2266+AJ2284+AJ2302+AJ2320 + AJ2338","v":0},0,0,0,0]
[{"$f":"ROW()","v":2359},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2269+T2287+T2305+T2323 + T2341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2269+AJ2287+AJ2305+AJ2323 + AJ2341","v":0},0,0,0,0]
[{"$f":"ROW()","v":2364},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$68","v":20},{"$f":"(V2364-V$9)*(V2364>W$9)","v":19},18,17,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5]
[{"$f":"ROW()","v":2368},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$72","v":40},{"$f":"(V2368-V$9)*(V2368>W$9)","v":39},38,37,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5]
[{"$f":"ROW()","v":2369},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$73","v":40},{"$f":"(V2369-V$9)*(V2369>W$9)","v":39},38,37,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5]
[{"$f":"ROW()","v":2374},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$78","v":4},{"$f":"(V2374-V$9)*(V2374>W$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2378},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$82","v":5},{"$f":"(V2378-V$9)*(V2378>W$9)","v":4},3,2,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2383},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2384},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2474","v":0},9.6934646070705082,9.2087913767169827,8.7241181463634572,8.2394449160099317,7.9971083008331689,7.5124350704796434,7.0277618401261179,6.5430886097725924,6.0584153794190669,5.5737421490655414,5.0890689187120159,4.6043956883584904,4.1197224580049649,3.6350492276514395,3.150375997297914,2.6657027669443889,2.1810295365908638,1.6963563062373386,1.2116830758838133]
[{"$f":"ROW()","v":2390},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2480","v":0},0.6868972268388005,0.61820750415492043,0.54951778147104036,0.48082805878716028,0.44648319744522025,0.37779347476134018,0.30910375207746016,0.24041402939358014,0.1717243067097001,0.10303458402582005,3.4344861341940022E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2393},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2397},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U2381:U2396)","v":0},38.809177634956399,35.738203473111916,32.667229311267434,29.596255149422959,28.060768068500714,25.49520944561359,23.43506636168382,21.374923277754053,19.314780193824284,17.254637109894517,15.194494025964753,13.168695803376924,11.177242442131035,9.1857890808851508,{"$f":"SUM(AJ2381:AJ2396)","v":7.1943357196392625},5.2028823583933752,3.8617895580653121,3.1710573186550737,2.4803250792448353]
["Capex"]
[{"$f":"ROW()","v":2403},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$675","v":0}]
[{"$f":"ROW()","v":2407},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$679","v":19.510816827534729}]
[{"$f":"ROW()","v":2412},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$684","v":0}]
[{"$f":"ROW()","v":2413},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$685","v":0}]
[{"$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":"U$691","v":0}]
[{"$f":"ROW()","v":2422},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$694","v":0}]
[{"$f":"ROW()","v":2427},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$699","v":0}]
[{"$f":"ROW()","v":2428},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$700","v":0}]
[{"$f":"ROW()","v":2432},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$704","v":0}]
[{"$f":"ROW()","v":2437},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V2383<0,V2383,IF($D2437=\"Land\",0,IF(V2365<1,V2383,MAX(MIN(IF(V2365>0,(V2383/V2365)*V$9,0),V2383*V$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2383<0,AJ2383,IF($D2437=\"Land\",0,IF(AJ2365<1,AJ2383,MAX(MIN(IF(AJ2365>0,(AJ2383/AJ2365)*AJ$9,0),AJ2383*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2440},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V2386<0,V2386,IF($D2440=\"Land\",0,IF(V2368<1,V2386,MAX(MIN(IF(V2368>0,(V2386/V2368)*V$9,0),V2386*V$9),0))))","v":-5.7128873117388481E-3},-5.7128873117388481E-3,-5.7128873117388481E-3,-2.8564436558694241E-3,-5.7128873117388472E-3,-5.7128873117388472E-3,-5.7128873117388472E-3,-5.7128873117388472E-3,-5.7128873117388464E-3,-5.7128873117388464E-3,-5.7128873117388455E-3,-5.7128873117388455E-3,-5.7128873117388455E-3,-5.7128873117388446E-3,{"$f":"-IF(AJ2386<0,AJ2386,IF($D2440=\"Land\",0,IF(AJ2368<1,AJ2386,MAX(MIN(IF(AJ2368>0,(AJ2386/AJ2368)*AJ$9,0),AJ2386*AJ$9),0))))","v":-5.7128873117388446E-3},-5.7128873117388438E-3,-5.7128873117388429E-3,-5.7128873117388438E-3,-5.7128873117388429E-3]
[{"$f":"ROW()","v":2442},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V2388<0,V2388,IF($D2442=\"Land\",0,IF(V2370<1,V2388,MAX(MIN(IF(V2370>0,(V2388/V2370)*V$9,0),V2388*V$9),0))))","v":-2.7478734390524805E-2},-2.7478734390524808E-2,-2.7478734390524812E-2,-1.3739367195262406E-2,-2.7478734390524815E-2,-2.7478734390524812E-2,-2.7478734390524812E-2,-2.7478734390524812E-2,-2.7478734390524812E-2,-2.7478734390524808E-2,-2.7478734390524808E-2,-2.7478734390524808E-2,-2.7478734390524805E-2,-2.7478734390524805E-2,{"$f":"-IF(AJ2388<0,AJ2388,IF($D2442=\"Land\",0,IF(AJ2370<1,AJ2388,MAX(MIN(IF(AJ2370>0,(AJ2388/AJ2370)*AJ$9,0),AJ2388*AJ$9),0))))","v":-2.7478734390524805E-2},-2.7478734390524801E-2,-2.7478734390524801E-2,-2.7478734390524798E-2,-2.7478734390524798E-2]
[{"$f":"ROW()","v":2447},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V2393<0,V2393,IF($D2447=\"Land\",0,IF(V2375<1,V2393,MAX(MIN(IF(V2375>0,(V2393/V2375)*V$9,0),V2393*V$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2393<0,AJ2393,IF($D2447=\"Land\",0,IF(AJ2375<1,AJ2393,MAX(MIN(IF(AJ2375>0,(AJ2393/AJ2375)*AJ$9,0),AJ2393*AJ$9),0))))","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2456},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2457},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2461},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2466},null,null,"FRC"]
[{"$f":"ROW()","v":2469},null,null,"Total"]
[{"$f":"ROW()","v":2471},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2381+U2399+U2417+U2435 + U2453","v":3.3676857004150254},3.1993014153942743,3.0309171303735232,2.8625328453527721,2.7783407028423963,2.6099564178216452,2.4415721328008937,2.2731878477801426,2.1048035627593915,1.9364192777386402,1.7680349927178889,1.5996507076971376,1.4312664226763863,1.262882137655635,1.0944978526348836,{"$f":"AJ2381+AJ2399+AJ2417+AJ2435 + AJ2453","v":0.92611356761413233},0.75772928259338101,0.5893449975726297,0.42096071255187839,0.25257642753112702]
[{"$f":"ROW()","v":2476},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2386+U2404+U2422+U2440 + U2458","v":0.22851549246955394},0.22280260515781508,0.21708971784607622,0.21137683053433737,0.20852038687846794,0.20280749956672908,0.19709461225499023,0.19138172494325137,0.18566883763151251,0.17995595031977366,0.1742430630080348,0.16853017569629594,0.16281728838455709,0.15710440107281823,0.15139151376107937,{"$f":"AJ2386+AJ2404+AJ2422+AJ2440 + AJ2458","v":0.14567862644934051},0.13996573913760166,0.13425285182586283,0.12853996451412397,0.12282707720238513]
[{"$f":"ROW()","v":2481},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2391+U2409+U2427+U2445 + U2463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2391+AJ2409+AJ2427+AJ2445 + AJ2463","v":0},0,0,0,0]
[{"$f":"ROW()","v":2485},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2395+U2413+U2431+U2449 + U2467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2395+AJ2413+AJ2431+AJ2449 + AJ2467","v":0},0,0,0,0]
[{"$f":"ROW()","v":2486},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2396+U2414+U2432+U2450 + U2468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2396+AJ2414+AJ2432+AJ2450 + AJ2468","v":0},0,0,0,0]
[{"$f":"ROW()","v":2490},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$67","v":20},{"$f":"(W2490-W$9)*(W2490>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":"(AI2490-AI$9)*(AI2490>AJ$9)","v":7.5},{"$f":"(AJ2490-AJ$9)*(AJ2490>AK$9)","v":6.5},{"$f":"(AK2490-AK$9)*(AK2490>AL$9)","v":5.5},{"$f":"(AL2490-AL$9)*(AL2490>AM$9)","v":4.5},{"$f":"(AM2490-AM$9)*(AM2490>AN$9)","v":3.5}]
[{"$f":"ROW()","v":2495},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$72","v":40},{"$f":"(W2495-W$9)*(W2495>X$9)","v":39},38,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5]
[{"$f":"ROW()","v":2500},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$77","v":10},{"$f":"(W2500-W$9)*(W2500>X$9)","v":9},8,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2502},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$79","v":10},{"$f":"(W2502-W$9)*(W2502>X$9)","v":9},8,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2505},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$82","v":5},{"$f":"(W2505-W$9)*(W2505>X$9)","v":4},3,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2510},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2512},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2515},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2605","v":0},0.74024732445122077,0.72174114133994027,0.70323495822865978,0.69398186667301953,0.67547568356173904,0.65696950045045854,0.63846331733917805,0.61995713422789755,0.60145095111661706,0.58294476800533657,0.56443858489405607,0.54593240178277558,0.52742621867149508,0.50892003556021459,0.49041385244893404,0.47190766933765349,0.45340148622637294,0.43489530311509239]
[{"$f":"ROW()","v":2520},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2524},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2508:V2523)","v":0},36.703756873852505,33.934303970181475,31.16485106651044,29.780124614674929,27.010671711003891,24.627959227813289,22.631987165103119,20.636015102392946,18.640043039682773,16.644070976972603,14.648098914262428,12.709173940018248,10.827296054240062,{"$f":"SUM(AJ2508:AJ2523)","v":8.9454181684618703},7.0635402826836833,5.1816623969054962,3.8870982686916276,3.1798478980420795]
[{"$f":"ROW()","v":2529},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$674","v":10.682714689171014}]
[{"$f":"ROW()","v":2530},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$675","v":0}]
[{"$f":"ROW()","v":2536},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$681","v":0}]
[{"$f":"ROW()","v":2539},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$684","v":0}]
[{"$f":"ROW()","v":2541},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$686","v":0}]
[{"$f":"ROW()","v":2544},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$689","v":0}]
[{"$f":"ROW()","v":2549},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$694","v":0}]
[{"$f":"ROW()","v":2553},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$698","v":0}]
[{"$f":"ROW()","v":2558},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$703","v":0}]
[{"$f":"ROW()","v":2559},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$704","v":0}]
[{"$f":"ROW()","v":2565},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W2511<0,W2511,IF($D2565=\"Land\",0,IF(W2493<1,W2511,MAX(MIN(IF(W2493>0,(W2511/W2493)*W$9,0),W2511*W$9),0))))","v":-0.53413573445855067},-0.53413573445855078,-0.26706786722927539,-0.53413573445855078,-0.53413573445855078,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,-0.53413573445855089,{"$f":"-IF(AJ2511<0,AJ2511,IF($D2565=\"Land\",0,IF(AJ2493<1,AJ2511,MAX(MIN(IF(AJ2493>0,(AJ2511/AJ2493)*AJ$9,0),AJ2511*AJ$9),0))))","v":-0.53413573445855078},-0.53413573445855078,-0.53413573445855078,-0.53413573445855078,-0.53413573445855078]
[{"$f":"ROW()","v":2568},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W2514<0,W2514,IF($D2568=\"Land\",0,IF(W2496<1,W2514,MAX(MIN(IF(W2496>0,(W2514/W2496)*W$9,0),W2514*W$9),0))))","v":-5.806853415734E-3},-5.806853415734E-3,-2.903426707867E-3,-5.806853415734E-3,-5.806853415734E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339992E-3,-5.8068534157339983E-3,{"$f":"-IF(AJ2514<0,AJ2514,IF($D2568=\"Land\",0,IF(AJ2496<1,AJ2514,MAX(MIN(IF(AJ2496>0,(AJ2514/AJ2496)*AJ$9,0),AJ2514*AJ$9),0))))","v":-5.8068534157339983E-3},-5.8068534157339983E-3,-5.8068534157339983E-3,-5.8068534157339974E-3,-5.8068534157339974E-3]
[{"$f":"ROW()","v":2573},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W2519<0,W2519,IF($D2573=\"Land\",0,IF(W2501<1,W2519,MAX(MIN(IF(W2501>0,(W2519/W2501)*W$9,0),W2519*W$9),0))))","v":-0.77348084096086178},-0.77348084096086167,-0.38674042048043089,-0.77348084096086167,-0.38674042048043089,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2519<0,AJ2519,IF($D2573=\"Land\",0,IF(AJ2501<1,AJ2519,MAX(MIN(IF(AJ2501>0,(AJ2519/AJ2501)*AJ$9,0),AJ2519*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2574},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W2520<0,W2520,IF($D2574=\"Land\",0,IF(W2502<1,W2520,MAX(MIN(IF(W2502>0,(W2520/W2502)*W$9,0),W2520*W$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2520<0,AJ2520,IF($D2574=\"Land\",0,IF(AJ2502<1,AJ2520,MAX(MIN(IF(AJ2502>0,(AJ2520/AJ2502)*AJ$9,0),AJ2520*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2578},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2562:W2577)","v":-2.7694529036710342},-2.7694529036710338,-1.3847264518355171,-2.7694529036710338,-2.3827124831906032,-1.9959720627101727,-1.9959720627101727,-1.9959720627101727,-1.9959720627101727,-1.9959720627101727,-1.9389249742441803,-1.8818778857781879,-1.8818778857781879,{"$f":"SUM(AJ2562:AJ2577)","v":-1.8818778857781877},-1.8818778857781877,-1.2945641282138678,-0.70725037064954765,-0.70725037064954765]
[{"$f":"ROW()","v":2583},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2586},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2588},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2593},null,null,"FRC"]
[{"$f":"ROW()","v":2598},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2508+V2526+V2544+V2562 + V2580","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,{"$f":"AJ2508+AJ2526+AJ2544+AJ2562 + AJ2580","v":0.8962918649916648},0.75840080883910099,0.62050975268653719,0.48261869653397338,0.34472764038140957]
[{"$f":"ROW()","v":2602},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2512+V2530+V2548+V2566 + V2584","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2512+AJ2530+AJ2548+AJ2566 + AJ2584","v":0},0,0,0,0]
[{"$f":"ROW()","v":2603},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2513+V2531+V2549+V2567 + V2585","v":0.43642174045674492},0.4255111969453263,0.41460065343390767,0.40914538167819836,0.39823483816677974,0.38732429465536111,0.37641375114394249,0.36550320763252386,0.35459266412110524,0.34368212060968661,0.33277157709826799,0.32186103358684937,0.31095049007543074,0.30003994656401212,{"$f":"AJ2513+AJ2531+AJ2549+AJ2567 + AJ2585","v":0.28912940305259349},0.27821885954117487,0.26730831602975624,0.25639777251833762,0.24548722900691899]
[{"$f":"ROW()","v":2608},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2518+V2536+V2554+V2572 + V2590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2518+AJ2536+AJ2554+AJ2572 + AJ2590","v":0},0,0,0,0]
[{"$f":"ROW()","v":2612},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2522+V2540+V2558+V2576 + V2594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2522+AJ2540+AJ2558+AJ2576 + AJ2594","v":0},0,0,0,0]
["2013 (Jul-12 to Jun-13) Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":2617},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$67","v":20},{"$f":"(X2617-X$9)*(X2617>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":"(AI2617-AI$9)*(AI2617>AJ$9)","v":8.5},{"$f":"(AJ2617-AJ$9)*(AJ2617>AK$9)","v":7.5},{"$f":"(AK2617-AK$9)*(AK2617>AL$9)","v":6.5},{"$f":"(AL2617-AL$9)*(AL2617>AM$9)","v":5.5},{"$f":"(AM2617-AM$9)*(AM2617>AN$9)","v":4.5}]
[{"$f":"ROW()","v":2622},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$72","v":40},{"$f":"(X2622-X$9)*(X2622>Y$9)","v":39},38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5]
[{"$f":"ROW()","v":2627},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$77","v":10},{"$f":"(X2627-X$9)*(X2627>Y$9)","v":9},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":2631},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$81","v":0},{"$f":"(X2631-X$9)*(X2631>Y$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2632},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$82","v":5},{"$f":"(X2632-X$9)*(X2632>Y$9)","v":4},3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2637},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2641},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.9022498108794899E-3,3.8046935656075027E-3,3.7559154429715092E-3,3.658359197699522E-3,3.5608029524275349E-3,3.4632467071555478E-3,3.3656904618835607E-3,3.2681342166115735E-3,3.1705779713395864E-3,3.0730217260675993E-3,2.9754654807956121E-3,2.877909235523625E-3,2.7803529902516379E-3,2.6827967449796508E-3,2.5852404997076636E-3,2.4876842544356765E-3,2.3901280091636894E-3]
[{"$f":"ROW()","v":2646},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2736","v":0},5.0533368029508443,3.790002602213133,3.1583355018442774,1.8950013011065665,0.63166710036885543,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2649},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2739","v":0},0,{"$f":"X2739","v":0},0,0,0,0,0,{"$f":"AD2739","v":0},{"$f":"AE2739","v":0},{"$f":"AF2739","v":0},{"$f":"AG2739","v":0},{"$f":"AH2739","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2651},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2635:W2650)","v":0},76.971122147581568,71.712368005210109,69.082990934024366,63.824236791652893,58.565482649281421,53.938395607278792,49.942975665645029,45.947555724011252,41.952135782377496,37.956715840743733,33.961295899109963,30.164987067509621,{"$f":"SUM(AJ2635:AJ2650)","v":26.567789345942714},22.97059162437581,19.3733939028089,15.776196181241993,12.85548798307631]
[{"$f":"ROW()","v":2656},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$674","v":22.05220208939701}]
[{"$f":"ROW()","v":2658},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$676","v":1.2022835869308026}]
[{"$f":"ROW()","v":2661},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$679","v":20.294685702036663}]
[{"$f":"ROW()","v":2666},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$684","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":2675},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$693","v":0}]
[{"$f":"ROW()","v":2676},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$694","v":0}]
[{"$f":"ROW()","v":2682},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$700","v":0}]
[{"$f":"ROW()","v":2685},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$703","v":0}]
[{"$f":"ROW()","v":2687},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2671:T2686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ2671:AJ2686)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2690},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X2636<0,X2636,IF($D2690=\"Land\",0,IF(X2618<1,X2636,MAX(MIN(IF(X2618>0,(X2636/X2618)*X$9,0),X2636*X$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2636<0,AJ2636,IF($D2690=\"Land\",0,IF(AJ2618<1,AJ2636,MAX(MIN(IF(AJ2618>0,(AJ2636/AJ2618)*AJ$9,0),AJ2636*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2695},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X2641<0,X2641,IF($D2695=\"Land\",0,IF(X2623<1,X2641,MAX(MIN(IF(X2623>0,(X2641/X2623)*X$9,0),X2641*X$9),0))))","v":-9.7556245271987249E-5},-4.8778122635993625E-5,-9.7556245271987249E-5,-9.7556245271987249E-5,-9.7556245271987263E-5,-9.7556245271987263E-5,-9.7556245271987263E-5,-9.7556245271987276E-5,-9.7556245271987276E-5,-9.7556245271987276E-5,-9.755624527198729E-5,-9.755624527198729E-5,{"$f":"-IF(AJ2641<0,AJ2641,IF($D2695=\"Land\",0,IF(AJ2623<1,AJ2641,MAX(MIN(IF(AJ2623>0,(AJ2641/AJ2623)*AJ$9,0),AJ2641*AJ$9),0))))","v":-9.755624527198729E-5},-9.7556245271987303E-5,-9.7556245271987303E-5,-9.7556245271987317E-5,-9.7556245271987317E-5]
[{"$f":"ROW()","v":2699},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X2645<0,X2645,IF($D2699=\"Land\",0,IF(X2627<1,X2645,MAX(MIN(IF(X2627>0,(X2645/X2627)*X$9,0),X2645*X$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2645<0,AJ2645,IF($D2699=\"Land\",0,IF(AJ2627<1,AJ2645,MAX(MIN(IF(AJ2627>0,(AJ2645/AJ2627)*AJ$9,0),AJ2645*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2704},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X2650<0,X2650,IF($D2704=\"Land\",0,IF(X2632<1,X2650,MAX(MIN(IF(X2632>0,(X2650/X2632)*X$9,0),X2650*X$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2650<0,AJ2650,IF($D2704=\"Land\",0,IF(AJ2632<1,AJ2650,MAX(MIN(IF(AJ2632>0,(AJ2650/AJ2632)*AJ$9,0),AJ2650*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2705},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2689:X2704)","v":-5.258754142371477},-2.6293770711857385,-5.2587541423714761,-5.258754142371477,-4.6270870420026213,-3.9954199416337657,-3.9954199416337657,-3.9954199416337657,-3.9954199416337657,-3.9954199416337657,-3.7963088316003364,-3.5971977215669071,{"$f":"SUM(AJ2689:AJ2704)","v":-3.5971977215669071},-3.5971977215669075,-3.5971977215669071,-2.9207081981656851,-2.244218674764463]
[{"$f":"ROW()","v":2711},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$729","v":0}]
[{"$f":"ROW()","v":2714},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$732","v":0}]
[{"$f":"ROW()","v":2719},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$737","v":0}]
[{"$f":"ROW()","v":2720},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$738","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":2729},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2639+W2657+W2675+W2693 + W2711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2639+AJ2657+AJ2675+AJ2693 + AJ2711","v":0},0,0,0,0]
[{"$f":"ROW()","v":2733},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2643+W2661+W2679+W2697 + W2715","v":20.294685702036663},18.941706655234217,18.265217131832994,16.912238085030552,15.559259038228108,14.206279991425664,12.85330094462322,11.500321897820776,10.147342851018331,8.7943638042158874,7.4413847574134433,6.0884057106109992,4.7354266638085551,{"$f":"AJ2643+AJ2661+AJ2679+AJ2697 + AJ2715","v":3.3824476170061111},2.0294685702036666,0.67648952340122226,0,0]
[{"$f":"ROW()","v":2734},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2644+W2662+W2680+W2698 + W2716","v":3.9822222006685863},3.5839999806017278,3.3848888705682985,2.9866666505014399,2.5884444304345813,2.1902222103677227,1.7919999903008641,1.3937777702340055,0.99555555016714681,0.59733333010028811,0.19911111003342935,0,0,{"$f":"AJ2644+AJ2662+AJ2680+AJ2698 + AJ2716","v":0},0,0,0,0]
[{"$f":"ROW()","v":2739},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2649+W2667+W2685+W2703 + W2721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2649+AJ2667+AJ2685+AJ2703 + AJ2721","v":0},0,0,0,0]
["2014 (Jul-13 to Jun-14) Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":2748},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$71","v":20},{"$f":"(Y2748-Y$9)*(Y2748>Z$9)","v":19.5},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5]
[{"$f":"ROW()","v":2749},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$72","v":40},{"$f":"(Y2749-Y$9)*(Y2749>Z$9)","v":39.5},38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5]
[{"$f":"ROW()","v":2754},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$77","v":10},{"$f":"(Y2754-Y$9)*(Y2754>Z$9)","v":9.5},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
[{"$f":"ROW()","v":2758},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$81","v":0},{"$f":"(Y2758-Y$9)*(Y2758>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2762},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2852","v":0},4.7480000000000002,4.6293000000000006,4.3919000000000006,4.1545000000000005,3.9171000000000005,3.6797000000000004,{"$f":"AD2852","v":3.4423000000000004},3.2049000000000003,2.9675000000000002,2.7301000000000002,2.4927000000000001,{"$f":"AI2852","v":2.2553000000000001},{"$f":"AJ2852","v":2.0179},{"$f":"AK2852","v":1.7805},{"$f":"AL2852","v":1.5430999999999999},{"$f":"AM2852","v":1.3056999999999999}]
[{"$f":"ROW()","v":2763},null,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,{"$f":"X2853","v":0},{"$f":"Y2853","v":0},{"$f":"Z2853","v":0},{"$f":"AA2853","v":0},{"$f":"AB2853","v":0},{"$f":"AC2853","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2768},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.0650000000000005E-4,5.9891875000000008E-4,5.8375625000000003E-4,5.6859374999999998E-4,5.5343124999999993E-4,5.3826874999999988E-4,5.2310624999999983E-4,5.0794374999999989E-4,4.9278124999999995E-4,4.7761874999999995E-4,4.6245624999999996E-4,4.4729374999999996E-4,4.3213124999999996E-4,4.1696874999999997E-4,4.0180624999999997E-4,3.8664374999999998E-4]
[{"$f":"ROW()","v":2771},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.1096908558681573,4.8542063130747497,4.3432372274879336,3.832268141901118,3.3212990563143023,2.8103299707274867,2.2993608851406711,1.7883917995538554,1.2774227139670395,0.76645362838022368,0.25548454279340793,0,0,0,0,0]
[{"$f":"ROW()","v":2777},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2867","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2778},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2762:X2777)","v":0},70.276325816589775,67.944918723697981,63.282104537914357,58.619290352130747,53.95647616634713,49.698120636959125,45.844223763966717,41.990326890974316,38.136430017981915,34.282533144989515,30.428636271997107,{"$f":"SUM(AJ2762:AJ2777)","v":26.830223941798113},23.487296154392531,20.144368366986942,16.801440579581353,13.458512792175769]
[{"$f":"ROW()","v":2783},null,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$674","v":16.87749797}]
[{"$f":"ROW()","v":2787},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$678","v":9.5596913996734987}]
[{"$f":"ROW()","v":2792},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$683","v":0}]
[{"$f":"ROW()","v":2795},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$686","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":2802},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$693","v":0}]
[{"$f":"ROW()","v":2804},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$695","v":0}]
[{"$f":"ROW()","v":2807},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$698","v":0}]
[{"$f":"ROW()","v":2812},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$703","v":0}]
[{"$f":"ROW()","v":2816},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y2762<0,Y2762,IF($D2816=\"Land\",0,IF(Y2744<1,Y2762,MAX(MIN(IF(Y2744>0,(Y2762/Y2744)*Y$9,0),Y2762*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":"-IF(AJ2762<0,AJ2762,IF($D2816=\"Land\",0,IF(AJ2744<1,AJ2762,MAX(MIN(IF(AJ2744>0,(AJ2762/AJ2744)*AJ$9,0),AJ2762*AJ$9),0))))","v":-0.2374},-0.2374,-0.2374,-0.2374,-0.23739999999999997]
[{"$f":"ROW()","v":2821},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y2767<0,Y2767,IF($D2821=\"Land\",0,IF(Y2749<1,Y2767,MAX(MIN(IF(Y2749>0,(Y2767/Y2749)*Y$9,0),Y2767*Y$9),0))))","v":-8.109764373540853E-3},-1.6219528747081709E-2,-1.6219528747081709E-2,-1.6219528747081709E-2,-1.6219528747081713E-2,-1.6219528747081713E-2,-1.6219528747081716E-2,-1.6219528747081713E-2,-1.6219528747081713E-2,-1.6219528747081713E-2,-1.6219528747081713E-2,{"$f":"-IF(AJ2767<0,AJ2767,IF($D2821=\"Land\",0,IF(AJ2749<1,AJ2767,MAX(MIN(IF(AJ2749>0,(AJ2767/AJ2749)*AJ$9,0),AJ2767*AJ$9),0))))","v":-1.6219528747081713E-2},-1.6219528747081713E-2,-1.6219528747081713E-2,-1.6219528747081713E-2,-1.6219528747081713E-2]
[{"$f":"ROW()","v":2822},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y2768<0,Y2768,IF($D2822=\"Land\",0,IF(Y2750<1,Y2768,MAX(MIN(IF(Y2750>0,(Y2768/Y2750)*Y$9,0),Y2768*Y$9),0))))","v":-7.5812500000000005E-6},-1.5162500000000003E-5,-1.5162500000000001E-5,-1.5162499999999999E-5,-1.5162499999999998E-5,-1.5162499999999996E-5,-1.5162499999999996E-5,-1.5162499999999996E-5,-1.5162499999999998E-5,-1.5162499999999999E-5,-1.5162499999999999E-5,{"$f":"-IF(AJ2768<0,AJ2768,IF($D2822=\"Land\",0,IF(AJ2750<1,AJ2768,MAX(MIN(IF(AJ2750>0,(AJ2768/AJ2750)*AJ$9,0),AJ2768*AJ$9),0))))","v":-1.5162499999999999E-5},-1.5162499999999999E-5,-1.5162499999999999E-5,-1.5162499999999999E-5,-1.5162499999999999E-5]
[{"$f":"ROW()","v":2828},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y2774<0,Y2774,IF($D2828=\"Land\",0,IF(Y2756<1,Y2774,MAX(MIN(IF(Y2756>0,(Y2774/Y2756)*Y$9,0),Y2774*Y$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2774<0,AJ2774,IF($D2828=\"Land\",0,IF(AJ2756<1,AJ2774,MAX(MIN(IF(AJ2756>0,(AJ2774/AJ2756)*AJ$9,0),AJ2774*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2831},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y2777<0,Y2777,IF($D2831=\"Land\",0,IF(Y2759<1,Y2777,MAX(MIN(IF(Y2759>0,(Y2777/Y2759)*Y$9,0),Y2777*Y$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2777<0,AJ2777,IF($D2831=\"Land\",0,IF(AJ2759<1,AJ2777,MAX(MIN(IF(AJ2759>0,(AJ2777/AJ2759)*AJ$9,0),AJ2777*AJ$9),0))))","v":0},0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2836},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$727","v":0}]
[{"$f":"ROW()","v":2841},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$732","v":0}]
[{"$f":"ROW()","v":2845},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$736","v":0}]
[{"$f":"ROW()","v":2850},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X2834:X2849)","v":-1.46282101167315E-2}]
["Closing Asset Value"]
[{"$f":"ROW()","v":2855},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2765+X2783+X2801+X2819 + X2837","v":16.87749797},16.455560520750002,15.611685622250002,14.767810723750003,13.923935825250002,13.080060926750003,12.236186028250003,11.392311129750002,10.548436231250001,9.7045613327500018,8.8606864342500025,8.0168115357500014,{"$f":"AJ2765+AJ2783+AJ2801+AJ2819 + AJ2837","v":7.1729366372500012},6.329061738750001,5.4851868402500008,4.6413119417500006,3.7974370432500004]
[{"$f":"ROW()","v":2860},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2770+X2788+X2806+X2824 + X2842","v":30.096388690000005},29.093175733666673,27.086749821000005,25.080323908333337,23.07389799566667,21.067472083000002,19.061046170333334,17.054620257666667,15.048194344999999,13.041768432333333,11.035342519666667,9.0289166069999993,{"$f":"AJ2770+AJ2788+AJ2806+AJ2824 + AJ2842","v":7.0224906943333334},5.0160647816666666,3.0096388689999998,1.0032129563333334,0]
[{"$f":"ROW()","v":2865},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2775+X2793+X2811+X2829 + X2847","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2775+AJ2793+AJ2811+AJ2829 + AJ2847","v":0},0,0,0,0]
[{"$f":"ROW()","v":2867},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2777+X2795+X2813+X2831 + X2849","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2777+AJ2795+AJ2813+AJ2831 + AJ2849","v":0},0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2875},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$71","v":20},{"$f":"(Z2875-Z$9)*(Z2875>AA$9)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":2879},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$75","v":15},{"$f":"(Z2879-Z$9)*(Z2879>AA$9)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2880},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,{"$f":"Input!$AC$76","v":10},{"$f":"(Z2880-Z$9)*(Z2880>AA$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":2885},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$81","v":0},{"$f":"(Z2885-Z$9)*(Z2885>AA$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2894},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3935735522104944,1.358734213405232,1.3238948745999697,1.2890555357947073,1.254216196989445,1.2193768581841826,1.1845375193789203,1.1496981805736579,1.1148588417683956,1.0800195029631332,1.0451801641578709,1.0103408253526085,0.97550148654734614,0.94066214774208379,0.90582280893682143]
[{"$f":"ROW()","v":2895},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.7297801010923553E-3,7.5365355985650461E-3,7.3432910960377368E-3,7.1500465935104276E-3,6.9568020909831184E-3,6.7635575884558092E-3,6.5703130859284999E-3,6.3770685834011907E-3,6.1838240808738815E-3,5.9905795783465731E-3,5.7973350758192639E-3,5.6040905732919546E-3,5.4108460707646463E-3,5.2176015682373379E-3,5.0243570657100287E-3]
[{"$f":"ROW()","v":2900},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2990","v":0},4.8714532220305689,3.6535899165229266,2.4357266110152844,1.2178633055076422,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2904},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2994","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2908},null,null,"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$672","v":1.080023392763283}]
[{"$f":"ROW()","v":2909},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$673","v":0}]
[{"$f":"ROW()","v":2914},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$678","v":0.15234791913466122}]
[{"$f":"ROW()","v":2917},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$681","v":1.4170479298747352}]
[{"$f":"ROW()","v":2923},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2907:Y2922)","v":39.073846875386899}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":2929},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$693","v":0}]
[{"$f":"ROW()","v":2933},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$697","v":0}]
[{"$f":"ROW()","v":2938},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$702","v":0}]
[{"$f":"ROW()","v":2941},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2925:T2940)","v":0},0,0,0,0,-3.8989631487772181E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ2925:AJ2940)","v":0},0,0,0,0]
[{"$f":"ROW()","v":2943},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z2889<0,Z2889,IF($D2943=\"Land\",0,IF(Z2871<1,Z2889,MAX(MIN(IF(Z2871>0,(Z2889/Z2871)*Z$9,0),Z2889*Z$9),0))))","v":-3.4447660297508939E-2},-3.4447660297508946E-2,-3.4447660297508946E-2,-3.4447660297508953E-2,-3.4447660297508953E-2,-3.4447660297508946E-2,-3.4447660297508946E-2,-3.4447660297508946E-2,-3.4447660297508946E-2,-3.4447660297508946E-2,{"$f":"-IF(AJ2889<0,AJ2889,IF($D2943=\"Land\",0,IF(AJ2871<1,AJ2889,MAX(MIN(IF(AJ2871>0,(AJ2889/AJ2871)*AJ$9,0),AJ2889*AJ$9),0))))","v":-3.4447660297508946E-2},-3.4447660297508946E-2,-3.4447660297508946E-2,-3.4447660297508946E-2,-3.4447660297508946E-2]
[{"$f":"ROW()","v":2948},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z2894<0,Z2894,IF($D2948=\"Land\",0,IF(Z2876<1,Z2894,MAX(MIN(IF(Z2876>0,(Z2894/Z2876)*Z$9,0),Z2894*Z$9),0))))","v":-3.4839338805262361E-2},-3.4839338805262361E-2,-3.4839338805262361E-2,-3.4839338805262361E-2,-3.4839338805262361E-2,-3.4839338805262361E-2,-3.4839338805262361E-2,-3.4839338805262361E-2,-3.4839338805262361E-2,-3.4839338805262361E-2,{"$f":"-IF(AJ2894<0,AJ2894,IF($D2948=\"Land\",0,IF(AJ2876<1,AJ2894,MAX(MIN(IF(AJ2876>0,(AJ2894/AJ2876)*AJ$9,0),AJ2894*AJ$9),0))))","v":-3.4839338805262361E-2},-3.4839338805262361E-2,-3.4839338805262361E-2,-3.4839338805262361E-2,-3.4839338805262361E-2]
[{"$f":"ROW()","v":2950},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z2896<0,Z2896,IF($D2950=\"Land\",0,IF(Z2878<1,Z2896,MAX(MIN(IF(Z2878>0,(Z2896/Z2878)*Z$9,0),Z2896*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":"-IF(AJ2896<0,AJ2896,IF($D2950=\"Land\",0,IF(AJ2878<1,AJ2896,MAX(MIN(IF(AJ2878>0,(AJ2896/AJ2878)*AJ$9,0),AJ2896*AJ$9),0))))","v":-3.8086979783665321E-3},-3.8086979783665321E-3,-3.8086979783665325E-3,-3.8086979783665325E-3,-3.808697978366533E-3]
[{"$f":"ROW()","v":2953},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z2899<0,Z2899,IF($D2953=\"Land\",0,IF(Z2881<1,Z2899,MAX(MIN(IF(Z2881>0,(Z2899/Z2881)*Z$9,0),Z2899*Z$9),0))))","v":-0.14170479298747352},-0.14170479298747352,-0.14170479298747352,-0.14170479298747352,-0.14170479298747352,-0.14170479298747352,-0.14170479298747352,-0.14170479298747352,-0.14170479298747352,-0.14170479298747352,{"$f":"-IF(AJ2899<0,AJ2899,IF($D2953=\"Land\",0,IF(AJ2881<1,AJ2899,MAX(MIN(IF(AJ2881>0,(AJ2899/AJ2881)*AJ$9,0),AJ2899*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2958},null,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,{"$f":"-IF(Z2904<0,Z2904,IF($D2958=\"Land\",0,IF(Z2886<1,Z2904,MAX(MIN(IF(Z2886>0,(Z2904/Z2886)*Z$9,0),Z2904*Z$9),0))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ2904<0,AJ2904,IF($D2958=\"Land\",0,IF(AJ2886<1,AJ2904,MAX(MIN(IF(AJ2886>0,(AJ2904/AJ2886)*AJ$9,0),AJ2904*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2963},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$727","v":0}]
[{"$f":"ROW()","v":2967},null,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$731","v":0}]
[{"$f":"ROW()","v":2968},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$732","v":0}]
[{"$f":"ROW()","v":2972},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$736","v":0}]
[{"$f":"ROW()","v":2977},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y2961:Y2976)","v":0}]
[{"$f":"ROW()","v":2980},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2890+Y2908+Y2926+Y2944 + Y2962","v":1.080023392763283},1.0260222231251188,0.97202105348695467,0.91801988384879052,0.86401871421062637,0.81001754457246222,0.75601637493429807,0.70201520529613393,0.64801403565796978,0.59401286601980563,0.54001169638164148,{"$f":"AJ2890+AJ2908+AJ2926+AJ2944 + AJ2962","v":0.48601052674347733},0.43200935710531319,0.37800818746714904,0.32400701782898489,0.27000584819082074]
[{"$f":"ROW()","v":2982},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2892+Y2910+Y2928+Y2946 + Y2964","v":12.574373276712516},11.94565461287689,11.316935949041264,10.688217285205639,10.059498621370013,9.4307799575343871,8.8020612936987614,8.1733426298631358,7.5446239660275101,6.9159053021918844,6.2871866383562587,{"$f":"AJ2892+AJ2910+AJ2928+AJ2946 + AJ2964","v":5.658467974520633},5.0297493106850073,4.4010306468493816,3.7723119830137559,3.1435933191781298]
[{"$f":"ROW()","v":2987},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2897+Y2915+Y2933+Y2951 + Y2969","v":16.512600061659338},15.411760057548715,14.310920053438092,13.21008004932747,12.109240045216847,11.008400041106224,9.9075600369956014,8.8067200328849786,7.7058800287743558,6.6050400246637331,5.5042000205531112,{"$f":"AJ2897+AJ2915+AJ2933+AJ2951 + AJ2969","v":4.4033600164424893},3.302520012331867,2.2016800082212447,1.1008400041106223,0]
[{"$f":"ROW()","v":2992},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2902+Y2920+Y2938+Y2956 + Y2974","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AJ2902+AJ2920+AJ2938+AJ2956 + AJ2974","v":0},0,0,0,0]
["2015 Capex Account [m$ nominal]"]
["Life"]
[{"$f":"ROW()","v":3001},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$70","v":20},{"$f":"(AA3001-AA$9)*(AA3001>AB$9)","v":19},18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":3006},null,null,"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$75","v":15},{"$f":"(AA3006-AA$9)*(AA3006>AB$9)","v":14},13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":3011},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$80","v":4},{"$f":"(AA3011-AA$9)*(AA3011>AB$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3013},null,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,{"$f":"Input!$AC$82","v":5},{"$f":"(AA3013-AA$9)*(AA3013>AB$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3016},null,null,"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,{"$f":"Y3106","v":0},0.49753809494620854,0.47266119019889813,0.44778428545158772,0.4229073807042773,{"$f":"AD3106","v":0.39803047595696689},0.37315357120965648,0.34827666646234606,0.32339976171503565,0.29852285696772524,{"$f":"AI3106","v":0.27364595222041482},{"$f":"AJ3106","v":0.24876904747310438},{"$f":"AK3106","v":0.22389214272579394},{"$f":"AL3106","v":0.1990152379784835},{"$f":"AM3106","v":0.17413833323117306}]
[{"$f":"ROW()","v":3021},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4371088517792305,2.37618113048475,2.315253409190269,2.254325687895788,2.1933979666013075,2.1324702453068269,2.071542524012346,2.010614802717865,1.9496870814233842,1.8887593601289034,1.8278316388344227,1.7669039175399419,1.7059761962454612,1.6450484749509804]
[{"$f":"ROW()","v":3025},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1394976721056991,1.0255479048951293,0.91159813768455933,0.7976483704739894,0.68369860326341947,0.56974883605284954,0.45579906884227961,0.34184930163170968,0.2278995344211398,0.1139497672105699,0,0,0,0]
[{"$f":"ROW()","v":3026},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3116","v":0},{"$f":"Z3116","v":1.2545469059237506},{"$f":"AA3116","v":1.1290922153313756},{"$f":"AB3116","v":1.0036375247390006},{"$f":"AC3116","v":0.87818283414662557},0.75272814355425055,0.62727345296187542,0.50181876236950029,0.37636407177712522,0.25090938118475015,0.12545469059237507,0,0,0,0]
[{"$f":"ROW()","v":3031},null,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3034},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$671","v":0.49753809494620854}]
[{"$f":"ROW()","v":3040},null,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$677","v":2.0879939800990382E-2}]
[{"$f":"ROW()","v":3041},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$678","v":0.42069134150910648}]
[{"$f":"ROW()","v":3046},null,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$683","v":0}]
[{"$f":"ROW()","v":3050},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z3034:Z3049)","v":69.041230983596378}]
[{"$f":"ROW()","v":3054},null,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$691","v":0}]
[{"$f":"ROW()","v":3055},null,null,"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$692","v":0}]
[{"$f":"ROW()","v":3060},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$697","v":0}]
[{"$f":"ROW()","v":3063},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$700","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3070},null,null,"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,{"$f":"-IF(AA3016<0,AA3016,IF($D3070=\"Land\",0,IF(AA2998<1,AA3016,MAX(MIN(IF(AA2998>0,(AA3016/AA2998)*AA$9,0),AA3016*AA$9),0))))","v":-2.4876904747310427E-2},-2.4876904747310427E-2,-2.4876904747310427E-2,-2.4876904747310431E-2,-2.4876904747310431E-2,-2.4876904747310431E-2,-2.4876904747310434E-2,-2.4876904747310434E-2,-2.4876904747310438E-2,{"$f":"-IF(AJ3016<0,AJ3016,IF($D3070=\"Land\",0,IF(AJ2998<1,AJ3016,MAX(MIN(IF(AJ2998>0,(AJ3016/AJ2998)*AJ$9,0),AJ3016*AJ$9),0))))","v":-2.4876904747310438E-2},-2.4876904747310438E-2,-2.4876904747310438E-2,-2.4876904747310438E-2,-2.4876904747310438E-2]
[{"$f":"ROW()","v":3075},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,{"$f":"-IF(AA3021<0,AA3021,IF($D3075=\"Land\",0,IF(AA3003<1,AA3021,MAX(MIN(IF(AA3003>0,(AA3021/AA3003)*AA$9,0),AA3021*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":"-IF(AJ3021<0,AJ3021,IF($D3075=\"Land\",0,IF(AJ3003<1,AJ3021,MAX(MIN(IF(AJ3003>0,(AJ3021/AJ3003)*AJ$9,0),AJ3021*AJ$9),0))))","v":-6.0927721294480756E-2},-6.0927721294480756E-2,-6.0927721294480756E-2,-6.0927721294480756E-2,-6.0927721294480756E-2]
[{"$f":"ROW()","v":3079},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,{"$f":"-IF(AA3025<0,AA3025,IF($D3079=\"Land\",0,IF(AA3007<1,AA3025,MAX(MIN(IF(AA3007>0,(AA3025/AA3007)*AA$9,0),AA3025*AA$9),0))))","v":-0.1139497672105699},-0.11394976721056992,-0.11394976721056992,-0.11394976721056992,-0.11394976721056992,-0.1139497672105699,-0.1139497672105699,-0.11394976721056989,-0.1139497672105699,{"$f":"-IF(AJ3025<0,AJ3025,IF($D3079=\"Land\",0,IF(AJ3007<1,AJ3025,MAX(MIN(IF(AJ3007>0,(AJ3025/AJ3007)*AJ$9,0),AJ3025*AJ$9),0))))","v":-0.1139497672105699},0,0,0,0]
[{"$f":"ROW()","v":3084},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,{"$f":"-IF(AA3030<0,AA3030,IF($D3084=\"Land\",0,IF(AA3012<1,AA3030,MAX(MIN(IF(AA3012>0,(AA3030/AA3012)*AA$9,0),AA3030*AA$9),0))))","v":0},0,0,0,0,0,0,0,0,{"$f":"-IF(AJ3030<0,AJ3030,IF($D3084=\"Land\",0,IF(AJ3012<1,AJ3030,MAX(MIN(IF(AJ3012>0,(AJ3030/AJ3012)*AJ$9,0),AJ3030*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3085},null,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,{"$f":"-IF(AA3031<0,AA3031,IF($D3085=\"Land\",0,IF(AA3013<1,AA3031,MAX(MIN(IF(AA3013>0,(AA3031/AA3013)*AA$9,0),AA3031*AA$9),0))))","v":0},0,0,0,0,0,0,0,0,{"$f":"-IF(AJ3031<0,AJ3031,IF($D3085=\"Land\",0,IF(AJ3013<1,AJ3031,MAX(MIN(IF(AJ3013>0,(AJ3031/AJ3013)*AJ$9,0),AJ3031*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3089},null,null,"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$726","v":0}]
[{"$f":"ROW()","v":3094},null,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$731","v":0}]
[{"$f":"ROW()","v":3097},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$734","v":0}]
[{"$f":"ROW()","v":3099},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$736","v":0}]
[{"$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,{"$f":"SUM(Z3088:Z3103)","v":0}]
[{"$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,null,{"$f":"Z3019+Z3037+Z3055+Z3073 + Z3091","v":30.087595650581054},28.583215868052001,27.078836085522948,25.574456302993894,24.070076520464841,22.565696737935788,21.061316955406735,19.556937172877682,18.052557390348628,16.548177607819575,{"$f":"AJ3019+AJ3037+AJ3055+AJ3073 + AJ3091","v":15.043797825290522},13.53941804276147,12.035038260232419,10.530658477703366,9.0262786951743141]
[{"$f":"ROW()","v":3113},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3023+Z3041+Z3059+Z3077 + Z3095","v":0.42069134150910648},0.41017405797137879,0.39965677443365111,0.38913949089592342,0.37862220735819574,0.36810492382046806,0.35758764028274037,0.34707035674501269,0.336553073207285,0.32603578966955737,{"$f":"AJ3023+AJ3041+AJ3059+AJ3077 + AJ3095","v":0.31551850613182969},0.30500122259410201,0.29448393905637438,0.28396665551864675,0.27344937198091906]
[{"$f":"ROW()","v":3114},null,null,"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,{"$f":"Z3024+Z3042+Z3060+Z3078 + Z3096","v":27.932809374461971},26.070622082831175,24.208434791200375,22.346247499569579,20.484060207938782,18.621872916307982,16.759685624677182,14.897498333046384,13.035311041415586,11.173123749784788,{"$f":"AJ3024+AJ3042+AJ3060+AJ3078 + AJ3096","v":9.3109364581539893},7.4487491665231911,5.5865618748923929,3.7243745832615955,1.8621872916307978]
[{"$f":"ROW()","v":3118},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3028+Z3046+Z3064+Z3082 + Z3100","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AJ3028+AJ3046+AJ3064+AJ3082 + AJ3100","v":0},0,0,0,0]
["2016 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":3126},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$68","v":20},{"$f":"(AB3126-AB$9)*(AB3126>AC$9)","v":19},18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":3128},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$70","v":20},{"$f":"(AB3128-AB$9)*(AB3128>AC$9)","v":19},18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":3133},null,null,"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$75","v":15},{"$f":"(AB3133-AB$9)*(AB3133>AC$9)","v":14},13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":3138},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$80","v":4},{"$f":"(AB3138-AB$9)*(AB3138>AC$9)","v":3},2,1,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":3143},null,null,"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,{"$f":"Z3233","v":0},2.2648414779017747,2.1515994040066859,2.0383573301115971,1.9251152562165084,1.8118731823214196,{"$f":"AF3233","v":1.6986311084263308},1.585389034531242,1.4721469606361532,{"$f":"AI3233","v":1.3589048867410645},{"$f":"AJ3233","v":1.2456628128459757},{"$f":"AK3233","v":1.1324207389508869},{"$f":"AL3233","v":1.0191786650557981},{"$f":"AM3233","v":0.90593659116070946}]
[{"$f":"ROW()","v":3147},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3152},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.81571229972164516,0.73414106974948068,0.6525698397773162,0.57099860980515171,0.48942737983298717,0.40785614986082264,0.3262849198886581,0.24471368991649356,0.16314245994432902,8.1571229972164511E-2,0,0,0]
[{"$f":"ROW()","v":3157},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,{"$f":"Z3247","v":0},2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998,2.2513430799999998]
[{"$f":"ROW()","v":3159},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,{"$f":"SUM(AA3143:AA3158)","v":0},79.92639383000828,73.686784817933301,67.447175805858308,61.207566793783329,54.96795778170835,51.038683026395958,47.109408271083581,43.180133515771203,{"$f":"SUM(AJ3143:AJ3158)","v":39.250858760458826},35.321584005146434,31.392309249834049,27.749570600727992,24.106831951621928]
[{"$f":"ROW()","v":3162},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$672","v":0.6879061054549479}]
[{"$f":"ROW()","v":3167},null,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$677","v":0}]
[{"$f":"ROW()","v":3171},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$681","v":2.0496487623415423}]
[{"$f":"ROW()","v":3172},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$682","v":9.2413370270503883}]
[{"$f":"ROW()","v":3177},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,{"$f":"SUM(AA3161:AA3176)","v":80.119675565371622}]
[{"$f":"ROW()","v":3181},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$691","v":0}]
[{"$f":"ROW()","v":3186},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$696","v":0}]
[{"$f":"ROW()","v":3187},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$697","v":0}]
[{"$f":"ROW()","v":3193},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$703","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3200},null,null,"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,-1.4775923629434107,-1.4775923629434107,-1.4775923629434107,-1.4775923629434105,-1.4775923629434105,-1.4775923629434105,-1.4775923629434102,-1.4775923629434102,{"$f":"-IF(AJ3146<0,AJ3146,IF($D3200=\"Land\",0,IF(AJ3128<1,AJ3146,MAX(MIN(IF(AJ3128>0,(AJ3146/AJ3128)*AJ$9,0),AJ3146*AJ$9),0))))","v":-1.47759236294341},-1.4775923629434098,-1.4775923629434098,-1.4775923629434098,-1.4775923629434098]
[{"$f":"ROW()","v":3201},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,{"$f":"-IF(AJ3147<0,AJ3147,IF($D3201=\"Land\",0,IF(AJ3129<1,AJ3147,MAX(MIN(IF(AJ3129>0,(AJ3147/AJ3129)*AJ$9,0),AJ3147*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3206},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,{"$f":"-IF(AJ3152<0,AJ3152,IF($D3206=\"Land\",0,IF(AJ3134<1,AJ3152,MAX(MIN(IF(AJ3134>0,(AJ3152/AJ3134)*AJ$9,0),AJ3152*AJ$9),0))))","v":-8.1571229972164511E-2},-8.1571229972164511E-2,0,0,0]
[{"$f":"ROW()","v":3210},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,0,0,0,0,0,0,0,0,{"$f":"-IF(AJ3156<0,AJ3156,IF($D3210=\"Land\",0,IF(AJ3138<1,AJ3156,MAX(MIN(IF(AJ3138>0,(AJ3156/AJ3138)*AJ$9,0),AJ3156*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3215},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$725","v":0}]
[{"$f":"ROW()","v":3216},null,null,"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$726","v":0}]
[{"$f":"ROW()","v":3222},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$732","v":0}]
[{"$f":"ROW()","v":3225},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$735","v":0}]
[{"$f":"ROW()","v":3230},null,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$740","v":0}]
[{"$f":"ROW()","v":3231},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,{"$f":"SUM(AA3215:AA3230)","v":0}]
[{"$f":"ROW()","v":3235},null,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,{"$f":"AA3145+AA3163+AA3181+AA3199 + AA3217","v":0},0,0,0,0,0,0,0,0,{"$f":"AJ3145+AJ3163+AJ3181+AJ3199 + AJ3217","v":0},0,0,0,0]
[{"$f":"ROW()","v":3240},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3150+AA3168+AA3186+AA3204 + AA3222","v":0.64439027253594539},0.62828051572254673,0.61217075890914807,0.59606100209574941,0.57995124528235076,0.5638414884689521,0.54773173165555344,0.53162197484215479,0.51551221802875613,{"$f":"AJ3150+AJ3168+AJ3186+AJ3204 + AJ3222","v":0.49940246121535747},0.48329270440195882,0.46718294758856022,0.45107319077516161,0.43496343396176296]
[{"$f":"ROW()","v":3243},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,{"$f":"AA3153+AA3171+AA3189+AA3207 + AA3225","v":2.0496487623415423},1.844683886107388,1.6397190098732337,1.4347541336390794,1.2297892574049252,1.0248243811707709,0.81985950493661675,0.61489462870246259,0.40992975246830843,{"$f":"AJ3153+AJ3171+AJ3189+AJ3207 + AJ3225","v":0.20496487623415421},0,0,0,0]
[{"$f":"ROW()","v":3245},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3155+AA3173+AA3191+AA3209 + AA3227","v":0},0,0,0,0,0,0,0,0,{"$f":"AJ3155+AJ3173+AJ3191+AJ3209 + AJ3227","v":0},0,0,0,0]
["2017 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":3255},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$70","v":20},{"$f":"(AC3255-AC$9)*(AC3255>AD$9)","v":19},18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":3259},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$74","v":40},{"$f":"(AC3259-AC$9)*(AC3259>AD$9)","v":39},38,37,36,35,34,33,32,31,30,29]
[{"$f":"ROW()","v":3260},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$75","v":15},{"$f":"(AC3260-AC$9)*(AC3260>AD$9)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":3264},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$79","v":10},{"$f":"(AC3264-AC$9)*(AC3264>AD$9)","v":9},8,7,6,5,4,3,2,1,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":3272},null,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,{"$f":"AB3362","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3274},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,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3279},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0101882874372214,0.9091694586934993,0.80815062994977716,0.70713180120605501,0.60611297246233287,0.50509414371861072,0.40407531497488858,0.30305648623116643,0.20203765748744429,0.10101882874372214,0,0]
[{"$f":"ROW()","v":3284},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,{"$f":"AB3374","v":0.40910358000000008},{"$f":"AC3374","v":0.40910358000000008},{"$f":"AD3374","v":0.40910358000000008},0.40910358000000008,0.40910358000000008,{"$f":"AG3374","v":0.40910358000000008},{"$f":"AH3374","v":0.40910358000000008},0.40910358000000008,0.40910358000000008,0.40910358000000008,{"$f":"AL3374","v":0.40910358000000008},{"$f":"AM3374","v":0.40910358000000008}]
[{"$f":"ROW()","v":3288},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$671","v":6.2386383228715898}]
[{"$f":"ROW()","v":3289},null,null,"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$672","v":0.42735642271191165}]
[{"$f":"ROW()","v":3293},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$676","v":4.6140715344748049}]
[{"$f":"ROW()","v":3298},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$681","v":1.9871543237423408}]
[{"$f":"ROW()","v":3303},null,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$686","v":0}]
[{"$f":"ROW()","v":3306},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$689","v":0}]
[{"$f":"ROW()","v":3308},null,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$691","v":0}]
[{"$f":"ROW()","v":3313},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$696","v":0}]
[{"$f":"ROW()","v":3315},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$698","v":-6.1363699999999995E-3}]
[{"$f":"ROW()","v":3318},null,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$701","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3327},null,null,"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,-1.4922647402555167,-1.4922647402555167,-1.4922647402555167,-1.4922647402555165,-1.4922647402555165,-1.4922647402555165,-1.4922647402555163,{"$f":"-IF(AJ3273<0,AJ3273,IF($D3327=\"Land\",0,IF(AJ3255<1,AJ3273,MAX(MIN(IF(AJ3255>0,(AJ3273/AJ3255)*AJ$9,0),AJ3273*AJ$9),0))))","v":-1.4922647402555163},-1.492264740255516,-1.4922647402555163,-1.4922647402555163,-1.4922647402555163]
[{"$f":"ROW()","v":3332},null,null,"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,-1.8243620456323342,-1.8243620456323342,-1.8243620456323342,-1.8243620456323342,-1.8243620456323342,-1.8243620456323342,-1.8243620456323342,{"$f":"-IF(AJ3278<0,AJ3278,IF($D3332=\"Land\",0,IF(AJ3260<1,AJ3278,MAX(MIN(IF(AJ3260>0,(AJ3278/AJ3260)*AJ$9,0),AJ3278*AJ$9),0))))","v":-1.8243620456323342},-1.8243620456323342,-1.8243620456323342,-1.8243620456323342,-1.8243620456323342]
[{"$f":"ROW()","v":3333},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,-0.10101882874372214,-0.10101882874372214,-0.10101882874372214,-0.10101882874372214,-0.10101882874372214,-0.10101882874372214,-0.10101882874372214,{"$f":"-IF(AJ3279<0,AJ3279,IF($D3333=\"Land\",0,IF(AJ3261<1,AJ3279,MAX(MIN(IF(AJ3261>0,(AJ3279/AJ3261)*AJ$9,0),AJ3279*AJ$9),0))))","v":-0.10101882874372214},-0.10101882874372214,-0.10101882874372214,0,0]
[{"$f":"ROW()","v":3339},null,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,{"$f":"-IF(AJ3285<0,AJ3285,IF($D3339=\"Land\",0,IF(AJ3267<1,AJ3285,MAX(MIN(IF(AJ3267>0,(AJ3285/AJ3267)*AJ$9,0),AJ3285*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3342},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$725","v":0}]
[{"$f":"ROW()","v":3344},null,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$727","v":0}]
[{"$f":"ROW()","v":3347},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$730","v":0}]
[{"$f":"ROW()","v":3352},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$735","v":0}]
[{"$f":"ROW()","v":3356},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$739","v":0}]
[{"$f":"ROW()","v":3361},null,null,"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,0.42735642271191165,0.40598860157631605,0.38462078044072046,0.36325295930512486,0.34188513816952926,0.32051731703393366,0.29914949589833806,0.27778167476274246,{"$f":"AJ3271+AJ3289+AJ3307+AJ3325 + AJ3343","v":0.25641385362714686},0.23504603249155129,0.21367821135595572,0.19231039022036014,0.17094256908476457]
[{"$f":"ROW()","v":3362},null,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,{"$f":"AJ3272+AJ3290+AJ3308+AJ3326 + AJ3344","v":0},0,0,0,0]
[{"$f":"ROW()","v":3368},null,null,"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,27.365430684485013,25.541068638852678,23.716706593220344,21.89234454758801,20.067982501955676,18.243620456323342,16.419258410691008,14.594896365058673,{"$f":"AJ3278+AJ3296+AJ3314+AJ3332 + AJ3350","v":12.770534319426339},10.946172273794005,9.1218102281616709,7.2974481825293367,5.4730861368970025]
[{"$f":"ROW()","v":3371},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,{"$f":"AJ3281+AJ3299+AJ3317+AJ3335 + AJ3353","v":0},0,0,0,0]
[{"$f":"ROW()","v":3376},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,{"$f":"SUM(AB3360:AB3375)","v":81.446842376806259},75.318728755316343,69.190615133826469,63.06250151233656,56.934387890846679,52.850012433738684,48.765636976630695,44.681261519522707,{"$f":"SUM(AJ3360:AJ3375)","v":40.596886062414718},36.51251060530673,32.428135148198749,28.623489406208716,24.818843664218686]
["2018 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":3381},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$69","v":20},{"$f":"(AD3381-AD$9)*(AD3381>AE$9)","v":19},18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":3386},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,{"$f":"Input!$AC$74","v":40},{"$f":"(AD3386-AD$9)*(AD3386>AE$9)","v":39},38,37,36,35,34,33,32,31,30]
[{"$f":"ROW()","v":3389},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$77","v":10},{"$f":"(AD3389-AD$9)*(AD3389>AE$9)","v":9},8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":3391},null,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$79","v":10},{"$f":"(AD3391-AD$9)*(AD3391>AE$9)","v":9},8,7,6,5,4,3,2,1,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":3401},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3405},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,26.058230089003729,24.321014749736815,22.583799410469901,20.846584071202987,19.109368731936073,17.372153392669158,15.634938053402243,13.897722714135327,12.160507374868411,10.423292035601495,8.6860766963345792]
[{"$f":"ROW()","v":3406},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,0,1.5608980553243519,1.4048082497919168,1.2487184442594816,1.0926286387270465,0.93653883319461129,0.78044902766217605,0.62435922212974082,0.46826941659730559,0.31217961106487035,0.15608980553243518,0]
[{"$f":"ROW()","v":3411},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3501","v":0},{"$f":"AC3501","v":6.707389999999998E-3},{"$f":"AD3501","v":6.707389999999998E-3},6.707389999999998E-3,6.707389999999998E-3,{"$f":"AG3501","v":6.707389999999998E-3},{"$f":"AH3501","v":6.707389999999998E-3},6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,{"$f":"AL3501","v":6.707389999999998E-3},{"$f":"AM3501","v":6.707389999999998E-3}]
[{"$f":"ROW()","v":3415},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$671","v":5.3138128204214246}]
[{"$f":"ROW()","v":3418},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$674","v":32.462191920961601},0]
[{"$f":"ROW()","v":3420},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$676","v":1.4400897237715851}]
[{"$f":"ROW()","v":3425},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$681","v":3.3185007952564409}]
[{"$f":"ROW()","v":3428},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$684","v":0}]
[{"$f":"ROW()","v":3434},null,null,"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$690","v":0}]
[{"$f":"ROW()","v":3435},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$691","v":0}]
[{"$f":"ROW()","v":3440},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$696","v":0}]
[{"$f":"ROW()","v":3444},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$700","v":0}]
[{"$f":"ROW()","v":3449},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T3433:T3448)","v":0},0,0,0,0,0,0,0,0,-0.50957720786019456,0,0,0,0,0,0,{"$f":"SUM(AJ3433:AJ3448)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3452},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.7479279517457489E-2,-2.7479279517457492E-2,-2.7479279517457492E-2,-2.7479279517457492E-2,-2.7479279517457492E-2,-2.7479279517457492E-2,{"$f":"-IF(AJ3398<0,AJ3398,IF($D3452=\"Land\",0,IF(AJ3380<1,AJ3398,MAX(MIN(IF(AJ3380>0,(AJ3398/AJ3380)*AJ$9,0),AJ3398*AJ$9),0))))","v":-2.7479279517457492E-2},-2.7479279517457492E-2,-2.7479279517457492E-2,-2.7479279517457492E-2,-2.7479279517457496E-2]
[{"$f":"ROW()","v":3454},null,null,"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,-1.6231095960480801,-1.6231095960480799,-1.6231095960480799,-1.6231095960480797,-1.6231095960480797,-1.6231095960480795,{"$f":"-IF(AJ3400<0,AJ3400,IF($D3454=\"Land\",0,IF(AJ3382<1,AJ3400,MAX(MIN(IF(AJ3382>0,(AJ3400/AJ3382)*AJ$9,0),AJ3400*AJ$9),0))))","v":-1.6231095960480797},-1.6231095960480799,-1.6231095960480797,-1.6231095960480795,-1.6231095960480797]
[{"$f":"ROW()","v":3459},null,null,"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,-1.7372153392669152,-1.7372153392669154,-1.7372153392669154,-1.7372153392669156,-1.7372153392669156,-1.7372153392669158,{"$f":"-IF(AJ3405<0,AJ3405,IF($D3459=\"Land\",0,IF(AJ3387<1,AJ3405,MAX(MIN(IF(AJ3387>0,(AJ3405/AJ3387)*AJ$9,0),AJ3405*AJ$9),0))))","v":-1.7372153392669158},-1.7372153392669158,-1.7372153392669158,-1.7372153392669158,-1.7372153392669158]
[{"$f":"ROW()","v":3461},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,{"$f":"-IF(AD3407<0,AD3407,IF($D3461=\"Land\",0,IF(AD3389<1,AD3407,MAX(MIN(IF(AD3389>0,(AD3407/AD3389)*AD$9,0),AD3407*AD$9),0))))","v":-0.28089235873962465},-0.28089235873962459,-0.28089235873962459,-0.28089235873962459,-0.28089235873962459,-0.28089235873962459,{"$f":"-IF(AJ3407<0,AJ3407,IF($D3461=\"Land\",0,IF(AJ3389<1,AJ3407,MAX(MIN(IF(AJ3389>0,(AJ3407/AJ3389)*AJ$9,0),AJ3407*AJ$9),0))))","v":-0.28089235873962459},-0.28089235873962459,-0.28089235873962459,-0.28089235873962459,0]
[{"$f":"ROW()","v":3464},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,0,0,0,0,0,0,{"$f":"-IF(AJ3410<0,AJ3410,IF($D3464=\"Land\",0,IF(AJ3392<1,AJ3410,MAX(MIN(IF(AJ3392>0,(AJ3410/AJ3392)*AJ$9,0),AJ3410*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3469},null,null,"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$725","v":0}]
[{"$f":"ROW()","v":3473},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$729","v":0}]
[{"$f":"ROW()","v":3478},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$734","v":0}]
[{"$f":"ROW()","v":3479},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$735","v":0}]
[{"$f":"ROW()","v":3485},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,{"$f":"SUM(AC3469:AC3484)","v":0}]
[{"$f":"ROW()","v":3488},null,null,"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,0.54958559034914978,0.52210631083169234,0.49462703131423486,0.46714775179677737,0.43966847227931988,0.41218919276186239,0.3847099132444049,{"$f":"AJ3398+AJ3416+AJ3434+AJ3452 + AJ3470","v":0.35723063372694741},0.32975135420948992,0.30227207469203243,0.27479279517457494,0.24731351565711746]
[{"$f":"ROW()","v":3490},null,null,"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,32.462191920961601,30.83908232491352,29.215972728865438,27.592863132817357,25.969753536769275,24.346643940721194,22.723534344673116,{"$f":"AJ3400+AJ3418+AJ3436+AJ3454 + AJ3472","v":21.100424748625038},19.477315152576956,17.854205556528875,16.231095960480797,14.607986364432717]
[{"$f":"ROW()","v":3493},null,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,0.65543835288632746,0.63905239406416925,0.62266643524201104,0.60628047641985283,0.58989451759769462,0.57350855877553641,0.55712259995337821,{"$f":"AJ3403+AJ3421+AJ3439+AJ3457 + AJ3475","v":0.54073664113122},0.52435068230906179,0.50796472348690358,0.49157876466474537,0.47519280584258722]
[{"$f":"ROW()","v":3498},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,2.6502581480306873,1.9876936110230154,1.3251290740153436,0.66256453700767182,0,0,0,{"$f":"AJ3408+AJ3426+AJ3444+AJ3462 + AJ3480","v":0},0,0,0,0]
[{"$f":"ROW()","v":3502},null,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,0.28029289557923348,0.22423431646338679,0.1681757373475401,0.11211715823169341,5.6058579115846704E-2,0,0,{"$f":"AJ3412+AJ3430+AJ3448+AJ3466 + AJ3484","v":0},0,0,0,0]
[{"$f":"ROW()","v":3507},null,null,"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$68","v":20},{"$f":"(AE3507-AE$9)*(AE3507>AF$9)","v":19},18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":3508},null,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$69","v":20},{"$f":"(AE3508-AE$9)*(AE3508>AF$9)","v":19},18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":3514},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$75","v":15},{"$f":"(AE3514-AE$9)*(AE3514>AF$9)","v":14},13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":3517},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$78","v":4},{"$f":"(AE3517-AE$9)*(AE3517>AF$9)","v":3},2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":3522}]
["Opening Asset Value"]
[{"$f":"ROW()","v":3527},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,27.786149025586468,26.396841574307146,25.007534123027824,23.618226671748502,22.22891922046918,20.839611769189858,19.450304317910533,18.060996866631207,16.671689415351885,15.282381964072561]
[{"$f":"ROW()","v":3532},null,null,"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,0,29.103235515615754,27.163019814574703,25.222804113533652,23.282588412492601,21.342372711451549,19.402157010410498,17.461941309369447,15.521725608328397,13.581509907287348,11.641294206246299]
[{"$f":"ROW()","v":3536},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3626","v":0},{"$f":"AD3626","v":0.88771814000000038},0.79894632600000037,0.71017451200000037,0.62140269800000036,{"$f":"AH3626","v":0.53263088400000036},0.4438590700000003,0.35508725600000024,0.26631544200000018,0.17754362800000012,{"$f":"AM3626","v":8.877181400000006E-2}]
[{"$f":"ROW()","v":3537},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,{"$f":"AC3627","v":0},{"$f":"AD3627","v":0},0,0,0,{"$f":"AH3627","v":0},0,0,0,0,{"$f":"AM3627","v":0}]
[{"$f":"ROW()","v":3542},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$671","v":2.3652408000000005}]
[{"$f":"ROW()","v":3545},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$674","v":27.786149025586468}]
[{"$f":"ROW()","v":3551},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$680","v":0.58101801506665962}]
[{"$f":"ROW()","v":3552},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$681","v":3.2103163498671239}]
[{"$f":"ROW()","v":3557},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$686","v":0.67917041414947044}]
[{"$f":"ROW()","v":3561},null,null,"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$690","v":0}]
[{"$f":"ROW()","v":3565},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$694","v":0}]
[{"$f":"ROW()","v":3566},null,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$695","v":0}]
[{"$f":"ROW()","v":3571},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$700","v":0}]
[{"$f":"ROW()","v":3574},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$703","v":0}]
[{"$f":"ROW()","v":3580},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF(AJ3526<0,AJ3526,IF($D3580=\"Land\",0,IF(AJ3508<1,AJ3526,MAX(MIN(IF(AJ3508>0,(AJ3526/AJ3508)*AJ$9,0),AJ3526*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":3581},null,null,"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,-1.3893074512793233,-1.3893074512793235,-1.3893074512793235,-1.3893074512793238,-1.3893074512793238,{"$f":"-IF(AJ3527<0,AJ3527,IF($D3581=\"Land\",0,IF(AJ3509<1,AJ3527,MAX(MIN(IF(AJ3509>0,(AJ3527/AJ3509)*AJ$9,0),AJ3527*AJ$9),0))))","v":-1.389307451279324},-1.3893074512793238,-1.3893074512793235,-1.3893074512793238,-1.3893074512793238]
[{"$f":"ROW()","v":3586},null,null,"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,-1.9402157010410503,-1.9402157010410501,-1.9402157010410501,-1.9402157010410501,-1.9402157010410499,{"$f":"-IF(AJ3532<0,AJ3532,IF($D3586=\"Land\",0,IF(AJ3514<1,AJ3532,MAX(MIN(IF(AJ3514>0,(AJ3532/AJ3514)*AJ$9,0),AJ3532*AJ$9),0))))","v":-1.9402157010410499},-1.9402157010410497,-1.9402157010410497,-1.9402157010410497,-1.9402157010410497]
[{"$f":"ROW()","v":3590},null,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,-8.8771814000000032E-2,-8.8771814000000046E-2,-8.8771814000000046E-2,-8.8771814000000046E-2,-8.877181400000006E-2,{"$f":"-IF(AJ3536<0,AJ3536,IF($D3590=\"Land\",0,IF(AJ3518<1,AJ3536,MAX(MIN(IF(AJ3518>0,(AJ3536/AJ3518)*AJ$9,0),AJ3536*AJ$9),0))))","v":-8.877181400000006E-2},-8.877181400000006E-2,-8.877181400000006E-2,-8.877181400000006E-2,-8.877181400000006E-2]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3598},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$727","v":0}]
[{"$f":"ROW()","v":3600},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$729","v":0}]
[{"$f":"ROW()","v":3605},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$734","v":0}]
[{"$f":"ROW()","v":3607},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$736","v":0}]
[{"$f":"ROW()","v":3610},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$739","v":0}]
[{"$f":"ROW()","v":3615},null,null,"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,-4.9090219999999983E-2,0,0,0,0,0,{"$f":"AJ3525+AJ3543+AJ3561+AJ3579 + AJ3597","v":0},0,0,0,0]
[{"$f":"ROW()","v":3619},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,0.48697699000000044,0.47480256525000042,0.4626281405000004,0.45045371575000037,0.43827929100000035,0.42610486625000032,{"$f":"AJ3529+AJ3547+AJ3565+AJ3583 + AJ3601","v":0.4139304415000003},0.40175601675000028,0.38958159200000025,0.37740716725000023,0.36523274250000021]
[{"$f":"ROW()","v":3624},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,{"$f":"AD3534+AD3552+AD3570+AD3588 + AD3606","v":2.3360657498671236},2.1024591748804111,1.8688525998936987,1.6352460249069862,1.401639449920274,1.1680328749335618,{"$f":"AJ3534+AJ3552+AJ3570+AJ3588 + AJ3606","v":0.93442629994684945},0.70081972496013711,0.46721314997342478,0.23360657498671239,0]
[{"$f":"ROW()","v":3625},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2029813953840458,0.90223604653803435,0.6014906976920229,0.30074534884601145,0,0,{"$f":"AJ3535+AJ3553+AJ3571+AJ3589 + AJ3607","v":0},0,0,0,0]
[{"$f":"ROW()","v":3629},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67917041414947044,0.54333633131957637,0.40750224848968231,0.27166816565978824,0.13583408282989412,0,{"$f":"AJ3539+AJ3557+AJ3575+AJ3593 + AJ3611","v":0},0,0,0,0]
[{"$f":"ROW()","v":3634},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$68","v":20},19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":3636},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$70","v":20},19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":3639},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$73","v":20},19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":3644},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$78","v":5},4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":3648},null,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$82","v":5},4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":3653},null,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,{"$f":"AH3743","v":0},0,0,0,0,{"$f":"AM3743","v":0}]
[{"$f":"ROW()","v":3654},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,27.052491590000006,25.699867010500007,24.347242431000005,22.994617851500006,21.641993272000008,20.289368692500005,18.936744113000007,17.584119533500008,16.231494954000006]
[{"$f":"ROW()","v":3658},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,0,0.39580042000000004,0.38590540950000002,0.376010399,0.36611538849999997,0.35622037799999995,0.34632536749999993,0.3364303569999999,0.32653534649999988,0.31664033599999986]
[{"$f":"ROW()","v":3663},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3753","v":0},0.7001811,0.63016298999999998,0.56014487999999996,0.49012676999999993,0.42010865999999991,0.35009054999999994,0.28007243999999998,0.21005432999999998,{"$f":"AM3753","v":0.14003621999999999}]
["Capex"]
[{"$f":"ROW()","v":3670},null,null,"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$672","v":0.59265161999999993}]
[{"$f":"ROW()","v":3673},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$675","v":0}]
[{"$f":"ROW()","v":3678},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$680","v":0.92553384097709768}]
[{"$f":"ROW()","v":3682},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$684","v":0}]
[{"$f":"ROW()","v":3683},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$685","v":-9.7590000000000602E-5}]
[{"$f":"ROW()","v":3688},null,null,"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$690","v":0},null,null,null,null,{"$f":"AJ$690","v":0}]
[{"$f":"ROW()","v":3691},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$693","v":0},null,null,null,null,{"$f":"AJ$693","v":0}]
[{"$f":"ROW()","v":3697},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$699","v":-0.57602609999999987},null,null,null,null,{"$f":"AJ$699","v":0}]
[{"$f":"ROW()","v":3698},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$700","v":0},null,null,null,null,{"$f":"AJ$700","v":0}]
[{"$f":"ROW()","v":3703},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T3687:T3702)","v":0},0,0,0,0,0,0,0,0,0,0,-0.59077609999999992,0,0,0,0,{"$f":"SUM(AJ3687:AJ3702)","v":0},0,0,0,0]
[{"$f":"ROW()","v":3707},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3707=\"Land\",0,IF(AF3653<0,AF3653,IF(AF3635<1,AF3653,MAX(MIN(IF(AF3635>0,(AF3653/AF3635)*AF$9,0),AF3653*AF$9),0))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3711},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3711=\"Land\",0,IF(AF3657<0,AF3657,IF(AF3639<1,AF3657,MAX(MIN(IF(AF3639>0,(AF3657/AF3639)*AF$9,0),AF3657*AF$9),0))))","v":-3.5848335000000001E-3},-3.5848335000000005E-3,-3.5848335000000005E-3,-3.5848335000000005E-3,-3.5848335000000005E-3,-3.5848335000000005E-3,-3.5848335000000001E-3,-3.5848335000000001E-3,-3.5848335000000001E-3]
[{"$f":"ROW()","v":3712},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,{"$f":"-IF($D3712=\"Land\",0,IF(AF3658<0,AF3658,IF(AF3640<1,AF3658,MAX(MIN(IF(AF3640>0,(AF3658/AF3640)*AF$9,0),AF3658*AF$9),0))))","v":-9.8950105000000007E-3},-9.8950105000000007E-3,-9.8950105000000007E-3,-9.895010499999999E-3,-9.895010499999999E-3,-9.8950104999999972E-3,-9.8950104999999972E-3,-9.8950104999999955E-3,-9.8950104999999955E-3]
[{"$f":"ROW()","v":3717},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3717=\"Land\",0,IF(AF3663<0,AF3663,IF(AF3645<1,AF3663,MAX(MIN(IF(AF3645>0,(AF3663/AF3645)*AF$9,0),AF3663*AF$9),0))))","v":-7.0018109999999995E-2},-7.0018109999999995E-2,-7.0018109999999995E-2,-7.0018109999999995E-2,-7.0018109999999981E-2,-7.0018109999999995E-2,-7.0018109999999995E-2,-7.0018109999999995E-2,-7.0018109999999995E-2]
[{"$f":"ROW()","v":3720},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D3720=\"Land\",0,IF(AF3666<0,AF3666,IF(AF3648<1,AF3666,MAX(MIN(IF(AF3648>0,(AF3666/AF3648)*AF$9,0),AF3666*AF$9),0))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3726},null,null,"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$728","v":0},null,null,null,null,{"$f":"AJ$728","v":0}]
[{"$f":"ROW()","v":3727},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$729","v":0},null,null,null,null,{"$f":"AJ$729","v":0}]
[{"$f":"ROW()","v":3732},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$734","v":0},null,null,null,null,{"$f":"AJ$734","v":0}]
[{"$f":"ROW()","v":3736},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$738","v":0},null,null,null,null,{"$f":"AJ$738","v":0}]
[{"$f":"ROW()","v":3741},null,null,"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,{"$f":"AE3651+AE3669+AE3687+AE3705 + AE3723","v":3.7862822399999989},3.596968127999999,3.4076540159999991,3.2183399039999991,3.0290257919999992,{"$f":"AJ3651+AJ3669+AJ3687+AJ3705 + AJ3723","v":2.8397116799999993},2.6503975679999994,2.4610834559999994,2.2717693439999995,2.0824552319999996]
[{"$f":"ROW()","v":3744},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.052491590000006,25.699867010500007,24.347242431000005,22.994617851500006,21.641993272000008,{"$f":"AJ3654+AJ3672+AJ3690+AJ3708 + AJ3726","v":20.289368692500005},18.936744113000007,17.584119533500008,16.231494954000006,14.878870374500005]
[{"$f":"ROW()","v":3746},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4079009100000002,1.3375058645000002,1.2671108190000002,1.1967157735000002,1.1263207280000003,{"$f":"AJ3656+AJ3674+AJ3692+AJ3710 + AJ3728","v":1.0559256825000003},0.98553063700000032,0.91513559150000034,0.84474054600000037,0.77434550050000039]
[{"$f":"ROW()","v":3751},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3661+AE3679+AE3697+AE3715 + AE3733","v":2.247814987520107},2.0230334887680961,1.7982519900160854,1.5734704912640747,1.348688992512064,{"$f":"AJ3661+AJ3679+AJ3697+AJ3715 + AJ3733","v":1.1239074937600533},0.89912599500804258,0.67434449625603188,0.44956299750402129,0.22478149875201064]
[{"$f":"ROW()","v":3754},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,0,0,0,0,0,{"$f":"AJ3664+AJ3682+AJ3700+AJ3718 + AJ3736","v":0},0,0,0,0]
[{"$f":"ROW()","v":3756},null,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,{"$f":"AJ3666+AJ3684+AJ3702+AJ3720 + AJ3738","v":0},0,0,0,0]
[{"$f":"ROW()","v":3761},null,null,"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,{"$f":"Input!$AD$68","v":20},19,18,17,16,15,14,13]
[{"$f":"ROW()","v":3766},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$73","v":20},19,18,17,16,15,14,13]
[{"$f":"ROW()","v":3770},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$77","v":10},{"$f":"(AG3770-AG$9)*(AG3770>AH$9)","v":9},8,7,6,5,4,3]
[{"$f":"ROW()","v":3771},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$78","v":5},4,3,2,1,0,0,0]
[{"$f":"ROW()","v":3775},null,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,{"$f":"Input!$AD$82","v":5},4,3,2,1,0,0,0]
[{"$f":"ROW()","v":3780},null,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,{"$f":"AH3870","v":0},0,0,0,0,{"$f":"AM3870","v":0}]
[{"$f":"ROW()","v":3783},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0853371699999999,1.0310703114999999,0.97680345299999993,0.92253659449999992,0.8682697359999999,0.81400287749999989,0.75973601899999987,0.70546916049999986]
[{"$f":"ROW()","v":3785},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,0,0.36169762999999999,0.35265518925,0.34361274850000001,0.33457030775000002,0.32552786700000003,0.31648542625000003,0.30744298550000004,0.29840054475000005]
[{"$f":"ROW()","v":3790},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3880","v":0},0.94632829000000029,0.85169546100000026,0.75706263200000024,0.66242980300000021,0.56779697400000018,0.47316414500000015,0.37853131600000012,{"$f":"AM3880","v":0.28389848700000009}]
["Capex"]
[{"$f":"ROW()","v":3799},null,null,"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$674","v":33.350489699999997}]
[{"$f":"ROW()","v":3800},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$675","v":0}]
[{"$f":"ROW()","v":3804},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$679","v":24.491809725370565}]
[{"$f":"ROW()","v":3809},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$684","v":0}]
[{"$f":"ROW()","v":3814},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$689","v":0},null,null,null,null,{"$f":"AK$689","v":0}]
[{"$f":"ROW()","v":3816},null,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$691","v":0},null,null,null,null,{"$f":"AK$691","v":0}]
[{"$f":"ROW()","v":3819},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$694","v":0},null,null,null,null,{"$f":"AK$694","v":0}]
[{"$f":"ROW()","v":3824},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$699","v":-0.50422699000000004},null,null,null,null,{"$f":"AK$699","v":0}]
[{"$f":"ROW()","v":3828},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$703","v":0},null,null,null,null,{"$f":"AK$703","v":0}]
[{"$f":"ROW()","v":3829},null,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$704","v":0},null,null,null,null,{"$f":"AK$704","v":0}]
[{"$f":"ROW()","v":3834},null,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,{"$f":"-IF($D3834=\"Land\",0,IF(AG3780<0,AG3780,IF(AG3762<1,AG3780,MAX(MIN(IF(AG3762>0,(AG3780/AG3762)*AG$9,0),AG3780*AG$9),0))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3837},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,{"$f":"-IF($D3837=\"Land\",0,IF(AG3783<0,AG3783,IF(AG3765<1,AG3783,MAX(MIN(IF(AG3765>0,(AG3783/AG3765)*AG$9,0),AG3783*AG$9),0))))","v":-5.4266858499999994E-2},-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999987E-2]
[{"$f":"ROW()","v":3843},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,{"$f":"-IF($D3843=\"Land\",0,IF(AG3789<0,AG3789,IF(AG3771<1,AG3789,MAX(MIN(IF(AG3771>0,(AG3789/AG3771)*AG$9,0),AG3789*AG$9),0))))","v":-1.458080342315434},-1.458080342315434,-1.4580803423154343,-1.458080342315434,-1.458080342315434,0,0,0]
[{"$f":"ROW()","v":3844},null,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,{"$f":"-IF($D3844=\"Land\",0,IF(AG3790<0,AG3790,IF(AG3772<1,AG3790,MAX(MIN(IF(AG3772>0,(AG3790/AG3772)*AG$9,0),AG3790*AG$9),0))))","v":-9.4632829000000029E-2},-9.4632829000000029E-2,-9.4632829000000029E-2,-9.4632829000000029E-2,-9.4632829000000029E-2,-9.4632829000000029E-2,-9.4632829000000029E-2,-9.4632829000000029E-2]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3853},null,null,"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$728","v":0}]
[{"$f":"ROW()","v":3857},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$732","v":0}]
[{"$f":"ROW()","v":3858},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$733","v":0}]
[{"$f":"ROW()","v":3863},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$738","v":0}]
[{"$f":"ROW()","v":3866},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,{"$f":"SUM(AF3850:AF3865)","v":0}]
[{"$f":"ROW()","v":3872},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"AJ3782+AJ3800+AJ3818+AJ3836 + AJ3854","v":0},0,0,0,0]
[{"$f":"ROW()","v":3873},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0853371699999999,1.0310703114999999,0.97680345299999993,0.92253659449999992,{"$f":"AJ3783+AJ3801+AJ3819+AJ3837 + AJ3855","v":0.8682697359999999},0.81400287749999989,0.75973601899999987,0.70546916049999986,0.65120230199999984]
[{"$f":"ROW()","v":3878},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7819392861861718,1.6037453575675547,1.4255514289489375,1.2473575003303203,{"$f":"AJ3788+AJ3806+AJ3824+AJ3842 + AJ3860","v":1.0691635717117032},0.89096964309308602,0.71277571447446886,0.5345817858558517,0.35638785723723443]
[{"$f":"ROW()","v":3882},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.6771000000000009E-4,-4.6771000000000009E-4,-4.6771000000000009E-4,-4.6771000000000009E-4,{"$f":"AJ3792+AJ3810+AJ3828+AJ3846 + AJ3864","v":-4.6771000000000009E-4},-4.6771000000000009E-4,-4.6771000000000009E-4,-4.6771000000000009E-4,-4.6771000000000009E-4]
[{"$f":"ROW()","v":3887},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$67","v":20},{"$f":"(AH3887-AH$9)*(AH3887>AI$9)","v":19},18,17,16,15,14]
[{"$f":"ROW()","v":3888},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$68","v":20},19,18,17,16,15,14]
[{"$f":"ROW()","v":3892},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$72","v":20},19,18,17,16,15,14]
[{"$f":"ROW()","v":3897},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$77","v":10},{"$f":"(AH3897-AH$9)*(AH3897>AI$9)","v":9},8,7,6,5,4]
[{"$f":"ROW()","v":3900},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$80","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":3902},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$82","v":5},4,3,2,1,0,0]
[{"$f":"ROW()","v":3907},null,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,{"$f":"AH3997","v":0},0,0,0,0,{"$f":"AM3997","v":0}]
[{"$f":"ROW()","v":3912},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.84198776000000042,0.82093806600000041,0.7998883720000004,0.7788386780000004,0.75778898400000039,0.73673929000000038,0.71568959600000037]
[{"$f":"ROW()","v":3916},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.299142926078483,{"$f":"AH4006","v":5.8393143408627868},4.3794857556470905,2.9196571704313934,1.4598285852156967,0,{"$f":"AM4006","v":0}]
[{"$f":"ROW()","v":3917},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF4007","v":0},0.87350395999999986,0.78615356399999992,0.69880316799999997,0.61145277200000003,0.52410237599999998,0.43675197999999998,{"$f":"AM4007","v":0.34940158399999999}]
[{"$f":"ROW()","v":3921},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,{"$f":"SUM(AG3905:AG3920)","v":0},{"$f":"SUM(AH3905:AH3920)","v":80.882815927496665},{"$f":"SUM(AI3905:AI3920)","v":75.180544520719636},{"$f":"SUM(AJ3905:AJ3920)","v":69.478273113942564},63.776001707165499,58.073730300388455,{"$f":"SUM(AM3905:AM3920)","v":52.371458893611397},{"$f":"SUM(AN3905:AN3920)","v":48.129016072050042}]
[{"$f":"ROW()","v":3926},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$674","v":37.360000094827583}]
[{"$f":"ROW()","v":3929},null,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$677","v":3.5421589999999996E-2}]
[{"$f":"ROW()","v":3931},null,null,"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$679","v":26.367506635172436}]
[{"$f":"ROW()","v":3936},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$684","v":0}]
[{"$f":"ROW()","v":3941},null,null,"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$689","v":0},null,null,null,null,{"$f":"AL$689","v":0}]
[{"$f":"ROW()","v":3945},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$693","v":0},null,null,null,null,{"$f":"AL$693","v":0}]
[{"$f":"ROW()","v":3946},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$694","v":0},null,null,null,null,{"$f":"AL$694","v":0}]
[{"$f":"ROW()","v":3950},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$698","v":-1.1468000000000001E-2},null,null,null,null,{"$f":"AL$698","v":0}]
[{"$f":"ROW()","v":3955},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$703","v":0},null,null,null,null,{"$f":"AL$703","v":0}]
[{"$f":"ROW()","v":3960},null,null,"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,{"$f":"-IF($D3960=\"Land\",0,IF(AH3906<0,AH3906,IF(AH3888<1,AH3906,MAX(MIN(IF(AH3888>0,(AH3906/AH3888)*AH$9,0),AH3906*AH$9),0))))","v":-5.2076500000000009E-5},-5.2076500000000009E-5,-5.2076500000000002E-5,-5.2076500000000002E-5,-5.2076500000000002E-5,-5.2076500000000002E-5,-5.2076499999999995E-5]
[{"$f":"ROW()","v":3962},null,null,"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,{"$f":"-IF($D3962=\"Land\",0,IF(AH3908<0,AH3908,IF(AH3890<1,AH3908,MAX(MIN(IF(AH3890>0,(AH3908/AH3890)*AH$9,0),AH3908*AH$9),0))))","v":-1.8680000047413792},-1.8680000047413794,-1.8680000047413792,-1.8680000047413792,-1.8680000047413792,-1.8680000047413792,-1.8680000047413792]
[{"$f":"ROW()","v":3965},null,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,{"$f":"-IF($D3965=\"Land\",0,IF(AH3911<0,AH3911,IF(AH3893<1,AH3911,MAX(MIN(IF(AH3893>0,(AH3911/AH3893)*AH$9,0),AH3911*AH$9),0))))","v":-1.7710794999999998E-3},-1.7710794999999998E-3,-1.7710794999999996E-3,-1.7710794999999998E-3,-1.7710794999999998E-3,-1.7710794999999996E-3,-1.7710794999999998E-3]
[{"$f":"ROW()","v":3970},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,{"$f":"-IF($D3970=\"Land\",0,IF(AH3916<0,AH3916,IF(AH3898<1,AH3916,MAX(MIN(IF(AH3898>0,(AH3916/AH3898)*AH$9,0),AH3916*AH$9),0))))","v":-1.4598285852156967},-1.4598285852156967,-1.4598285852156969,-1.4598285852156967,-1.4598285852156967,0,0]
[{"$f":"ROW()","v":3974},null,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,{"$f":"-IF($D3974=\"Land\",0,IF(AH3920<0,AH3920,IF(AH3902<1,AH3920,MAX(MIN(IF(AH3902>0,(AH3920/AH3902)*AH$9,0),AH3920*AH$9),0))))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":3975},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,{"$f":"SUM(AH3959:AH3974)","v":-5.7022714067770544},{"$f":"SUM(AI3959:AI3974)","v":-5.7022714067770544},{"$f":"SUM(AJ3959:AJ3974)","v":-5.7022714067770552},-5.7022714067770544,-5.7022714067770544,-4.2424428215613581,-4.2424428215613581]
[{"$f":"ROW()","v":3980},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$728","v":0},null,null,null,null,{"$f":"AL$728","v":0}]
[{"$f":"ROW()","v":3984},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$732","v":0},null,null,null,null,{"$f":"AL$732","v":0}]
[{"$f":"ROW()","v":3989},null,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$737","v":0},null,null,null,null,{"$f":"AL$737","v":0}]
[{"$f":"ROW()","v":3990},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$738","v":0},null,null,null,null,{"$f":"AL$738","v":0}]
[{"$f":"ROW()","v":3996},null,null,"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,1.0415300000000001E-3,9.8945350000000012E-4,9.3737700000000009E-4,{"$f":"AJ3906+AJ3924+AJ3942+AJ3960 + AJ3978","v":8.8530050000000006E-4},8.3322400000000003E-4,7.811475E-4,7.2907099999999997E-4,6.7699449999999994E-4]
[{"$f":"ROW()","v":3999},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,{"$f":"AJ3909+AJ3927+AJ3945+AJ3963 + AJ3981","v":0},0,0,0,0]
[{"$f":"ROW()","v":4003},null,null,"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,26.367506635172436,24.609672859494275,22.851839083816113,{"$f":"AJ3913+AJ3931+AJ3949+AJ3967 + AJ3985","v":21.094005308137952},19.33617153245979,17.578337756781629,15.820503981103466,14.062670205425302]
[{"$f":"ROW()","v":4004},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83689527870630231,0.75320575083567209,0.66951622296504187,{"$f":"AJ3914+AJ3932+AJ3950+AJ3968 + AJ3986","v":0.58582669509441165},0.50213716722378143,0.41844763935315121,0.33475811148252099,0.25106858361189077]
[{"$f":"ROW()","v":4009},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,{"$f":"AJ3919+AJ3937+AJ3955+AJ3973 + AJ3991","v":0},0,0,0,0]
["Life"]
[{"$f":"ROW()","v":4018},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,{"$f":"Input!$AD$71","v":20},19,18,17,16,15]
[{"$f":"ROW()","v":4019},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,{"$f":"Input!$AD$72","v":20},19,18,17,16,15]
[{"$f":"ROW()","v":4025},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,{"$f":"Input!$AD$78","v":5},4,3,2,1,0]
[{"$f":"ROW()","v":4028},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,{"$f":"Input!$AD$81*2","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":4033},null,null,"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,{"$f":"AH4123","v":0},0,0,0,0,{"$f":"AM4123","v":0}]
[{"$f":"ROW()","v":4034},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AH4124","v":0},0,0,0,0,{"$f":"AM4124","v":0}]
[{"$f":"ROW()","v":4038},null,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,0,0.24560726999999999,0.23332690649999999,0.22104654299999998,0.20876617949999998,0.19648581599999998,0.18420545249999998]
[{"$f":"ROW()","v":4043},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AH4133","v":9.4834749762428849},7.5867799809943079,5.690084985745731,3.793389990497154,1.896694995248577,{"$f":"AM4133","v":0}]
[{"$f":"ROW()","v":4046},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,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4048},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH4032:AH4047)","v":0},{"$f":"SUM(AI4032:AI4047)","v":84.7327715240841},{"$f":"SUM(AJ4032:AJ4047)","v":78.443282363275415},72.15379320246673,65.864304041658087,{"$f":"SUM(AM4032:AM4047)","v":59.574814880849388},{"$f":"SUM(AN4032:AN4047)","v":53.285325720040696}]
[{"$f":"ROW()","v":4053},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$674","v":36.539356924686892}]
[{"$f":"ROW()","v":4058},null,null,"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$679","v":29.457901678018018}]
[{"$f":"ROW()","v":4062},null,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$683","v":0.72710039868591203}]
[{"$f":"ROW()","v":4063},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$684","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4072},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$693","v":0}]
[{"$f":"ROW()","v":4075},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$696","v":0}]
[{"$f":"ROW()","v":4077},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$698","v":0}]
[{"$f":"ROW()","v":4082},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$703","v":0}]
[{"$f":"ROW()","v":4087},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4087=\"Land\",0,IF(AI4033<0,AI4033,IF(AI4015<1,AI4033,MAX(MIN(IF(AI4015>0,(AI4033/AI4015)*AI$9,0),AI4033*AI$9),0))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":4091},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4091=\"Land\",0,IF(AI4037<0,AI4037,IF(AI4019<1,AI4037,MAX(MIN(IF(AI4019>0,(AI4037/AI4019)*AI$9,0),AI4037*AI$9),0))))","v":-0.12104376147386824},-0.12104376147386824,-0.12104376147386825,-0.12104376147386825,-0.12104376147386825,-0.12104376147386825]
[{"$f":"ROW()","v":4092},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4092=\"Land\",0,IF(AI4038<0,AI4038,IF(AI4020<1,AI4038,MAX(MIN(IF(AI4020>0,(AI4038/AI4020)*AI$9,0),AI4038*AI$9),0))))","v":-1.2280363499999999E-2},-1.2280363499999999E-2,-1.2280363499999999E-2,-1.2280363499999999E-2,-1.2280363499999999E-2,-1.2280363499999999E-2]
[{"$f":"ROW()","v":4096},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4096=\"Land\",0,IF(AI4042<0,AI4042,IF(AI4024<1,AI4042,MAX(MIN(IF(AI4024>0,(AI4042/AI4024)*AI$9,0),AI4042*AI$9),0))))","v":-0.14825003258272335},-0.14825003258272332,-0.14825003258272332,-0.14825003258272332,-0.14825003258272332,-0.14825003258272332]
[{"$f":"ROW()","v":4101},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4101=\"Land\",0,IF(AI4047<0,AI4047,IF(AI4029<1,AI4047,MAX(MIN(IF(AI4029>0,(AI4047/AI4029)*AI$9,0),AI4047*AI$9),0))))","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":4106},null,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$727","v":0},null,null,null,null,{"$f":"AM$727","v":0}]
[{"$f":"ROW()","v":4109},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$730","v":0},null,null,null,null,{"$f":"AM$730","v":0}]
[{"$f":"ROW()","v":4111},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$732","v":0},null,null,null,null,{"$f":"AM$732","v":0}]
[{"$f":"ROW()","v":4116},null,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$737","v":0},null,null,null,null,{"$f":"AM$737","v":0}]
[{"$f":"ROW()","v":4118},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$739","v":0},null,null,null,null,{"$f":"AM$739","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4126},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,{"$f":"AJ4036+AJ4054+AJ4072+AJ4090 + AJ4108","v":0},0,0,0,0]
[{"$f":"ROW()","v":4130},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.457901678018018,27.494041566150152,{"$f":"AJ4040+AJ4058+AJ4076+AJ4094 + AJ4112","v":25.530181454282285},23.566321342414419,21.602461230546552,19.638601118678682,17.674741006810812]
[{"$f":"ROW()","v":4135},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,{"$f":"AJ4045+AJ4063+AJ4081+AJ4099 + AJ4117","v":0},0,0,0,0]
[{"$f":"ROW()","v":4136},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,{"$f":"AJ4046+AJ4064+AJ4082+AJ4100 + AJ4118","v":0},0,0,0,0]
[{"$f":"ROW()","v":4142},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$68","v":20},19,18,17,16]
[{"$f":"ROW()","v":4145},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$71","v":20},19,18,17,16]
[{"$f":"ROW()","v":4147},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$73","v":20},19,18,17,16]
[{"$f":"ROW()","v":4150},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$76","v":10},9,8,7,6]
[{"$f":"ROW()","v":4155},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$81*2","v":0},0,0,0,0]
[{"$f":"ROW()","v":4159},null,null,"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,{"$f":"AH4249","v":0},{"$f":"AI4249","v":4.766730780358869},4.5283942413409255,4.290057702322982,4.0517211633050385,3.813384624287095]
[{"$f":"ROW()","v":4164},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.1428999781806159,2.9857549792715852,2.8286099803625544,2.6714649814535236,2.5143199825444928]
[{"$f":"ROW()","v":4165},null,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,0,1.3379194930399247,1.2710235183879286,1.2041275437359324,1.1372315690839363,1.0703355944319402]
[{"$f":"ROW()","v":4171},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4261","v":0},{"$f":"AI4261","v":1.1493509517419125},1.0344158565677213,0.91948076139353008,0.80454566621933887,0.68961057104514756]
[{"$f":"ROW()","v":4174},null,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,{"$f":"AH4264","v":0},{"$f":"AI4264","v":0},0,0,0,0]
[{"$f":"ROW()","v":4179},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$673","v":0}]
[{"$f":"ROW()","v":4180},null,null,"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$674","v":37.709416540506837}]
[{"$f":"ROW()","v":4184},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$678","v":1.4818130486199752}]
[{"$f":"ROW()","v":4189},null,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$683","v":1.1493509517419125}]
[{"$f":"ROW()","v":4192},null,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$686","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4199},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$693","v":0},null,null,null,null,{"$f":"AN$693","v":0}]
[{"$f":"ROW()","v":4204},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$698","v":0},null,null,null,null,{"$f":"AN$698","v":0}]
[{"$f":"ROW()","v":4208},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$702","v":0},null,null,null,null,{"$f":"AN$702","v":0}]
[{"$f":"ROW()","v":4209},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$703","v":0},null,null,null,null,{"$f":"AN$703","v":0}]
[{"$f":"ROW()","v":4214},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4214=\"Land\",0,IF(AJ4160<0,AJ4160,IF(AJ4142<1,AJ4160,MAX(MIN(IF(AJ4142>0,(AJ4160/AJ4142)*AJ$9,0),AJ4160*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4218},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4218=\"Land\",0,IF(AJ4164<0,AJ4164,IF(AJ4146<1,AJ4164,MAX(MIN(IF(AJ4146>0,(AJ4164/AJ4146)*AJ$9,0),AJ4164*AJ$9),0))))","v":-0.1571449989090308},-0.1571449989090308,-0.1571449989090308,-0.1571449989090308,-0.1571449989090308]
[{"$f":"ROW()","v":4221},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4221=\"Land\",0,IF(AJ4167<0,AJ4167,IF(AJ4149<1,AJ4167,MAX(MIN(IF(AJ4149>0,(AJ4167/AJ4149)*AJ$9,0),AJ4167*AJ$9),0))))","v":-1.9950194783696735},-1.9950194783696735,-1.9950194783696735,-1.9950194783696735,-1.9950194783696735]
[{"$f":"ROW()","v":4223},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4223=\"Land\",0,IF(AJ4169<0,AJ4169,IF(AJ4151<1,AJ4169,MAX(MIN(IF(AJ4151>0,(AJ4169/AJ4151)*AJ$9,0),AJ4169*AJ$9),0))))","v":-0.35929285378893533},-0.35929285378893527,-0.35929285378893527,-0.35929285378893522,-0.35929285378893527]
[{"$f":"ROW()","v":4228},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4228=\"Land\",0,IF(AJ4174<0,AJ4174,IF(AJ4156<1,AJ4174,MAX(MIN(IF(AJ4156>0,(AJ4174/AJ4156)*AJ$9,0),AJ4174*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4231},null,null,"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$725","v":0}]
[{"$f":"ROW()","v":4237},null,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$731","v":0}]
[{"$f":"ROW()","v":4238},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$732","v":0}]
[{"$f":"ROW()","v":4243},null,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$737","v":0}]
[{"$f":"ROW()","v":4247},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,{"$f":"SUM(AI4231:AI4246)","v":0}]
[{"$f":"ROW()","v":4252},null,null,"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,37.709416540506837,35.823945713481493,33.938474886456149,32.053004059430805,30.167533232405464,28.282062405380124]
[{"$f":"ROW()","v":4255},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3379194930399247,1.2710235183879286,1.2041275437359324,1.1372315690839363,1.0703355944319402,1.003439619779944]
[{"$f":"ROW()","v":4257},null,null,"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,29.925292175545103,27.930272697175429,25.935253218805755,23.940233740436081,21.945214262066408,19.950194783696734]
[{"$f":"ROW()","v":4262},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":4264},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":4272},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$71","v":20},19,18,17]
[{"$f":"ROW()","v":4276},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$75","v":15},14,13,12]
[{"$f":"ROW()","v":4281},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$80","v":4},3,2,1]
[{"$f":"ROW()","v":4282},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$81*2","v":0},0,0,0]
[{"$f":"ROW()","v":4288},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"AM4378","v":0}]
[{"$f":"ROW()","v":4291},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.1752546252326086,4.9164918939709779,4.6577291627093471,4.3989664314477164]
[{"$f":"ROW()","v":4293},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7254922900409519,1.6823549827899282,1.6392176755389045,1.5960803682878808]
[{"$f":"ROW()","v":4296},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.9929451836786298,3.5936506653107667,3.1943561469429036,2.7950616285750405]
[{"$f":"ROW()","v":4301},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4305},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$672","v":0}]
[{"$f":"ROW()","v":4310},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$677","v":4.0174661585569895}]
[{"$f":"ROW()","v":4311},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$678","v":1.7254922900409519}]
[{"$f":"ROW()","v":4317},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$684","v":0}]
[{"$f":"ROW()","v":4320},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ4304:AJ4319)","v":101.57901271479382}]
[{"$f":"ROW()","v":4325},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$692","v":0}]
[{"$f":"ROW()","v":4326},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$693","v":0}]
[{"$f":"ROW()","v":4330},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$697","v":0}]
[{"$f":"ROW()","v":4335},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$702","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4340},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4340=\"Land\",0,IF(AK4286<0,AK4286,IF(AK4268<1,AK4286,MAX(MIN(IF(AK4268>0,(AK4286/AK4268)*AK$9,0),AK4286*AK$9),0))))","v":-0.31887499749699416},-0.31887499749699416,-0.31887499749699416,-0.31887499749699411]
[{"$f":"ROW()","v":4345},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4345=\"Land\",0,IF(AK4291<0,AK4291,IF(AK4273<1,AK4291,MAX(MIN(IF(AK4273>0,(AK4291/AK4273)*AK$9,0),AK4291*AK$9),0))))","v":-0.25876273126163041},-0.25876273126163041,-0.25876273126163041,-0.25876273126163035]
[{"$f":"ROW()","v":4348},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4348=\"Land\",0,IF(AK4294<0,AK4294,IF(AK4276<1,AK4294,MAX(MIN(IF(AK4276>0,(AK4294/AK4276)*AK$9,0),AK4294*AK$9),0))))","v":-2.1446391648453806},-2.1446391648453806,-2.1446391648453806,-2.1446391648453811]
[{"$f":"ROW()","v":4354},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4354=\"Land\",0,IF(AK4300<0,AK4300,IF(AK4282<1,AK4300,MAX(MIN(IF(AK4282>0,(AK4300/AK4282)*AK$9,0),AK4300*AK$9),0))))","v":0},0,0,0]
[{"$f":"ROW()","v":4355},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF($D4355=\"Land\",0,IF(AK4301<0,AK4301,IF(AK4283<1,AK4301,MAX(MIN(IF(AK4283>0,(AK4301/AK4283)*AK$9,0),AK4301*AK$9),0))))","v":0},0,0,0]
[{"$f":"ROW()","v":4360},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$727","v":0}]
[{"$f":"ROW()","v":4364},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$731","v":0}]
[{"$f":"ROW()","v":4368},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$735","v":0}]
[{"$f":"ROW()","v":4369},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$736","v":0}]
[{"$f":"ROW()","v":4374},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ4358:AJ4373)","v":0}]
[{"$f":"ROW()","v":4377},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4287+AJ4305+AJ4323+AJ4341 + AJ4359","v":0},0,0,0,0]
[{"$f":"ROW()","v":4383},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4293+AJ4311+AJ4329+AJ4347 + AJ4365","v":1.7254922900409519},1.6823549827899282,1.6392176755389045,1.5960803682878808,1.5529430610368571]
[{"$f":"ROW()","v":4384},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4294+AJ4312+AJ4330+AJ4348 + AJ4366","v":32.169587472680711},30.024948307835331,27.880309142989951,25.735669978144571,23.591030813299191]
[{"$f":"ROW()","v":4389},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4299+AJ4317+AJ4335+AJ4353 + AJ4371","v":0},0,0,0,0]
["2026 Capex Account [m$ nominal] "]
[{"$f":"ROW()","v":4398},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$70","v":20},19,18]
[{"$f":"ROW()","v":4401},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$73","v":20},19,18]
[{"$f":"ROW()","v":4403},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$75","v":15},14,13]
[{"$f":"ROW()","v":4408},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$80","v":4},3,2]
[{"$f":"ROW()","v":4410},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$82","v":5},4,3]
[{"$f":"ROW()","v":4413},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4503","v":0},{"$f":"AK4503","v":6.1838785614570728},{"$f":"AL4503","v":5.8746846333842191},{"$f":"AM4503","v":5.5654907053113654}]
[{"$f":"ROW()","v":4418},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4262788370411954,2.3049648951891357,2.183650953337076]
[{"$f":"ROW()","v":4422},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0070311810762498,0.90632806296862478,0.80562494486099978]
[{"$f":"ROW()","v":4427},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":4428},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":4432},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$672","v":0}]
[{"$f":"ROW()","v":4437},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$677","v":2.8298484161062221}]
[{"$f":"ROW()","v":4439},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$679","v":34.421212968395054}]
[{"$f":"ROW()","v":4442},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$682","v":4.0096112116237164}]
[{"$f":"ROW()","v":4447},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK4431:AK4446)","v":102.09682802187058}]
[{"$f":"ROW()","v":4451},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$691","v":0}]
[{"$f":"ROW()","v":4456},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$696","v":0}]
[{"$f":"ROW()","v":4457},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$697","v":0}]
[{"$f":"ROW()","v":4461},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$701","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4471},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"-IF($D4471=\"Land\",0,IF(AL4417<0,AL4417,IF(AL4399<1,AL4417,MAX(MIN(IF(AL4399>0,(AL4417/AL4399)*AL$9,0),AL4417*AL$9),0))))","v":0},0,0]
[{"$f":"ROW()","v":4473},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"-IF($D4473=\"Land\",0,IF(AL4419<0,AL4419,IF(AL4401<1,AL4419,MAX(MIN(IF(AL4401>0,(AL4419/AL4401)*AL$9,0),AL4419*AL$9),0))))","v":-0.1414924208053111},-0.1414924208053111,-0.1414924208053111]
[{"$f":"ROW()","v":4476},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"-IF($D4476=\"Land\",0,IF(AL4422<0,AL4422,IF(AL4404<1,AL4422,MAX(MIN(IF(AL4404>0,(AL4422/AL4404)*AL$9,0),AL4422*AL$9),0))))","v":-0.10070311810762497},-0.10070311810762497,-0.10070311810762497]
[{"$f":"ROW()","v":4481},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ4427<0,0,IF($D4481=\"Land\",0,IF(AJ4409<1,AJ4427,MAX(MIN(IF(AJ4409>0,(AJ4427/AJ4409)*AJ$9,0),AJ4427*AJ$9),0))))","v":0},{"$f":"-IF(AK4427<0,0,IF($D4481=\"Land\",0,IF(AK4409<1,AK4427,MAX(MIN(IF(AK4409>0,(AK4427/AK4409)*AK$9,0),AK4427*AK$9),0))))","v":0},{"$f":"-IF($D4481=\"Land\",0,IF(AL4427<0,AL4427,IF(AL4409<1,AL4427,MAX(MIN(IF(AL4409>0,(AL4427/AL4409)*AL$9,0),AL4427*AL$9),0))))","v":0},0,0]
[{"$f":"ROW()","v":4485},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$725","v":0}]
[{"$f":"ROW()","v":4486},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$726","v":0}]
[{"$f":"ROW()","v":4491},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$731","v":0}]
[{"$f":"ROW()","v":4494},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$734","v":0}]
[{"$f":"ROW()","v":4500},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$740","v":0}]
[{"$f":"ROW()","v":4501},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK4485:AK4500)","v":0}]
[{"$f":"ROW()","v":4506},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK4416+AK4434+AK4452+AK4470 + AK4488","v":42.775774532075381},40.63698580547161,38.49819707886784,36.359408352264069]
[{"$f":"ROW()","v":4510},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK4420+AK4438+AK4456+AK4474 + AK4492","v":4.0008181754043282},3.9007977210192202,3.8007772666341122,3.7007568122490038]
[{"$f":"ROW()","v":4514},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK4424+AK4442+AK4460+AK4478 + AK4496","v":4.0096112116237164},3.2076889692989732,2.40576672697423,1.6038444846494868]
[{"$f":"ROW()","v":4515},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK4425+AK4443+AK4461+AK4479 + AK4497","v":1.9785903158807485},1.7807312842926737,1.5828722527045989,1.385013221116524]
["2027 Capex Account [m$ nominal] "]
[{"$f":"ROW()","v":4523},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$68","v":20},19]
[{"$f":"ROW()","v":4529},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$74","v":40},39]
[{"$f":"ROW()","v":4530},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$75","v":15},14]
[{"$f":"ROW()","v":4535},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$80","v":4},3]
["Opening Asset Value"]
[{"$f":"ROW()","v":4544},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4547},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.51629008768723761,0.50338283549505669]
[{"$f":"ROW()","v":4549},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0338544811931234,0.93046903307381101]
[{"$f":"ROW()","v":4554},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["Capex"]
[{"$f":"ROW()","v":4559},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$672","v":0}]
[{"$f":"ROW()","v":4564},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$677","v":2.9093740459991388}]
[{"$f":"ROW()","v":4569},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$682","v":2.9695072210007889}]
[{"$f":"ROW()","v":4573},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$686","v":0}]
[{"$f":"ROW()","v":4574},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AL4558:AL4573)","v":103.85665246360624}]
[{"$f":"ROW()","v":4578},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$691","v":0}]
[{"$f":"ROW()","v":4583},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$696","v":0}]
[{"$f":"ROW()","v":4586},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$699","v":0}]
[{"$f":"ROW()","v":4588},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$701","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4598},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"-IF($D4598=\"Land\",0,IF(AM4544<0,AM4544,IF(AM4526<1,AM4544,MAX(MIN(IF(AM4526>0,(AM4544/AM4526)*AM$9,0),AM4544*AM$9),0))))","v":0},0]
[{"$f":"ROW()","v":4602},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"-IF($D4602=\"Land\",0,IF(AM4548<0,AM4548,IF(AM4530<1,AM4548,MAX(MIN(IF(AM4530>0,(AM4548/AM4530)*AM$9,0),AM4548*AM$9),0))))","v":-2.428074949651998},-2.4280749496519975]
[{"$f":"ROW()","v":4603},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"-IF($D4603=\"Land\",0,IF(AM4549<0,AM4549,IF(AM4531<1,AM4549,MAX(MIN(IF(AM4531>0,(AM4549/AM4531)*AM$9,0),AM4549*AM$9),0))))","v":-0.10338544811931234},-0.10338544811931233]
[{"$f":"ROW()","v":4607},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"-IF($D4607=\"Land\",0,IF(AM4553<0,AM4553,IF(AM4535<1,AM4553,MAX(MIN(IF(AM4535>0,(AM4553/AM4535)*AM$9,0),AM4553*AM$9),0))))","v":0},0]
[{"$f":"ROW()","v":4612},null,null,"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$725","v":0},null,null,null,null,{"$f":"AL$725","v":0}]
[{"$f":"ROW()","v":4617},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$730","v":0},null,null,null,null,{"$f":"AL$730","v":0}]
[{"$f":"ROW()","v":4619},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$732","v":0},null,null,null,null,{"$f":"AL$732","v":0}]
[{"$f":"ROW()","v":4622},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$735","v":0},null,null,null,null,{"$f":"AL$735","v":0}]
[{"$f":"ROW()","v":4627},null,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$740","v":0},null,null,null,null,{"$f":"AL$740","v":0}]
[{"$f":"ROW()","v":4631},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4541+AJ4559+AJ4577+AJ4595 + AJ4613","v":0},0,0,0,0]
[{"$f":"ROW()","v":4632},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4542+AJ4560+AJ4578+AJ4596 + AJ4614","v":0},0,0,0,0]
[{"$f":"ROW()","v":4637},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4547+AJ4565+AJ4583+AJ4601 + AJ4619","v":0},0,0.51629008768723761,0.50338283549505669,0.49047558330287577]
[{"$f":"ROW()","v":4640},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4550+AJ4568+AJ4586+AJ4604 + AJ4622","v":0},0,1.5515020233372834,1.396351821003555,1.2412016186698267]
[{"$f":"ROW()","v":4646},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,{"$f":"SUM(AG4630:AG4645)","v":0},{"$f":"SUM(AH4630:AH4645)","v":0},{"$f":"SUM(AI4630:AI4645)","v":0},{"$f":"SUM(AJ4630:AJ4645)","v":0},{"$f":"SUM(AK4630:AK4645)","v":0},{"$f":"SUM(AL4630:AL4645)","v":103.85665246360624},{"$f":"SUM(AM4630:AM4645)","v":97.380675767569542},{"$f":"SUM(AN4630:AN4645)","v":90.904699071532875}]
["2028 Capex Account [m$ nominal]"]
[{"$f":"ROW()","v":4651},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$69","v":20}]
[{"$f":"ROW()","v":4652},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$70","v":20}]
[{"$f":"ROW()","v":4653},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$71","v":20}]
[{"$f":"ROW()","v":4654},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$72","v":20}]
[{"$f":"ROW()","v":4655},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$73","v":20}]
[{"$f":"ROW()","v":4656},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$74","v":40}]
[{"$f":"ROW()","v":4657},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$75","v":15}]
[{"$f":"ROW()","v":4658},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$76","v":10}]
[{"$f":"ROW()","v":4659},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$77","v":10}]
[{"$f":"ROW()","v":4660},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$78","v":5}]
[{"$f":"ROW()","v":4661},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$79","v":10}]
[{"$f":"ROW()","v":4662},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$80","v":4}]
[{"$f":"ROW()","v":4663},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$81*2","v":0}]
[{"$f":"ROW()","v":4664},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$82","v":5}]
[{"$f":"ROW()","v":4665}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4667},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI4757","v":0},{"$f":"AJ4757","v":0},{"$f":"AK4757","v":0},{"$f":"AL4757","v":0},{"$f":"AM4757","v":8.2019312485381874}]
[{"$f":"ROW()","v":4668},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"AM4758","v":0}]
[{"$f":"ROW()","v":4669},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"AM4759","v":0}]
[{"$f":"ROW()","v":4670},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,44.148399058481822]
[{"$f":"ROW()","v":4671},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4672},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,2.5712160925360088]
[{"$f":"ROW()","v":4673},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.0396789700151507]
[{"$f":"ROW()","v":4674},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.50937059527546813]
[{"$f":"ROW()","v":4675},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,38.730185264732164]
[{"$f":"ROW()","v":4676},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.0613922472001116]
[{"$f":"ROW()","v":4677},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,2.7363669764598684]
[{"$f":"ROW()","v":4678},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"AM4768","v":2.1579813549624918}]
[{"$f":"ROW()","v":4679},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"AM4769","v":2.2728544772612786}]
[{"$f":"ROW()","v":4680},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4681},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4682},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4683},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ4667:AJ4682)","v":0},{"$f":"SUM(AK4667:AK4682)","v":0},{"$f":"SUM(AL4667:AL4682)","v":0},{"$f":"SUM(AM4667:AM4682)","v":0},{"$f":"SUM(AN4667:AN4682)","v":105.42937628546255}]
["Capex"]
[{"$f":"ROW()","v":4685},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$671","v":8.2019312485381874}]
[{"$f":"ROW()","v":4686},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$672","v":0}]
[{"$f":"ROW()","v":4687},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$673","v":0}]
[{"$f":"ROW()","v":4688},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$674","v":44.148399058481822}]
[{"$f":"ROW()","v":4689},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$675","v":0}]
[{"$f":"ROW()","v":4690},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$676","v":2.5712160925360088}]
[{"$f":"ROW()","v":4691},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$677","v":3.0396789700151507}]
[{"$f":"ROW()","v":4692},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$678","v":0.50937059527546813}]
[{"$f":"ROW()","v":4693},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$679","v":38.730185264732164}]
[{"$f":"ROW()","v":4694},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$680","v":1.0613922472001116}]
[{"$f":"ROW()","v":4695},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$681","v":2.7363669764598684}]
[{"$f":"ROW()","v":4696},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$682","v":2.1579813549624918}]
[{"$f":"ROW()","v":4697},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$683","v":2.2728544772612786}]
[{"$f":"ROW()","v":4698},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$684","v":0}]
[{"$f":"ROW()","v":4699},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$685","v":0}]
[{"$f":"ROW()","v":4700},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$686","v":0}]
[{"$f":"ROW()","v":4701},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM4685:AM4700)","v":105.42937628546255}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4703},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$689","v":0}]
[{"$f":"ROW()","v":4704},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$690","v":0}]
[{"$f":"ROW()","v":4705},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$691","v":0}]
[{"$f":"ROW()","v":4706},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$692","v":0}]
[{"$f":"ROW()","v":4707},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$693","v":0}]
[{"$f":"ROW()","v":4708},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$694","v":0}]
[{"$f":"ROW()","v":4709},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$695","v":0}]
[{"$f":"ROW()","v":4710},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$696","v":0}]
[{"$f":"ROW()","v":4711},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$697","v":0}]
[{"$f":"ROW()","v":4712},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$698","v":0}]
[{"$f":"ROW()","v":4713},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$699","v":0}]
[{"$f":"ROW()","v":4714},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$700","v":0}]
[{"$f":"ROW()","v":4715},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$701","v":0}]
[{"$f":"ROW()","v":4716},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$702","v":0}]
[{"$f":"ROW()","v":4717},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$703","v":0}]
[{"$f":"ROW()","v":4718},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$704","v":0}]
[{"$f":"ROW()","v":4719},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4703:T4718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(AJ4703:AJ4718)","v":0},{"$f":"SUM(AK4703:AK4718)","v":0},{"$f":"SUM(AL4703:AL4718)","v":0},{"$f":"SUM(AM4703:AM4718)","v":0},{"$f":"SUM(AN4703:AN4718)","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4721},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI4667<0,AI4667,IF($D4721=\"Land\",0,IF(AI4649<1,AI4667,MAX(MIN(IF(AI4649>0,(AI4667/AI4649)*AI$9,0),AI4667*AI$9),0))))","v":0},0,0,0,0,{"$f":"-IF($D4721=\"Land\",0,IF(AN4667<0,AN4667,IF(AN4649<1,AN4667,MAX(MIN(IF(AN4649>0,(AN4667/AN4649)*AN$9,0),AN4667*AN$9),0))))","v":-0.41009656242690939}]
[{"$f":"ROW()","v":4722},null,null,"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,0,0,0,0,0,{"$f":"-IF($D4722=\"Land\",0,IF(AN4668<0,AN4668,IF(AN4650<1,AN4668,MAX(MIN(IF(AN4650>0,(AN4668/AN4650)*AN$9,0),AN4668*AN$9),0))))","v":0}]
[{"$f":"ROW()","v":4723},null,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,0,0,0,0,0,{"$f":"-IF($D4723=\"Land\",0,IF(AN4669<0,AN4669,IF(AN4651<1,AN4669,MAX(MIN(IF(AN4651>0,(AN4669/AN4651)*AN$9,0),AN4669*AN$9),0))))","v":0}]
[{"$f":"ROW()","v":4724},null,null,"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,0,0,0,0,0,{"$f":"-IF($D4724=\"Land\",0,IF(AN4670<0,AN4670,IF(AN4652<1,AN4670,MAX(MIN(IF(AN4652>0,(AN4670/AN4652)*AN$9,0),AN4670*AN$9),0))))","v":-2.207419952924091}]
[{"$f":"ROW()","v":4725},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,0,0,0,0,0,{"$f":"-IF($D4725=\"Land\",0,IF(AN4671<0,AN4671,IF(AN4653<1,AN4671,MAX(MIN(IF(AN4653>0,(AN4671/AN4653)*AN$9,0),AN4671*AN$9),0))))","v":0}]
[{"$f":"ROW()","v":4726},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,0,0,0,0,0,{"$f":"-IF($D4726=\"Land\",0,IF(AN4672<0,AN4672,IF(AN4654<1,AN4672,MAX(MIN(IF(AN4654>0,(AN4672/AN4654)*AN$9,0),AN4672*AN$9),0))))","v":-0.12856080462680045}]
[{"$f":"ROW()","v":4727},null,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,0,0,0,0,0,{"$f":"-IF($D4727=\"Land\",0,IF(AN4673<0,AN4673,IF(AN4655<1,AN4673,MAX(MIN(IF(AN4655>0,(AN4673/AN4655)*AN$9,0),AN4673*AN$9),0))))","v":-0.15198394850075753}]
[{"$f":"ROW()","v":4728},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,0,0,0,0,0,{"$f":"-IF($D4728=\"Land\",0,IF(AN4674<0,AN4674,IF(AN4656<1,AN4674,MAX(MIN(IF(AN4656>0,(AN4674/AN4656)*AN$9,0),AN4674*AN$9),0))))","v":-1.2734264881886703E-2}]
[{"$f":"ROW()","v":4729},null,null,"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,0,0,0,0,0,{"$f":"-IF($D4729=\"Land\",0,IF(AN4675<0,AN4675,IF(AN4657<1,AN4675,MAX(MIN(IF(AN4657>0,(AN4675/AN4657)*AN$9,0),AN4675*AN$9),0))))","v":-2.5820123509821444}]
[{"$f":"ROW()","v":4730},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,0,0,0,0,0,{"$f":"-IF($D4730=\"Land\",0,IF(AN4676<0,AN4676,IF(AN4658<1,AN4676,MAX(MIN(IF(AN4658>0,(AN4676/AN4658)*AN$9,0),AN4676*AN$9),0))))","v":-0.10613922472001117}]
[{"$f":"ROW()","v":4731},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AI4677<0,AI4677,IF($D4731=\"Land\",0,IF(AI4659<1,AI4677,MAX(MIN(IF(AI4659>0,(AI4677/AI4659)*AI$9,0),AI4677*AI$9),0))))","v":0},0,0,0,0,{"$f":"-IF($D4731=\"Land\",0,IF(AN4677<0,AN4677,IF(AN4659<1,AN4677,MAX(MIN(IF(AN4659>0,(AN4677/AN4659)*AN$9,0),AN4677*AN$9),0))))","v":-0.27363669764598686}]
[{"$f":"ROW()","v":4732},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,0,0,0,0,0,{"$f":"-IF($D4732=\"Land\",0,IF(AN4678<0,AN4678,IF(AN4660<1,AN4678,MAX(MIN(IF(AN4660>0,(AN4678/AN4660)*AN$9,0),AN4678*AN$9),0))))","v":-0.43159627099249837}]
[{"$f":"ROW()","v":4733},null,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,0,0,0,0,0,{"$f":"-IF($D4733=\"Land\",0,IF(AN4679<0,AN4679,IF(AN4661<1,AN4679,MAX(MIN(IF(AN4661>0,(AN4679/AN4661)*AN$9,0),AN4679*AN$9),0))))","v":-0.22728544772612785}]
[{"$f":"ROW()","v":4734},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,0,0,0,0,0,{"$f":"-IF($D4734=\"Land\",0,IF(AN4680<0,AN4680,IF(AN4662<1,AN4680,MAX(MIN(IF(AN4662>0,(AN4680/AN4662)*AN$9,0),AN4680*AN$9),0))))","v":0}]
[{"$f":"ROW()","v":4735},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4735=\"Land\",0,IF(AN4681<0,AN4681,IF(AN4663<1,AN4681,MAX(MIN(IF(AN4663>0,(AN4681/AN4663)*AN$9,0),AN4681*AN$9),0))))","v":0}]
[{"$f":"ROW()","v":4736},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"-IF($D4736=\"Land\",0,IF(AN4682<0,AN4682,IF(AN4664<1,AN4682,MAX(MIN(IF(AN4664>0,(AN4682/AN4664)*AN$9,0),AN4682*AN$9),0))))","v":0}]
[{"$f":"ROW()","v":4737},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,{"$f":"SUM(AI4721:AI4736)","v":0},{"$f":"SUM(AJ4721:AJ4736)","v":0},{"$f":"SUM(AK4721:AK4736)","v":0},{"$f":"SUM(AL4721:AL4736)","v":0},{"$f":"SUM(AM4721:AM4736)","v":0},{"$f":"SUM(AN4721:AN4736)","v":-6.5314655254272136}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4739},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$725","v":0}]
[{"$f":"ROW()","v":4740},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$726","v":0}]
[{"$f":"ROW()","v":4741},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$727","v":0}]
[{"$f":"ROW()","v":4742},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$728","v":0}]
[{"$f":"ROW()","v":4743},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$729","v":0}]
[{"$f":"ROW()","v":4744},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$730","v":0}]
[{"$f":"ROW()","v":4745},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$731","v":0}]
[{"$f":"ROW()","v":4746},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$732","v":0}]
[{"$f":"ROW()","v":4747},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$733","v":0}]
[{"$f":"ROW()","v":4748},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$734","v":0}]
[{"$f":"ROW()","v":4749},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$735","v":0}]
[{"$f":"ROW()","v":4750},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$736","v":0}]
[{"$f":"ROW()","v":4751},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$737","v":0}]
[{"$f":"ROW()","v":4752},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$738","v":0}]
[{"$f":"ROW()","v":4753},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$739","v":0}]
[{"$f":"ROW()","v":4754},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$740","v":0}]
[{"$f":"ROW()","v":4755},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM4739:AM4754)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4757},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4667+AJ4685+AJ4703+AJ4721 + AJ4739","v":0},0,0,8.2019312485381874,7.7918346861112777]
[{"$f":"ROW()","v":4758},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4668+AJ4686+AJ4704+AJ4722 + AJ4740","v":0},0,0,0,0]
[{"$f":"ROW()","v":4759},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4669+AJ4687+AJ4705+AJ4723 + AJ4741","v":0},0,0,0,0]
[{"$f":"ROW()","v":4760},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4670+AJ4688+AJ4706+AJ4724 + AJ4742","v":0},0,0,44.148399058481822,41.94097910555773]
[{"$f":"ROW()","v":4761},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4671+AJ4689+AJ4707+AJ4725 + AJ4743","v":0},0,0,0,0]
[{"$f":"ROW()","v":4762},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4672+AJ4690+AJ4708+AJ4726 + AJ4744","v":0},0,0,2.5712160925360088,2.4426552879092083]
[{"$f":"ROW()","v":4763},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4673+AJ4691+AJ4709+AJ4727 + AJ4745","v":0},0,0,3.0396789700151507,2.8876950215143933]
[{"$f":"ROW()","v":4764},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4674+AJ4692+AJ4710+AJ4728 + AJ4746","v":0},0,0,0.50937059527546813,0.4966363303935814]
[{"$f":"ROW()","v":4765},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4675+AJ4693+AJ4711+AJ4729 + AJ4747","v":0},0,0,38.730185264732164,36.148172913750017]
[{"$f":"ROW()","v":4766},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4676+AJ4694+AJ4712+AJ4730 + AJ4748","v":0},0,0,1.0613922472001116,0.95525302248010047]
[{"$f":"ROW()","v":4767},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4677+AJ4695+AJ4713+AJ4731 + AJ4749","v":0},0,0,2.7363669764598684,2.4627302788138814]
[{"$f":"ROW()","v":4768},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4678+AJ4696+AJ4714+AJ4732 + AJ4750","v":0},0,0,2.1579813549624918,1.7263850839699935]
[{"$f":"ROW()","v":4769},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4679+AJ4697+AJ4715+AJ4733 + AJ4751","v":0},0,0,2.2728544772612786,2.0455690295351507]
[{"$f":"ROW()","v":4770},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4680+AJ4698+AJ4716+AJ4734 + AJ4752","v":0},0,0,0,0]
[{"$f":"ROW()","v":4771},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4681+AJ4699+AJ4717+AJ4735 + AJ4753","v":0},0,0,0,0]
[{"$f":"ROW()","v":4772},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4682+AJ4700+AJ4718+AJ4736 + AJ4754","v":0},0,0,0,0]
[{"$f":"ROW()","v":4773},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ4757:AJ4772)","v":0},{"$f":"SUM(AK4757:AK4772)","v":0},{"$f":"SUM(AL4757:AL4772)","v":0},{"$f":"SUM(AM4757:AM4772)","v":105.42937628546255},{"$f":"SUM(AN4757:AN4772)","v":98.89791076003533}]
["2029 Capex Account [m$ nominal] "]
["Life"]
[{"$f":"ROW()","v":4776},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4777},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4778},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4779},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4780},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4781},null,null,"Regulators"]
[{"$f":"ROW()","v":4782},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4783},null,null,"Buildings"]
[{"$f":"ROW()","v":4784},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4785},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4786},null,null,"Vehicle"]
[{"$f":"ROW()","v":4787},null,null,"Information Technology"]
[{"$f":"ROW()","v":4788},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4789},null,null,"FRC"]
[{"$f":"ROW()","v":4790},null,null,"Land"]
[{"$f":"ROW()","v":4791},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4792}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4794},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI4884","v":0},0,0,0,0]
[{"$f":"ROW()","v":4795},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI4885","v":0},0,0,0,0]
[{"$f":"ROW()","v":4796},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI4886","v":0},0,0,0,0]
[{"$f":"ROW()","v":4797},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4798},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4799},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4800},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4801},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4802},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4803},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4804},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4805},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI4895","v":0},0,0,0,0]
[{"$f":"ROW()","v":4806},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI4896","v":0},0,0,0,0]
[{"$f":"ROW()","v":4807},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI4897","v":0},0,0,0,0]
[{"$f":"ROW()","v":4808},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI4898","v":0},0,0,0,0]
[{"$f":"ROW()","v":4809},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI4899","v":0},0,0,0,0]
[{"$f":"ROW()","v":4810},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ4794:AJ4809)","v":0},{"$f":"SUM(AK4794:AK4809)","v":0},{"$f":"SUM(AL4794:AL4809)","v":0},{"$f":"SUM(AM4794:AM4809)","v":0},{"$f":"SUM(AN4794:AN4809)","v":0}]
["Capex"]
[{"$f":"ROW()","v":4812},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$671","v":8.8489608608190107}]
[{"$f":"ROW()","v":4813},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$672","v":0}]
[{"$f":"ROW()","v":4814},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$673","v":0}]
[{"$f":"ROW()","v":4815},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$674","v":44.817162682280674}]
[{"$f":"ROW()","v":4816},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$675","v":0}]
[{"$f":"ROW()","v":4817},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$676","v":2.6490432321209347}]
[{"$f":"ROW()","v":4818},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$677","v":3.1538777806027269}]
[{"$f":"ROW()","v":4819},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$678","v":0.55892363791120281}]
[{"$f":"ROW()","v":4820},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$679","v":40.039615992270726}]
[{"$f":"ROW()","v":4821},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$680","v":1.0896635096231335}]
[{"$f":"ROW()","v":4822},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$681","v":3.3019931787101253}]
[{"$f":"ROW()","v":4823},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$682","v":0.86829343839517492}]
[{"$f":"ROW()","v":4824},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$683","v":2.1794563779890304}]
[{"$f":"ROW()","v":4825},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$684","v":0}]
[{"$f":"ROW()","v":4826},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$685","v":0}]
[{"$f":"ROW()","v":4827},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$686","v":0}]
[{"$f":"ROW()","v":4828},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN4812:AN4827)","v":107.50699069072272}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4830},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$689","v":0}]
[{"$f":"ROW()","v":4831},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$690","v":0}]
[{"$f":"ROW()","v":4832},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$691","v":0}]
[{"$f":"ROW()","v":4833},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$692","v":0}]
[{"$f":"ROW()","v":4834},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$693","v":0}]
[{"$f":"ROW()","v":4835},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$694","v":0}]
[{"$f":"ROW()","v":4836},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$695","v":0}]
[{"$f":"ROW()","v":4837},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$696","v":0}]
[{"$f":"ROW()","v":4838},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$697","v":0}]
[{"$f":"ROW()","v":4839},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$698","v":0}]
[{"$f":"ROW()","v":4840},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$699","v":0}]
[{"$f":"ROW()","v":4841},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$700","v":0}]
[{"$f":"ROW()","v":4842},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$701","v":0}]
[{"$f":"ROW()","v":4843},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$702","v":0}]
[{"$f":"ROW()","v":4844},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$703","v":0}]
[{"$f":"ROW()","v":4845},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$704","v":0}]
[{"$f":"ROW()","v":4846},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4830:T4845)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN4830:AN4845)","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4848},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ4794<0,AJ4794,IF($D4848=\"Land\",0,IF(AJ4776<1,AJ4794,MAX(MIN(IF(AJ4776>0,(AJ4794/AJ4776)*AJ$9,0),AJ4794*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4849},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4850},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4851},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4852},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4853},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4854},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4855},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,null,0,0,0,0,0]
[{"$f":"ROW()","v":4856},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4857},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4858},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AJ4804<0,AJ4804,IF($D4858=\"Land\",0,IF(AJ4786<1,AJ4804,MAX(MIN(IF(AJ4786>0,(AJ4804/AJ4786)*AJ$9,0),AJ4804*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":4859},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4860},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4861},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4862},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4863},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4864},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ4848:AJ4863)","v":0},{"$f":"SUM(AK4848:AK4863)","v":0},{"$f":"SUM(AL4848:AL4863)","v":0},{"$f":"SUM(AM4848:AM4863)","v":0},{"$f":"SUM(AN4848:AN4863)","v":0}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4866},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$725","v":0}]
[{"$f":"ROW()","v":4867},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$726","v":0}]
[{"$f":"ROW()","v":4868},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$727","v":0}]
[{"$f":"ROW()","v":4869},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$728","v":0}]
[{"$f":"ROW()","v":4870},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$729","v":0}]
[{"$f":"ROW()","v":4871},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$730","v":0}]
[{"$f":"ROW()","v":4872},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$731","v":0}]
[{"$f":"ROW()","v":4873},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$732","v":0}]
[{"$f":"ROW()","v":4874},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$733","v":0}]
[{"$f":"ROW()","v":4875},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$734","v":0}]
[{"$f":"ROW()","v":4876},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$735","v":0}]
[{"$f":"ROW()","v":4877},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$736","v":0}]
[{"$f":"ROW()","v":4878},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$737","v":0}]
[{"$f":"ROW()","v":4879},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$738","v":0}]
[{"$f":"ROW()","v":4880},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$739","v":0}]
[{"$f":"ROW()","v":4881},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$740","v":0}]
[{"$f":"ROW()","v":4882},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN4866:AN4881)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4884},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4794+AJ4812+AJ4830+AJ4848 + AJ4866","v":0},0,0,0,8.8489608608190107]
[{"$f":"ROW()","v":4885},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4795+AJ4813+AJ4831+AJ4849 + AJ4867","v":0},0,0,0,0]
[{"$f":"ROW()","v":4886},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4796+AJ4814+AJ4832+AJ4850 + AJ4868","v":0},0,0,0,0]
[{"$f":"ROW()","v":4887},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4797+AJ4815+AJ4833+AJ4851 + AJ4869","v":0},0,0,0,44.817162682280674]
[{"$f":"ROW()","v":4888},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4798+AJ4816+AJ4834+AJ4852 + AJ4870","v":0},0,0,0,0]
[{"$f":"ROW()","v":4889},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4799+AJ4817+AJ4835+AJ4853 + AJ4871","v":0},0,0,0,2.6490432321209347]
[{"$f":"ROW()","v":4890},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4800+AJ4818+AJ4836+AJ4854 + AJ4872","v":0},0,0,0,3.1538777806027269]
[{"$f":"ROW()","v":4891},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4801+AJ4819+AJ4837+AJ4855 + AJ4873","v":0},0,0,0,0.55892363791120281]
[{"$f":"ROW()","v":4892},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4802+AJ4820+AJ4838+AJ4856 + AJ4874","v":0},0,0,0,40.039615992270726]
[{"$f":"ROW()","v":4893},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4803+AJ4821+AJ4839+AJ4857 + AJ4875","v":0},0,0,0,1.0896635096231335]
[{"$f":"ROW()","v":4894},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4804+AJ4822+AJ4840+AJ4858 + AJ4876","v":0},0,0,0,3.3019931787101253]
[{"$f":"ROW()","v":4895},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4805+AJ4823+AJ4841+AJ4859 + AJ4877","v":0},0,0,0,0.86829343839517492]
[{"$f":"ROW()","v":4896},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4806+AJ4824+AJ4842+AJ4860 + AJ4878","v":0},0,0,0,2.1794563779890304]
[{"$f":"ROW()","v":4897},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4807+AJ4825+AJ4843+AJ4861 + AJ4879","v":0},0,0,0,0]
[{"$f":"ROW()","v":4898},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4808+AJ4826+AJ4844+AJ4862 + AJ4880","v":0},0,0,0,0]
[{"$f":"ROW()","v":4899},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4809+AJ4827+AJ4845+AJ4863 + AJ4881","v":0},0,0,0,0]
[{"$f":"ROW()","v":4900},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ4884:AJ4899)","v":0},{"$f":"SUM(AK4884:AK4899)","v":0},{"$f":"SUM(AL4884:AL4899)","v":0},{"$f":"SUM(AM4884:AM4899)","v":0},{"$f":"SUM(AN4884:AN4899)","v":107.50699069072272}]