{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Information","Main","WACC","Input","CoS","Price_path_AA6","B3 Tariff rebalance","Load_Tariffs","Revenue","Working_Capital","Tax_CoRE","2019 Capex NGR 77(2)(a)","Asset","Tax_Asset","SolverSheet","TariffVariation","AncillaryServices"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":548,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Information","index":0,"n_rows":71,"n_cols":3,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Draft Decision, April 2024"}]
[]
["Prior to using this model"]
[null,"The Excel VBA macro must be enabled prior to opening this model to allow the use of macro to perform computation."]
[null,"(File -> Option -> Trust Centre -> Trust Centre Setting -> Macro Setting)"]
[null,"Solver Add-in must also be installed and switched on. (File -> Option -> Add-in -> Go -> Solver Ad-in)"]
[]
["Annual update of Trailing Average DRP"]
[null,"For each year prior to the variation year (of tariff variation) there will be an annual update of the Trailing Average DRP."]
[null,"Update of Annual DRP is entered at Input worksheet, Cells(AE12:AI12)."]
[null,"After entry of the annual update, click on the [Calculate X-Factor] button. Trailing Averaged DRP is calculated in the WACC sheet."]
[null,"The X-Factor for the variation year and the revised tariffs at 31-Dec-2023 $ will be computed."]
[null,"Apply the tariff variation mechanism based on the ERA approved document:"]
[null,"\"ERA - GDS AA6 Access Arrangement.pdf\", ?????? 2024 at Annexure B"]
[]
["Cost Pass Through Entries"]
[null,"Cost Pass Through related to capital expenditure can be entered at Input worksheet, Cells(AE438:AI451)."]
[null,"Cost Pass Through related to operating expenditure can be entered at Input worksheet, Cells(AE475:AI490)."]
[null,"After all entries of the Cost Pass Through and annual update of Trailing Average DRP, click on the [Calculate X-Factor] button ."]
[]
["Color codes:"]
[null,"Number","===> Hard coded data"]
[null,"Number","===> Number or texts that are linked to other sheet"]
[null,"Number","===> Contains formula that is not consistent with the others in the same row"]
[null,"-Number","===> Excel formatting for negative number"]
[]
["Tariff model method: Principles"]
[null,"End of year cashflow assumption"]
[null,"Unless otherwise stated all real dollars are in real $ December 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,"Input data from 2024 onwards are forecast."]
[]
["Tariff Variation"]
[null,"Tariff Variation for the following year tariff is performed in October"]
[null,"The Annual Debt Risk Premium updated at Input sheet, Cells(AI12:AN12). The Trailing Average DRP is calculated at Input sheet, Row 13"]
[null,"The September CPI is updated at Input sheet, Cells(AI35:AN35)."]
[null,"After completing entries for relevant year, click on the [Calculate X-Factor] button ."]
[]
["Worksheets"]
[]
[null,"Worksheet","Description"]
[null,"Main","Summary of outputs\n"]
[null,"WACC","Contains the relevant parameters related to computing the WACC\n"]
[null,"Input","Contains general inputs of assumptions, capital expenditures, operating expenditures, UAFG expense, approved depreciations\n"]
[null,"CoS","Computations of total revenue building block (cost of service), inflationary gain and Credit Foncier Check\n"]
[null,"Price_path_AA5","Contains the macro to calculate the price path necessary to equate in NPV terms the cost of service and expected tariff revenue\n"]
[null,"B3 Tariff rebalance","Illustrates the calculation of B3 rebalanced in 2024\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,"2019 Capex NGR 77(2)(a)","Asset roll forward adjustment calculation for 2019\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 2025 and performs checks on the annual tariffs proposed by ATCO for 2026 to 2029\n"]
[null,"AncillaryServices","This sheet performs checks on the ancillary services proposed by ATCO for 2025 to 2029\n"]

{"sheet":"Main","index":1,"n_rows":70,"n_cols":26,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
["ERA, GDS Tariff Model, Draft Decision, April 2024"]
["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$51","v":"Real at 31/12/2023"},"Nominal"]
[{"$f":"ROW()","v":6},null,null,"Post-tax WACC",{"$f":"WACC!$AF$38","v":4.7050531655448369E-2},{"$f":"WACC!$AF$37","v":7.3331499999999994E-2}]
[{"$f":"ROW()","v":7}]
["Closing Regulated Asset Base"]
[{"$f":"ROW()","v":9},null,null,null,"December 2024","December 2025"]
[{"$f":"ROW()","v":10},null,null,"Closing Asset Value [Real $m 30/6/2023]",{"$f":"Asset!$AI$24","v":1583.790540337382},{"$f":"Asset!$AN$24","v":1616.0848627703665}]
[{"$f":"ROW()","v":11}]
["Revenue Building Block"]
[{"$f":"ROW()","v":13},null,{"$f":"Input!$G$51&\" [m$]\"","v":"31/12/2023 [m$]"},null,"Real Calculation","Nominal Calculation","Real %","Nominal %",null,null,null,null,null,null,null,null,null,null,"Instruction:"]
[{"$f":"ROW()","v":14},null,"PV of Cost of Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Macro must be enabled"]
[{"$f":"ROW()","v":15},null,null,"Operating Expenditure",{"$f":"CoS!$F70","v":384.26940072306621},{"$f":"CoS!$F43","v":398.87163795054255},{"$f":"E15/E$24","v":0.33224082482385431},0.34486597616716064,null,null,null,null,null,null,null,null,null,null,"(2) Update the annual DRP and Sep CPI in the Input sheet"]
[{"$f":"ROW()","v":16},null,null,"Return on Asset",{"$f":"CoS!$F73","v":330.44818170255763},{"$f":"CoS!$F47","v":521.50745360000906},0.28570678863270327,0.45089738139395513,null,null,null,null,null,null,null,null,null,null,"(3) Click the \"Calculate X-Factor\" button to recalculate the model"]
[{"$f":"ROW()","v":17},null,null,"Depreciation",{"$f":"CoS!$F71","v":322.13988544797235},{"$f":"CoS!$F44","v":334.38120109499516},0.27852340323873148,0.28910729256180323,null,null,null,null,null,null,null,null,null,null,"Solver is used to calculate X-Factor, Cost of Raising Equity and tariffs so that Delta=0"]
[{"$f":"ROW()","v":18},null,null,"Inflationary Gain",null,{"$f":"CoS!$F45","v":-178.50224099275448},null,{"$f":"F18/F$24","v":-0.1543337347932093},null,null,null,null,null,null,null,null,null,null,"(4) The future tariff change will be identical to the latest calculated X-Factor"]
[{"$f":"ROW()","v":19},null,null,"Accelerated depreciation",{"$f":"CoS!$F72","v":77.099185419014816},{"$f":"CoS!$F46","v":80.028954464937357},{"$f":"E19/E$24","v":6.6660256863182402E-2},{"$f":"F19/F$24","v":6.9193346623983326E-2},null,null,null,null,null,null,null,null,null,null,"(5) The output will be a new tariff starting 1 January of the following year"]
[{"$f":"ROW()","v":20},null,null,"Tax",{"$f":"CoS!$F75","v":64.132603149033997},{"$f":"CoS!$F49","v":66.569642068697263},{"$f":"E20/E$24","v":5.5449299185005248E-2},{"$f":"F20/F$24","v":5.7556372554035437E-2}]
[{"$f":"ROW()","v":21},null,null,"Imputation Credits",{"$f":"CoS!$F76","v":-32.066301574516999},{"$f":"CoS!$F50","v":-33.284821034348631},{"$f":"E21/E$24","v":-2.7724649592502624E-2},{"$f":"F21/F$24","v":-2.8778186277017719E-2}]
[{"$f":"ROW()","v":22},null,null,"Return on Working Capital",{"$f":"CoS!$F74","v":10.57603000114098},{"$f":"CoS!$F48","v":10.977919141184334},{"$f":"E22/E$24","v":9.1440768490260605E-3},{"$f":"F22/F$24","v":9.49155176928905E-3},null,null,null,null,null,null,null,null,null,null,null,null,"Recalculate for years:",{"$f":"Recalc_From_Year&\" to 2029\"","v":"2025 to 2029"}]
[null,null,null," 31 December 2024 dollars",null,{"$f":"SUM(F15:F22)","v":1200.5497462932628}]
[{"$f":"ROW()","v":24},null,null,"Cost of Service (Total Revenue Required) December 2023 Dollars",{"$f":"SUM(E15:E22)","v":1156.5989848682689},{"$f":"F23/(1+Input!AI43)","v":1156.5989848682686},{"$f":"E24/E$24","v":1},{"$f":"F24/F$24","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"X-Factor_\"&Input!AJ$6","v":"X-Factor_2025"},{"$f":"\"X-Factor_\"&Input!AK$6","v":"X-Factor_2026"},{"$f":"\"X-Factor_\"&Input!AL$6","v":"X-Factor_2027"},{"$f":"\"X-Factor_\"&Input!AM$6","v":"X-Factor_2028"},{"$f":"\"X-Factor_\"&Input!AN$6","v":"X-Factor_2029"}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X-Factor (Real) =",{"$f":"SolverSheet!I12","v":0},{"$f":"SolverSheet!J12","v":0},{"$f":"SolverSheet!K12","v":0},{"$f":"SolverSheet!L12","v":0},{"$f":"SolverSheet!M12","v":0}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delta =",{"$f":"CoS!$F$53","v":0}]
["PV of Forecast Revenue"]
[{"$f":"ROW()","v":29},null,{"$f":"Input!$G$51&\" [m$]\"","v":"31/12/2023 [m$]"},null,"Real Calculation","Nominal Calculation","% of Total Forecast Revenue"]
[{"$f":"ROW()","v":30},null,null,"A1",{"$f":"Revenue!$F$133","v":43.744762304498984},{"$f":"Revenue!$F$224","v":45.407063272069927},{"$f":"E30/$E$39","v":3.7821894079908346E-2}]
[{"$f":"ROW()","v":31},null,null,"A2 ",{"$f":"Revenue!$F$134","v":33.624842219815797},{"$f":"Revenue!$F$225","v":34.902586224168786},2.907217124736115E-2]
[{"$f":"ROW()","v":32},null,null,"B1",{"$f":"Revenue!$F$135","v":72.379860954618422},{"$f":"Revenue!$F$226","v":75.130295670893901},6.2579913350278404E-2]
[{"$f":"ROW()","v":33},null,null,"B2",{"$f":"Revenue!$F$136","v":59.623668809878559},{"$f":"Revenue!$F$227","v":61.889368224653921},5.1550859293407005E-2]
[{"$f":"ROW()","v":34},null,null,"B3",{"$f":"Revenue!$F$137","v":927.84450953992155},{"$f":"Revenue!$F$228","v":963.10260090243821},0.80221802368404349]
[null,null,null,"Total Tariff Revenue $ December 2024",null,{"$f":"SUM(F30:F34)","v":1180.4319142942247}]
[{"$f":"ROW()","v":36},null,null,"Total Tariff Revenue $ December 2023",{"$f":"SUM(E30:E34)","v":1137.2176438287333},{"$f":"F35/(1+Input!AI43)","v":1137.2176438287329},0.98324286165499852,null,{"$f":"F36/E36","v":0.99999999999999956}]
[{"$f":"ROW()","v":37},null,null,"Revenue from Prudent Discounts",{"$f":"Revenue!F$139","v":0},{"$f":"Revenue!F$230","v":0},0]
[{"$f":"ROW()","v":38},null,null,"Revenue from Ancillary Services $ December 2023",{"$f":"Revenue!$F$140","v":19.381288315623962},{"$f":"Revenue!$F$231/(1+Input!AI43)","v":19.381288315623955},1.675713834500147E-2]
[{"$f":"ROW()","v":39},null,null,"Total Forecast Revenue",{"$f":"SUM(E36:E38)","v":1156.5989321443574},{"$f":"SUM(F36:F38)","v":1156.5989321443569},1]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41},null,null,"Check: PV CoS = PV Tot. Fore. Rev. (Rounded to 0 decimal place)",{"$f":"IF(ROUND(E24-E39,0)=0,\"OK\",\"Wrong\")","v":"OK"},{"$f":"IF(ROUND(F24-F39,0)=0,\"OK\",\"Wrong\")","v":"OK"}]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43}]
["Tariffs",null,null,null,null,null,null,null,null,null,null,null,"CHECK only - Remove from publication"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,"Year on Year increase"]
[{"$f":"ROW()","v":46},null,null,{"$f":"\"Charging parameter (\" & Input!$G$51&\" $)\"","v":"Charging parameter (31/12/2023 $)"},"Units real $",2020,2021,2022,2023,2024,null,null,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":47},null,null,"Reference tariff A1"]
[{"$f":"ROW()","v":48},null,null,"Standing charge","$/year",{"$f":"Price_path_AA6!G121","v":55031.29},{"$f":"Price_path_AA6!H121","v":56682.23},{"$f":"Price_path_AA6!I121","v":58382.7},{"$f":"Price_path_AA6!J121","v":60134.18},{"$f":"Price_path_AA6!K121","v":61938.21},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":49},null,null,"Demand charge"]
[{"$f":"ROW()","v":50},null,null,"First 10 km","$/GJ km",{"$f":"Price_path_AA6!G123","v":231.94},{"$f":"Price_path_AA6!H123","v":238.9},{"$f":"Price_path_AA6!I123","v":246.07},{"$f":"Price_path_AA6!J123","v":253.45},{"$f":"Price_path_AA6!K123","v":261.05},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":51},null,null,"Distance > 10 km","$/GJ km",{"$f":"Price_path_AA6!G124","v":122.09},{"$f":"Price_path_AA6!H124","v":125.75},{"$f":"Price_path_AA6!I124","v":129.52000000000001},{"$f":"Price_path_AA6!J124","v":133.41},{"$f":"Price_path_AA6!K124","v":137.41},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":52},null,null,"Usage charge"]
[{"$f":"ROW()","v":53},null,null,"First 10 km","$/GJ km",{"$f":"Price_path_AA6!G126","v":4.9059999999999999E-2},{"$f":"Price_path_AA6!H126","v":5.0529999999999999E-2},{"$f":"Price_path_AA6!I126","v":5.2049999999999999E-2},{"$f":"Price_path_AA6!J126","v":5.3609999999999998E-2},{"$f":"Price_path_AA6!K126","v":5.5219999999999998E-2},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":54},null,null,"Distance > 10 km","$/GJ km",{"$f":"Price_path_AA6!G127","v":2.4709999999999999E-2},{"$f":"Price_path_AA6!H127","v":2.545E-2},{"$f":"Price_path_AA6!I127","v":2.6210000000000001E-2},{"$f":"Price_path_AA6!J127","v":2.7E-2},{"$f":"Price_path_AA6!K127","v":2.7810000000000001E-2},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":55},null,null,"Reference tariff A2"]
[{"$f":"ROW()","v":56},null,null,"Standing charge","$/Year",{"$f":"Price_path_AA6!G129","v":30434.34},{"$f":"Price_path_AA6!H129","v":31347.37},{"$f":"Price_path_AA6!I129","v":32287.79},{"$f":"Price_path_AA6!J129","v":33256.42},{"$f":"Price_path_AA6!K129","v":34254.11},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":57},null,null,"First 10 TJ","$/GJ",{"$f":"Price_path_AA6!G130","v":2.96},{"$f":"Price_path_AA6!H130","v":3.05},{"$f":"Price_path_AA6!I130","v":3.14},{"$f":"Price_path_AA6!J130","v":3.23},{"$f":"Price_path_AA6!K130","v":3.33},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":58},null,null,"Volume > 10 TJ","$/GJ",{"$f":"Price_path_AA6!G131","v":1.57},{"$f":"Price_path_AA6!H131","v":1.62},{"$f":"Price_path_AA6!I131","v":1.67},{"$f":"Price_path_AA6!J131","v":1.72},{"$f":"Price_path_AA6!K131","v":1.77},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":59},null,null,"Reference tariff B1"]
[{"$f":"ROW()","v":60},null,null,"Standing charge","$/Year",{"$f":"Price_path_AA6!G133","v":1536.85},{"$f":"Price_path_AA6!H133","v":1582.96},{"$f":"Price_path_AA6!I133","v":1630.45},{"$f":"Price_path_AA6!J133","v":1679.36},{"$f":"Price_path_AA6!K133","v":1729.74},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":61},null,null,"First 5 TJ","$/GJ",{"$f":"Price_path_AA6!G134","v":5.84},{"$f":"Price_path_AA6!H134","v":6.02},{"$f":"Price_path_AA6!I134","v":6.2},{"$f":"Price_path_AA6!J134","v":6.39},{"$f":"Price_path_AA6!K134","v":6.58},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":62},null,null,"Volume > 5 TJ","$/GJ",{"$f":"Price_path_AA6!G135","v":5.03},{"$f":"Price_path_AA6!H135","v":5.18},{"$f":"Price_path_AA6!I135","v":5.34},{"$f":"Price_path_AA6!J135","v":5.5},{"$f":"Price_path_AA6!K135","v":5.67},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":63},null,null,"Reference tariff B2"]
[{"$f":"ROW()","v":64},null,null,"Standing charge","$/Year",{"$f":"Price_path_AA6!G137","v":386.34},{"$f":"Price_path_AA6!H137","v":397.93},{"$f":"Price_path_AA6!I137","v":409.87},{"$f":"Price_path_AA6!J137","v":422.17},{"$f":"Price_path_AA6!K137","v":434.84},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":65},null,null,"First 100 GJ","$/GJ",{"$f":"Price_path_AA6!G138","v":6.87},{"$f":"Price_path_AA6!H138","v":7.08},{"$f":"Price_path_AA6!I138","v":7.29},{"$f":"Price_path_AA6!J138","v":7.51},{"$f":"Price_path_AA6!K138","v":7.74},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":66},null,null,"Volume > 100 GJ","$/GJ",{"$f":"Price_path_AA6!G139","v":5.42},{"$f":"Price_path_AA6!H139","v":5.58},{"$f":"Price_path_AA6!I139","v":5.75},{"$f":"Price_path_AA6!J139","v":5.92},{"$f":"Price_path_AA6!K139","v":6.1},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":67},null,null,"Reference tariff B3"]
[{"$f":"ROW()","v":68},null,null,"Standing charge","$/Year",{"$f":"Price_path_AA6!G141","v":177.71},{"$f":"Price_path_AA6!H141","v":183.04},{"$f":"Price_path_AA6!I141","v":188.53},{"$f":"Price_path_AA6!J141","v":194.19},{"$f":"Price_path_AA6!K141","v":200.02},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":69},null,null,"First 9.855 GJ","$/GJ",{"$f":"Price_path_AA6!G143","v":6.45},{"$f":"Price_path_AA6!H143","v":6.64},{"$f":"Price_path_AA6!I143","v":6.84},{"$f":"Price_path_AA6!J143","v":7.05},{"$f":"Price_path_AA6!K143","v":7.26},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"ROW()","v":70},null,null,"Volume > 9.855 GJ","$/GJ",{"$f":"Price_path_AA6!G144","v":5.59},{"$f":"Price_path_AA6!H144","v":5.76},{"$f":"Price_path_AA6!I144","v":5.93},{"$f":"Price_path_AA6!J144","v":6.11},{"$f":"Price_path_AA6!K144","v":6.29},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"WACC","index":2,"n_rows":72,"n_cols":36,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Draft Decision, April 2024"}]
["Determination of the Weighted Average Cost of Capital (WACC)"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},null,{"$f":"COLUMN()","v":5},null,{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},null,{"$f":"COLUMN()","v":13},null,{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},null,{"$f":"COLUMN()","v":19},null,{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},null,null,null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36}]
[{"$f":"ROW()","v":4},null,null,null,"OffGAR",null,"ERA","ERA","ERA","ERA","ERA",null,"WAGN",null,"ERA",null,"WAGN",null,"ERA",null,"ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA"]
[{"$f":"ROW()","v":5},null,null,null,"FD1",null,"FD2 - Lo","FD 2 - Hi","FD 2 Lo + Range*10%","FD 2 Hi - Range*10%","FD 2",null,"AA3",null,"AA3\nDD 3",null,"AA3\nPost DD3",null,"AA3\nFD",null,"AA4\nJul - Dec 2014","AA4\n2015","AA4\n2016","AA4\n2017","AA4\n2018","AA4\n2019","AA5\n2020","AA5\n2021","AA5\n2022","AA5\n2023","AA5\n2024","AA6\n2025","AA6\n2026","AA6\n2027","AA6\n2028","AA6\n2029"]
[{"$f":"ROW()","v":6},null,null,null,null,null,"2005-06-30",{"$f":"G6","v":"2005-06-30"},"2005-06-30","2005-06-30","2005-06-30",null,null,null,"2010-07-30",null,null,null,"2012-06-28",null,"2015-04-02","2015-06-12","2016-09-30","2017-09-30","2018-09-30","2019-09-30","2018-11-30","2020-09-30","2021-09-30","2022-09-30","2023-09-30","2024-02-14","2025-09-30","2026-09-30","2027-09-30","2028-09-30"]
[null,null,"Return on Debt"]
[{"$f":"ROW()","v":8},null,"Debt: Nominal Risk Free Rate (DRfn)",null,6.2700000000000006E-2,null,5.1499999999999997E-2,{"$f":"G8","v":5.1499999999999997E-2},{"$f":"H8","v":5.1499999999999997E-2},{"$f":"I8","v":5.1499999999999997E-2},{"$f":"J8","v":5.1499999999999997E-2},null,5.5899999999999998E-2,null,5.16E-2,null,null,null,5.6099999999999997E-2,null,1.9599999999999999E-2,{"$f":"U8","v":1.9599999999999999E-2},1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2]
[{"$f":"ROW()","v":9},null,"Debt: Real Risk Free Rate (DRfr)",null,{"$f":"(1+E8)/(1+E28)-1","v":3.3956022572484867E-2},null,2.58E-2,2.58E-2,2.58E-2,2.58E-2,2.58E-2,null,{"$f":"(1+M8)/(1+M28)-1","v":3.044793598126283E-2},null,{"$f":"(1+O8)/(1+O28)-1","v":2.4951267056530169E-2},null,null,null,{"$f":"(1+S8)/(1+S28)-1","v":2.9337231968810995E-2},null,{"$f":"(1+U8)/(1+U28)-1","v":5.8881256133469506E-4},5.8881256133469506E-4,5.8881256133469506E-4,5.8881256133469506E-4,5.8881256133469506E-4,1.1734939759036056E-3]
[{"$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,4.7099999999999989E-3,{"$f":"U10","v":4.7099999999999989E-3},4.7099999999999989E-3,{"$f":"W10","v":4.7099999999999989E-3},{"$f":"X10","v":4.7099999999999989E-3},{"$f":"Y10","v":4.7099999999999989E-3},9.6100000000000005E-3,{"$f":"AA10","v":9.6100000000000005E-3},{"$f":"AB10","v":9.6100000000000005E-3},{"$f":"AC10","v":9.6100000000000005E-3},{"$f":"AD10","v":9.6100000000000005E-3},4.1790000000000001E-2,{"$f":"AF10","v":4.1790000000000001E-2},{"$f":"AG10","v":4.1790000000000001E-2},{"$f":"AH10","v":4.1790000000000001E-2},{"$f":"AI10","v":4.1790000000000001E-2}]
[{"$f":"ROW()","v":11},null,"Cost of Debt; Debt Risk Premium (Drp)",null,null,null,1.23E-2,1.3299999999999999E-2,null,null,null,null,4.4999999999999998E-2,null,3.2930000000000001E-2,null,null,null,2.8930000000000001E-2,null,2.4289999999999999E-2,2.5020000000000001E-2,{"$f":"W42","v":2.4670000000000001E-2},{"$f":"X42","v":2.3259999999999999E-2},{"$f":"Y42","v":1.6890000000000002E-2},{"$f":"Z42","v":1.6629999999999999E-2},2.273E-2,{"$f":"AB42","v":2.2429999999999999E-2},2.0820000000000002E-2,1.9970000000000002E-2,1.9640000000000001E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2,1.9359999999999999E-2]
[{"$f":"ROW()","v":12},null,"Cost of Debt; Debt Issuing Cost (Disc)",null,null,null,8.0000000000000004E-4,1.25E-3,null,null,null,null,2.2799999999999999E-3,null,1.25E-3,null,null,null,1.25E-3,null,1.25E-3,{"$f":"U12","v":1.25E-3},1.25E-3,1.25E-3,1.25E-3,1.25E-3,1E-3,{"$f":"AA12","v":1E-3},1E-3,{"$f":"AC12","v":1E-3},{"$f":"AD12","v":1E-3},1.65E-3,{"$f":"AF12","v":1.65E-3},{"$f":"AG12","v":1.65E-3},{"$f":"AH12","v":1.65E-3},{"$f":"AI12","v":1.65E-3}]
[{"$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,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]
[{"$f":"ROW()","v":14},null,"Cost of Debt; Risk Margin (Rm) -- Nominal Return on Debt (DPn)",null,1.2E-2,null,{"$f":"G11+G12+G13+G10","v":1.3100000000000001E-2},{"$f":"H11+H12+H13+H10","v":1.4549999999999999E-2},null,null,null,null,{"$f":"M11+M12+M13+M10","v":4.7279999999999996E-2},null,{"$f":"O11+O12+O13+O10","v":3.4180000000000002E-2},null,null,null,{"$f":"S11+S12+S13+S10","v":3.0180000000000002E-2},null,{"$f":"U11+U12+U13+U10","v":3.1390000000000001E-2},3.2119999999999996E-2,3.177E-2,3.0359999999999998E-2,2.3990000000000001E-2,2.3729999999999998E-2,3.4479999999999997E-2,3.4180000000000002E-2,3.2570000000000002E-2,3.1719999999999998E-2,3.1390000000000001E-2,{"$f":"AF11+AF12+AF13+AF10","v":6.4030000000000004E-2},6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2]
[{"$f":"ROW()","v":15},null,"Nominal Cost of Debt (DPn)",null,{"$f":"E8+E14","v":7.4700000000000003E-2},null,{"$f":"G8+G14","v":6.4599999999999991E-2},null,null,null,null,null,{"$f":"M8+M14","v":0.10317999999999999},null,{"$f":"O8+O14","v":8.5779999999999995E-2},null,null,null,{"$f":"S8+S14","v":8.6279999999999996E-2},null,{"$f":"U8+U14","v":5.0990000000000001E-2},5.1719999999999995E-2,5.1369999999999999E-2,4.9959999999999997E-2,4.3590000000000004E-2,4.3329999999999994E-2,{"$f":"AA14","v":3.4479999999999997E-2},3.4180000000000002E-2,3.2570000000000002E-2,3.1719999999999998E-2,3.1390000000000001E-2,{"$f":"AF14","v":6.4030000000000004E-2},6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2,6.4030000000000004E-2]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},null,"Return on Equity"]
[{"$f":"ROW()","v":18},null,"Equity: Nominal Risk Free Rate (ERfn)",null,{"$f":"E8","v":6.2700000000000006E-2},null,{"$f":"G8","v":5.1499999999999997E-2},{"$f":"H8","v":5.1499999999999997E-2},{"$f":"I8","v":5.1499999999999997E-2},null,null,null,{"$f":"M8","v":5.5899999999999998E-2},null,{"$f":"O8","v":5.16E-2},null,null,null,{"$f":"S8","v":5.6099999999999997E-2},null,1.9599999999999999E-2,{"$f":"U18","v":1.9599999999999999E-2},1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2,1.9599999999999999E-2,8.2000000000000007E-3,{"$f":"AA18","v":8.2000000000000007E-3},8.2000000000000007E-3,{"$f":"AC18","v":8.2000000000000007E-3},{"$f":"AD18","v":8.2000000000000007E-3},4.2000000000000003E-2,{"$f":"AF18","v":4.2000000000000003E-2},{"$f":"AG18","v":4.2000000000000003E-2},{"$f":"AH18","v":4.2000000000000003E-2},{"$f":"AI18","v":4.2000000000000003E-2}]
[{"$f":"ROW()","v":19},null,"Australian Market Risk Premium (Rp)",null,0.06,null,0.05,0.06,null,null,null,null,0.08,null,0.06,null,null,null,0.06,null,{"$f":"7.6%-0.1%","v":7.4999999999999997E-2},{"$f":"U19","v":7.4999999999999997E-2},7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.06,{"$f":"AA19","v":0.06},0.06,0.06,0.06,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
[{"$f":"ROW()","v":20},null,"Equity Beta (Be)",null,1.075,null,0.8,1,null,null,null,null,null,null,0.8,null,null,null,0.8,null,0.7,{"$f":"U20","v":0.7},{"$f":"V20","v":0.7},{"$f":"W20","v":0.7},{"$f":"X20","v":0.7},{"$f":"Y20","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[{"$f":"ROW()","v":21},null,"Nominal Pre Tax Cost of Equity (EPn)",null,{"$f":"E22/(1-E29*(1-E30))","v":0.15088967971530251},null,{"$f":"G22/(1-G29*(1-G30))","v":0.10397727272727272},{"$f":"H22/(1-H29*(1-H30))","v":0.14113924050632909},null,null,null,null,null,null,{"$f":"O22/(1-O29*(1-O30))","v":0.11318181818181818},null,null,null,{"$f":"S22/(1-S29*(1-S30))","v":0.13432258064516128},null,{"$f":"U22/(1-U29*(1-U30))","v":9.3032258064516121E-2},9.3032258064516121E-2,9.3032258064516121E-2,9.3032258064516121E-2,9.3032258064516121E-2,9.3032258064516121E-2,5.9058823529411761E-2,5.9058823529411761E-2,5.9058823529411761E-2,5.9058823529411761E-2,5.9058823529411761E-2,{"$f":"AF22/(1-AF29*(1-AF30))","v":9.9647058823529408E-2},9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2,9.9647058823529408E-2]
[{"$f":"ROW()","v":22},null,"Nominal After Tax Cost of Equity (EAn) -- Nominal return on Equity",null,{"$f":"E18+(E19*E20)","v":0.12720000000000001},null,{"$f":"G18+(G19*G20)","v":9.1499999999999998E-2},{"$f":"H18+(H19*H20)","v":0.11149999999999999},null,null,null,null,null,null,{"$f":"O18+(O19*O20)","v":9.9599999999999994E-2},null,null,null,{"$f":"S18+(S19*S20)","v":0.1041},null,{"$f":"U18+(U19*U20)","v":7.2099999999999997E-2},7.2099999999999997E-2,7.2099999999999997E-2,7.2099999999999997E-2,7.2099999999999997E-2,7.2099999999999997E-2,5.0199999999999995E-2,5.0199999999999995E-2,5.0199999999999995E-2,5.0199999999999995E-2,5.0199999999999995E-2,{"$f":"AF18+(AF19*AF20)","v":8.4699999999999998E-2},8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2,8.4699999999999998E-2]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,"Other Parameter"]
[{"$f":"ROW()","v":25},null,"Debt Proportion (D)",null,0.6,null,0.6,{"$f":"G25","v":0.6},{"$f":"H25","v":0.6},{"$f":"I25","v":0.6},{"$f":"J25","v":0.6},null,{"$f":"G25","v":0.6},null,0.6,null,null,null,0.6,null,0.6,{"$f":"U25","v":0.6},0.6,0.6,0.6,0.6,0.55000000000000004,{"$f":"AA25","v":0.55000000000000004},0.55000000000000004,{"$f":"AC25","v":0.55000000000000004},{"$f":"AD25","v":0.55000000000000004},0.55000000000000004,{"$f":"AF25","v":0.55000000000000004},{"$f":"AG25","v":0.55000000000000004},{"$f":"AH25","v":0.55000000000000004},{"$f":"AI25","v":0.55000000000000004}]
[{"$f":"ROW()","v":26},null,"Equity Proportion (E)",null,{"$f":"1-E25","v":0.4},null,{"$f":"1-G25","v":0.4},{"$f":"1-H25","v":0.4},{"$f":"1-I25","v":0.4},{"$f":"1-J25","v":0.4},{"$f":"1-K25","v":0.4},null,{"$f":"1-M25","v":0.4},null,{"$f":"1-O25","v":0.4},null,null,null,{"$f":"1-S25","v":0.4},null,{"$f":"1-U25","v":0.4},{"$f":"1-V25","v":0.4},{"$f":"1-W25","v":0.4},{"$f":"1-X25","v":0.4},{"$f":"1-Y25","v":0.4},{"$f":"1-Z25","v":0.4},{"$f":"1-AA25","v":0.44999999999999996},{"$f":"1-AB25","v":0.44999999999999996},{"$f":"1-AC25","v":0.44999999999999996},0.44999999999999996,0.44999999999999996,{"$f":"1-AF25","v":0.44999999999999996},{"$f":"1-AG25","v":0.44999999999999996},{"$f":"1-AH25","v":0.44999999999999996},0.44999999999999996,0.44999999999999996]
[{"$f":"ROW()","v":27},null,"Equity: Real Risk Free Rate (ERfr)",null,{"$f":"(1+E18)/(1+E28)-1","v":3.3956022572484867E-2},null,{"$f":"G9","v":2.58E-2},{"$f":"H9","v":2.58E-2},{"$f":"I9","v":2.58E-2},null,null,null,{"$f":"(1+M18)/(1+M28)-1","v":3.044793598126283E-2},null,{"$f":"(1+O18)/(1+O28)-1","v":2.4951267056530169E-2},null,null,null,{"$f":"(1+S18)/(1+S28)-1","v":2.9337231968810995E-2},null,{"$f":"(1+U18)/(1+U28)-1","v":5.8881256133469506E-4},5.8881256133469506E-4,5.8881256133469506E-4,5.8881256133469506E-4,5.8881256133469506E-4,1.1734939759036056E-3,-3.1639311844968709E-3,-3.1639311844968709E-3,-3.1639311844968709E-3,-3.1639311844968709E-3,-3.1639311844968709E-3,{"$f":"(1+AF18)/(1+AF28)-1","v":1.648619646863736E-2},1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2,1.648619646863736E-2]
[{"$f":"ROW()","v":28},null,"Inflation Rate for WACC (I)",null,2.7799999999999998E-2,null,{"$f":"(1+G8)/(1+G9)-1","v":2.5053616689413305E-2},{"$f":"(1+H8)/(1+H9)-1","v":2.5053616689413305E-2},{"$f":"(1+I8)/(1+I9)-1","v":2.5053616689413305E-2},{"$f":"(1+J8)/(1+J9)-1","v":2.5053616689413305E-2},{"$f":"(1+K8)/(1+K9)-1","v":2.5053616689413305E-2},null,2.47E-2,null,2.5999999999999999E-2,null,2.5999999999999999E-2,null,2.5999999999999999E-2,null,1.9E-2,{"$f":"U28","v":1.9E-2},{"$f":"V28","v":1.9E-2},{"$f":"W28","v":1.9E-2},{"$f":"X28","v":1.9E-2},{"$f":"Input!AD43","v":1.8404907975460238E-2},1.14E-2,{"$f":"AA28","v":1.14E-2},{"$f":"AB28","v":1.14E-2},{"$f":"AC28","v":1.14E-2},{"$f":"AD28","v":1.14E-2},2.5100000000000001E-2,{"$f":"AF28","v":2.5100000000000001E-2},{"$f":"AG28","v":2.5100000000000001E-2},{"$f":"AH28","v":2.5100000000000001E-2},{"$f":"AI28","v":2.5100000000000001E-2}]
[{"$f":"ROW()","v":29},null,"Corporate Tax Rate (T)",null,0.314,null,0.3,0.3,0.3,0.3,0.3,null,0.3,null,0.3,null,null,null,0.3,null,0.3,{"$f":"U29","v":0.3},0.3,0.3,0.3,0.3,0.3,{"$f":"AA29","v":0.3},0.3,{"$f":"AC29","v":0.3},{"$f":"AD29","v":0.3},0.3,{"$f":"AF29","v":0.3},{"$f":"AG29","v":0.3},{"$f":"AH29","v":0.3},{"$f":"AI29","v":0.3}]
[{"$f":"ROW()","v":30},null,"Franking Credit (g)",null,0.5,null,0.6,0.3,null,null,null,null,0.2,null,0.6,null,null,null,0.25,null,{"$f":"40%*0 + 25%","v":0.25},0.25,0.25,0.25,0.25,0.25,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[{"$f":"ROW()","v":31},null,"Imputation Adj (G)",null,{"$f":"(1-E29)/(1-E29*(1-E30))","v":0.81376037959667846},null,{"$f":"(1-G29)/(1-G29*(1-G30))","v":0.79545454545454541},{"$f":"(1-H29)/(1-H29*(1-H30))","v":0.88607594936708856},null,null,null,null,{"$f":"(1-M29)/(1-M29*(1-M30))","v":0.92105263157894735},null,{"$f":"(1-O29)/(1-O29*(1-O30))","v":0.79545454545454541},null,null,null,{"$f":"(1-S29)/(1-S29*(1-S30))","v":0.90322580645161277},null,{"$f":"(1-U29)/(1-U29*(1-U30))","v":0.90322580645161277},{"$f":"(1-V29)/(1-V29*(1-V30))","v":0.90322580645161277},0.90322580645161277,0.90322580645161277,0.90322580645161277,0.90322580645161277,{"$f":"(1-AA29)/(1-AA29*(1-AA30))","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584,{"$f":"(1-AF29)/(1-AF29*(1-AF30))","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33},null,"WACC; Pre-tax Officer (Market Practise or Forward Transformation)"]
[{"$f":"ROW()","v":34},null,"Nominal Pre Tax WACC (WPn)",null,{"$f":"E21*E26+E15*E25","v":0.10517587188612101},null,{"$f":"G21*G26+G15*G25","v":8.0350909090909084E-2},{"$f":"H21*H26+H15*H25","v":5.6455696202531637E-2},{"$f":"G34+(H34-G34)*0.1","v":7.7961387802071333E-2},{"$f":"H34-(H34-G34)*0.1","v":5.8845217491369381E-2},{"$f":"(1+K35)*(1+K28)-1","v":9.4552251900955619E-2},null,{"$f":"(1+M35)*(1+M28)-1","v":0.1384417},null,{"$f":"O21*O26+O15*O25","v":9.6740727272727256E-2},null,null,null,{"$f":"S21*S26+S15*S25","v":0.1054970322580645},null,{"$f":"U21*U26+U15*U25","v":6.7806903225806445E-2},6.8244903225806453E-2,6.8034903225806451E-2,6.7188903225806451E-2,6.3366903225806445E-2,6.3210903225806442E-2,4.5540470588235286E-2,4.5375470588235295E-2,4.4489970588235291E-2,4.4022470588235288E-2,4.3840970588235287E-2,{"$f":"AF21*AF26+AF15*AF25","v":8.0057676470588229E-2},8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2,8.0057676470588229E-2]
[{"$f":"ROW()","v":35},null,"Real Pre Tax WACC (WPr)",null,{"$f":"(1+E34)/(1+E28)-1","v":7.5283004364780082E-2},null,{"$f":"(1+G34)/(1+G28)-1","v":5.3945756105995724E-2},{"$f":"(1+H34)/(1+H28)-1","v":3.0634572671951243E-2},{"$f":"(1+I34)/(1+I28)-1","v":5.1614637762591009E-2},{"$f":"(1+J34)/(1+J28)-1","v":3.2965691015355736E-2},6.7799999999999999E-2,null,0.111,null,{"$f":"(1+O34)/(1+O28)-1","v":6.8948077263866647E-2},null,9.6000000000000002E-2,null,{"$f":"(1+S34)/(1+S28)-1","v":7.7482487580959436E-2},null,{"$f":"(1+U34)/(1+U28)-1","v":4.7896862831998455E-2},4.8326696001772973E-2,4.8120611605305896E-2,4.7290385893823839E-2,4.35396498781222E-2,4.3996248348231459E-2,3.3755656108596988E-2,3.3592515906896603E-2,3.2716996824436739E-2,3.2254766252951539E-2,3.2075312031080827E-2,{"$f":"(1+AF34)/(1+AF28)-1","v":5.3612014896681659E-2},5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2,5.3612014896681659E-2]
[{"$f":"ROW()","v":36},null,"WACC:  Vanilla"]
[{"$f":"ROW()","v":37},null,"Nominal After Tax WACC",null,{"$f":"E25*E15+E26*E22","v":9.5700000000000007E-2},null,{"$f":"G25*G15+G26*G22","v":7.5359999999999996E-2},{"$f":"H25*H15+H26*H22","v":4.4600000000000001E-2},null,null,null,null,null,null,{"$f":"O25*O15+O26*O22","v":9.1308E-2},null,null,null,{"$f":"S25*S15+S26*S22","v":9.3407999999999991E-2},null,{"$f":"U25*U15+U26*U22","v":5.9434000000000001E-2},5.9871999999999995E-2,5.9662E-2,5.8815999999999993E-2,5.4994000000000001E-2,5.4837999999999998E-2,4.1553999999999994E-2,4.1388999999999995E-2,4.0503499999999998E-2,4.0035999999999995E-2,3.9854500000000001E-2,{"$f":"AF25*AF15+AF26*AF22","v":7.3331499999999994E-2},7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2]
[{"$f":"ROW()","v":38},null,"Real After Tax WACC",null,{"$f":"(1+E37)/(1+E28)-1","v":6.6063436466238468E-2},null,{"$f":"(1+G37)/(1+G28)-1","v":4.907683119353301E-2},{"$f":"(1+H37)/(1+H28)-1","v":1.9068644793152512E-2},null,null,null,null,null,null,{"$f":"(1+O37)/(1+O28)-1","v":6.3653021442495072E-2},null,null,null,{"$f":"(1+S37)/(1+S28)-1","v":6.5699805068226036E-2},null,{"$f":"(1+U37)/(1+U28)-1","v":3.9680078508341543E-2},4.0109911678115839E-2,3.9903827281648763E-2,3.9073601570166927E-2,3.5322865554465288E-2,3.577466265060214E-2,2.9814119042910869E-2,2.9650978841210041E-2,2.8775459758750177E-2,2.8313229187264977E-2,2.8133774965394265E-2,{"$f":"(1+AF37)/(1+AF28)-1","v":4.7050531655448369E-2},4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2,4.7050531655448369E-2]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40},null,"Cost of Debt; Debt Risk Premium (Drp)"]
[{"$f":"ROW()","v":41},null,"Trailing Average DRP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U11","v":2.4289999999999999E-2},{"$f":"V11","v":2.5020000000000001E-2},{"$f":"IF(Input!AA12=\"\",\"\",Input!AA12)","v":2.4670000000000001E-2},{"$f":"IF(Input!AB12=\"\",\"\",Input!AB12)","v":2.3259999999999999E-2},{"$f":"IF(Input!AC12=\"\",\"\",Input!AC12)","v":1.6890000000000002E-2},{"$f":"IF(Input!AD12=\"\",\"\",Input!AD12)","v":1.6629999999999999E-2},{"$f":"IF(Input!AE13=\"\",\"\",Input!AE13)","v":2.273E-2},{"$f":"IF(Input!AF13=\"\",\"\",Input!AF13)","v":2.2429999999999999E-2},{"$f":"IF(Input!AG13=\"\",\"\",Input!AG13)","v":2.0820000000000002E-2},{"$f":"IF(Input!AH13=\"\",\"\",Input!AH13)","v":1.9970000000000002E-2},{"$f":"IF(Input!AI13=\"\",\"\",Input!AI13)","v":1.9640000000000001E-2},{"$f":"IF(Input!AJ13=\"\",\"\",Input!AJ13)","v":1.9359999999999999E-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":""}]
[{"$f":"ROW()","v":42},null,"Modelled DRP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U41=\"\",T42,U41)","v":2.4289999999999999E-2},{"$f":"IF(V41=\"\",U42,V41)","v":2.5020000000000001E-2},2.4670000000000001E-2,2.3259999999999999E-2,1.6890000000000002E-2,1.6629999999999999E-2,2.273E-2,2.2429999999999999E-2,2.0820000000000002E-2,1.9970000000000002E-2,1.9640000000000001E-2,{"$f":"IF(AF41=\"\",AE42,AF41)","v":1.9359999999999999E-2},{"$f":"IF(AG41=\"\",AF42,AG41)","v":1.9359999999999999E-2},{"$f":"IF(AH41=\"\",AG42,AH41)","v":1.9359999999999999E-2},{"$f":"IF(AI41=\"\",AH42,AI41)","v":1.9359999999999999E-2},{"$f":"IF(AJ41=\"\",AI42,AJ41)","v":1.9359999999999999E-2}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If change these then change the Recalc_From_Date"]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45},null,"Annual Update of Debt Risk Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,{"$f":"U45+1","v":2015},{"$f":"V45+1","v":2016},2017,{"$f":"X45+1","v":2018},2019,2020,2021,2022,{"$f":"AC45+1","v":2023},2024,{"$f":"AE45+1","v":2025},{"$f":"AF45+1","v":2026},{"$f":"AG45+1","v":2027},{"$f":"AH45+1","v":2028},{"$f":"AI45+1","v":2029}]
[{"$f":"ROW()","v":46},null,"Trailing Average DRP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V58=\"\",\"\",ROUND(AVERAGE(V49:V58),5))","v":2.5020000000000001E-2},{"$f":"IF(W59=\"\",\"\",ROUND(AVERAGE(W50:W59),5))","v":2.6759999999999999E-2},{"$f":"IF(X60=\"\",\"\",ROUND(AVERAGE(X51:X60),5))","v":2.785E-2},{"$f":"IF(Y61=\"\",\"\",ROUND(AVERAGE(Y52:Y61),5))","v":2.605E-2},{"$f":"IF(Z62=\"\",\"\",ROUND(AVERAGE(Z53:Z62),5))","v":2.3089999999999999E-2},{"$f":"IF(AA63=\"\",\"\",ROUND(AVERAGE(AA54:AA63),5))","v":2.273E-2},{"$f":"IF(AB64=\"\",\"\",ROUND(AVERAGE(AB55:AB64),5))","v":2.2429999999999999E-2},{"$f":"IF(AC65=\"\",\"\",ROUND(AVERAGE(AC56:AC65),5))","v":2.0820000000000002E-2},{"$f":"IF(AD66=\"\",\"\",ROUND(AVERAGE(AD57:AD66),5))","v":1.9970000000000002E-2},{"$f":"IF(AE67=\"\",\"\",ROUND(AVERAGE(AE58:AE67),5))","v":1.9640000000000001E-2},{"$f":"IF(AF68=\"\",\"\",ROUND(AVERAGE(AF59:AF68),5))","v":1.9359999999999999E-2},{"$f":"IF(AG69=\"\",\"\",ROUND(AVERAGE(AG60:AG69),5))","v":""},{"$f":"IF(AH70=\"\",\"\",ROUND(AVERAGE(AH61:AH70),5))","v":""},{"$f":"IF(AI71=\"\",\"\",ROUND(AVERAGE(AI62:AI71),5))","v":""},{"$f":"IF(AJ72=\"\",\"\",ROUND(AVERAGE(AJ63:AJ72),5))","v":""}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"49-16.46","v":32.54}]
[{"$f":"ROW()","v":48},null,"Annual Debt Risk Premium, Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,{"$f":"U48+1","v":2015},{"$f":"V48+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"AE48+1","v":2025},{"$f":"AF48+1","v":2026},{"$f":"AG48+1","v":2027},{"$f":"AH48+1","v":2028},{"$f":"AI48+1","v":2029}]
[{"$f":"ROW()","v":49},null,2006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2399999999999999E-3,{"$f":"U49","v":7.2399999999999999E-3}]
[{"$f":"ROW()","v":50},null,{"$f":"C49+1","v":2007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2410000000000001E-2,{"$f":"U50","v":1.2410000000000001E-2},1.2410000000000001E-2]
[{"$f":"ROW()","v":51},null,{"$f":"C50+1","v":2008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4889999999999997E-2,3.4889999999999997E-2,3.4889999999999997E-2,{"$f":"W51","v":3.4889999999999997E-2}]
[{"$f":"ROW()","v":52},null,2009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6239999999999996E-2,4.6239999999999996E-2,4.6239999999999996E-2,4.6239999999999996E-2,{"$f":"X52","v":4.6239999999999996E-2}]
[{"$f":"ROW()","v":53},null,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1269999999999997E-2,2.1269999999999997E-2,2.1269999999999997E-2,2.1269999999999997E-2,2.1269999999999997E-2,{"$f":"Y53","v":2.1269999999999997E-2}]
[{"$f":"ROW()","v":54},null,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3709999999999998E-2,2.3709999999999998E-2,2.3709999999999998E-2,2.3709999999999998E-2,2.3709999999999998E-2,2.3709999999999998E-2,{"$f":"Z54","v":2.3709999999999998E-2}]
[{"$f":"ROW()","v":55},null,2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1719999999999998E-2,3.1719999999999998E-2,3.1719999999999998E-2,3.1719999999999998E-2,3.1719999999999998E-2,3.1719999999999998E-2,3.1719999999999998E-2,{"$f":"AA55","v":3.1719999999999998E-2}]
[{"$f":"ROW()","v":56},null,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,3.0679999999999999E-2,{"$f":"AB56","v":3.0679999999999999E-2}]
[{"$f":"ROW()","v":57},null,2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,{"$f":"AC57","v":2.2499999999999999E-2}]
[{"$f":"ROW()","v":58},null,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9530000000000002E-2,{"$f":"V58","v":1.9530000000000002E-2},1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,1.9530000000000002E-2,{"$f":"AD58","v":1.9530000000000002E-2}]
[{"$f":"ROW()","v":59},null,2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,2.4670000000000001E-2,{"$f":"AE59","v":2.4670000000000001E-2}]
[{"$f":"ROW()","v":60},null,2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,2.3259999999999999E-2,{"$f":"AE60","v":2.3259999999999999E-2},{"$f":"AF60","v":2.3259999999999999E-2}]
[{"$f":"ROW()","v":61},null,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,1.6890000000000002E-2,{"$f":"AG61","v":1.6890000000000002E-2}]
[{"$f":"ROW()","v":62},null,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,1.6629999999999999E-2,{"$f":"AH62","v":1.6629999999999999E-2}]
[{"$f":"ROW()","v":63},null,2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!AE$12=\"\",\"\",Input!AE$12)","v":1.77E-2},1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,1.77E-2,{"$f":"AI63","v":1.77E-2}]
[{"$f":"ROW()","v":64},null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!AF$12=\"\",\"\",Input!AF$12)","v":2.0750000000000001E-2},2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2,2.0750000000000001E-2]
[{"$f":"ROW()","v":65},null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!AG$12=\"\",\"\",Input!AG$12)","v":1.562E-2},1.562E-2,1.562E-2,1.562E-2,1.562E-2,1.562E-2,1.562E-2,1.562E-2]
[{"$f":"ROW()","v":66},null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!AH$12=\"\",\"\",Input!AH$12)","v":2.215E-2},2.215E-2,2.215E-2,2.215E-2,2.215E-2,2.215E-2,2.215E-2]
[{"$f":"ROW()","v":67},null,2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!AI$12=\"\",\"\",Input!AI$12)","v":1.924E-2},1.924E-2,1.924E-2,1.924E-2,1.924E-2,1.924E-2]
[null,null,2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!AJ$12=\"\",\"\",Input!AJ$12)","v":1.668E-2},1.668E-2,1.668E-2,1.668E-2,1.668E-2]
[null,null,2026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!AK$12=\"\",\"\",Input!AK$12)","v":""},"","",""]
[null,null,2027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!AL$12=\"\",\"\",Input!AL$12)","v":""},"",""]
[null,null,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!AM$12=\"\",\"\",Input!AM$12)","v":""},""]
[null,null,2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Input!AN$12=\"\",\"\",Input!AN$12)","v":""}]

{"sheet":"Input","index":3,"n_rows":1830,"n_cols":40,"rows_kept":1830,"cut":false,"hidden":false,"merged":[[1350,24,1350,29],[1350,9,1350,13],[1350,14,1350,18],[1350,19,1350,23],[1440,9,1440,13],[1440,14,1440,18],[1440,19,1440,23],[1440,24,1440,29],[1458,9,1458,13],[1458,14,1458,18],[1458,19,1458,23],[1458,24,1458,29],[1368,9,1368,13],[1368,14,1368,18],[1368,19,1368,23],[1740,9,1740,13],[1740,14,1740,18],[1740,19,1740,23],[1740,24,1740,29],[684,9,684,13],[684,14,684,18],[684,19,684,23],[702,9,702,13],[702,14,702,18],[702,19,702,23],[702,24,702,29],[1422,9,1422,13],[1422,14,1422,18],[1422,19,1422,23],[1422,24,1422,29],[1368,24,1368,29],[1386,9,1386,13],[1386,14,1386,18],[1386,19,1386,23],[1386,24,1386,29],[1404,9,1404,13],[1404,14,1404,18],[1404,19,1404,23],[1314,19,1314,23],[1689,14,1689,18],[1689,19,1689,23],[1700,9,1700,13],[1700,14,1700,18],[1700,19,1700,23],[1711,9,1711,13],[1711,14,1711,18],[1711,19,1711,23],[1722,9,1722,13],[1722,14,1722,18],[1722,19,1722,23],[1755,24,1755,29],[1762,9,1762,13],[1762,14,1762,18],[1762,19,1762,23],[1762,24,1762,29],[1776,9,1776,13],[1776,14,1776,18],[1776,19,1776,23],[1776,24,1776,29],[1769,9,1769,13],[1769,14,1769,18],[1769,19,1769,23],[1769,24,1769,29],[1783,24,1783,29],[1790,9,1790,13],[1804,14,1804,18],[1804,19,1804,23],[1797,14,1797,18],[1797,19,1797,23],[1790,14,1790,18],[1790,19,1790,23],[1783,14,1783,18],[1783,19,1783,23],[1677,24,1677,29],[1677,9,1677,13],[1677,14,1677,18],[1677,19,1677,23],[1278,24,1278,29],[1296,9,1296,13],[1296,14,1296,18],[1296,19,1296,23],[1296,24,1296,29],[1314,24,1314,29],[1332,9,1332,13],[1332,14,1332,18],[1332,19,1332,23],[1332,24,1332,29],[1666,24,1666,29],[1666,9,1666,13],[1666,14,1666,18],[1666,19,1666,23],[1278,9,1278,13],[1278,14,1278,18],[1278,19,1278,23],[1404,24,1404,29],[1314,9,1314,13],[1314,14,1314,18],[1152,9,1152,13],[1152,14,1152,18],[1152,19,1152,23],[1152,24,1152,29],[1170,9,1170,13],[1170,14,1170,18],[1170,19,1170,23],[1170,24,1170,29],[1134,9,1134,13],[1134,14,1134,18],[1134,19,1134,23],[1206,9,1206,13],[1206,14,1206,18],[1206,19,1206,23],[1206,24,1206,29],[1224,9,1224,13],[1224,14,1224,18],[1224,19,1224,23],[1224,24,1224,29],[1242,9,1242,13],[1242,14,1242,18],[1242,19,1242,23],[1260,24,1260,29],[1080,24,1080,29],[1098,24,1098,29],[1116,24,1116,29],[774,24,774,29],[792,24,792,29],[810,24,810,29],[828,24,828,29],[846,24,846,29],[864,24,864,29],[882,24,882,29],[900,24,900,29],[918,24,918,29],[936,24,936,29],[954,24,954,29],[972,24,972,29],[990,24,990,29],[1008,24,1008,29],[1026,24,1026,29],[1044,24,1044,29],[1062,24,1062,29],[1242,24,1242,29],[1188,24,1188,29],[1134,24,1134,29],[3,24,3,29],[720,24,720,29],[738,24,738,29],[756,24,756,29],[611,24,611,29],[629,24,629,29],[647,24,647,29],[665,24,665,29],[478,24,478,29],[460,24,460,29],[423,24,423,29],[441,24,441,29],[404,24,404,29],[386,24,386,29],[1260,9,1260,13],[1260,14,1260,18],[1260,19,1260,23],[1026,9,1026,13],[1026,14,1026,18],[1026,19,1026,23],[1044,9,1044,13],[1044,14,1044,18],[1044,19,1044,23],[1062,9,1062,13],[1062,14,1062,18],[1062,19,1062,23],[1080,9,1080,13],[1080,14,1080,18],[1080,19,1080,23],[1098,9,1098,13],[1098,14,1098,18],[1098,19,1098,23],[1116,9,1116,13],[1116,14,1116,18],[1116,19,1116,23],[1188,9,1188,13],[1188,14,1188,18],[1188,19,1188,23],[990,9,990,13],[990,14,990,18],[990,19,990,23],[1008,9,1008,13],[1008,14,1008,18],[1008,19,1008,23],[954,9,954,13],[954,14,954,18],[954,19,954,23],[972,9,972,13],[972,14,972,18],[972,19,972,23],[918,9,918,13],[918,14,918,18],[918,19,918,23],[936,9,936,13],[936,14,936,18],[936,19,936,23],[882,9,882,13],[882,14,882,18],[882,19,882,23],[900,9,900,13],[900,14,900,18],[900,19,900,23],[846,9,846,13],[846,14,846,18],[846,19,846,23],[864,9,864,13],[864,14,864,18],[864,19,864,23],[810,9,810,13],[810,14,810,18],[810,19,810,23],[828,9,828,13],[828,14,828,18],[828,19,828,23],[774,9,774,13],[774,14,774,18],[774,19,774,23],[792,9,792,13],[792,14,792,18],[792,19,792,23],[738,9,738,13],[738,14,738,18],[738,19,738,23],[756,9,756,13],[756,14,756,18],[756,19,756,23],[592,9,592,13],[592,14,592,18],[592,19,592,23],[720,9,720,13],[720,14,720,18],[720,19,720,23],[611,9,611,13],[611,14,611,18],[611,19,611,23],[629,9,629,13],[629,14,629,18],[629,19,629,23],[647,9,647,13],[647,14,647,18],[647,19,647,23],[665,9,665,13],[665,14,665,18],[665,19,665,23],[460,19,460,23],[441,9,441,13],[441,14,441,18],[441,19,441,23],[554,9,554,13],[554,14,554,18],[554,19,554,23],[573,9,573,13],[573,14,573,18],[573,19,573,23],[515,9,515,13],[515,14,515,18],[515,19,515,23],[535,9,535,13],[535,14,535,18],[535,19,535,23],[253,9,253,13],[253,14,253,18],[253,19,253,23],[272,9,272,13],[272,14,272,18],[272,19,272,23],[367,9,367,13],[367,14,367,18],[367,19,367,23],[329,9,329,13],[329,14,329,18],[329,19,329,23],[348,9,348,13],[348,14,348,18],[348,19,348,23],[1733,24,1733,29],[291,9,291,13],[291,14,291,18],[291,19,291,23],[310,9,310,13],[310,14,310,18],[310,19,310,23],[386,9,386,13],[386,14,386,18],[386,19,386,23],[497,9,497,13],[497,14,497,18],[497,19,497,23],[404,9,404,13],[404,14,404,18],[404,19,404,23],[423,9,423,13],[423,14,423,18],[423,19,423,23],[478,9,478,13],[478,14,478,18],[478,19,478,23],[460,9,460,13],[460,14,460,18],[1815,9,1815,13],[1815,14,1815,18],[1815,19,1815,23],[1815,24,1815,29],[3,9,3,13],[3,14,3,18],[234,9,234,13],[234,14,234,18],[234,19,234,23],[140,9,140,13],[140,14,140,18],[140,19,140,23],[178,14,178,18],[196,14,196,18],[196,19,196,23],[178,19,178,23],[215,9,215,13],[215,14,215,18],[215,19,215,23],[3,19,3,23],[1733,9,1733,13],[158,9,158,13],[158,14,158,18],[1733,14,1733,18],[158,19,158,23],[1748,9,1748,13],[1748,14,1748,18],[1748,19,1748,23],[1748,24,1748,29],[1790,24,1790,29],[1804,24,1804,29],[1797,24,1797,29],[1797,9,1797,13],[1755,9,1755,13],[1755,14,1755,18],[1755,19,1755,23],[1783,9,1783,13],[1804,9,1804,13],[1733,19,1733,23]]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Draft Decision, April 2024"}]
["Inputs"]
["Ref",null,{"$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,{"$f":"DATEVALUE(\"31/12/\"&J6)-DATEVALUE(\"31/12/\"&I6)","v":366},365,365,365,366,365,365,365,366,365,{"$f":"DATEVALUE(\"30/6/\"&T6)-DATEVALUE(\"31/12/\"&S6)","v":181},{"$f":"DATEVALUE(\"31/12/\"&U6)-DATEVALUE(\"31/12/\"&T6)","v":365},366,365,365,{"$f":"DATEVALUE(\"31/12/\"&Y6)-DATEVALUE(\"30/6/\"&X6)","v":184},{"$f":"DATEVALUE(\"31/12/\"&Z6)-DATEVALUE(\"31/12/\"&Y6)","v":365},366,365,365,365,366,365,365,365,366,{"$f":"DATEVALUE(\"31/12/\"&AJ6)-DATEVALUE(\"31/12/\"&AI6)","v":365},{"$f":"DATEVALUE(\"31/12/\"&AK6)-DATEVALUE(\"31/12/\"&AJ6)","v":365},365,366,365]
["Year portion",null,null,null,null,null,null,null,1,{"$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,{"$f":"IF(ISNUMBER($AN$12),$AN$6,IF(ISNUMBER($AM$12),$AM$6,IF(ISNUMBER($AL$12),$AL$6,IF(ISNUMBER($AK$12),$AK$6,$AJ$6))))","v":2025},{"$f":"AN6","v":2029}]
[{"$f":"ROW()","v":12},null,"Annual DRP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!U41","v":2.4289999999999999E-2},1.9530000000000002E-2,2.4670000000000001E-2,2.3259999999999999E-2,1.6890000000000002E-2,1.6629999999999999E-2,1.77E-2,2.0750000000000001E-2,1.562E-2,2.215E-2,1.924E-2,1.668E-2]
[{"$f":"ROW()","v":13},null,"Trailing Average DRP (10 year ave, modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!U11","v":2.4289999999999999E-2},{"$f":"WACC!V11","v":2.5020000000000001E-2},{"$f":"WACC!W11","v":2.4670000000000001E-2},{"$f":"WACC!X11","v":2.3259999999999999E-2},{"$f":"WACC!Y11","v":1.6890000000000002E-2},{"$f":"WACC!Z11","v":1.6629999999999999E-2},{"$f":"IF(WACC!AA46=\"\",\"\",WACC!AA46)","v":2.273E-2},{"$f":"IF(WACC!AB46=\"\",\"\",WACC!AB46)","v":2.2429999999999999E-2},{"$f":"IF(WACC!AC46=\"\",\"\",WACC!AC46)","v":2.0820000000000002E-2},{"$f":"IF(WACC!AD46=\"\",\"\",WACC!AD46)","v":1.9970000000000002E-2},{"$f":"IF(WACC!AE46=\"\",\"\",WACC!AE46)","v":1.9640000000000001E-2},{"$f":"IF(WACC!AF46=\"\",\"\",WACC!AF46)","v":1.9359999999999999E-2},{"$f":"IF(WACC!AG46=\"\",\"\",WACC!AG46)","v":""},{"$f":"IF(WACC!AH46=\"\",\"\",WACC!AH46)","v":""},{"$f":"IF(WACC!AI46=\"\",\"\",WACC!AI46)","v":""},{"$f":"IF(WACC!AJ46=\"\",\"\",WACC!AJ46)","v":""}]
[{"$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,{"$f":"X_F_1","v":0},{"$f":"X_F_2","v":0},{"$f":"X_F_3","v":0},{"$f":"X_F_4","v":0},{"$f":"X_F_5","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16}]
["8 Cities Inflation"]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":19},null,"Actual June and  Forecast Inflation",null,null,null,null,null,"1999-06-30","2000-06-30","2001-06-30","2002-06-30","2003-06-30","2004-06-30","2005-06-30","2006-06-30","2007-06-30","2008-06-30","2009-06-30","2010-06-30","2011-06-30","2012-06-30","2013-06-30","2014-06-30",{"$f":"X19","v":"2014-06-30"},"2015-06-30","2016-06-30","2017-06-30","2018-06-30","2019-06-30","2020-06-30","2021-06-30","2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30"]
[{"$f":"ROW()","v":20},null,null,"June CPI All Groups, 8 Capital Cities - (Pre-2012 index)",null,null,null,null,{"$f":"J20/(1+J21)","v":122.29999999999998},126.2,133.80000000000001,137.6,141.30000000000001,144.80000000000001,148.4,154.30000000000001,157.5,164.6,167,172.1,178.3,180.4,null,null,null,null,null,null,113,114.8]
[{"$f":"ROW()","v":21},null,null,"June inflation All Groups, 8 Capital Cities - (Pre-2012 index)",null,null,null,null,null,3.1888798037612576E-2,6.0221870047543646E-2,2.8400597907324299E-2,2.6889534883721034E-2,2.4769992922859085E-2,2.4861878453038555E-2,3.9757412398921943E-2,2.0738820479585085E-2,4.5079365079365052E-2,1.4580801944106936E-2,{"$f":"T20/S20-1","v":3.0538922155688653E-2},{"$f":"U20/T20-1","v":3.6025566531086683E-2},{"$f":"V20/U20-1","v":1.1777902411665764E-2}]
[{"$f":"ROW()","v":22},null,null,"June CPI All Groups, 8 Capital Cities - published Mar-2014",null,null,null,null,{"$f":"J22/(1+J21)","v":68.030586370839927},70.2,74.5,76.599999999999994,78.599999999999994,80.599999999999994,82.6,85.9,87.7,91.6,92.9,95.8,99.2,100.4,102.8,105.9,{"$f":"X22","v":105.9},107.5,108.6,110.7,113,114.8,{"$f":"AC22*(1+AE23)","v":114.2882},{"$f":"AE22*(1+AF23)","v":115.59108548000002},{"$f":"AF22*(1+AG23)","v":116.90882385447203},{"$f":"AG22*(1+AH23)","v":118.24158444641303},{"$f":"AH22*(1+AI23)","v":119.58953850910214},{"$f":"AH22*(1+AJ23)","v":121.20944821601799},{"$f":"AJ22*(1+AK23)","v":124.25180536624003},{"$f":"AK22*(1+AL23)","v":127.37052568093264},{"$f":"AL22*(1+AM23)","v":130.56752587552404},{"$f":"AM22*(1+AN23)","v":133.84477077499969}]
[{"$f":"ROW()","v":23},null,null,"June inflation All Groups, 8 Capital Cities - (Sep-2012 base index)",null,null,null,null,null,{"$f":"J22/I22-1","v":3.1888798037612576E-2},{"$f":"K22/J22-1","v":6.1253561253561184E-2},{"$f":"L22/K22-1","v":2.8187919463087185E-2},{"$f":"M22/L22-1","v":2.6109660574412441E-2},{"$f":"N22/M22-1","v":2.5445292620865034E-2},{"$f":"O22/N22-1","v":2.4813895781637729E-2},{"$f":"P22/O22-1","v":3.9951573849879018E-2},{"$f":"Q22/P22-1","v":2.0954598370197974E-2},{"$f":"R22/Q22-1","v":4.4469783352337311E-2},1.4192139737991383E-2,3.1216361679224924E-2,{"$f":"U22/T22-1","v":3.5490605427975108E-2},1.2096774193548487E-2,{"$f":"W22/V22-1","v":2.3904382470119501E-2},3.0155642023346418E-2,{"$f":"X23","v":3.0155642023346418E-2},{"$f":"Z22/Y22-1","v":1.5108593012275628E-2},{"$f":"AA22/Z22-1","v":1.0232558139534831E-2},{"$f":"AB22/AA22-1","v":1.9337016574585641E-2},{"$f":"AC22/AB22-1","v":2.0776874435411097E-2},1.5929203539823078E-2,{"$f":"WACC!AA$28","v":1.14E-2},{"$f":"WACC!AB$28","v":1.14E-2},{"$f":"WACC!AC$28","v":1.14E-2},{"$f":"WACC!AD$28","v":1.14E-2},{"$f":"WACC!AE$28","v":1.14E-2},{"$f":"WACC!AF$28","v":2.5100000000000001E-2},{"$f":"WACC!AG$28","v":2.5100000000000001E-2},{"$f":"WACC!AH$28","v":2.5100000000000001E-2},{"$f":"WACC!AI$28","v":2.5100000000000001E-2},{"$f":"WACC!AJ$28","v":2.5100000000000001E-2}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,"Trimmed Mean: Actual September and  Forecast Inflation (ABS source: 640106, series ID: A3604509L)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual","Actual"]
[{"$f":"ROW()","v":30},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,116.1027,117.4875]
[{"$f":"ROW()","v":31},null,null,"September inflation All Groups, 8 Capital Cities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE30/AD30-1","v":1.1927371198085845E-2}]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual",{"$f":"AM33","v":"Actual"}]
[{"$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","2014-09-30","2015-09-30","2016-09-30","2017-09-30","2018-09-30","2019-09-30","2020-09-30","2021-09-30","2022-09-30","2023-09-30","2024-09-30","2025-09-30","2026-09-30","2027-09-30","2028-09-30","2029-09-30"]
[{"$f":"ROW()","v":35},null,null,"September CPI All Groups, 8 Capital Cities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,106.40359522070739,{"$f":"X35","v":106.40359522070739},108,109.4,111.4,113.5,115.4,116.2,119.7,128.4,135.30000000000001]
[{"$f":"ROW()","v":36},null,null,"September inflation All Groups, 8 Capital Cities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X35/W35-1","v":2.3111492506801889E-2},{"$f":"X36","v":2.3111492506801889E-2},{"$f":"Z35/Y35-1","v":1.5003297360218548E-2},{"$f":"AA35/Z35-1","v":1.2962962962963065E-2},{"$f":"AB35/AA35-1","v":1.8281535648994485E-2},1.8850987432674993E-2,{"$f":"AD35/AC35-1","v":1.6740088105726914E-2},{"$f":"AE35/AD35-1","v":6.9324090121316573E-3},{"$f":"IF(AF35=\"\",\"\",AF35/AE35-1)","v":3.0120481927710774E-2},7.268170426065157E-2,5.3738317757009435E-2,"",{"$f":"IF(AJ35=\"\",\"\",AJ35/AI35-1)","v":""},{"$f":"IF(AK35=\"\",\"\",AK35/AJ35-1)","v":""},{"$f":"IF(AL35=\"\",\"\",AL35/AK35-1)","v":""},{"$f":"IF(AM35=\"\",\"\",AM35/AL35-1)","v":""},{"$f":"IF(AN35=\"\",\"\",AN35/AM35-1)","v":""}]
[{"$f":"ROW()","v":37}]
[{"$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","Actual","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","2029-12-31"]
[{"$f":"ROW()","v":40},null,null,"December CPI All Groups, 8 Capital Cities - (Pre-2012 index)",null,null,null,null,124.1,131.30000000000001,135.4,139.5,142.80000000000001,146.5,150.6,155.5,160.1,166,169.5,174,179.4]
[{"$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},108.4,110,112.1,114.1,116.2,117.2,121.3,130.80000000000001,136.1,{"$f":"AH42*(1+AI43)","v":141.27179999999998},{"$f":"AI42*(1+AJ43)","v":144.81772217999998},{"$f":"AJ42*(1+AK43)","v":148.45264700671797},{"$f":"AK42*(1+AL43)","v":152.17880844658657},{"$f":"AL42*(1+AM43)","v":155.99849653859587},{"$f":"AM42*(1+AN43)","v":159.91405880171462}]
[{"$f":"ROW()","v":43},null,null,"December inflation All Groups , 8 Capital Cities -  (Sep-2012 base index)",null,null,null,null,null,{"$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},{"$f":"AF42/AE42-1","v":3.4982935153583528E-2},{"$f":"AG42/AF42-1","v":7.8318219291014124E-2},4.0519877675840865E-2,3.7999999999999999E-2,{"$f":"WACC!AF$28","v":2.5100000000000001E-2},{"$f":"WACC!AG$28","v":2.5100000000000001E-2},{"$f":"WACC!AH$28","v":2.5100000000000001E-2},{"$f":"WACC!AI$28","v":2.5100000000000001E-2},{"$f":"WACC!AJ$28","v":2.5100000000000001E-2}]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45},null,"Modelled Inflation"]
[{"$f":"ROW()","v":46},null,null,"Selected CPI period",null,"Base period: ",{"$f":"AH46","v":"2023-12-31"},null,{"$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",{"$f":"AE39","v":"2020-12-31"},"2021-12-31","2022-12-31","2023-12-31","2024-12-31",{"$f":"AJ39","v":"2025-12-31"},"2026-12-31","2027-12-31","2028-12-31","2029-12-31"]
[{"$f":"ROW()","v":47},null,null,"CPI",null,"Base CPI: ",{"$f":"HLOOKUP($G$46,$I$46:$AN$47,2,FALSE)","v":136.1},null,{"$f":"J47/(J48+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,{"$f":"AE42","v":117.2},121.3,130.80000000000001,136.1,141.27179999999998,{"$f":"AJ42","v":144.81772217999998},148.45264700671797,152.17880844658657,155.99849653859587,159.91405880171462]
[{"$f":"ROW()","v":48},null,null,"Inflation",null,null,null,null,null,{"$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":"W47/V47-1","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,{"$f":"AE47/AD47-1","v":8.6058519793459354E-3},{"$f":"AF47/AE47-1","v":3.4982935153583528E-2},{"$f":"AG47/AF47-1","v":7.8318219291014124E-2},{"$f":"AH47/AG47-1","v":4.0519877675840865E-2},{"$f":"AI47/AH47-1","v":3.8000000000000034E-2},{"$f":"AJ47/AI47-1","v":2.50999999999999E-2},{"$f":"AK47/AJ47-1","v":2.50999999999999E-2},{"$f":"AL47/AK47-1","v":2.50999999999999E-2},{"$f":"AM47/AL47-1","v":2.50999999999999E-2},{"$f":"AN47/AM47-1","v":2.50999999999999E-2}]
["Financial Parameters"]
[{"$f":"ROW()","v":50},null,"Inflation factor",null,null,null,null,null,{"$f":"HLOOKUP($G$46,$I$46:$AN$47,2,FALSE)","v":136.1},null,null,"Actual 1",null,null,null,null,"Actual 2",null,null,null,null,"Actual 3",null,null,null,null,"Actual 4",null,null,"Forecast",null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":51},null,null,{"$f":"\"Inflation Factor (convert to real \"&$G$51&\" $)\"","v":"Inflation Factor (convert to real 31/12/2023 $)"},null,"Real $ at ",{"$f":"TEXT($G$46,\"dd/mm/yyyy\")","v":"31/12/2023"},null,{"$f":"$G$47/I$47","v":1.9705577368206466},{"$f":"$G$47/J$47","v":1.8624997344968939},1.8061020320490559,1.7530194633651768,1.7125085093798469,1.6692574412248613,1.6238128495314885,1.5726444703501106,1.5274591826323687,1.4731699707195316,1.4427505317961193,1.4209541844244176,1.3715435509783636,1.3555776892430278,1.3239299610894941,1.2851746931067043,1.2767354596622889,1.2555350553505533,1.2372727272727273,1.2140945584299732,1.1928133216476775,1.1712564543889845,1.1612627986348123,1.1220115416323166,1.0405198776758409,1,0.96339113680154154,0.93980210399135844,0.91679065846391428,0.8943426577542819,0.87244430568167208,0.85108214387052195]
[{"$f":"ROW()","v":52},null,null,{"$f":"\"Inflation Factor (convert \" &$G$51& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,{"$f":"1/I51","v":0.50747054060614749},0.53691282821585162,0.55367857532693299,0.57044432243801446,0.58393870425912886,0.59906876872522663,0.61583451583630811,0.63587162823735655,0.65468197865466737,0.67880829766817474,0.69312052081178088,{"$f":"1/T51","v":0.70375245800417385},{"$f":"1/U51","v":0.72910553900141906},0.73769287288758267,0.75532696546656874,0.77810433504775911,0.78324761204996329,0.79647318148420287,0.80822924320352685,0.82365907421013962,0.83835415135929459,0.85378398236590747,{"$f":"1/AE51","v":0.86113152094048495},0.89125642909625269,0.96105804555473928,1,1.0379999999999998,{"$f":"1/AJ51","v":1.0640537999999999},1.0907615503799997,1.1181396652945377,1.1462049708934303,1.1749747156628556]
[{"$f":"ROW()","v":53},null,"Real Pre-tax WACC",null,null,null,null,null,null,null,null,"Approved 1",null,null,null,null,"Approved 2",null,null,null,null,"Actual 3",null,null,null,null,"Actual 4",null,null,"Forecast",null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":54},null,null,"WACC",null,null,null,null,null,{"$f":"WACC!E35","v":7.5283004364780082E-2},{"$f":"J54","v":7.5283004364780082E-2},{"$f":"K54","v":7.5283004364780082E-2},{"$f":"L54","v":7.5283004364780082E-2},{"$f":"M54","v":7.5283004364780082E-2},{"$f":"WACC!K35","v":6.7799999999999999E-2},{"$f":"O54","v":6.7799999999999999E-2},{"$f":"P54","v":6.7799999999999999E-2},{"$f":"Q54","v":6.7799999999999999E-2},{"$f":"R54","v":6.7799999999999999E-2},{"$f":"(1+U54)^(T$8/365)-1","v":3.7700240639431559E-2},{"$f":"WACC!$S$35","v":7.7482487580959436E-2},{"$f":"U54","v":7.7482487580959436E-2},{"$f":"V54","v":7.7482487580959436E-2},{"$f":"W54","v":7.7482487580959436E-2}]
[{"$f":"ROW()","v":55},null,null,"Discounting Factor",null,null,null,null,null,{"$f":"K55*(1+J54)","v":1.8688462509788115},1.7380040820814668,1.6163224704813288,1.5031600647646859,1.397920415986369,1.3000488339459861,1.2175021857520003,1.1401968400000002,1.0678000000000001,1,{"$f":"S55/(1+T54)","v":0.96366943057062349},{"$f":"T55/(1+U54)","v":0.89437131617251986},{"$f":"U55/(1+V54)","v":0.83005647560960383},{"$f":"V55/(1+W54)","v":0.77036655832165934},{"$f":"W55/(1+X54)","v":0.7149689829773459}]
[{"$f":"ROW()","v":56},null,"Real Post Tax WACC"]
[{"$f":"ROW()","v":57},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+U57)^(T$8/365)-1","v":3.2057454651296835E-2},{"$f":"WACC!$S$38","v":6.5699805068226036E-2},{"$f":"U57","v":6.5699805068226036E-2},{"$f":"V57","v":6.5699805068226036E-2},{"$f":"W57","v":6.5699805068226036E-2},{"$f":"(1+WACC!U$38)^Y$9-1","v":1.9810107804075106E-2},{"$f":"WACC!V$38","v":4.0109911678115839E-2},{"$f":"WACC!W$38","v":3.9903827281648763E-2},{"$f":"WACC!X$38","v":3.9073601570166927E-2},{"$f":"WACC!Y$38","v":3.5322865554465288E-2},{"$f":"WACC!Z$38","v":3.577466265060214E-2},{"$f":"WACC!AA$38","v":2.9814119042910869E-2},{"$f":"WACC!AB$38","v":2.9650978841210041E-2},{"$f":"WACC!AC$38","v":2.8775459758750177E-2},{"$f":"WACC!AD$38","v":2.8313229187264977E-2},{"$f":"WACC!AE$38","v":2.8133774965394265E-2},{"$f":"WACC!AF$38","v":4.7050531655448369E-2},{"$f":"WACC!AG$38","v":4.7050531655448369E-2},{"$f":"WACC!AH$38","v":4.7050531655448369E-2},{"$f":"WACC!AI$38","v":4.7050531655448369E-2},{"$f":"WACC!AJ$38","v":4.7050531655448369E-2}]
[{"$f":"ROW()","v":58},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+T57)","v":0.96893830425155147},{"$f":"T58/(1+U57)","v":0.90920379232829085},{"$f":"U58/(1+V57)","v":0.85315188011138243},{"$f":"V58/(1+W57)","v":0.80055553736050811},{"$f":"W58/(1+X57)","v":0.7512017301244196},{"$f":"1/(1+Y57)","v":0.98057470929884039},{"$f":"Y58/(1+Z57)","v":0.94276066239651424},{"$f":"Z58/(1+AA57)","v":0.90658447220155858},{"$f":"AA58/(1+AB57)","v":0.87249302728083833},{"$f":"AB58/(1+AC57)","v":0.8427255461160672},{"$f":"AC58/(1+AD57)","v":0.81361861465068852},{"$f":"1/(1+AE57)","v":0.97104902866294018},{"$f":"AE58/(1+AF57)","v":0.94308561698817428},{"$f":"AF58/(1+AG57)","v":0.91670695295291127},{"$f":"AG58/(1+AH57)","v":0.89146665328563113},0.86707262711570465,{"$f":"1/(1+AJ57)","v":0.95506374312130027},{"$f":"IF(AK$46=$G$46,1,AJ58/(1+AK57))","v":0.91214675342486906},0.87115829260189714,0.83201169978352885,0.79462420831597258]
[{"$f":"ROW()","v":59},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":60},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+U60)^(T$8/365)-1","v":4.5277842538704594E-2},{"$f":"WACC!$S$37","v":9.3407999999999991E-2},{"$f":"U60","v":9.3407999999999991E-2},{"$f":"V60","v":9.3407999999999991E-2},{"$f":"W60","v":9.3407999999999991E-2},{"$f":"(1+WACC!U$37)^Y$9-1","v":2.9532347866229047E-2},{"$f":"WACC!V$37","v":5.9871999999999995E-2},{"$f":"WACC!W$37","v":5.9662E-2},{"$f":"WACC!X$37","v":5.8815999999999993E-2},{"$f":"WACC!Y$37","v":5.4994000000000001E-2},{"$f":"WACC!Z$37","v":5.4837999999999998E-2},{"$f":"WACC!AA$37","v":4.1553999999999994E-2},{"$f":"WACC!AB$37","v":4.1388999999999995E-2},{"$f":"WACC!AC$37","v":4.0503499999999998E-2},{"$f":"WACC!AD$37","v":4.0035999999999995E-2},{"$f":"WACC!AE$37","v":3.9854500000000001E-2},{"$f":"WACC!AF$37","v":7.3331499999999994E-2},{"$f":"WACC!AG$37","v":7.3331499999999994E-2},{"$f":"WACC!AH$37","v":7.3331499999999994E-2},{"$f":"WACC!AI$37","v":7.3331499999999994E-2},{"$f":"WACC!AJ$37","v":7.3331499999999994E-2}]
[{"$f":"ROW()","v":61},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+T60)","v":0.95668343793767152},{"$f":"T61/(1+U60)","v":0.87495558651269389},{"$f":"U61/(1+V60)","v":0.80020960749573256},{"$f":"V61/(1+W60)","v":0.7318490513108854},{"$f":"W61/(1+X60)","v":0.66932842206283971},{"$f":"1/(1+Y60)","v":0.97131479362699313},{"$f":"Y61/(1+Z60)","v":0.91644537607087762},{"$f":"Z61/(1+AA60)","v":0.86484688143094446},{"$f":"AA61/(1+AB60)","v":0.81680564085822704},{"$f":"AB61/(1+AC60)","v":0.7742277594547714},{"$f":"AC61/(1+AD60)","v":0.73397788044682832},{"$f":"1/(1+AE60)","v":0.96010384483185696},{"$f":"AE61/(1+AF60)","v":0.92194544481635299},{"$f":"AF61/(1+AG60)","v":0.88605703374986533},{"$f":"AG61/(1+AH60)","v":0.85194842654472092},0.81929580200376206,{"$f":"1/(1+AJ60)","v":0.93167861001004804},{"$f":"IF(AK$46=$G$46,1,AJ61/(1+AK60))","v":0.86802503235025519},0.80872035559401279,0.7534674567866616,0.70198951282680289]
[{"$f":"ROW()","v":62}]
["Assets Life"]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,null,null,"1999-2013/14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex from Jun-2014 onwards","Capex from 2020 onwards",null,"Capex up to Dec-2007 ","Capex from 2008 Onwards","Capex from 2020 Onwards"]
[{"$f":"ROW()","v":65},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"]
[{"$f":"ROW()","v":66},null,null,"High Pressure Mains - Steel",null,null,null,null,null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,{"$f":"Y66","v":80},null,20,20,20]
[{"$f":"ROW()","v":67},null,null,"High Pressure Mains - PE",null,null,null,null,null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,{"$f":"Y67","v":60},null,20,20,20]
[{"$f":"ROW()","v":68},null,null,"Medium Pressure Mains",null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,60,null,20,20,20]
[{"$f":"ROW()","v":69},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]
[{"$f":"ROW()","v":70},null,null,"Low Pressure Mains",null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,60,null,20,20,20]
[{"$f":"ROW()","v":71},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]
[{"$f":"ROW()","v":72},null,null,"Secondary Gate Stations",null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,40,40,20]
[{"$f":"ROW()","v":73},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]
[{"$f":"ROW()","v":74},null,null,"Meter and Services Pipes",null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,25,null,25,15,15]
[{"$f":"ROW()","v":75},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]
[{"$f":"ROW()","v":76},null,null,"Vehicle",null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"Y76","v":10},null,10,10,10]
[{"$f":"ROW()","v":77},null,null,"Information Technology",null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,4,4,5]
[{"$f":"ROW()","v":78},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]
[{"$f":"ROW()","v":79},null,null,"FRC",null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,4,4,4]
[{"$f":"ROW()","v":80},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]
[{"$f":"ROW()","v":81},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"SUMPRODUCT($J$66:$J$79,Asset!$Y$55:$Y$68)/SUM(Asset!$Y$55:$Y$68)","v":65.842774465500923},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J81","v":65.842774465500923},{"$f":"SUMPRODUCT($Z$66:$Z$79,Asset!$AE$55:$AE$68)/SUM(Asset!$AE$55:$AE$68)","v":53.715045065910232},null,5,5,5]
["Initial Capital Base",null,null,null,null,null,null,null,null,null,null,null,null,"ICB as at 31/12/2004",null,null,null,null,"ICB as at 31/12/2009",null,null,null,null,null,"ICB as at 31/12/2023"]
[{"$f":"ROW()","v":83},null,"Initial Capital Base",null,null,"Life 31/12/98","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 $m \"&$G$51","v":"Initial Value at 1999 $m 31/12/2023"},{"$f":"\"WDV in 2004 $m \"&$G$51","v":"WDV in 2004 $m 31/12/2023"}]
[{"$f":"ROW()","v":84},null,null,"High Pressure Mains - Steel",null,106,106,null,149.05250012400941,null,null,null,{"$f":"I84*$I$51/$N$51","v":175.95641634300875},167.76801272600417,0,null,null,{"$f":"M84*$N$51/$S$51","v":203.58097317501691},194.10701813691267,{"$f":"O84*$N$51","v":0},null,null,{"$f":"R84*($G$47/S$47)","v":293.71655731182716},{"$f":"N84*$N$51","v":280.04800364238969},{"$f":"O84*$N$51","v":0}]
[{"$f":"ROW()","v":85},null,null,"High Pressure Mains - PE",null,106,null,null,null,null,null,null,{"$f":"I85*$I$51/$N$51","v":0},null,null,null,null,{"$f":"M85*$N$51/$S$51","v":0},null,{"$f":"O85*$N$51","v":0},null,null,{"$f":"R85*($G$47/S$47)","v":0},0,0]
[{"$f":"ROW()","v":86},null,null,"Medium Pressure Mains",null,51,51,null,176.99705064705881,null,null,null,208.94494697658439,188.69304913983942,0,null,null,241.74859052922218,218.31721385121349,{"$f":"O86*$N$51","v":0},null,null,348.78290754699759,314.97727638408537,0]
[{"$f":"ROW()","v":87},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,{"$f":"O87*$N$51","v":0},null,null,189.48633476379243,165.50629822224252,0]
[{"$f":"ROW()","v":88},null,null,"Low Pressure Mains",null,33,33,null,27.791752300151519,null,null,null,32.808152393007241,27.64155259269678,-0.59112411707750434,null,null,37.958920345493013,31.98118200998023,-0.68392858597021822,null,null,54.765252514866582,46.140867352367458,-0.98673833111910025]
[{"$f":"ROW()","v":89},null,null,"Regulators",null,28,28,null,9.7160250855000001,null,null,null,11.469763698837633,9.535022565594149,0,null,null,13.270477453603949,11.031988565653297,0,null,null,19.145988403375508,15.916407369865002,0]
[{"$f":"ROW()","v":90},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,3.8862513590308296,3.066557769193627,-7.0257036974549769E-2]
[{"$f":"ROW()","v":91},null,null,"Buildings",null,24,24,null,1.7396427391387499,null,null,null,2.0536475526496933,1.6016563436333116,0,null,null,2.3760632093796792,1.8531109231798382,0,null,null,3.4280664589137264,2.6735767698949089,0]
[{"$f":"ROW()","v":92},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,104.03589153557347,59.626637122230058,0]
[{"$f":"ROW()","v":93},null,null,"Equipment & Vehicles",null,11,6,null,15.063926049999997,null,null,null,17.782958632755843,2.4942168682841355,-5.3844028373098389,null,null,20.574822445406927,2.8858004039191871,-6.2297357059659904,null,null,29.684336024721574,4.1634900674118631,-8.9879545027317054]
[{"$f":"ROW()","v":94},null,null,"Vehicle",null,11,null,null,null,null,null,null,0,null,null,null,null,0,0,{"$f":"O94*$N$51","v":0},null,null,0,0,0]
[{"$f":"ROW()","v":95},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]
[{"$f":"ROW()","v":96},null,null,"Telemetry and Monitoring",null,0,null,null,0,null,null,null,{"$f":"I96*$I$51/$N$51","v":0},0,0,null,null,{"$f":"M96*$N$51/$S$51","v":0},0,0,null,null,0,{"$f":"N96*$N$51","v":0},{"$f":"O96*$N$51","v":0}]
[{"$f":"ROW()","v":97},null,null,"FRC",null,6,null,null,0,null,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0]
[{"$f":"ROW()","v":98},null,null,"Land",null,0,null,null,4.4702419018000006,null,null,null,{"$f":"I98*$I$51/$N$51","v":5.2771187640104777},5.277118764010476,0,null,null,{"$f":"M98*$N$51/$S$51","v":6.1056083993158756},6.1056083993158747,0,null,null,8.8088697650518331,{"$f":"N98*$N$51","v":8.8088697650518295},{"$f":"O98*$N$51","v":0}]
[{"$f":"ROW()","v":99},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]
[{"$f":"ROW()","v":100},null,null,"Total",null,null,null,null,{"$f":"SUM(I84:I99)","v":535.75717978581633},null,null,null,{"$f":"SUM(M84:M99)","v":632.46113488011372},{"$f":"SUM(N84:N99)","v":539.71781836338732},{"$f":"SUM(O84:O99)","v":-6.0176157510219692},null,null,{"$f":"SUM(R84:R99)","v":731.75537448586533},{"$f":"SUM(S84:S99)","v":624.45167380610337},{"$f":"SUM(T84:T99)","v":-6.962360885994701},null,null,{"$f":"SUM(W84:W99)","v":1055.7404556841507},{"$f":"SUM(X84:X99)","v":900.92798446473228},{"$f":"SUM(Y84:Y99)","v":-10.044949870825356}]
[{"$f":"ROW()","v":101}]
["Vines, New Assets"]
[{"$f":"ROW()","v":103},null,"CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,"Life at 31/12/09","Tax Asset Life at 31/12/09","m$ 31/12/09",{"$f":"\"m$ \"&TEXT($G$51,\"d/m/yy\")","v":"m$ 31/12/23"}]
[{"$f":"ROW()","v":104},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R104*$S$51","v":0}]
[{"$f":"ROW()","v":105},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R105*$S$51","v":0}]
[{"$f":"ROW()","v":106},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,50.34,{"$f":"$AC69-($J69-P107)-1","v":9.3400000000000034},0.42699100000000001,0.61604149232215677]
[{"$f":"ROW()","v":108},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":109},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":110},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":111},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":112},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,15.34,{"$f":"$AC74-($J74-P112)-1","v":4.34},0.152832,0.2204984492754645]
[{"$f":"ROW()","v":113},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":114},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,0,0,null,0]
[{"$f":"ROW()","v":115},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":116},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"R116*$S$51","v":0}]
[{"$f":"ROW()","v":117},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":118},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":119},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":120},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R104:R119)","v":0.57982299999999998},{"$f":"SUM(S104:S119)","v":0.83653994159762124},null,null,null,null,{"$f":"SUM(X104:X119)","v":0}]
["West Net Energy, New Assets"]
[{"$f":"ROW()","v":122},null,"CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life 30/06/10","Tax Asset Life at 30/6/10","m$ 30/6/10",{"$f":"\"m$ \"&TEXT($G$51,\"d/m/yy\")","v":"m$ 31/12/23"}]
[{"$f":"ROW()","v":123},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":124},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":125},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":126},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":127},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":128},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":129},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":130},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,35.098812785388127,{"$f":"$AC73-($J73-R130)-0.5","v":34.598812785388127},{"$f":"0.0130522132542073","v":1.3052213254207299E-2},{"$f":"T130*$T$51","v":1.8546597039565706E-2}]
[{"$f":"ROW()","v":131},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":132},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,6.536661453899292,{"$f":"$AC75-($J75-R132)-0.5","v":6.036661453899292},{"$f":"2.88462274182994","v":2.8846227418299399},{"$f":"T132*$T$51","v":4.09891675548909}]
[{"$f":"ROW()","v":133},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":134},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,4.0219203272162298,{"$f":"$AC77-($J77-R134)-0.5","v":2.5219203272162298},{"$f":"0.104081321679867","v":0.104081321679867},{"$f":"T134*$T$51","v":0.14789478956143087}]
[{"$f":"ROW()","v":135},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":136},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":137},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":138},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":139},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T123:T138)","v":3.0017562767640142},{"$f":"SUM(U123:U138)","v":4.2653581420900863},null,null,null,{"$f":"SUM(Y123:Y138)","v":0}]
["Redundant Assets  (ICB) and accelerated depreciation"]
[{"$f":"ROW()","v":141},null,"Redundant Assets and accelerated depreciation",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]"]
[{"$f":"ROW()","v":142},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.87,17.03,16.489999999999998,14.19,14.65]
[{"$f":"ROW()","v":143},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]
[{"$f":"ROW()","v":144},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},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]
[{"$f":"ROW()","v":146},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":147},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]
[{"$f":"ROW()","v":148},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":150},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},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]
[{"$f":"ROW()","v":152},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":153},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]
[{"$f":"ROW()","v":154},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":155},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]
[{"$f":"ROW()","v":156},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":157},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]
[{"$f":"ROW()","v":158},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O142:O157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.87,17.03,16.489999999999998,14.19,14.65]
[{"$f":"ROW()","v":159},null,"Redundant Assets and accelerated depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":160},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ142*$AH$51","v":24.87},{"$f":"AK142*$AH$51","v":17.03},16.489999999999998,14.19,14.65]
[{"$f":"ROW()","v":161},null,null,"High Pressure 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,{"$f":"AJ143*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":162},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ144*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":163},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ145*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":164},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ146*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":165},null,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,{"$f":"AJ147*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":166},null,null,"Secondary 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,{"$f":"AJ148*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":167},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,{"$f":"AJ149*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":168},null,null,"Meter and 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,{"$f":"AJ150*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":169},null,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,{"$f":"AJ151*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":170},null,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,{"$f":"AJ152*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":171},null,null,"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,{"$f":"AJ153*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":172},null,null,"Telemetry 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,{"$f":"AJ154*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":173},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,{"$f":"AJ155*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":174},null,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,{"$f":"AJ156*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":175},null,null,"Equity 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,{"$f":"AJ157*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":176},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O160:O175)","v":0},{"$f":"SUM(P160:P175)","v":0},{"$f":"SUM(Q160:Q175)","v":0},{"$f":"SUM(R160:R175)","v":0},{"$f":"SUM(S160:S175)","v":0},{"$f":"SUM(T160:T175)","v":0},{"$f":"SUM(U160:U175)","v":0},{"$f":"SUM(V160:V175)","v":0},{"$f":"SUM(W160:W175)","v":0},{"$f":"SUM(X160:X175)","v":0},{"$f":"SUM(Y160:Y175)","v":0},{"$f":"SUM(Z160:Z175)","v":0},{"$f":"SUM(AA160:AA175)","v":0},{"$f":"SUM(AB160:AB175)","v":0},{"$f":"SUM(AC160:AC175)","v":0},{"$f":"SUM(AD160:AD175)","v":0},{"$f":"SUM(AE160:AE175)","v":0},{"$f":"SUM(AF160:AF175)","v":0},{"$f":"SUM(AG160:AG175)","v":0},{"$f":"SUM(AH160:AH175)","v":0},{"$f":"SUM(AI160:AI175)","v":0},24.87,17.03,16.489999999999998,14.19,14.65]
["Asset Disposal  (ICB)"]
[{"$f":"ROW()","v":178},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]
[{"$f":"ROW()","v":179},null,"Asset Disposal  (ICB)",null,null,null,null,null,null,null,null,null,null,"Using Perth Inflation and (Estim Dec)/(Actual Jun) Adjustment for 2005-2009","WAGN Actual 2 [m$ 31/12/2009]",null,null,null,null,"Actual 3 [m$ 30/6/2014]",null,null,null,null,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]"]
[{"$f":"ROW()","v":180},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":181},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]
[{"$f":"ROW()","v":182},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":183},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]
[{"$f":"ROW()","v":184},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":185},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]
[{"$f":"ROW()","v":186},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},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]
[{"$f":"ROW()","v":188},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":189},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]
[{"$f":"ROW()","v":190},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":191},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]
[{"$f":"ROW()","v":192},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":193},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]
[{"$f":"ROW()","v":194},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.4279999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195},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]
[{"$f":"ROW()","v":196},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O180:O195)","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]
[{"$f":"ROW()","v":197},null,"Asset Disposal  (ICB)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$51&\"]\"","v":"Actual 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$51&\"]\"","v":"Actual 3 [m$ 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$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":198},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O180/$S$178*$S$51","v":0},0,0,0,0,{"$f":"T180*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ180*$AH$51","v":0},{"$f":"AK180*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":199},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T181*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ181*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":200},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T182*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ182*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":201},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T183*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ183*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":202},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T184*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ184*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":203},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T185*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ185*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":204},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T186*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ186*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":205},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.4829707098504572,{"$f":"T187*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ187*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":206},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T188*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ188*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":207},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T189*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ189*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":208},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O190/$S$178*$S$51","v":0},0,0,0,0,{"$f":"T190*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ190*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":209},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T191*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ191*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":210},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T192*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ192*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":211},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T193*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ193*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":212},null,null,"Land",null,null,null,null,null,null,null,null,null,null,0,0,0,0,4.8787174600454568,{"$f":"T194*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ194*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":213},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"T195*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ195*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":214},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O198:O213)","v":0},0,0,0,6.3616881698959142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["AA2 Asset Adjustment(ICB), Redundant Assets(ICB) & Asset Disposal  (ICB)"]
[{"$f":"ROW()","v":216},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$197","v":"Actual 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$197","v":"Actual 3 [m$ 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$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":217},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"-O160-O198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ160-AJ198","v":-24.87},{"$f":"-AK160-AK198","v":-17.03},-16.489999999999998,-14.19,-14.65]
[{"$f":"ROW()","v":218},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"-O161-O199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ161-AJ199","v":0},0,0,0,0]
[{"$f":"ROW()","v":219},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-O162-O200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ162-AJ200","v":0},0,0,0,0]
[{"$f":"ROW()","v":220},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-O163-O201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ163-AJ201","v":0},0,0,0,0]
[{"$f":"ROW()","v":221},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-O164-O202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ164-AJ202","v":0},0,0,0,0]
[{"$f":"ROW()","v":222},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"-O165-O203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ165-AJ203","v":0},0,0,0,0]
[{"$f":"ROW()","v":223},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"-O166-O204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ166-AJ204","v":0},0,0,0,0]
[{"$f":"ROW()","v":224},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"-O167-O205","v":0},0,0,0,-1.4829707098504572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ167-AJ205","v":0},0,0,0,0]
[{"$f":"ROW()","v":225},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"-O168-O206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ168-AJ206","v":0},0,0,0,0]
[{"$f":"ROW()","v":226},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-O169-O207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ169-AJ207","v":0},0,0,0,0]
[{"$f":"ROW()","v":227},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"-O170-O208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ170-AJ208","v":0},0,0,0,0]
[{"$f":"ROW()","v":228},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"-O171-O209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ171-AJ209","v":0},0,0,0,0]
[{"$f":"ROW()","v":229},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"-O172-O210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ172-AJ210","v":0},0,0,0,0]
[{"$f":"ROW()","v":230},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"-O173-O211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ173-AJ211","v":0},0,0,0,0]
[{"$f":"ROW()","v":231},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"-O174-O212","v":0},0,0,0,-4.8787174600454568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ174-AJ212","v":0},0,0,0,0]
[{"$f":"ROW()","v":232},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"-O175-O213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AJ175-AJ213","v":0},0,0,0,0]
[{"$f":"ROW()","v":233},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O217:O232)","v":0},0,0,0,-6.3616881698959142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-24.87,-17.03,-16.489999999999998,-14.19,-14.65]
["Asset Correction (Data entry)"]
[{"$f":"ROW()","v":235},null,"Redundant Asset",null,null,null,null,null,null,"Actual [m$ 30/06/2004]",null,null,null,null,"Actual 2 [m$ 31/12/2004]"]
[{"$f":"ROW()","v":236},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":237},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":238},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":239},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":240},null,null,"Low Pressure Mains",null,null,null,null,null,-0.12245087770503686,-0.18294869230210498,-0.14068504963910114,-9.571572982893313E-2,-4.9323767602328386E-2]
[{"$f":"ROW()","v":241},null,null,"Regulators",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":242},null,null,"Secondary Gate Stations",null,null,null,null,null,-1.9835055502533762E-2,-2.2253724341673657E-2,-8.5331132056165604E-9,-5.5499923129476167E-9,-2.7073133249122532E-9]
[{"$f":"ROW()","v":243},null,null,"Buildings",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":244},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":245},null,null,"Equipment & Vehicles",null,null,null,null,null,-2.2390078278641226,-1.9711780968774983,-0.69320883248628684,-0.31875315948349398,-0.16225492059843866]
[{"$f":"ROW()","v":246},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":247},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":248},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":249},null,null,"FRC",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":250},null,null,"Land",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":251},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":252},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J236:J251)","v":-2.3812937610716931},-2.176380513521277,-0.83389389065850117,-0.41446889486241945,-0.21157869090808037,0,0,0,0,0]
["Asset Correction [m$ Real]"]
[{"$f":"ROW()","v":254},null,"Redundant Asset",null,null,null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$51&\"]\"","v":"Actual 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$51&\"]\"","v":"Actual 2 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":255},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J236*$N$51","v":0},{"$f":"K236*$N$51","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":256},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J237*$N$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":257},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J238*$N$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":258},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J239*$N$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":259},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J240*$N$51","v":-0.20440203879364824},-0.30538846598764624,-0.23483956597915856,-0.15977419425921505,-8.233406609943239E-2,0,0,0,0,0]
[{"$f":"ROW()","v":260},null,null,"Regulators",null,null,null,null,null,{"$f":"J241*$N$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":261},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J242*$N$51","v":-3.3109813994712613E-2},-3.7147194952305583E-2,-1.4243962715289573E-8,-9.2643659671285889E-9,-4.5192029133369994E-9,0,0,0,0,0]
[{"$f":"ROW()","v":262},null,null,"Buildings",null,null,null,null,null,{"$f":"J243*$N$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":263},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J244*$N$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":264},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J245*$N$51","v":-3.7374804776229},-3.2904037061922247,-1.1571440019505326,-0.5320810833817573,-0.27084523358429274,0,0,0,0,0]
[{"$f":"ROW()","v":265},null,null,"Vehicle",null,null,null,null,null,{"$f":"J246*$N$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":266},null,null,"Information Technology",null,null,null,null,null,{"$f":"J247*$N$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":267},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J248*$N$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":268},null,null,"FRC",null,null,null,null,null,{"$f":"J249*$N$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":269},null,null,"Land",null,null,null,null,null,{"$f":"J250*$N$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":270},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J251*$N$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":271},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J255:J270)","v":-3.9749923304112609},-3.6329393671321766,-1.3919835821736539,-0.69185528690533826,-0.35317930420292803,0,0,0,0,0]
["Redundant Asset   (Vines)"]
[{"$f":"ROW()","v":273},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ nominal]",null,null,null,null,null,"Actual 4 [m$ nominal]",null,null,null,"Forecast [m$ nominal]",null,null,"Forecast 5 [m$ nominal]",null,null,null,null,"Forecast 5 [m$ nominal]"]
[{"$f":"ROW()","v":274},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":275},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]
[{"$f":"ROW()","v":276},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":277},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]
[{"$f":"ROW()","v":278},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":279},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]
[{"$f":"ROW()","v":280},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":281},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]
[{"$f":"ROW()","v":282},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283},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]
[{"$f":"ROW()","v":284},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":285},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]
[{"$f":"ROW()","v":286},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":287},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]
[{"$f":"ROW()","v":288},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},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]
[{"$f":"ROW()","v":290},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U274:U289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset Disposal  (Vines)"]
[{"$f":"ROW()","v":292},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ nominal]",null,null,null,null,null,"Actual 4 [m$ nominal]",null,null,null,"Forecast [m$ nominal]",null,null,"Forecast 5 [m$ nominal]",null,null,null,null,"Forecast 5 [m$ nominal]"]
[{"$f":"ROW()","v":293},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":294},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]
[{"$f":"ROW()","v":295},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":296},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]
[{"$f":"ROW()","v":297},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},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]
[{"$f":"ROW()","v":299},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":300},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]
[{"$f":"ROW()","v":301},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":302},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]
[{"$f":"ROW()","v":303},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":304},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]
[{"$f":"ROW()","v":305},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":306},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]
[{"$f":"ROW()","v":307},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":308},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]
[{"$f":"ROW()","v":309},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T293:T308)","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)"]
[{"$f":"ROW()","v":311},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 3 [m$  \"&$G$51&\"]\"","v":"Actual 3 [m$  31/12/2023]"},{"$f":"\"Actual to 2016 [m$  \"&$G$51&\"]\"","v":"Actual to 2016 [m$  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$51&\"]\"","v":"Actual 4 [m$  31/12/2023]"},null,null,null,{"$f":"\"Forecast [m$  \"&$G$51&\"]\"","v":"Forecast [m$  31/12/2023]"},null,null,{"$f":"\"Forecast 5 [m$ \"&$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":312},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-T274-T293)*T$51","v":0},0,0,0,0,{"$f":"(-Y274-Y293)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},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":"(-Y275-Y294)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},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":"(-Y276-Y295)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":315},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":"(-Y277-Y296)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":316},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":"(-Y278-Y297)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":317},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y279-Y298)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":318},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":"(-Y280-Y299)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":319},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y281-Y300)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":320},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":"(-Y282-Y301)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":321},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":"(-Y283-Y302)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":322},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-T284-T303)*T$51","v":0},0,0,0,0,{"$f":"(-Y284-Y303)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":323},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":"(-Y285-Y304)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":324},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":"(-Y286-Y305)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":325},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y287-Y306)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":326},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y288-Y307)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":327},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":"(-Y289-Y308)*Y$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":328},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T312:T327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Asset   (West Net)",null,null,null,"Redundant Asset   (West Net)"]
[{"$f":"ROW()","v":330},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ nominal]",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]"]
[{"$f":"ROW()","v":331},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":332},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]
[{"$f":"ROW()","v":333},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":334},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]
[{"$f":"ROW()","v":335},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":336},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]
[{"$f":"ROW()","v":337},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":338},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]
[{"$f":"ROW()","v":339},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":340},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]
[{"$f":"ROW()","v":341},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":342},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]
[{"$f":"ROW()","v":343},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":344},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]
[{"$f":"ROW()","v":345},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":346},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]
[{"$f":"ROW()","v":347},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T331:T346)","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)"]
[{"$f":"ROW()","v":349},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 [m$ nominal]",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]"]
[{"$f":"ROW()","v":350},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":351},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]
[{"$f":"ROW()","v":352},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":353},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]
[{"$f":"ROW()","v":354},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":355},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]
[{"$f":"ROW()","v":356},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":357},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]
[{"$f":"ROW()","v":358},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},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]
[{"$f":"ROW()","v":360},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":361},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]
[{"$f":"ROW()","v":362},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":363},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]
[{"$f":"ROW()","v":364},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":365},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]
[{"$f":"ROW()","v":366},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T350:T365)","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)"]
[{"$f":"ROW()","v":368},null,"Redundant Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$197","v":"Actual 3 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Actual 4 [m$  \"&$G$51&\"]\"","v":"Actual 4 [m$  31/12/2023]"},null,null,null,{"$f":"\"Forecast [m$  \"&$G$51&\"]\"","v":"Forecast [m$  31/12/2023]"},null,null,{"$f":"\"Forecast 5 [m$ \"&$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":369},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-T331-T350)*T$51","v":0},0,0,0,0,{"$f":"(-Y331-Y350)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(-AJ331-AJ350)","v":0},0,0,0,0]
[{"$f":"ROW()","v":370},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y332-Y351)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":371},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,{"$f":"(-Y333-Y352)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},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,{"$f":"(-Y334-Y353)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":373},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,{"$f":"(-Y335-Y354)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":374},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y336-Y355)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":375},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,{"$f":"(-Y337-Y356)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":376},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y338-Y357)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":377},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,{"$f":"(-Y339-Y358)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":378},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y340-Y359)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":379},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(-T341-T360)*T$51","v":0},0,0,0,0,{"$f":"(-Y341-Y360)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(-AJ341-AJ360)","v":0},0,0,0,0]
[{"$f":"ROW()","v":380},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y342-Y361)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},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,{"$f":"(-Y343-Y362)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":382},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y344-Y363)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(-Y345-Y364)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},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,{"$f":"(-Y346-Y365)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T369:T384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ICB Depreciation"]
[{"$f":"ROW()","v":387},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,null,null,"Actual / Approved 4 [m$31/12/2019]"]
[{"$f":"ROW()","v":388},null,null,"High Pressure Mains - Steel",null,null,null,null,null,1.6376807234008968,1.637680723400897,1.6376807234008968,1.6376807234008968,1.6376807234008965,1.6776801272600417,1.6776801272600419,1.6776801272600419,1.6776801272600421,1.6776801272600421,0.97053509068456334,1.9410701813691267,1.9410701813691267,1.9410701813691267,1.9410701813691267,1.0895328282780705,2.179065656556141,2.179065656556141,2.179065656556141,2.1790656565561415,2.1790656565561415,2.3756814227929,2.3756814227929,2.3756814227929,2.3756814227929,2.3756814227929]
[{"$f":"ROW()","v":389},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},null,null,"Medium Pressure Mains",null,null,null,null,null,4.0503795673489726,4.0503795673489726,4.0503795673489726,4.0503795673489718,4.0503795673489726,4.1931788697742096,4.1931788697742087,4.1931788697742087,4.1931788697742087,4.1931788697742087,2.4257468205690396,4.8514936411380791,4.8514936411380782,4.8514936411380782,4.8514936411380782,2.72316871328881,5.446337426577621,5.446337426577621,5.4463374265776201,5.4463374265776201,5.4463374265776201,5.9377571335004902,5.9377571335004902,5.9377571335004902,5.9377571335004902,5.9377571335004902]
[{"$f":"ROW()","v":391},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,2.8731381929864486,2.8731381929864486,2.8731381929864481,2.8731381929864481,2.8731381929864481,2.8328472654933998,2.8328472654933998,2.8328472654933998,2.8328472654933998,2.8328472654933998,1.6387973088775813,3.2775946177551627,3.2775946177551627,3.2775946177551631,3.2775946177551631,1.8397309732062019,3.6794619464124039,3.6794619464124039,3.6794619464124039,3.6794619464124039,3.6794619464124039,4.0114575555195797,4.0114575555195797,4.0114575555195797,4.0114575555195797,4.0114575555195797]
[{"$f":"ROW()","v":392},null,null,"Low Pressure Mains",null,null,null,null,null,1.0333199600620901,1.0333199600620904,1.0333199600620901,1.0333199600620901,1.0333199600620901,1.0018677213192324,1.0018677213192324,1.0018677213192324,1.0018677213192324,1.0018677213192324,0.57957876711129641,1.1591575342225928,1.1591575342225928,1.1591575342225928,1.1591575342225928,0.65064117660628085,1.3012823532125617,1.3012823532125617,1.3012823532125617,1.3012823532125619,1.3012823532125621,1.41869626692254,1.41869626692254,1.41869626692254,1.41869626692254,1.41869626692254]
[{"$f":"ROW()","v":393},null,null,"Regulators",null,null,null,null,null,0.38694822664869594,0.38694822664869594,0.38694822664869594,0.38694822664869588,0.38694822664869588,0.43341011661791584,0.4334101166179159,0.4334101166179159,0.4334101166179159,0.4334101166179159,0.25072701285575671,0.50145402571151343,0.50145402571151343,0.50145402571151343,0.50145402571151343,0.28146876301995588,0.56293752603991176,0.56293752603991176,0.56293752603991176,0.56293752603991176,0.56293752603991176,0.61373103595217904,0.61373103595217904,0.61373103595217904,0.61373103595217904,0.61373103595217904]
[{"$f":"ROW()","v":394},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-2,0.12270708362349689,0.12270708362349689,0.12270708362349689,0.12270708362349687,0.12270708362349687,0.133778868999364,0.133778868999364,0.133778868999364,0.133778868999364,0]
[{"$f":"ROW()","v":395},null,null,"Buildings",null,null,null,null,null,9.0398241803276255E-2,9.0398241803276241E-2,9.0398241803276241E-2,9.0398241803276241E-2,9.0398241803276241E-2,8.8980907979628418E-2,8.8980907979628418E-2,8.8980907979628418E-2,8.8980907979628418E-2,8.8980907979628418E-2,1.1941556084732737E-2,2.3883112169465471E-2,2.3883112169465471E-2,2.3883112169465471E-2,2.3883112169465471E-2,1.3405715568576724E-2,2.6811431137153448E-2,2.6811431137153448E-2,2.6811431137153448E-2,2.6811431137153445E-2,2.6811431137153445E-2,2.92306102293826E-2,2.92306102293826E-2,2.92306102293826E-2,0,0]
[{"$f":"ROW()","v":396},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]
[{"$f":"ROW()","v":397},null,null,"Equipment & Vehicles",null,null,null,null,null,3.0577483528943414,3.0577483528943419,3.0577483528943414,3.0577483528943401,3.0577483528943401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},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]
[{"$f":"ROW()","v":399},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},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]
[{"$f":"ROW()","v":401},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":402},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]
[{"$f":"ROW()","v":403},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":404},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J388:J403)","v":18.548663303345265},18.548663303345265,18.548663303345261,18.548663303345258,18.548663303345258,17.466529393167264,17.466529393167264,17.466529393167264,17.466529393167264,17.466529393167264,5.9319791226046661,11.863958245209332,11.863958245209332,11.863958245209332,11.863958245209332,6.6593017117796451,13.31860342355929,13.31860342355929,13.31860342355929,13.31860342355929,13.31860342355929,14.520332893916434,14.520332893916434,14.520332893916434,14.491102283687052,14.357323414687688,0,0,0,0,0]
[{"$f":"ROW()","v":405},null,"ICB Depreciation",null,null,null,null,null,null,{"$f":"\"Actual / Approved 1 (FA1) [m$ \"&$G$51&\"]\"","v":"Actual / Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual / Approved 2 [m$ \"&$G$51&\"]\"","v":"Actual / Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual / Approved 3 [m$ \"&$G$51&\"]\"","v":"Actual / Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual / Approved 4 [m$ \"&$G$51&\"]\"","v":"Actual / Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"\"Actual / Approved 5 [m$ \"&$G$51&\"]\"","v":"Actual / Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":406},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J388*$N$51","v":2.7337107338874609},2.7337107338874613,2.7337107338874609,2.7337107338874609,2.7337107338874604,2.8004800364238966,2.8004800364238971,2.8004800364238971,2.8004800364238975,2.8004800364238975,{"$f":"T388*$S$51","v":1.4002400182119488},2.8004800364238975,2.8004800364238975,2.8004800364238975,2.8004800364238975,{"$f":"Y388*$X$51","v":1.4002400182119488},2.8004800364238975,2.8004800364238975,2.8004800364238975,2.8004800364238984,2.8004800364238984,{"$f":"AE388*$AD$51","v":2.7825322000181902},{"$f":"AF388*$AD$51","v":2.7825322000181902},2.7825322000181902,2.7825322000181902,2.7825322000181902,{"$f":"AJ388*$AH$51","v":0},{"$f":"AK388*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":407},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y389*$X$51","v":0},0,0,0,0,0,{"$f":"AE389*$AD$51","v":0},0,0,0,0,{"$f":"AJ389*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":408},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J390*$N$51","v":6.7611262325824066},6.7611262325824066,6.7611262325824066,6.7611262325824057,6.7611262325824066,6.9994950307574531,6.9994950307574513,6.9994950307574513,6.9994950307574513,6.9994950307574513,3.4997475153787274,6.9994950307574548,6.9994950307574539,6.9994950307574539,6.9994950307574539,{"$f":"Y390*$X$51","v":3.4997475153787252},6.9994950307574513,6.9994950307574513,6.9994950307574504,6.9994950307574504,6.9994950307574504,{"$f":"AE390*$AD$51","v":6.9546363672066844},6.9546363672066844,6.9546363672066844,6.9546363672066844,6.9546363672066844,{"$f":"AJ390*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":409},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J391*$N$51","v":4.7960073083099806},4.7960073083099806,4.7960073083099806,4.7960073083099806,4.7960073083099806,4.7287513777783579,4.7287513777783579,4.7287513777783579,4.7287513777783579,4.7287513777783579,2.3643756888891798,4.7287513777783596,4.7287513777783596,4.7287513777783605,4.7287513777783605,{"$f":"Y391*$X$51","v":2.3643756888891789},4.7287513777783579,4.7287513777783579,4.7287513777783579,4.7287513777783579,4.7287513777783579,{"$f":"AE391*$AD$51","v":4.6984455534097656},4.6984455534097656,4.6984455534097656,4.6984455534097656,4.6984455534097656,{"$f":"AJ391*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":410},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J392*$N$51","v":1.7248770324998204},1.7248770324998208,1.7248770324998204,1.7248770324998204,1.7248770324998204,1.6723751489351244,1.6723751489351244,1.6723751489351244,1.6723751489351244,1.6723751489351244,0.83618757446756209,1.6723751489351242,1.6723751489351242,1.6723751489351242,1.6723751489351242,{"$f":"Y392*$X$51","v":0.83618757446756198},1.672375148935124,1.672375148935124,1.672375148935124,1.6723751489351242,1.6723751489351246,{"$f":"AE392*$AD$51","v":1.6616571594505827},1.6616571594505827,1.6616571594505827,1.6616571594505827,1.6616571594505827,{"$f":"AJ392*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":411},null,null,"Regulators",null,null,null,null,null,{"$f":"J393*$N$51","v":0.64591620670209982},0.64591620670209982,0.64591620670209982,0.64591620670209982,0.64591620670209982,0.72347306226659092,0.72347306226659103,0.72347306226659103,0.72347306226659103,0.72347306226659103,0.36173653113329546,0.72347306226659092,0.72347306226659092,0.72347306226659092,0.72347306226659092,{"$f":"Y393*$X$51","v":0.36173653113329546},0.72347306226659092,0.72347306226659092,0.72347306226659092,0.72347306226659092,0.72347306226659092,{"$f":"AE393*$AD$51","v":0.71883643711782763},0.71883643711782763,0.71883643711782763,0.71883643711782763,0.71883643711782763,{"$f":"AJ393*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":412},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J394*$N$51","v":0.16393871796744053},0.1639387179674405,0.1639387179674405,0.1639387179674405,0.1639387179674405,0.15770003853784617,0.15770003853784617,0.15770003853784617,0.15770003853784617,0.15770003853784617,7.8850019268923086E-2,0.15770003853784617,0.15770003853784617,0.15770003853784617,0.15770003853784617,{"$f":"Y394*$X$51","v":7.8850019268923141E-2},0.15770003853784631,0.15770003853784631,0.15770003853784631,0.15770003853784628,0.15770003853784628,{"$f":"AE394*$AD$51","v":0.15668936377636353},0.15668936377636353,0.15668936377636353,0.15668936377636353,0,{"$f":"AJ394*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":413},null,null,"Buildings",null,null,null,null,null,{"$f":"J395*$N$51","v":0.1508979378037632},0.15089793780376318,0.15089793780376318,0.15089793780376318,0.15089793780376318,0.14853204277193938,0.14853204277193938,0.14853204277193938,0.14853204277193938,0.14853204277193938,1.7228686391721343E-2,3.4457372783442679E-2,3.4457372783442679E-2,3.4457372783442679E-2,3.4457372783442679E-2,{"$f":"Y395*$X$51","v":1.722868639172136E-2},3.445737278344272E-2,3.445737278344272E-2,3.445737278344272E-2,3.4457372783442713E-2,3.4457372783442713E-2,{"$f":"AE395*$AD$51","v":3.4236540896893049E-2},3.4236540896893049E-2,3.4236540896893049E-2,0,0,{"$f":"AJ395*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":414},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J396*$N$51","v":8.8818508826686813},8.8818508826686813,8.8818508826686777,8.8818508826686777,8.8818508826686777,11.925327424446012,11.925327424446012,11.925327424446012,11.925327424446012,11.925327424446012,0,0,0,0,0,{"$f":"Y396*$X$51","v":0},0,0,0,0,0,{"$f":"AE396*$AD$51","v":0},0,0,0,0,{"$f":"AJ396*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":415},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J397*$N$51","v":5.1041691914619429},5.1041691914619429,5.1041691914619429,5.1041691914619403,5.1041691914619403,0,0,0,0,0,0,0,0,0,0,{"$f":"Y397*$X$51","v":0},0,0,0,0,0,{"$f":"AE397*$AD$51","v":0},0,0,0,0,{"$f":"AJ397*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":416},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T398*$S$51","v":0},0,0,0,0,{"$f":"Y398*$X$51","v":0},0,0,0,0,0,{"$f":"AE398*$AD$51","v":0},0,0,0,0,{"$f":"AJ398*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":417},null,null,"Information Technology",null,null,null,null,null,{"$f":"J399*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y399*$X$51","v":0},0,0,0,0,0,{"$f":"AE399*$AD$51","v":0},0,0,0,0,{"$f":"AJ399*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":418},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J400*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y400*$X$51","v":0},0,0,0,0,0,{"$f":"AE400*$AD$51","v":0},0,0,0,0,{"$f":"AJ400*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":419},null,null,"FRC",null,null,null,null,null,{"$f":"J401*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y401*$X$51","v":0},0,0,0,0,0,{"$f":"AE401*$AD$51","v":0},0,0,0,0,{"$f":"AJ401*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":420},null,null,"Land",null,null,null,null,null,{"$f":"J402*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y402*$X$51","v":0},0,0,0,0,0,{"$f":"AE402*$AD$51","v":0},0,0,0,0,{"$f":"AJ402*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":421},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J403*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y403*$X$51","v":0},0,0,0,0,0,{"$f":"AE403*$AD$51","v":0},0,0,0,0,{"$f":"AJ403*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":422},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J406:J421)","v":30.96249424388359},30.962494243883597,30.96249424388359,30.96249424388359,30.96249424388359,29.156134161917223,29.156134161917223,29.156134161917223,29.156134161917223,29.156134161917223,8.5583660337413594,17.116732067482719,17.116732067482719,17.116732067482719,17.116732067482719,8.5583660337413558,17.116732067482712,17.116732067482712,17.116732067482712,17.116732067482712,17.116732067482712,17.007033621876303,17.007033621876303,17.007033621876303,16.972797080979412,16.81610771720305,{"$f":"SUM(AJ406:AJ421)","v":0},0,0,0,0]
["Approved CAPEX"]
[{"$f":"ROW()","v":424},null,"CAPEX",null,null,null,null,null,null,"Approved 1 [m$ 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]"]
[{"$f":"ROW()","v":425},null,null,"High Pressure Mains - Steel",null,null,null,null,null,1.0290373602214755,1.7494031381448543,0,0,0,0.65650455825170007,0.82944090587402686,0.82944090587402686,0.74443631418865952,3.3177636234961074,9.577067205204326,4.16759412186068,7.0084045938967066,10.662729022362477,10.289208330585197,0.58055525526680207,5.4852193311881106,15.294605342097755,1.7691825060024662,1.0655084040549994,2.1492990042300364,2.7024286227951588,2.7814589251267341,4.2211000974327879,2.6182977698253453,0.54446437822544691,1.611692543231354,1.4167522449602021,6.2398161643669754,5.3614428199744832,5.6490321847509968]
[{"$f":"ROW()","v":426},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1867021346335822,1.1493709463783139,0,0,6.9758995098926621E-2,0.74742140093881193,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":427},null,null,"Medium Pressure Mains",null,null,null,null,null,4.6688840921821253,3.5989666285383115,4.2769515558128219,6.9427492517783982,9.0946398747960426,5.5667354674881668,5.1971421978038501,4.3816090555894869,4.9588113929880464,4.3450352486734882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":428},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,2.1514745225545169,1.2707916202062959,8.4292367440583493E-2,0,3.5389100815966607E-2,1.7570959475425918,1.8475109857091712,1.803321370296822,2.0609319518206202,2.0609319518206202,5.4260750315868558,11.543635517708417,12.113575608689253,12.057683138922213,12.664910737465959,12.48869748139891,27.522579332127542,26.992968452918891,25.379577652461617,25.461513336995637,24.895035869469055,40.694334519650106,33.228406369138234,33.120853403844343,34.036518245445905,34.543824798181042,37.80222757191315,36.812547559291815,38.799763343237984,37.606627312349289,37.195749713026345]
[{"$f":"ROW()","v":429},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":430},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-2,0.6681286418976522,0.26101493202145581,0.2292088605955061,0.26687828426430221,0.20268155746363245,1.3982524085038452,2.6590074328353772,1.4617615774362909,1.4324238768563728,1.4371604087996221,1.877076797394637,1.073781384017102,0.75185084562414706,0.95999160188462096,0.69823451268933689,0.38080680641342995,2.4666407002700117,1.8186315051763877,1.7979362527963687,1.8091603237195466,1.8122671054520385]
[{"$f":"ROW()","v":431},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,7.6222239089434743E-3,7.4818517027286134E-3,7.0142332553717861E-3,8.6431391852104661E-3,8.6431391852104661E-3,2.0058414526249675,0.42396168506926873,0,0,0,7.6928460760896733E-3,9.3468808057191669E-5,0.5484656788758141,7.9512076995208876,3.935315802694094,5.8469260527918356,6.5604387028210739E-2,6.7662043887137438E-2,6.7008215002728161E-2,6.8436746917257735E-2,6.8909432363161507E-2,0,0,0,0,0]
[{"$f":"ROW()","v":432},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-2,1.8990733378627802,0.35001726840483122,0.30180559141977553,0.10297072033012661,0.10325301699698354,1.5739779457708738,3.640263143164383,0.41896367283166502,0.40239401081084109,0.42983885308325359]
[{"$f":"ROW()","v":433},null,null,"Meter and Services Pipes",null,null,null,null,null,10.628366228683991,9.3006155581645462,18.22112944732671,17.556306372663595,15.961757488502103,19.709623598456638,18.973686319196315,14.814952533727467,17.391588278790103,17.42099137540913,9.1150396508616041,21.524495837885034,24.440341682814335,24.321161033344396,25.139783791695798,16.436818291785269,30.957080576256189,30.644977397460263,31.422990885832913,32.014656831211958,31.943865657385306,28.054822987470533,28.675729912698653,30.91081388916859,31.821305359778354,32.33244101920274,31.882194229769535,33.355389531772119,34.322642548641014,35.49276027256424,35.660780314693135]
[{"$f":"ROW()","v":434},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0,0,0,0,0.35581613455520894,0.34926336250193013,0.32743427556183291,0.40347389581350246,0.40347389581350235,0,0.6489981921613418,0,0,0.63712527471624547,0.1166507623740141,1.5950077587484515,1.3906749683864519,1.2295815454102244,0.96908096932989241,0.96908096932989218,0.78768329116063796,0.78768329116063796,0.87413431431059885,0.87596172100085667,0.87596172100085667,0.92537947925318897,0.92537947925318897,0.92537947925318897,0.92537947925318897,0.92537947925318897]
[{"$f":"ROW()","v":435},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6500013416681922,2.5293690102585931,0.7628997883364439,1.3282763144708072,4.371402488551495,4.2658055917064068,3.3089121839368132,4.6814227996348325,1.867154274579494,2.9662154004893027,3.1059751397820619,3.7669234198376893,2.2640162825030541,1.3887139443059886,2.385713532769612,2.8041654154952429]
[{"$f":"ROW()","v":436},null,null,"Information Technology",null,null,null,null,null,3.5633250145385342,0.67026539818784092,0.37771777765121184,0.34836518046709125,0.9867869693451724,3.2963193496013563,2.852391291039527,2.3940864764516117,3.4563069539173275,2.2265312930190757,3.0610391857514223,4.581202820007058,3.4564792069231824,5.0027997328340348,1.6168182986634163,4.8151582845254755,7.3738079768564155,6.7764137849630375,5.1929077372148988,4.1854956647709862,2.6689019730117609,7.3524621444230345,8.5827525488579983,6.7222013045169202,5.022477367683293,7.5889447541770831,3.1910532725722773,10.011622580639447,9.048146001590565,1.0696037245540901,0]
[{"$f":"ROW()","v":437},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1942294318150735,1.9811060646174934,1.4443769588514226,1.4294105902922791,1.4942032367419731,1.1547185317015936,1.1587481669649453,1.6427497658759929,1.5787188745888676,1.6063518034917783]
[{"$f":"ROW()","v":438},null,null,"FRC",null,null,null,null,null,1.2161843107387661E-4,4.4826403249630725E-3,1.7961666630824373,3.1375447443977587,7.0033200000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":439},null,null,"Land",null,null,null,null,null,0.26764424692683469,0.19855652548608707,0,0,0,9.4504980287580254E-2,9.2764560071677188E-2,8.6966741393363425E-2,0.1071629104679952,0.1071629104679952,0,0,0,0,0,0,4.8499999999999996,0.55000000000000004,0.35000000000000003,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":440},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,{"$f":"Tax_CoRE!AJ121","v":0},{"$f":"Tax_CoRE!AK121","v":0},{"$f":"Tax_CoRE!AL121","v":0},{"$f":"Tax_CoRE!AM121","v":0},{"$f":"Tax_CoRE!AN121","v":0}]
[{"$f":"ROW()","v":441},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J425:J440)","v":22.325916384654775},16.983843145228171,24.756257811313766,27.984965549306843,33.084583955996344,31.532490020157077,30.236323679484748,24.72605262843501,29.231445118554102,29.99062371926777,30.306820609979219,45.207810457976954,53.938536598632787,52.311251211727424,50.550527990590247,38.872568561654468,96.145126018034759,85.045909651382075,76.476596120059611,73.847713720916417,76.126395267491816,87.133332290159444,81.888090069150692,80.489439651011281,79.63982843445207,81.038784303084768,84.374807694319685,91.40335049372554,94.584111172899753,86.631800350584157,86.083564869245976]
[{"$f":"ROW()","v":442},null,"CAPEX",null,null,null,null,null,null,{"$f":"\"Approved 1 [m$ \"&$G$51&\"]\"","v":"Approved 1 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 2 [m$ \"&$G$51&\"]\"","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 3 [m$  \"&$G$51&\"]\"","v":"Approved 3 [m$  31/12/2023]"},null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$51&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":443},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J425*$N$51","v":1.7177282708480861},2.9202042060504221,0,0,0,1.0958751190596907,1.3845504041865091,1.3845504041865091,1.2426558569774286,5.5382016167460364,{"$f":"T425*$S$51","v":13.817318803355716},6.0127986356248773,10.111379454886839,15.383657967411379,14.844760790712854,{"$f":"Y425*$X$51","v":0.74611492201899676},7.0494650705826416,19.656239726718642,2.2737085842014695,1.3693644361839981,2.7622246881558823,{"$f":"AE425*$AD$51","v":3.1652369669743643},{"$f":"AF425*$AD$51","v":3.2578017186725345},4.9439907337401241,3.0666981624202196,0.63770741718143997,{"$f":"AJ425*$AH$51","v":1.611692543231354},{"$f":"AK425*$AH$51","v":1.4167522449602021},6.2398161643669754,5.3614428199744832,5.6490321847509968]
[{"$f":"ROW()","v":444},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,{"$f":"Y426*$X$51","v":1.5251195516867848},1.4771424532775119,0,0,8.9652495117695102E-2,0.9605670695729206,{"$f":"AE426*$AD$51","v":0},0,0,0,0,{"$f":"AJ426*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":445},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J427*$N$51","v":7.793569513091394},6.0076018254075274,7.1393332102988003,11.589235851089429,15.181295286263635,9.2923146024349794,8.6753682867878066,7.3140335205809883,8.2775328173759171,7.2529824212325362,0,0,0,0,0,{"$f":"Y427*$X$51","v":0},0,0,0,0,0,{"$f":"AE427*$AD$51","v":0},0,0,0,0,{"$f":"AJ427*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":446},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J428*$N$51","v":3.5913648563798328},2.1212783682755574,0.14070566158865422,0,5.9073519875309066E-2,2.9330454853815198,3.0839714606397122,3.0102076162877838,3.4402259964346475,3.4402259964346475,7.8284726373875815,16.654586282034391,17.476867651388918,17.396228760909125,18.272306701629393,{"$f":"Y428*$X$51","v":16.050157952959314},35.371322446671932,34.690679947518987,32.61719092068013,32.722492588905624,31.994470083425288,{"$f":"AE428*$AD$51","v":47.663501963204645},38.918985428913196,38.793013324124054,39.865491679906953,40.459677754151805,{"$f":"AJ428*$AH$51","v":37.80222757191315},36.812547559291815,38.799763343237984,37.606627312349289,37.195749713026345]
[{"$f":"ROW()","v":447},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J429*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y429*$X$51","v":0},0,0,0,0,0,{"$f":"AE429*$AD$51","v":0},0,0,0,0,{"$f":"AJ429*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":448},null,null,"Regulators",null,null,null,null,null,{"$f":"J430*$N$51","v":2.8483042360120184E-2},0.23227455402576416,0,0,4.4911747657708709E-3,0.12581188392898385,0.12349491030998039,0.11577643358655602,0.14266303862785351,0.14266303862785348,0.96394295340605674,0.37657943198068333,0.33069120551654901,0.38503878654715795,0.29241892481592147,{"$f":"Y430*$X$51","v":1.7969986099846393},3.4172890614626517,1.878618986676857,1.8409149163376046,1.84700218732416,2.412371597029368,{"$f":"AE430*$AD$51","v":1.2576733766327675},0.88061015567509826,1.1243963598665827,0.81781167966453316,0.44602242988698637,{"$f":"AJ430*$AH$51","v":2.4666407002700117},1.8186315051763877,1.7979362527963687,1.8091603237195466,1.8122671054520385]
[{"$f":"ROW()","v":449},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J431*$N$51","v":0},0,0,0,0,1.2723453978685944E-2,1.2489136628920637E-2,1.1708561056016236E-2,1.4427624400454754E-2,1.4427624400454754E-2,2.8939288224733724,0.61167094659486632,0,0,0,{"$f":"Y431*$X$51","v":9.8866510949556594E-3},1.2012374670995075E-4,0.70487421052878463,10.218690915059421,5.0575682790053458,7.5143213955143411,{"$f":"AE431*$AD$51","v":7.6839561743024795E-2},7.9249605619960459E-2,7.848380431903014E-2,8.0156981544223557E-2,8.0710617423634085E-2,{"$f":"AJ431*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":450},null,null,"Buildings",null,null,null,null,null,{"$f":"J432*$N$51","v":0},8.6155726660038734E-2,0,0,0,2.1529731379589811E-2,2.1133236087786555E-2,1.9812401160867056E-2,2.4413408364407588E-2,2.4413408364407585E-2,0.65447411875946437,2.9676041748910493,9.6527608760997019,0,0,{"$f":"Y432*$X$51","v":0.24680463373912798},15.45241382550544,0.80084717799301464,0.54034900379216533,2.4736385194159796E-2,2.4736385194159792E-2,{"$f":"AE432*$AD$51","v":2.2243019043298138},0.40995998476676015,0.35349174692109681,0.12060512079974382,0.12093576259285249,{"$f":"AJ432*$AH$51","v":1.5739779457708738},3.640263143164383,0.41896367283166502,0.40239401081084109,0.42983885308325359]
[{"$f":"ROW()","v":451},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J433*$N$51","v":17.741479415293767},15.525121728437886,30.415755917471557,29.305995052992159,26.644282462708791,32.90043585546487,31.671967075784796,24.729969758317687,29.031038149089458,29.080119486915823,13.150728303623293,31.054477816751991,35.261315960159244,35.08936801475668,36.270436434708571,{"$f":"Y433*$X$51","v":21.124182903795795},39.785256529069564,39.384149422042881,40.384032668195083,41.144426767969286,41.053447742871953,{"$f":"AE433*$AD$51","v":32.859392500815318},33.586633744563571,36.204490278105382,37.270909289723186,37.869580229892364,{"$f":"AJ433*$AH$51","v":31.882194229769535},33.355389531772119,34.322642548641014,35.49276027256424,35.660780314693135]
[{"$f":"ROW()","v":452},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J434*$N$51","v":0},0,0,0,0,0.59394873031414908,0.58301046680356305,0.54657210099366138,0.67350180292667339,0.67350180292667317,0,0.93634248687549593,0,0,0.9192128289176118,{"$f":"Y434*$X$51","v":0.14991660773468665},2.0498636068523535,1.787260275707234,1.5802270852722522,1.245438337354092,1.2454383373540916,{"$f":"AE434*$AD$51","v":0.92257913878625497},0.92257913878625497,1.0238354576391782,1.0259758195199362,1.0259758195199362,{"$f":"AJ434*$AH$51","v":0.92537947925318897},0.92537947925318897,0.92537947925318897,0.92537947925318897,0.92537947925318897]
[{"$f":"ROW()","v":453},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T435*$S$51","v":0},0,0,0,0,{"$f":"Y435*$X$51","v":2.1205399679040693},3.2506810415126957,0.98045950134645898,1.7070671048109238,5.6180158516700507,5.4823053921741449,{"$f":"AE435*$AD$51","v":3.875584752442343},5.4831466697960476,2.1869164954412148,3.4741989329311025,3.6378934296414682,{"$f":"AJ435*$AH$51","v":3.7669234198376893},2.2640162825030541,1.3887139443059886,2.385713532769612,2.8041654154952429]
[{"$f":"ROW()","v":454},null,null,"Information Technology",null,null,null,null,null,{"$f":"J436*$N$51","v":5.9481067960211353},1.1188455035205982,0.630508211027203,0.58151116975833372,1.6472014914831581,5.5024056029755588,4.7613753878527199,3.9963466657526614,5.769466101983733,3.7166539289921041,4.4163159130916245,6.6095328048310646,4.9868372139306505,7.2177919750157873,2.3326654602143408,{"$f":"Y436*$X$51","v":6.1883195705752323},9.4766314036842125,8.7088755064539125,6.673793607506588,5.3790931064714931,3.4300052740972675,{"$f":"AE436*$AD$51","v":8.6116187423061525},10.052604319273438,7.873421665617494,5.8826090339216535,8.8886005253313343,{"$f":"AJ436*$AH$51","v":3.1910532725722773},10.011622580639447,9.048146001590565,1.0696037245540901,0]
[{"$f":"ROW()","v":455},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J437*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y437*$X$51","v":0},0,0,0,0,0,{"$f":"AE437*$AD$51","v":1.3987489300346945},2.3203832650123997,1.6917358356254615,1.6742063798518003,1.7500951852029478,{"$f":"AJ437*$AH$51","v":1.1547185317015936},1.1587481669649453,1.6427497658759929,1.5787188745888676,1.6063518034917783]
[{"$f":"ROW()","v":456},null,null,"FRC",null,null,null,null,null,{"$f":"J438*$N$51","v":2.0301247106016145E-4},7.4826807187792395E-3,2.998264568030387,5.2373699117619141,11.690344023278897,0,0,0,0,0,0,0,0,0,0,{"$f":"Y438*$X$51","v":0},0,0,0,0,0,{"$f":"AE438*$AD$51","v":0},0,0,0,0,{"$f":"AJ438*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":457},null,null,"Land",null,null,null,null,null,{"$f":"J439*$N$51","v":0.44676715078364304},0.33144195767140466,0,0,0,0.15775314157785217,0.15484793218159779,0.14516988020995006,0.17888248572201457,0.17888248572201457,0,0,0,0,0,{"$f":"Y439*$X$51","v":0},6.2330972615675151,0.70684608120868742,0.44981114258734656,0,0,{"$f":"AE439*$AD$51","v":0},0,0,0,0,{"$f":"AJ439*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":458},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J440*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y440*$X$51","v":0},0,0,0,0.40942238271461906,0.95582870982905421,{"$f":"AE440*$AD$51","v":0},0,0,0,0,{"$f":"AJ440*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":459},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J443:J458)","v":37.267702057249039},28.350406550767982,41.324567568416605,46.714111985601839,55.226687958375564,52.635843606495868,50.472208297263393,41.274147342132679,48.794807281902585,50.062071810362546,43.725181552097112,65.22359257958442,77.819852361981916,75.47208550464012,72.931801140998687,49.958041371493607,123.56328282393324,109.29885083619544,98.285785948442978,94.907212817910519,97.835716675218464,102.05547783726938,95.911954031079262,94.273775701399614,93.278663080283337,94.917199170824773,84.374807694319685,91.40335049372554,94.584111172899753,86.631800350584157,86.083564869245976]
["Capex from Cost Pass Through"]
[{"$f":"ROW()","v":461},null,"Additional CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ nominal]",null,null,null,null,null,null,null,"Actual 5 [m$ nominal]",null,null,null,null,"Forecast 6 [m$ nominal]"]
[{"$f":"ROW()","v":462},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,5.4897087259180466E-4,5.7637112241082662E-3,0,0,{"$f":"AJ480*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":463},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ481*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":464},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ482*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":465},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,6.5582227637856448E-3,4.5224948499061689E-2,0,0,{"$f":"AJ483*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":466},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ484*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":467},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,1.4839126727796926E-4,1.3108228289106965E-3,0,0,{"$f":"AJ485*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":468},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,1.3354319540193955E-5,9.1496527446381865E-5,0,0,{"$f":"AJ486*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":469},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,6.9082194068224476E-5,4.1210116666570983E-4,0,0,{"$f":"AJ487*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":470},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,5.6596703011401912E-3,4.2207244757753469E-2,0,0,{"$f":"AJ488*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":471},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,1.5546344393877306E-4,1.1935887902384445E-3,0,0,{"$f":"AJ489*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":472},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,9.2396286569991525E-4,2.5495102701025003E-3,0,0,{"$f":"AJ490*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":473},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,1.6939603577900864E-3,9.4908766252517804E-2,0,0,{"$f":"AJ491*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":474},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,3.9100686160246922E-4,1.9722279731386695E-3,0,0,{"$f":"AJ492*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":475},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ493*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":476},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ494*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":477},null,null,"Equity 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,null,null,{"$f":"AJ495*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":478},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y462:Y477)","v":0},0,0,0,0,0,0,1.6162085247435273E-2,0.19563441828994363,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,"Additional CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 4 [m$ 31/12/2023]",null,null,null,null,null,null,null,{"$f":"\"Actual 5 [m$ \"&$G$51&\"]\"","v":"Actual 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 5 [m$ \"&$G$51&\"]\"","v":"Actual 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":480},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y462*Y$51","v":0},{"$f":"Z462*Z$51","v":0},0,0,0,0,0,6.1595165506796883E-4,5.9972560978680039E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y463*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y464*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y465*Y$51","v":0},0,0,0,0,0,0,7.358401633563284E-3,4.7057457880139875E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":484},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y466*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y467*Y$51","v":0},0,0,0,0,0,0,1.6649671456332743E-4,1.3639372095928576E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y468*Y$51","v":0},0,0,0,0,0,0,1.4983700654743588E-5,9.5203955546273471E-5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":487},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y469*Y$51","v":0},0,0,0,0,0,0,7.751101906583143E-5,4.2879945552907572E-4,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":488},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y470*Y$51","v":0},0,0,0,0,0,0,6.3502153997129435E-3,4.3917477152371917E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":489},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":"Y471*Y$51","v":0},0,0,0,0,0,0,1.7443177840121199E-4,1.2419528620141612E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":490},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y472*Y$51","v":0},0,0,0,0,0,0,1.036696999354975E-3,2.6528161143803538E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":491},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":"Y473*Y$51","v":0},0,0,0,0,0,0,1.9006430725080855E-3,9.8754457851434801E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":492},null,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":"Y474*Y$51","v":0},0,0,0,0,0,0,4.3871421157540036E-4,2.0521424093591198E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":493},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y475*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":494},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y476*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":495},null,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":"Y477*Y$51","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":496},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y480:Y495)","v":0},0,0,0,0,0,0,1.8134046184467772E-2,0.20356150098823642,0,0,0,0,0,0,0]
["Actual & Forecast CAPEX -- by asset class"]
[{"$f":"ROW()","v":498},null,"CAPEX",null,null,null,null,null,null,"Actual 1 (FA1) [m$ 31/12/2004]",null,null,null,null,"Actual 2 [m$ nominal]",null,null,null,null,"Actual 3 [m$ nominal]",null,null,null,null,null,null,"Actual 4 [m$ nominal]",null,null,null,null,null,"Actual 5 [m$ nominal]",null,"Forecast 5 [m$ nominal]",null,null,"Forecast 6 [m$ nominal]"]
[{"$f":"ROW()","v":499},null,null,"High Pressure Mains - Steel","High Pressure Mains - Steel",null,null,null,null,1.3638219886880445,1.8747685196448776,0,0,0,0.46164500000000003,1.4195660000000001,1.5187996237516901,3.2418079689817438,10.367466490819968,8.0041545077676357,3.3676857004150254,2.7578211230512757,20.075667459256032,4.7480000000000002,0.68895320595017884,0.49753809494620854,2.2648414779017747,6.2386383228715898,5.3138128204214246,2.3652408000000005,3.7862822399999989,4.21170928,4.4693403700000003,1.72760398,3.1930970828571827,2.6821521040353877,3.3028875815886782,7.1242212720511029,5.5464472684032833,6.4745900304078194]
[{"$f":"ROW()","v":500},null,null,"High Pressure Mains - PE","High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.080023392763283,1.3136426469257889,0.6879061054549479,0.42735642271191165,0.54958559034914978,-4.9090219999999983E-2,0.59265161999999993,-0.16026643999999998,1.0415300000000001E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":501},null,null,"Medium Pressure Mains","Medium Pressure Mains",null,null,null,null,5.6234577303884228,3.9059453471196455,4.4632616487455197,7.0172268907563016,9.1199999999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":502},null,null,"Medium / Low Pressure Mains","Medium / Low Pressure Mains",null,null,null,null,2.15744536435805,1.2758079510514875,8.4531740607495007E-2,0,3.5487990434485445E-2,7.0107348509999996,8.1942672999999928,12.43407671443026,11.372097809667231,8.6230471933959656,4.6628688106693099,9.6934646070705082,10.682714689171014,22.052202089397014,16.87749797,12.574373276712516,30.087595650581054,29.551847258868218,29.845294805110335,32.462191920961601,27.786149025586464,27.052491590000006,33.350489699999997,37.360000094827583,37.218168420000012,37.32455848145122,40.016019647423057,41.222960428263704,44.66452279135946,44.397242653349643,45.040718671899654]
[{"$f":"ROW()","v":503},null,null,"Low Pressure Mains","Low Pressure Mains",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":504},null,null,"Regulators","Regulators",null,null,null,null,0.18269629029353499,0.16784059889155428,1.4980308462087725E-2,0,6.2890109630733713E-3,9.9750000000000005E-2,0.73165236,0.6170666760655118,0.18119296158620002,0.72645847183105106,0.24880704671948767,0.22851549246955394,0.43642174045674492,1.2022835869308026,0.66340935999999984,1.3935735522104944,2.4371088517792305,3.8374084694600756,4.6140715344748049,1.4400897237715853,0.48697699000000044,1.4079009100000002,1.0853371699999999,1.61136659,1.5611166500000002,2.1147303573869496,3.1935328651575441,2.7184825735692262,2.764252934467506,2.8630977672394931,2.94317659157712]
[{"$f":"ROW()","v":505},null,null,"Secondary Gate Stations","Secondary Gate Stations",null,null,null,null,2.4437083415058822E-2,1.316396854051406E-2,0,0,0,0,0,0,1.23033631628E-2,1.6574945431679016,1.685651068716699,0.17932409334793159,0.23227413662935997,3.9022498108794903E-3,6.0650000000000005E-4,7.7297801010923562E-3,2.0879939800990382E-2,0,0.18527313850675645,0.65543835288632757,0.15572516000000003,7.1696670000000004E-2,0,3.5421589999999996E-2,0.18305001999999998,0.19440437813222397,0.8482474362705672,1.4547639841981281,2.1705420288153925,3.5407388553822865,2.9108077033263049]
[{"$f":"ROW()","v":506},null,null,"Buildings","Buildings",null,null,null,null,0,6.3625847945817965E-2,0,0,0,0,0,3.9453480900000004E-2,0.11438888348119998,0.15046118807683451,0.10582859412606954,1.0991493756209922,0.74024732445122077,4.3068220565307636,9.5596913996734987,0.15234791913466125,0.42069134150910648,0.64439027253594539,1.3894240799386555,9.3168036858660273,1.588475878312045,0.33031231000000005,0.29840089999999997,0.36410772000000019,0.66477575,0.28938512693012003,1.8426423999227781,3.8041311615589075,0.51339108020520385,0.50572170175482301,0.55405837771626598]
[{"$f":"ROW()","v":507},null,null,"Meter and Services Pipes","Meter and Services Pipes",null,null,null,null,13.61233815689261,10.787333825701625,19.281290322580645,18.240686274509802,16.29,16.516205743799993,20.081629629999998,18.3162034282437,17.304209460663788,19.025756157232873,8.6292181532674821,19.510816827534729,17.6194127269296,20.294685702036663,30.096388690000005,16.512600061659338,27.932809374461968,28.581959076673744,27.365430684485009,26.058230089003729,29.103235515615754,21.43821124866972,24.491809725370565,26.367506635172433,29.898298389999994,28.623812384992799,30.931739466777316,33.33388860401093,35.056388583169486,37.224793727931498,38.333558358645178]
[{"$f":"ROW()","v":508},null,null,"Equipment & Vehicles","Equipment & Vehicles",null,null,null,null,1.228254359266409,0.26327937081028124,5.3501101650313306E-3,0.1804033970276008,7.7982762913079914E-2,0,0,0,0,0,3.6087352708785856E-15,0.6868972268388005,1.1409417693198476,3.9822222006685863,5.1096908558681582,0.37228221552655355,1.154019142690663,1.008994035084988,1.0163246574372213,1.5608980553243521,0.58101801506665962,0.92553384097709768,0.71369012323873637,0.84836327870630224,0.64504057639557266,1.2199717724546442,1.0525047987905032,1.0108251247416504,1.0361968353726658,1.0622053759405194,1.0888667308766267]
[{"$f":"ROW()","v":509},null,null,"Vehicle","Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.4170479298747354,1.2545469059237506,2.0496487623415423,1.9871543237423408,3.3185007952564409,3.2103163498671239,2.823841087520107,2.2861662761861719,1.5848116227118563,1.49582614649778,3.0612504214505578,3.6134532941508621,2.4947117842648705,1.5840954708045718,2.766521675314296,3.3310525577390577]
[{"$f":"ROW()","v":510},null,null,"Information Technology","Information Technology",null,null,null,null,3.5633250145385342,0.67026539818784092,0.37771777765121184,0.34836518046709125,0.9867869693451724,0.37043155239999997,1.0571946E-3,0,2.5485882842000001,1.882975681911119,1.7087311042090618,4.043324311658858,3.0939233638434471,5.0533368029508443,3.2356692511648499,4.8749155414540528,3.1023990349776254,9.2413370270503883,8.1749526575276157,2.6502581480306873,1.2029813953840458,2.4524374809534475,7.2904017115771707,7.2991429260784821,7.3258309018537142,5.8880952820004255,20.571547902189522,31.073806578144374,10.525201955877865,5.3973432011885798,2.4532767047743236]
[{"$f":"ROW()","v":511},null,null,"Telemetry and Monitoring","Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.79602166719864331,0.88771814000000038,0.7001811,0.94632829000000029,0.87350395999999986,0.73733144000000006,0.56352280874098315,1.5453692098945775,3.6023262766555955,1.8565307741160006,1.8350398403668353,1.918022920541977]
[{"$f":"ROW()","v":512},null,null,"FRC","FRC",null,null,null,null,1.2161843107387661E-4,4.4826403249630725E-3,1.7961666630824373,3.1375447443977587,7.0033200000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":513},null,null,"Land","Land",null,null,null,null,0.26764424692683469,0.19855652548608707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82000000000000006,2.2513430799999998,0.40910358000000008,6.7073899999999988E-3,2.0448427800000002,-9.7590000000000602E-5,-4.6771000000000009E-4,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":514},null,null,"Equity Raising Cost","Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28029289557923348,0.67917041414947044,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":515},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J499:J514)","v":28.023541853198573},19.22506999370469,26.023298571294433,28.924226487158553,33.51986673365581,24.458767147199993,30.42817248459999,32.925599923391161,34.774588731742966,42.433659726435714,25.045259285475751,38.809177634956399,36.703756873852505,76.971122147581582,70.290954026706515,39.073846875386899,69.041230983596378,80.119675565371622,81.653024206806251,84.408831134649205,70.042760243981562,61.581442508120375,74.513599026372646,80.814606317496654,81.457042274747081,82.472828096397095,106.29720912461211,124.01878409699606,107.29534372623924,105.13915206687125,105.04812864750433]
[{"$f":"ROW()","v":516},null,"CAPEX",null,null,null,null,null,null,{"$f":"\"Actual 1 (FA1) [m$ \"&$G$51&\"]\"","v":"Actual 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$51&\"]\"","v":"Actual 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$51&\"]\"","v":"Actual 3 [m$ 31/12/2023]"},null,null,null,null,null,null,{"$f":"\"Actual 4 [m$ \"&$G$51&\"]\"","v":"Actual 4 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"AG479","v":"Actual 5 [m$ 31/12/2023]"},null,"Forecast 5 [m$ 31/12/2023]",null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":517},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J499*$N$51","v":2.2765700031236067},{"$f":"K499*$N$51","v":3.1294713019913294},{"$f":"L499*$N$51","v":0},{"$f":"M499*$N$51","v":0},{"$f":"N499*$N$51","v":0},{"$f":"O499*O$51","v":0.74962508292196406},2.2324726201970253,2.3199044318781055,4.7757341507431796,14.957667793008957,11.373536840591987,4.6189276041262817,3.7384407853314601,26.578777638178462,6.1020094428706324,0.87961098808460914,0.62467651957729675,2.8022265922039233,7.5742968398110913,6.3383867209408935,2.7703035531841658,{"$f":"AE499*AE$51","v":4.3968687104436848},4.7255864221599344,4.6504374950840974,1.72760398,3.0762014285714674,2.5206921905973063,3.0280564807569696,6.3714949868757742,4.8389663360821089,5.5104079637621952]
[{"$f":"ROW()","v":518},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T500*T$51","v":0},0,0,0,0,1.3789041628056549,1.6493243934188178,0.85112746320380372,0.51885110732463136,0.65555301355406914,-5.7497237022375199E-2,{"$f":"AE500*AE$51","v":0.68822427885665527},-0.17982079541632315,1.0837326681957186E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":519},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J501*$N$51","v":9.3869986618643448},6.5200283356970923,7.4503327193020015,11.713558204158153,15.223627863970734,{"$f":"O501*O$51","v":0},0,0,0,0,{"$f":"T501*T$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE501*AE$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":520},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,3.6013317284907571,2.129651915866539,0.14110523702875083,0,5.9238592106881524E-2,11.384121335712026,12.886669157915719,18.992544655011812,16.753032997287125,12.440905923975064,{"$f":"T502*T$51","v":6.6257229479426636},13.295008868464572,14.481249693188994,29.195571054153049,21.690533274003776,16.054148245408754,37.776031070517348,36.563694653926952,36.235010017622805,38.721334973206609,32.544706388832338,{"$f":"AE502*AE$51","v":31.415052093848129},37.419634362489695,38.873822728639404,37.218168420000012,35.958148826060906,37.60713945800773,37.79282503485976,39.945388020551114,38.734121540882349,38.333351408749408]
[{"$f":"ROW()","v":521},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"T503*T$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE503*AE$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,null,"Regulators",null,null,null,null,null,0.3049671420566607,0.2801691686393642,2.5005991372183692E-2,0,1.0497978348054956E-2,0.16197533174076598,1.1506290381726085,0.9425441606526993,0.26692802991452752,1.048098346562045,{"$f":"T504*T$51","v":0.35354341415033758},0.31341894999526149,0.59160357446377465,1.5917392624638349,0.8525969206421149,1.7792247697546741,3.0598755971139595,4.7479208426683304,5.6019191422124965,1.7177582068826711,0.57037494267642053,{"$f":"AE504*AE$51","v":1.6349429509470992},1.2177608313025556,1.6766589671177368,1.5611166500000002,2.0373124830317435,3.0012889058406111,2.4922794286452072,2.4721893161167423,2.4978933436380051,2.5048850433489909]
[{"$f":"ROW()","v":523},null,null,"Secondary Gate Stations",null,null,null,null,null,4.0791783332419583E-2,2.1974052442303074E-2,0,0,0,0,0,0,1.812494515029384E-2,2.391351133604656,{"$f":"T505*T$51","v":2.3952329395724847},0.24595080376639764,0.3148656374029471,5.1663054402791694E-3,7.7945845136921622E-4,9.8688843504565627E-3,2.6215496373752679E-2,0,0.22493910928429572,0.78181559884162299,0.18239409876075735,{"$f":"AE505*AE$51","v":8.3258675656996586E-2},0,3.6856868493883782E-2,0.18305001999999998,0.187287454848,0.79718472531235474,1.3337140309825892,1.9412083268181293,3.0890974522841175,2.4773364605417818]
[{"$f":"ROW()","v":524},null,null,"Buildings",null,null,null,null,null,0,0.1062079201377982,0,0,0,0,0,6.0263581687515777E-2,0.16851426812863929,0.21707795911252892,{"$f":"T506*T$51","v":0.15037758365519185},1.5075312376948669,1.0034627575479198,5.701930757722149,12.285873460770189,0.19450799056498494,0.52819272674713458,0.7972865099285652,1.6868922148050935,11.113207551677181,1.8605126251141937,{"$f":"AE506*AE$51","v":0.38357939753412978},0.33480925383347071,0.37886132027522951,0.66477575,0.27879106640666673,1.7317192043511129,3.4875919124886861,0.45914754313806372,0.44121401895564022,0.47154919193618305]
[{"$f":"ROW()","v":525},null,null,"Meter and Services Pipes",null,null,null,null,null,22.722496760862104,18.006837259529089,32.185437347384649,30.448401296773678,27.192203717552989,26.819227112288207,31.581263793238435,27.97725311743331,25.492041744490713,27.449419813671021,{"$f":"T507*T$51","v":12.261723643196573},26.759934994125391,23.884482790190422,26.868742451820911,38.679117098290845,21.082222029942173,35.070621364061559,35.363678457593608,33.224220483125862,31.082603988723992,34.087352441267676,{"$f":"AE507*AE$51","v":24.895397192354512},27.480093187328393,27.435914778646541,29.898298389999994,27.575927153172255,29.069713830989862,30.560197682433948,31.352423736738665,32.476559318108656,32.625007030061504]
[{"$f":"ROW()","v":526},null,null,"Equipment & Vehicles",null,null,null,null,null,2.0502727289223275,0.43948104884606148,8.9307112043513198E-3,0.30113971291056568,0.13017330727993279,0,0,0,0,0,{"$f":"T508*T$51","v":5.1278474836349105E-15},0.94210946165567888,1.5466352072154506,5.2721832831808815,6.5668453775604938,0.47530590556438962,1.4489114881937195,1.2484008015915169,1.2339142361927369,1.8618599941248408,0.68052110026310131,{"$f":"AE508*AE$51","v":1.0747880184042917},0.80076855542285263,0.88273885498415694,0.64504057639557266,1.1753099927308712,0.98914622436431621,0.92671503170376601,0.92671503170376601,0.92671503170376601,0.92671503170376612]
[{"$f":"ROW()","v":527},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T509*T$51","v":0},0,0,0,0,1.809195340112115,1.5751276189688417,2.53597451413349,2.412593251216169,3.9583519564802945,3.760103745412354,{"$f":"AE509*AE$51","v":3.2792216041935713},2.5651049479714594,1.6490279958033915,1.49582614649778,2.9491815235554508,3.3959310085174854,2.2871284593738772,1.4167241534958812,2.4136360821728773,2.8349993521859429]
[{"$f":"ROW()","v":528},null,null,"Information Technology",null,null,null,null,null,{"$f":"J510*$N$51","v":5.9481067960211353},1.1188455035205982,0.630508211027203,0.58151116975833372,1.6472014914831581,{"$f":"O510*O$51","v":0.60151151465901687},1.662591241773997E-3,0,3.7545037280110551,2.7166641664364275,{"$f":"T510*T$51","v":2.4280286125820219},5.5455953841697374,4.1940534842539154,6.6902639969028197,4.1584002368605857,6.2239775346331756,3.895170744100136,11.434054267105072,9.9251655369269258,3.1612632247763064,1.4089997238534306,{"$f":"AE510*AE$51","v":2.8479244126089096},8.1799148635255818,7.5949033045816616,7.3258309018537142,5.6725388073221836,19.333184000836727,28.48817559375729,9.413137090620376,4.7088813416866637,2.087939997406941]
[{"$f":"ROW()","v":529},null,null,"Telemetry and Monitoring",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"T511*T$51","v":0},0,0,0,0,0,0,0,0,0.94950524895473587,1.0397456011531847,{"$f":"AE511*AE$51","v":0.81309426373720139},1.0617912635531743,0.90889823360856248,0.73733144000000006,0.54289287932657337,1.4523412349023872,3.3025790791769438,1.6603746667255184,1.60097005942705,1.6323950592076655]
[{"$f":"ROW()","v":530},null,null,"FRC",null,null,null,null,null,2.0301247106016145E-4,7.4826807187792395E-3,2.998264568030387,5.2373699117619141,11.690344023278897,0,0,0,0,0,{"$f":"T512*T$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE512*AE$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,null,"Land",null,null,null,null,null,0.44676715078364304,0.33144195767140466,0,0,0,0,0,0,0,0,{"$f":"T513*T$51","v":0},0,0,0,0,0,1.0295387453874538,2.7855253926181818,0.49669043031222132,8.0006641454864139E-3,2.3950353042857144,{"$f":"AE513*AE$51","v":-1.1332763651877204E-4},-5.2477601813685087E-4,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":532},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"T514*T$51","v":0},0,0,0,0,0,0,0,0,0.33433709981011112,0.79548273120260693,{"$f":"AE514*AE$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":533},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J517:J532)","v":46.778505767928067},32.091591145060363,43.439584785349524,48.281980295362651,55.953286974020642,39.71646037732198,47.852697200765562,50.292509946663444,51.228879863725531,61.221185136370707,35.588165981691262,53.228477303998183,49.754793929594882,101.90437474986237,90.336155269450018,49.886965851220985,86.683685764460023,99.129889494973426,99.134492368834316,100.68397824211883,82.038035018983578,71.512238270948657,83.605118116152653,84.089204279902859,81.457042274747081,79.453591615026113,99.898340783719888,113.69926273417903,95.958802872784034,91.728054524941228,89.404586538904383]
[{"$f":"ROW()","v":534},null,null,null,null,null,null,null,null,null,null,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]
["Redundant Assets  (New Facility Investment)"]
[{"$f":"ROW()","v":536},null,"Redundant Asset",null,null,null,null,null,null,"Actual 1 (FA1) [m$ 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$ nominal]",null,null,null,"Forecast [m$ nominal]",null,null,"Forecast 5 [m$ nominal]",null,null,null,null,"Forecast 6 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":537},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":538},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]
[{"$f":"ROW()","v":539},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":540},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]
[{"$f":"ROW()","v":541},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":542},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]
[{"$f":"ROW()","v":543},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":544},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]
[{"$f":"ROW()","v":545},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":546},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]
[{"$f":"ROW()","v":547},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":548},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]
[{"$f":"ROW()","v":549},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":550},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]
[{"$f":"ROW()","v":551},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":552},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]
[{"$f":"ROW()","v":553},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J537:J552)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asset Disposal  (New Facility Investment)"]
[{"$f":"ROW()","v":555},null,"Redundant Asset",null,null,null,null,null,null,"Actual 1 (FA1) [m$ 30/6/2014]",null,null,null,null,"Actual 2 [m$ 30/6/2014]",null,null,null,null,"Actual 3 [m$ 30/6/2014]",null,null,null,null,null,null,"Actual 4 [m$ nominal]",null,null,null,null,"Actual 5 [m$ nominal]",null,"Forecast 5 [m$ nominal]",null,null,null,"Forecast 6 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":556},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":557},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]
[{"$f":"ROW()","v":558},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":559},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]
[{"$f":"ROW()","v":560},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":561},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]
[{"$f":"ROW()","v":562},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":563},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]
[{"$f":"ROW()","v":564},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":565},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]
[{"$f":"ROW()","v":566},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.20004546000000006,-0.50957720786019456,-0.87425059999999999,-0.57602609999999987,-0.50422699000000004,-0.39820243,-0.32805066000000005,0,0,0,0,0,0]
[{"$f":"ROW()","v":567},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]
[{"$f":"ROW()","v":568},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":569},null,null,"FRC",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":570},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,null,"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J556:J571)","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,-0.32805066000000005,0,0,0,0,0,0]
["Addition To Capital Base (NGR 82, 84 & 86)"]
[{"$f":"ROW()","v":574},null,"Additions",null,null,null,null,null,null,"Actual 1 (FA1) [m$ 30/6/2014]",null,null,null,null,"Actual 2 [m$ 30/6/2014]",null,null,null,null,"Actual 3 [m$ 30/6/2014]",null,null,null,null,null,"Actual 4 [m$ nominal]",null,null,null,"Forecast [m$ nominal]",null,null,"Forecast 5 [m$ nominal]",null,null,null,null,"Forecast 6 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":575},null,null,"High Pressure Mains - Steel",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":576},null,null,"High Pressure Mains - PE",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":577},null,null,"Medium Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":578},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":579},null,null,"Low Pressure Mains",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":580},null,null,"Regulators",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":581},null,null,"Secondary Gate Stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":582},null,null,"Buildings",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":583},null,null,"Meter and Services Pipes",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":584},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":585},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":586},null,null,"Information Technology",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":587},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":588},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]
[{"$f":"ROW()","v":589},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":590},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]
[{"$f":"ROW()","v":591},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J575:J590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Assets, Asset Disposal & Addition To Capital Base  (New Facility Investment)"]
[{"$f":"ROW()","v":593},null,"Redundant Asset",null,null,null,null,null,null,{"$f":"\"Actual 1 (FA1) [m$ \"&$G$51&\"]\"","v":"Actual 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 2 [m$ \"&$G$51&\"]\"","v":"Actual 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$51&\"]\"","v":"Actual 3 [m$ 31/12/2023]"},null,null,null,null,null,null,{"$f":"\"Actual 4 [m$ \"&$G$51&\"]\"","v":"Actual 4 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 5 [m$ \"&$G$51&\"]\"","v":"Actual 5 [m$ 31/12/2023]"},null,{"$f":"\"Forecast 5 [m$ \"&$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":594},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"(J537+J556+J575)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y537+Y556+Y575)*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ537+AJ556+AJ575)*$AH$51","v":0},{"$f":"(AK537+AK556+AK575)*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":595},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"(J538+J557+J576)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y538+Y557+Y576)*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ538+AJ557+AJ576)*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":596},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"(J539+J558+J577)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y539+Y558+Y577)*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ539+AJ558+AJ577)*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":597},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"(J540+J559+J578)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y540+Y559+Y578)*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ540+AJ559+AJ578)*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":598},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"(J541+J560+J579)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y541+Y560+Y579)*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ541+AJ560+AJ579)*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":599},null,null,"Regulators",null,null,null,null,null,{"$f":"(J542+J561+J580)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y542+Y561+Y580)*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ542+AJ561+AJ580)*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":600},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"(J543+J562+J581)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y543+Y562+Y581)*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ543+AJ562+AJ581)*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":601},null,null,"Buildings",null,null,null,null,null,{"$f":"(J544+J563+J582)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y544+Y563+Y582)*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ544+AJ563+AJ582)*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":602},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"(J545+J564+J583)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y545+Y564+Y583)*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ545+AJ564+AJ583)*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":603},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"(J546+J565+J584)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y546+Y565+Y584)*Y$51","v":-4.5358979098965829E-2},{"$f":"(Z546+Z565+Z584)*Z$51","v":-1.823221537466397E-2},-0.23914221984500875,-7.4501334255129342E-3,0,-8.8881381669535294E-3,-1.7128626279863481E-2,0,-1.1932681957186544E-2,0,0,{"$f":"(AJ546+AJ565+AJ584)*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":604},null,null,"Vehicle",null,null,null,null,null,{"$f":"(J547+J566+J585)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y547+Y566+Y585)*Y$51","v":0},0,0,-0.24287410442462093,-0.60783048194366762,-1.0239716580034424,-0.6689176809726961,-0.56574850238252272,-0.41433754375382259,-0.32805066000000005,0,{"$f":"(AJ547+AJ566+AJ585)*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":605},null,null,"Information Technology",null,null,null,null,null,{"$f":"(J548+J567+J586)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y548+Y567+Y586)*Y$51","v":-4.420465980638234E-3},0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ548+AJ567+AJ586)*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":606},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"(J549+J568+J587)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y549+Y568+Y587)*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ549+AJ568+AJ587)*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":607},null,null,"FRC",null,null,null,null,null,{"$f":"(J550+J569+J588)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y550+Y569+Y588)*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ550+AJ569+AJ588)*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":608},null,null,"Land",null,null,null,null,null,{"$f":"(J551+J570+J589)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y551+Y570+Y589)*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ551+AJ570+AJ589)*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":609},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"(J552+J571+J590)*$X$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y552+Y571+Y590)*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(AJ552+AJ571+AJ590)*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":610},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J594:J609)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.9779445079604065E-2,-1.823221537466397E-2,-0.23914221984500875,-0.25032423785013386,-0.60783048194366762,-1.0328597961703958,-0.68604630725255955,-0.56574850238252272,-0.42627022571100914,-0.32805066000000005,0,0,0,0,0,0]
["Capex Depreciation of Vines and West Net Energy"]
[{"$f":"ROW()","v":612},null,"Vines (2009 Capex Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Approved 5 [m$ 31/12/2019]",null,null,null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":613},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":614},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":615},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,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-3,1.0381317498818101E-2,1.0381317498818101E-2,1.0381317498818101E-2,1.0381317498818101E-2,1.0381317498818101E-2]
[{"$f":"ROW()","v":617},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":619},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":620},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":621},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9814863102998694E-3,9.9629726205997388E-3,9.9629726205997388E-3,9.9629726205997388E-3,9.9629726205997388E-3,5.5922685545158838E-3,1.1184537109031766E-2,1.1184537109031768E-2,1.1184537109031768E-2,1.1184537109031768E-2,1.1184537109031768E-2,1.2193711076360201E-2,1.2193711076360201E-2,1.2193711076360201E-2,1.2193711076360201E-2,1.2193711076360201E-2]
[{"$f":"ROW()","v":622},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]
[{"$f":"ROW()","v":623},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":624},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]
[{"$f":"ROW()","v":625},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":626},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]
[{"$f":"ROW()","v":627},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":628},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]
[{"$f":"ROW()","v":629},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T613:T628)","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-2,2.2575028575178301E-2,2.2575028575178301E-2,2.2575028575178301E-2,2.2575028575178301E-2,2.2575028575178301E-2,0,0,0,0,0]
[{"$f":"ROW()","v":630},null,"Vines (2009 Capex Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$51&\"]\"","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$51&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":631},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T613*$S$51","v":0},0,0,0,0,{"$f":"Y613*$X$51","v":0},0,0,0,0,0,{"$f":"AE613*$AD$51","v":0},{"$f":"AF613*$AD$51","v":0},0,0,0,{"$f":"AJ613*$AH$51","v":0},{"$f":"AK613*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":632},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y614*$X$51","v":0},0,0,0,0,0,{"$f":"AE614*$AD$51","v":0},0,0,0,0,{"$f":"AJ614*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":633},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y615*$X$51","v":0},0,0,0,0,0,{"$f":"AE615*$AD$51","v":0},0,0,0,0,{"$f":"AJ615*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":634},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1188070353809772E-3,1.2237614070761954E-2,1.2237614070761954E-2,1.2237614070761951E-2,1.2237614070761951E-2,{"$f":"Y616*$X$51","v":6.1188070353809772E-3},1.2237614070761954E-2,1.2237614070761954E-2,1.2237614070761954E-2,1.2237614070761954E-2,1.2237614070761954E-2,{"$f":"AE616*$AD$51","v":1.2159185125552009E-2},1.2159185125552009E-2,1.2159185125552009E-2,1.2159185125552009E-2,1.2159185125552009E-2,{"$f":"AJ616*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":635},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y617*$X$51","v":0},0,0,0,0,0,{"$f":"AE617*$AD$51","v":0},0,0,0,0,{"$f":"AJ617*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":636},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y618*$X$51","v":0},0,0,0,0,0,{"$f":"AE618*$AD$51","v":0},0,0,0,0,{"$f":"AJ618*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":637},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y619*$X$51","v":0},0,0,0,0,0,{"$f":"AE619*$AD$51","v":0},0,0,0,0,{"$f":"AJ619*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":638},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y620*$X$51","v":0},0,0,0,0,0,{"$f":"AE620*$AD$51","v":0},0,0,0,0,{"$f":"AJ620*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":639},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1870420233202245E-3,1.4374084046640449E-2,1.4374084046640449E-2,1.4374084046640449E-2,1.4374084046640449E-2,{"$f":"Y621*$X$51","v":7.1870420233202236E-3},1.4374084046640445E-2,1.4374084046640447E-2,1.4374084046640447E-2,1.4374084046640447E-2,1.4374084046640447E-2,{"$f":"AE621*$AD$51","v":1.4281962801141336E-2},1.4281962801141336E-2,1.4281962801141336E-2,1.4281962801141336E-2,1.4281962801141336E-2,{"$f":"AJ621*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":640},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y622*$X$51","v":0},0,0,0,0,0,{"$f":"AE622*$AD$51","v":0},0,0,0,0,{"$f":"AJ622*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":641},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T623*$S$51","v":0},0,0,0,0,{"$f":"Y623*$X$51","v":0},0,0,0,0,0,{"$f":"AE623*$AD$51","v":0},0,0,0,0,{"$f":"AJ623*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":642},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y624*$X$51","v":0},0,0,0,0,0,{"$f":"AE624*$AD$51","v":0},0,0,0,0,{"$f":"AJ624*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":643},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,{"$f":"Y625*$X$51","v":0},0,0,0,0,0,{"$f":"AE625*$AD$51","v":0},0,0,0,0,{"$f":"AJ625*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":644},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y626*$X$51","v":0},0,0,0,0,0,{"$f":"AE626*$AD$51","v":0},0,0,0,0,{"$f":"AJ626*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":645},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y627*$X$51","v":0},0,0,0,0,0,{"$f":"AE627*$AD$51","v":0},0,0,0,0,{"$f":"AJ627*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":646},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y628*$X$51","v":0},0,0,0,0,0,{"$f":"AE628*$AD$51","v":0},0,0,0,0,{"$f":"AJ628*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":647},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T631:T646)","v":1.3305849058701202E-2},2.6611698117402403E-2,2.6611698117402403E-2,2.66116981174024E-2,2.66116981174024E-2,1.3305849058701202E-2,2.66116981174024E-2,2.6611698117402403E-2,2.6611698117402403E-2,2.6611698117402403E-2,2.6611698117402403E-2,2.6441147926693345E-2,2.6441147926693345E-2,2.6441147926693345E-2,2.6441147926693345E-2,2.6441147926693345E-2,0,0,0,0,0]
[{"$f":"ROW()","v":648},null,"West Net Energy (2010 Capex Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Approved 5 [m$ 31/12/2019]",null,null,null,null,"Forecast 5 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":649},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":650},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":651},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":652},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":653},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":654},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":655},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":656},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.0820612652312525E-3,7.0820612652312525E-3,7.0820612652312516E-3,7.0820612652312516E-3,-1.7370396185572217E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":657},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":658},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.58481788708327309,0.58481788708327309,0.58481788708327309,0.58481788708327309,0.11103062767410915,0.2220612553482183,0.2220612553482183,8.1410884757676105E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":659},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":660},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0389472969018517E-2,1.0389472969018518E-2,1.0389472969018518E-2,1.0389472969018517E-2,6.8424253471973881E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":661},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":662},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]
[{"$f":"ROW()","v":663},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":664},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]
[{"$f":"ROW()","v":665},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T649:T664)","v":0},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]
[{"$f":"ROW()","v":666},null,"West Net Energy (2010 Capex Depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$739","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast 5 [m$ \"&$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":667},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T649*$S$51","v":0},0,0,0,0,{"$f":"Y649*$X$51","v":0},0,0,0,0,0,{"$f":"AE649*$AD$51","v":0},{"$f":"AF649*$AD$51","v":0},0,0,0,{"$f":"AJ649*$AH$51","v":0},{"$f":"AK649*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":668},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,{"$f":"Y650*$X$51","v":0},0,0,0,0,0,{"$f":"AE650*$AD$51","v":0},0,0,0,0,{"$f":"AJ650*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":669},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,{"$f":"Y651*$X$51","v":0},0,0,0,0,0,{"$f":"AE651*$AD$51","v":0},0,0,0,0,{"$f":"AJ651*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":670},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,{"$f":"Y652*$X$51","v":0},0,0,0,0,0,{"$f":"AE652*$AD$51","v":0},0,0,0,0,{"$f":"AJ652*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":671},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,{"$f":"Y653*$X$51","v":0},0,0,0,0,0,{"$f":"AE653*$AD$51","v":0},0,0,0,0,{"$f":"AJ653*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":672},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y654*$X$51","v":0},0,0,0,0,0,{"$f":"AE654*$AD$51","v":0},0,0,0,0,{"$f":"AJ654*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":673},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,{"$f":"Y655*$X$51","v":0},0,0,0,0,0,{"$f":"AE655*$AD$51","v":0},0,0,0,0,{"$f":"AJ655*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":674},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0217647656625087E-2,1.0217647656625087E-2,1.0217647656625086E-2,1.0217647656625086E-2,{"$f":"Y656*$X$51","v":-2.232399358693464E-2},0,0,0,0,0,{"$f":"AE656*$AD$51","v":0},0,0,0,0,{"$f":"AJ656*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":675},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,{"$f":"Y657*$X$51","v":0},0,0,0,0,0,{"$f":"AE657*$AD$51","v":0},0,0,0,0,{"$f":"AJ657*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":676},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.84374631759327512,0.84374631759327512,0.84374631759327512,0.84374631759327512,{"$f":"Y658*$X$51","v":0.14269375284651797},0.28538750569303595,0.28538750569303595,1.0462720883399166E-2,0,0,{"$f":"AE658*$AD$51","v":0},0,0,0,0,{"$f":"AJ658*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":677},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y659*$X$51","v":0},0,0,0,0,0,{"$f":"AE659*$AD$51","v":0},0,0,0,0,{"$f":"AJ659*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":678},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4989417651132871E-2,1.4989417651132875E-2,1.4989417651132875E-2,1.4989417651132871E-2,{"$f":"Y660*$X$51","v":8.7937118956899374E-2},0,0,0,0,0,{"$f":"AE660*$AD$51","v":0},0,0,0,0,{"$f":"AJ660*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":679},null,null,"Telemetry 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,{"$f":"AE661*$AD$51","v":0},0,0,0,0,{"$f":"AJ661*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":680},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T662*$S$51","v":0},0,0,0,0,{"$f":"Y662*$X$51","v":0},0,0,0,0,0,{"$f":"AE662*$AD$51","v":0},0,0,0,0,{"$f":"AJ662*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":681},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"Y663*$X$51","v":0},0,0,0,0,0,{"$f":"AE663*$AD$51","v":0},0,0,0,0,{"$f":"AJ663*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":682},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,{"$f":"Y664*$X$51","v":0},0,0,0,0,0,{"$f":"AE664*$AD$51","v":0},0,0,0,0,{"$f":"AJ664*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":683},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T667:T682)","v":0},0.86895338290103308,0.86895338290103319,0.86895338290103319,0.86895338290103308,0.20830687821648269,0.28538750569303595,0.28538750569303595,1.0462720883399166E-2,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex Depreciation"]
[{"$f":"ROW()","v":685},null,"Depreciation per Tariff Variation or Asset Roll forward adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/6/2014]",null,null,null,null,null,null,"Approved 4 [m$ 30/6/2023]",null,null,"Asset Roll forward adj",null,null,"Approved 5 [m$ 31/12/2019]",null,null,null,null,"Approved 6 [m$ 31/12/2023]"]
[{"$f":"ROW()","v":686},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M6","v":3.36924659346933E-2}]
[{"$f":"ROW()","v":687},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M7","v":8.8146672221842363E-3}]
[{"$f":"ROW()","v":688},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M8","v":0}]
[{"$f":"ROW()","v":689},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M9","v":-0.18959671291586769}]
[{"$f":"ROW()","v":690},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M10","v":0}]
[{"$f":"ROW()","v":691},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.46282101167315E-2,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M11","v":4.5487265592056333E-2}]
[{"$f":"ROW()","v":692},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M12","v":0.87296160167246173}]
[{"$f":"ROW()","v":693},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M13","v":0.23032153712098666}]
[{"$f":"ROW()","v":694},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M14","v":0.40734429632874553}]
[{"$f":"ROW()","v":695},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M15","v":-1.5743716943429898E-2}]
[{"$f":"ROW()","v":696},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M16","v":0.21952437777180989}]
[{"$f":"ROW()","v":697},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M17","v":0.18254655597239516}]
[{"$f":"ROW()","v":698},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M18","v":-5.3232631188182784E-2}]
[{"$f":"ROW()","v":699},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M19","v":0}]
[{"$f":"ROW()","v":700},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M20","v":-3.9229995352128219E-3}]
[{"$f":"ROW()","v":701},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"-'2019 Capex NGR 77(2)(a)'!M21","v":-6.7501469241434923E-5}]
[{"$f":"ROW()","v":702},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X686:X701)","v":1.46282101167315E-2},0,0,0,0,0,{"$f":"SUM(AD686:AD701)","v":1.7381292055633981},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":703},null,"Depreciation per Tariff Variation or Asset Roll forward adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$51&\"]\"","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$51&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"\"Approved 5 [m$ \"&$G$51&\"]\"","v":"Approved 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 6 [m$ \"&$G$51&\"]\"","v":"Approved 6 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":704},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X686*$X$51","v":0},{"$f":"Y686*Y$51","v":0},0,0,0,0,{"$f":"AD686*AH$51","v":3.36924659346933E-2},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":705},null,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":"Y687*Y$51","v":0},0,0,0,0,{"$f":"AD687*AH$51","v":8.8146672221842363E-3},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":706},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":"Y688*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":707},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y689*Y$51","v":0},0,0,0,0,-0.18959671291586769,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":708},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":"Y690*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":709},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8799805447470792E-2,{"$f":"Y691*Y$51","v":0},0,0,0,0,4.5487265592056333E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":710},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":"Y692*Y$51","v":0},0,0,0,0,0.87296160167246173,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":711},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y693*Y$51","v":0},0,0,0,0,0.23032153712098666,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":712},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y694*Y$51","v":0},0,0,0,0,0.40734429632874553,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":713},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":"Y695*Y$51","v":0},0,0,0,0,-1.5743716943429898E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":714},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y696*Y$51","v":0},0,0,0,0,0.21952437777180989,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":715},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":"Y697*Y$51","v":0},0,0,0,0,0.18254655597239516,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":716},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,null,null,null,null,null,-5.3232631188182784E-2]
[{"$f":"ROW()","v":717},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y699*Y$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":718},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y700*Y$51","v":0},0,0,0,0,-3.9229995352128219E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":719},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":"Y701*Y$51","v":0},0,0,0,0,-6.7501469241434923E-5,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":720},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X704:X719)","v":1.8799805447470792E-2},0,0,0,0,0,1.7381292055633981,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":721},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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":722},null,null,"High Pressure Mains - Steel",null,null,null,null,null,6.6956925693313768E-2,6.6956925693313768E-2,6.6956925693313768E-2,6.6956925693313768E-2,6.6956925693313768E-2,1.1365183239067038E-2,1.1365183239067038E-2,1.1365183239067038E-2,1.1365183239067038E-2,1.1365183239067038E-2,5.0668708225695917E-3,1.0133741645139183E-2,1.0133741645139182E-2,1.0133741645139182E-2,1.0133741645139182E-2,9.1095489265487165E-3,1.8219097853097437E-2,1.8219097853097437E-2,1.8219097853097437E-2,1.8219097853097437E-2,1.8219097853097437E-2,1.98629959493993E-2,1.98629959493993E-2,1.98629959493993E-2,1.98629959493993E-2,1.98629959493993E-2]
[{"$f":"ROW()","v":723},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]
[{"$f":"ROW()","v":724},null,null,"Medium Pressure Mains",null,null,null,null,null,0.19091472764125927,0.19091472764125927,0.19091472764125927,0.19091472764125927,0.19091472764125927,9.3724295506473709E-2,9.3724295506473709E-2,9.3724295506473709E-2,9.3724295506473709E-2,9.3724295506473709E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":725},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-2,0.15718582559423144,0.15718582559423144,0.15718582559423144,0.15718582559423144,0.15718582559423147,0.171723750172707,0.17175334544991,0.171782940727113,0.17181253600431601,0.17184213128151901]
[{"$f":"ROW()","v":726},null,null,"Low Pressure Mains",null,null,null,null,null,2.4490175541007367E-2,2.4490175541007367E-2,2.4490175541007367E-2,2.4490175541007367E-2,2.4490175541007367E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":727},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]
[{"$f":"ROW()","v":728},null,null,"Secondary Gate Stations",null,null,null,null,null,8.8544277835185155E-3,8.8544277835185155E-3,8.8544277835185155E-3,8.8544277835185155E-3,8.8544277835185155E-3,0,3.4694469519536142E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},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]
[{"$f":"ROW()","v":730},null,null,"Meter and Services Pipes",null,null,null,null,null,0.59679438564172449,0.59679438564172449,0.59679438564172449,0.59679438564172449,0.59679438564172449,0.54449352627570446,0.54449352627570446,0.54449352627570446,0.54449352627570446,0.54449352627570446,0.28584680295291731,0.57169360590583462,0.57169360590583451,0.57169360590583451,0.57169360590583451,0.3208946061454242,0.6417892122908484,0.6417892122908484,0.64178921229084851,0.64178921229084851,0.64178921229084851,0.699697461800172,0.699697461800172,0.699697461800172,0.699697461800172,0.699697461800172]
[{"$f":"ROW()","v":731},null,null,"Equipment & Vehicles",null,null,null,null,null,0.69345243742610618,0.69345243742610618,0.69345243742610618,0.69345243742610618,0.69345243742610618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.21870712669072E-2,0,0,0,0]
[{"$f":"ROW()","v":732},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":733},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]
[{"$f":"ROW()","v":734},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":735},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-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":736},null,null,"Land",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":737},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]
[{"$f":"ROW()","v":738},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J722:J737)","v":1.6172891006406376},1.6172891006406376,1.6172891006406376,1.6172891006406376,1.6172891006406376,1.4028773319620957,1.4028773319620957,1.4028773319620957,1.4028773319620957,1.4028773319620957,0.3609227435061011,0.72184548701220219,0.72184548701220208,0.72184548701220208,0.72184548701220208,0.40859706786908867,0.81719413573817734,0.81719413573817734,0.81719413573817734,0.81719413573817734,0.81719413573817745,0.91347127918918547,0.89131380319948128,0.89134339847668431,0.89137299375388734,0.89140258903109038]
[{"$f":"ROW()","v":739},null,"2000 Capex Depreciation",null,null,null,null,null,null,{"$f":"\"Approved 1 (FA1) [m$ \"&$G$51&\"]\"","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 2 [m$ \"&$G$51&\"]\"","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 3 [m$ \"&$G$51&\"]\"","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$51&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"\"Approved 5 [m$ \"&$G$51&\"]\"","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":740},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J722*$N$51","v":0.11176834645510411},0.11176834645510411,0.11176834645510411,0.11176834645510411,0.11176834645510411,1.8971416692696724E-2,1.8971416692696724E-2,1.8971416692696724E-2,1.8971416692696724E-2,1.8971416692696724E-2,{"$f":"T722*$S$51","v":7.3102305738045187E-3},1.4620461147609037E-2,1.4620461147609036E-2,1.4620461147609036E-2,1.4620461147609036E-2,{"$f":"Y722*$X$51","v":1.1707361746017754E-2},2.3414723492035511E-2,2.3414723492035511E-2,2.3414723492035511E-2,2.3414723492035511E-2,2.3414723492035511E-2,{"$f":"AE722*$AD$51","v":2.3264662209236186E-2},{"$f":"AF722*$AD$51","v":2.3264662209236186E-2},2.3264662209236186E-2,2.3264662209236186E-2,2.3264662209236186E-2,{"$f":"AJ722*$AH$51","v":0},{"$f":"AK722*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":741},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J723*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE723*$AD$51","v":0},0,0,0,0,{"$f":"AJ723*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":742},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J724*$N$51","v":0.31868582975458976},0.31868582975458976,0.31868582975458976,0.31868582975458976,0.31868582975458976,0.15644997769773908,0.15644997769773908,0.15644997769773908,0.15644997769773908,0.15644997769773908,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE724*$AD$51","v":0},0,0,0,0,{"$f":"AJ724*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":743},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J725*$N$51","v":1.9933744221845E-3},1.9933744221845E-3,1.9933744221845E-3,1.9933744221845E-3,1.9933744221845E-3,6.0022195474845948E-2,6.0022195474845948E-2,6.0022195474845948E-2,6.0022195474845948E-2,6.0022195474845948E-2,0.10100562258439522,0.20201124516879043,0.2020112451687904,0.2020112451687904,0.2020112451687904,0.10100562258439517,0.20201124516879035,0.20201124516879035,0.20201124516879035,0.20201124516879035,0.20201124516879038,{"$f":"AE725*$AD$51","v":0.20113255076166456},0.20116721442110802,0.20120187808055146,0.20123654173999492,0.20127120539943835,{"$f":"AJ725*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":744},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J726*$N$51","v":4.0880407758729642E-2},4.0880407758729642E-2,4.0880407758729642E-2,4.0880407758729642E-2,4.0880407758729642E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE726*$AD$51","v":0},0,0,0,0,{"$f":"AJ726*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":745},null,null,"Regulators",null,null,null,null,null,{"$f":"J727*$N$51","v":5.5296819939308094E-2},5.5296819939308094E-2,5.5296819939308094E-2,5.5296819939308094E-2,5.5296819939308094E-2,7.7580035052032944E-3,7.7580035052032944E-3,7.7580035052032944E-3,7.7580035052032944E-3,7.7580035052032944E-3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE727*$AD$51","v":0},0,0,0,0,{"$f":"AJ727*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":746},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J728*$N$51","v":1.4780319465426437E-2},1.4780319465426437E-2,1.4780319465426437E-2,1.4780319465426437E-2,1.4780319465426437E-2,0,5.7914001414834843E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE728*$AD$51","v":0},0,0,0,0,{"$f":"AJ728*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":747},null,null,"Buildings",null,null,null,null,null,{"$f":"J729*$N$51","v":2.5126576381919508E-3},2.5126576381919508E-3,2.5126576381919508E-3,2.5126576381919508E-3,2.5126576381919508E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE729*$AD$51","v":0},0,0,0,0,{"$f":"AJ729*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":748},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J730*$N$51","v":0.99620346911366808},0.99620346911366808,0.99620346911366808,0.99620346911366808,0.99620346911366808,0.90889987043448417,0.90889987043448417,0.90889987043448417,0.90889987043448417,0.90889987043448417,0.41240562697254196,0.82481125394508392,0.82481125394508381,0.82481125394508381,0.82481125394508381,0.41240562697254229,0.82481125394508459,0.82481125394508459,0.8248112539450847,0.8248112539450847,0.8248112539450847,{"$f":"AE730*$AD$51","v":0.81952516825304145},0.81952516825304145,0.81952516825304145,0.81952516825304145,0.81952516825304145,{"$f":"AJ730*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":749},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J731*$N$51","v":1.1575506413090453},1.1575506413090453,1.1575506413090453,1.1575506413090453,1.1575506413090453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE731*$AD$51","v":2.5986750425353443E-2},0,0,0,0,{"$f":"AJ731*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":750},null,null,"Vehicle",null,null,null,null,null,{"$f":"J732*$N$51","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T732*$S$51","v":0},0,0,0,0,{"$f":"Y732*$X$51","v":0},0,0,0,0,0,{"$f":"AE732*$AD$51","v":0},0,0,0,0,{"$f":"AJ732*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":751},null,null,"Information Technology",null,null,null,null,null,{"$f":"J733*$N$51","v":0},0,0,0,0,1.1896213592042271,1.1896213592042271,1.1896213592042271,1.1896213592042271,1.1896213592042271,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE733*$AD$51","v":0},0,0,0,0,{"$f":"AJ733*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":752},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J734*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE734*$AD$51","v":0},0,0,0,0,{"$f":"AJ734*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":753},null,null,"FRC",null,null,null,null,null,{"$f":"J735*$N$51","v":0},0,0,0,0,4.0602494212032282E-5,4.0602494212032282E-5,4.0602494212032282E-5,4.0602494212032282E-5,4.0602494212032282E-5,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE735*$AD$51","v":0},0,0,0,0,{"$f":"AJ735*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":754},null,null,"Land",null,null,null,null,null,{"$f":"J736*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE736*$AD$51","v":0},0,0,0,0,{"$f":"AJ736*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":755},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J737*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE737*$AD$51","v":0},0,0,0,0,{"$f":"AJ737*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":756},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J740:J755)","v":2.6996718658562475},2.6996718658562475,2.6996718658562475,2.6996718658562475,2.6996718658562475,2.3417634255034083,2.3417634255034083,2.3417634255034083,2.3417634255034083,2.3417634255034083,0.52072148013074171,1.0414429602614834,1.0414429602614832,1.0414429602614832,1.0414429602614832,0.52511861130295523,1.0502372226059105,1.0502372226059105,1.0502372226059107,1.0502372226059107,1.0502372226059107,1.0699091316492957,1.0439570448833857,1.043991708542829,1.0440263722022725,1.0440610358617159,0,0,0,0,0]
[{"$f":"ROW()","v":757},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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":758},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,3.134134537500588E-2,3.134134537500588E-2,3.134134537500588E-2,3.134134537500588E-2,1.5623070997040646E-2,1.5623070997040646E-2,1.5623070997040646E-2,1.5623070997040646E-2,1.5623070997040646E-2,8.632474379740393E-3,1.7264948759480786E-2,1.7264948759480786E-2,1.7264948759480789E-2,1.7264948759480789E-2,1.5433664934662096E-2,3.0867329869324188E-2,3.0867329869324191E-2,3.0867329869324191E-2,3.0867329869324191E-2,3.0867329869324191E-2,3.3652470232433597E-2,3.3652470232433597E-2,3.3652470232433597E-2,3.3652470232433597E-2,3.3652470232433597E-2]
[{"$f":"ROW()","v":759},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]
[{"$f":"ROW()","v":760},null,null,"Medium Pressure Mains",null,null,null,null,null,null,7.674467964533338E-2,7.674467964533338E-2,7.674467964533338E-2,7.674467964533338E-2,6.5099089118660761E-2,6.5099089118660761E-2,6.5099089118660761E-2,6.5099089118660761E-2,6.5099089118660761E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":761},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-2,0.11085104056561777,0.11085104056561777,0.11085104056561777,0.11085104056561777,0.11085104056561777,0.120896226670138,0.120896226670138,0.120896226670138,0.120896226670138,0.120896226670138]
[{"$f":"ROW()","v":762},null,null,"Low Pressure Mains",null,null,null,null,null,null,4.573717307552623E-2,4.573717307552623E-2,4.573717307552623E-2,4.573717307552623E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":763},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-3,5.1292279915150603E-3,5.1292279915150603E-3,5.1292279915150603E-3,5.1292279915150603E-3,5.1292279915150603E-3]
[{"$f":"ROW()","v":764},null,null,"Secondary Gate Stations",null,null,null,null,null,null,8.8544232205469281E-3,8.8544232205469281E-3,8.8544232205469281E-3,8.8544232205469281E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":765},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-3,1.9320240881526699E-3,1.9320240881526699E-3,1.9320240881526699E-3,1.9320240881526699E-3,1.9320240881526699E-3]
[{"$f":"ROW()","v":766},null,null,"Meter and Services Pipes",null,null,null,null,null,null,0.37167956688426962,0.37167956688426962,0.37167956688426962,0.37167956688426962,0.43149335302806496,0.43149335302806496,0.43149335302806496,0.43149335302806496,0.43149335302806496,0.24307643453475294,0.48615286906950583,0.48615286906950589,0.48615286906950589,0.48615286906950589,0.2728801439004076,0.5457602878008152,0.5457602878008152,0.54576028780081509,0.5457602878008152,0.5457602878008152,0.595003905974827,0.595003905974827,0.595003905974827,0.595003905974827,0.595003905974827]
[{"$f":"ROW()","v":767},null,null,"Equipment & Vehicles",null,null,null,null,null,null,0.55861436692194477,0.55861436692194477,0.55861436692194477,0.55861436692194477,0,2.7755575615628914E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9533057620841499E-2,0,0,0,0]
[{"$f":"ROW()","v":768},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":769},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]
[{"$f":"ROW()","v":770},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":771},null,null,"FRC",null,null,null,null,null,null,0,0,0,0,8.9652806499261454E-4,8.9652806499261454E-4,8.9652806499261454E-4,8.9652806499261454E-4,8.9652806499261595E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":772},null,null,"Land",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":773},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]
[{"$f":"ROW()","v":774},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J758:J773)","v":0},1.1044018404994498,1.1044018404994498,1.1044018404994498,1.1044018404994498,0.67466681050345889,0.67466681050345911,0.67466681050345889,0.67466681050345889,0.67466681050345889,0.30396563391720849,0.60793126783441687,0.60793126783441687,0.60793126783441687,0.60793126783441687,0.34697775404966097,0.69395550809932194,0.69395550809932194,0.69395550809932183,0.69395550809932194,0.69395550809932194,0.77614691257790769,0.75661385495706623,0.75661385495706623,0.75661385495706623,0.75661385495706623,0,0,0,0,0]
[{"$f":"ROW()","v":775},null,"2001 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$739","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$739","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$739","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":776},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J758*$N$51","v":0},5.2316773985226959E-2,5.2316773985226959E-2,5.2316773985226959E-2,5.2316773985226959E-2,2.6078927516594411E-2,2.6078927516594411E-2,2.6078927516594411E-2,2.6078927516594411E-2,2.6078927516594411E-2,{"$f":"T758*$S$51","v":1.2454507002086827E-2},2.4909014004173655E-2,2.4909014004173655E-2,2.4909014004173662E-2,2.4909014004173662E-2,{"$f":"Y758*$X$51","v":1.9834955595916061E-2},3.9669911191832122E-2,3.9669911191832122E-2,3.9669911191832122E-2,3.9669911191832122E-2,3.9669911191832122E-2,{"$f":"AE758*$AD$51","v":3.9415672965871021E-2},{"$f":"AF758*$AD$51","v":3.9415672965871021E-2},3.9415672965871021E-2,3.9415672965871021E-2,3.9415672965871021E-2,{"$f":"AJ758*$AH$51","v":0},{"$f":"AK758*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":777},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J759*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE759*$AD$51","v":0},0,0,0,0,{"$f":"AJ759*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":778},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J760*$N$51","v":0},0.12810662757239089,0.12810662757239089,0.12810662757239089,0.12810662757239089,0.10866713892828488,0.10866713892828488,0.10866713892828488,0.10866713892828488,0.10866713892828488,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE760*$AD$51","v":0},0,0,0,0,{"$f":"AJ760*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":779},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J761*$N$51","v":0},2.0933868977453954E-3,2.0933868977453954E-3,2.0933868977453954E-3,2.0933868977453954E-3,3.5494198597775653E-2,3.5494198597775653E-2,3.5494198597775653E-2,3.5494198597775653E-2,3.5494198597775653E-2,7.1231476019738296E-2,0.14246295203947656,0.14246295203947656,0.14246295203947656,0.14246295203947656,7.123147601973831E-2,0.14246295203947665,0.14246295203947665,0.14246295203947665,0.14246295203947665,0.14246295203947665,{"$f":"AE761*$AD$51","v":0.14160048579867282},0.14160048579867282,0.14160048579867282,0.14160048579867282,0.14160048579867282,{"$f":"AJ761*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":780},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J762*$N$51","v":0},7.6347116496911532E-2,7.6347116496911532E-2,7.6347116496911532E-2,7.6347116496911532E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE762*$AD$51","v":0},0,0,0,0,{"$f":"AJ762*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":781},null,null,"Regulators",null,null,null,null,null,{"$f":"J763*$N$51","v":0},1.1973653653400029E-2,1.1973653653400029E-2,1.1973653653400029E-2,1.1973653653400029E-2,7.7580035052032944E-3,7.7580035052032944E-3,7.7580035052032944E-3,7.7580035052032944E-3,7.7580035052032944E-3,3.0231958828085556E-3,6.0463917656171113E-3,6.0463917656171113E-3,6.0463917656171113E-3,6.0463917656171113E-3,3.0231958828085582E-3,6.0463917656171165E-3,6.0463917656171165E-3,6.0463917656171165E-3,6.0463917656171165E-3,6.0463917656171165E-3,{"$f":"AE763*$AD$51","v":6.0076413910946621E-3},6.0076413910946621E-3,6.0076413910946621E-3,6.0076413910946621E-3,6.0076413910946621E-3,{"$f":"AJ763*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":782},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J764*$N$51","v":0},1.4780311848652162E-2,1.4780311848652162E-2,1.4780311848652162E-2,1.4780311848652162E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE764*$AD$51","v":0},0,0,0,0,{"$f":"AJ764*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":783},null,null,"Buildings",null,null,null,null,null,{"$f":"J765*$N$51","v":0},5.0130483694398693E-3,5.0130483694398693E-3,5.0130483694398693E-3,5.0130483694398693E-3,2.6551980034449549E-3,2.6551980034449549E-3,2.6551980034449549E-3,2.6551980034449549E-3,2.6551980034449549E-3,1.1387458850439681E-3,2.2774917700879361E-3,2.2774917700879365E-3,2.2774917700879365E-3,2.2774917700879365E-3,1.1387458850439678E-3,2.2774917700879357E-3,2.2774917700879357E-3,2.2774917700879357E-3,2.2774917700879357E-3,2.2774917700879357E-3,{"$f":"AE765*$AD$51","v":2.2628956832838071E-3},2.2628956832838071E-3,2.2628956832838071E-3,2.2628956832838071E-3,2.2628956832838071E-3,{"$f":"AJ765*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":784},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J766*$N$51","v":0},0.62042888277280062,0.62042888277280062,0.62042888277280062,0.62042888277280062,0.72027349038116351,0.72027349038116351,0.72027349038116351,0.72027349038116351,0.72027349038116351,0.3506986551921194,0.70139731038423869,0.7013973103842388,0.7013973103842388,0.7013973103842388,0.35069865519211962,0.70139731038423925,0.70139731038423925,0.70139731038423914,0.70139731038423925,0.70139731038423925,{"$f":"AE766*$AD$51","v":0.69690216525967263},0.69690216525967263,0.69690216525967263,0.69690216525967263,0.69690216525967263,{"$f":"AJ766*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":785},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J767*$N$51","v":0},0.93247118875957136,0.93247118875957136,0.93247118875957136,0.93247118875957136,0,4.6331201131867878E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE767*$AD$51","v":2.2878219812362547E-2},0,0,0,0,{"$f":"AJ767*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":786},null,null,"Vehicle",null,null,null,null,null,{"$f":"J768*$N$51","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T768*$S$51","v":0},0,0,0,0,{"$f":"Y768*$X$51","v":0},0,0,0,0,0,{"$f":"AE768*$AD$51","v":0},0,0,0,0,{"$f":"AJ768*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":787},null,null,"Information Technology",null,null,null,null,null,{"$f":"J769*$N$51","v":0},0,0,0,0,0.22376910070411962,0.22376910070411962,0.22376910070411962,0.22376910070411962,0.22376910070411962,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE769*$AD$51","v":0},0,0,0,0,{"$f":"AJ769*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":788},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J770*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE770*$AD$51","v":0},0,0,0,0,{"$f":"AJ770*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":789},null,null,"FRC",null,null,null,null,null,{"$f":"J771*$N$51","v":0},0,0,0,0,1.4965361437558479E-3,1.4965361437558479E-3,1.4965361437558479E-3,1.4965361437558479E-3,1.4965361437558502E-3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE771*$AD$51","v":0},0,0,0,0,{"$f":"AJ771*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":790},null,null,"Land",null,null,null,null,null,{"$f":"J772*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE772*$AD$51","v":0},0,0,0,0,{"$f":"AJ772*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":791},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J773*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE773*$AD$51","v":0},0,0,0,0,{"$f":"AJ773*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J776:J791)","v":0},1.8435309903561388,1.8435309903561388,1.8435309903561388,1.8435309903561388,1.1261925937803421,1.1261925937803425,1.1261925937803421,1.1261925937803421,1.1261925937803421,0.43854657998179702,0.87709315996359394,0.87709315996359405,0.87709315996359405,0.87709315996359405,0.44592702857562649,0.8918540571512531,0.8918540571512531,0.89185405715125299,0.8918540571512531,0.8918540571512531,0.90906708091095756,0.88618886109859496,0.88618886109859496,0.88618886109859496,0.88618886109859496,0,0,0,0,0]
[{"$f":"ROW()","v":793},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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":794},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,2.9492298171944042E-2,2.9492298171944042E-2,2.9492298171944042E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":795},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]
[{"$f":"ROW()","v":796},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,6.2103364310899634E-2,6.2103364310899634E-2,6.2103364310899634E-2,7.4387694145758659E-2,7.4387694145758659E-2,7.4387694145758659E-2,7.4387694145758659E-2,7.4387694145758659E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":797},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-2,0.106430284428516,0.106430284428516,0.106430284428516,0.106430284428516,0.106430284428515]
[{"$f":"ROW()","v":798},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,4.6895016546367047E-2,4.6895016546367047E-2,4.6895016546367047E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2420809848106603E-5,3.2420809848106603E-5,3.2420809848106603E-5,3.2420809848106603E-5,3.2420809848106603E-5]
[{"$f":"ROW()","v":799},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]
[{"$f":"ROW()","v":800},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,2.8443710685388535E-9,2.8443710685388535E-9,2.8443710685388535E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":801},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]
[{"$f":"ROW()","v":802},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,0.35338695841797818,0.35338695841797818,0.35338695841797818,0.77125161290322586,0.77125161290322586,0.77125161290322586,0.77125161290322586,0.77125161290322586,0.46166964341797345,0.9233392868359469,0.9233392868359469,0.9233392868359469,0.9233392868359469,0.51827516300159859,1.0365503260031972,1.0365503260031972,1.036550326003197,1.0365503260031972,1.036550326003197,1.13007763022962,1.13007763022962,1.13007763022962,1.13007763022962,1.13007763022962]
[{"$f":"ROW()","v":803},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,0.23285298088377271,0.23285298088377271,0.23285298088377271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8692362651960898E-3,0,0,0,0]
[{"$f":"ROW()","v":804},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":805},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,{"$f":"2.46770877424465E-17*0","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":806},null,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]
[{"$f":"ROW()","v":807},null,null,"FRC",null,null,null,null,null,null,null,0,0,0,0.35923333261648749,0.35923333261648749,0.35923333261648749,0.35923333261648749,0.35923333261648749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":808},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]
[{"$f":"ROW()","v":809},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":810},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J794:J809)","v":0},0,0.73630032323139116,0.73630032323139116,0.73630032323139116,1.2818250575391725,1.2818250575391725,1.2818250575391725,1.2818250575391725,1.2818250575391725,0.50513627123475757,1.0102725424695151,1.0102725424695151,1.0102725424695151,1.0102725424695151,0.56707125331867003,1.1341425066373401,1.1341425066373401,1.1341425066373398,1.1341425066373401,1.1341425066373398,1.2434095717331803,1.2365403354679843,1.2365403354679843,1.2365403354679843,1.2365403354679831,0,0,0,0,0]
[{"$f":"ROW()","v":811},null,"2002 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$739","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$739","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$739","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":812},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J794*$N$51","v":0},0,4.9230238182339965E-2,4.9230238182339965E-2,4.9230238182339965E-2,0,0,0,0,0,{"$f":"T794*$S$51","v":0},0,0,0,0,{"$f":"Y794*$X$51","v":0},0,0,0,0,0,{"$f":"AE794*$AD$51","v":0},{"$f":"AF794*$AD$51","v":0},0,0,0,{"$f":"AJ794*$AH$51","v":0},{"$f":"AK794*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":813},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J795*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE795*$AD$51","v":0},0,0,0,0,{"$f":"AJ795*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":814},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J796*$N$51","v":0},0,0.10366650300106769,0.10366650300106769,0.10366650300106769,0.1241722119883667,0.1241722119883667,0.1241722119883667,0.1241722119883667,0.1241722119883667,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE796*$AD$51","v":0},0,0,0,0,{"$f":"AJ796*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":815},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J797*$N$51","v":0},0,1.3319181336554137E-4,1.3319181336554137E-4,1.3319181336554137E-4,2.3517539504791804E-3,2.3517539504791804E-3,2.3517539504791804E-3,2.3517539504791804E-3,2.3517539504791804E-3,6.2711500398049319E-2,0.12542300079609864,0.12542300079609864,0.12542300079609861,0.12542300079609861,6.2711500398049264E-2,0.12542300079609853,0.12542300079609853,0.12542300079609853,0.12542300079609853,0.12542300079609853,{"$f":"AE797*$AD$51","v":0.1246571575793548},0.1246571575793548,0.1246571575793548,0.1246571575793548,0.12465715757935363,{"$f":"AJ797*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":816},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J798*$N$51","v":0},0,7.8279855326386191E-2,7.8279855326386191E-2,7.8279855326386191E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE798*$AD$51","v":3.7973082791112809E-5},3.7973082791112809E-5,3.7973082791112809E-5,3.7973082791112809E-5,3.7973082791112809E-5,{"$f":"AJ798*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":817},null,null,"Regulators",null,null,null,null,null,{"$f":"J799*$N$51","v":0},0,1.419102496150978E-2,1.419102496150978E-2,1.419102496150978E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE799*$AD$51","v":0},0,0,0,0,{"$f":"AJ799*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":818},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J800*$N$51","v":0},0,4.7479875717631913E-9,4.7479875717631913E-9,4.7479875717631913E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE800*$AD$51","v":0},0,0,0,0,{"$f":"AJ800*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":819},null,null,"Buildings",null,null,null,null,null,{"$f":"J801*$N$51","v":0},0,4.9885944749547984E-3,4.9885944749547984E-3,4.9885944749547984E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE801*$AD$51","v":0},0,0,0,0,{"$f":"AJ801*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":820},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J802*$N$51","v":0},0,0.58989380997103069,0.58989380997103069,0.58989380997103069,1.287417493895386,1.287417493895386,1.287417493895386,1.287417493895386,1.287417493895386,0.66607412355540596,1.3321482471108119,1.3321482471108119,1.3321482471108119,1.3321482471108119,0.66607412355540663,1.3321482471108133,1.3321482471108133,1.332148247110813,1.3321482471108133,1.332148247110813,{"$f":"AE802*$AD$51","v":1.3236107183670507},1.3236107183670507,1.3236107183670507,1.3236107183670507,1.3236107183670507,{"$f":"AJ802*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":821},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J803*$N$51","v":0},0,0.38869157105162799,0.38869157105162799,0.38869157105162799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE803*$AD$51","v":8.0456373123338025E-3},0,0,0,0,{"$f":"AJ803*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":822},null,null,"Vehicle",null,null,null,null,null,{"$f":"J804*$N$51","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T804*$S$51","v":0},0,0,0,0,{"$f":"Y804*$X$51","v":0},0,0,0,0,0,{"$f":"AE804*$AD$51","v":0},0,0,0,0,{"$f":"AJ804*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":823},null,null,"Information Technology",null,null,null,null,null,{"$f":"J805*$N$51","v":0},0,0,0,0,0.12610164220544059,0.12610164220544059,0.12610164220544059,0.12610164220544059,0.12610164220544059,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE805*$AD$51","v":0},0,0,0,0,{"$f":"AJ805*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":824},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J806*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE806*$AD$51","v":0},0,0,0,0,{"$f":"AJ806*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":825},null,null,"FRC",null,null,null,null,null,{"$f":"J807*$N$51","v":0},0,0,0,0,0.59965291360607742,0.59965291360607742,0.59965291360607742,0.59965291360607742,0.59965291360607742,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE807*$AD$51","v":0},0,0,0,0,{"$f":"AJ807*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":826},null,null,"Land",null,null,null,null,null,{"$f":"J808*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE808*$AD$51","v":0},0,0,0,0,{"$f":"AJ808*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":827},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J809*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE809*$AD$51","v":0},0,0,0,0,{"$f":"AJ809*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":828},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J812:J827)","v":0},0,1.2290747935302702,1.2290747935302702,1.2290747935302702,2.1396960156457498,2.1396960156457498,2.1396960156457498,2.1396960156457498,2.1396960156457498,0.72878562395345525,1.4575712479069105,1.4575712479069105,1.4575712479069105,1.4575712479069105,0.72878562395345592,1.4575712479069118,1.4575712479069118,1.4575712479069116,1.4575712479069118,1.4575712479069116,1.4563514863415306,1.4483058490291967,1.4483058490291967,1.4483058490291967,1.4483058490291953,0,0,0,0,0]
[{"$f":"ROW()","v":829},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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":830},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,2.5357273176256023E-2,2.5357273176256023E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":831},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]
[{"$f":"ROW()","v":832},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,3.7238819488951858E-2,3.7238819488951858E-2,0.11695378151260502,0.11695378151260502,0.11695378151260502,0.11695378151260502,0.11695378151260502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":833},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-2,0.15292784791665637,0.1529278479166564,0.1529278479166564,0.1529278479166564,0.15292784791665642,0.16674799077673799,0.16674799077673799,0.16674799077673799,0.16674799077673799,0.16674799077673799]
[{"$f":"ROW()","v":834},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,4.7857864914466558E-2,4.7857864914466558E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":835},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]
[{"$f":"ROW()","v":836},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,2.7749961564738079E-9,2.7749961564738079E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":837},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]
[{"$f":"ROW()","v":838},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,0.34218995092310389,0.34218995092310389,0.72962745098039206,0.72962745098039206,0.72962745098039206,0.72962745098039206,0.72962745098039206,0.4234659000288481,0.84693180005769619,0.84693180005769619,0.84693180005769619,0.84693180005769619,0.47538724170428154,0.95077448340856308,0.95077448340856308,0.95077448340856296,0.95077448340856308,0.95077448340856296,1.0365622856307199,1.0365622856307199,1.0365622856307199,1.0365622856307199,1.0365622856307199]
[{"$f":"ROW()","v":839},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,0.24957827825554735,0.24957827825554735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1586307908348901E-3,0,0,0,0]
[{"$f":"ROW()","v":840},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":841},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,null,0,0,0,0]
[{"$f":"ROW()","v":842},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":843},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,null,0,0,0,0]
[{"$f":"ROW()","v":844},null,null,"Land",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0]
[{"$f":"ROW()","v":845},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]
[{"$f":"ROW()","v":846},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J830:J845)","v":0},0,0,0.71265839703346712,0.71265839703346712,1.5437632174659672,1.5437632174659672,1.5437632174659672,1.5437632174659672,1.5437632174659668,0.49157850705352929,0.98315701410705858,0.98315701410705858,0.98315701410705858,0.98315701410705858,0.55185116566260972,1.1037023313252194,1.1037023313252194,1.1037023313252194,1.1037023313252194,1.1037023313252194,1.2064689071982928,1.2033102764074579,1.2033102764074579,1.2033102764074579,1.2033102764074579,0,0,0,0,0]
[{"$f":"ROW()","v":847},null,"2003 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$739","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$739","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$739","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":848},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J830*$N$51","v":0},0,0,4.2327816938636943E-2,4.2327816938636943E-2,0,0,0,0,0,{"$f":"T830*$S$51","v":0},0,0,0,0,{"$f":"Y830*$X$51","v":0},0,0,0,0,0,{"$f":"AE830*$AD$51","v":0},{"$f":"AF830*$AD$51","v":0},0,0,0,{"$f":"AJ830*$AH$51","v":0},{"$f":"AK830*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":849},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J831*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE831*$AD$51","v":0},0,0,0,0,{"$f":"AJ831*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":850},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J832*$N$51","v":0},0,0,6.2161176534362275E-2,6.2161176534362275E-2,0.19522597006930253,0.19522597006930253,0.19522597006930253,0.19522597006930253,0.19522597006930253,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE832*$AD$51","v":0},0,0,0,0,{"$f":"AJ832*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":851},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J833*$N$51","v":0},0,0,1.982467265853586E-4,1.982467265853586E-4,0,0,0,0,0,9.8269500006878882E-2,0.19653900001375776,0.19653900001375776,0.19653900001375776,0.19653900001375774,9.8269500006878799E-2,0.1965390000137576,0.19653900001375763,0.19653900001375763,0.19653900001375763,0.19653900001375765,{"$f":"AE833*$AD$51","v":0.19530466045364922},0.19530466045364922,0.19530466045364922,0.19530466045364922,0.19530466045364922,{"$f":"AJ833*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":852},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J834*$N$51","v":0},0,0,7.9887097129607509E-2,7.9887097129607509E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE834*$AD$51","v":0},0,0,0,0,{"$f":"AJ834*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":853},null,null,"Regulators",null,null,null,null,null,{"$f":"J835*$N$51","v":0},0,0,1.225821043343892E-2,1.225821043343892E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE835*$AD$51","v":0},0,0,0,0,{"$f":"AJ835*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":854},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J836*$N$51","v":0},0,0,4.6321829835642936E-9,4.6321829835642936E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE836*$AD$51","v":0},0,0,0,0,{"$f":"AJ836*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":855},null,null,"Buildings",null,null,null,null,null,{"$f":"J837*$N$51","v":0},0,0,4.9642598677598912E-3,4.9642598677598912E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE837*$AD$51","v":0},0,0,0,0,{"$f":"AJ837*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":856},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J838*$N$51","v":0},0,0,0.57120312189076128,0.57120312189076128,1.2179360518709472,1.2179360518709472,1.2179360518709472,1.2179360518709472,1.2179360518709472,0.61095565246414285,1.2219113049282857,1.2219113049282857,1.2219113049282857,1.2219113049282857,0.61095565246414263,1.2219113049282853,1.2219113049282853,1.2219113049282853,1.2219113049282853,1.2219113049282853,{"$f":"AE838*$AD$51","v":1.2140802674211788},1.2140802674211788,1.2140802674211788,1.2140802674211788,1.2140802674211788,{"$f":"AJ838*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":857},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J839*$N$51","v":0},0,0,0.41661039814616141,0.41661039814616141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE839*$AD$51","v":3.6995667007971478E-3},0,0,0,0,{"$f":"AJ839*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":858},null,null,"Vehicle",null,null,null,null,null,{"$f":"J840*$N$51","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T840*$S$51","v":0},0,0,0,0,{"$f":"Y840*$X$51","v":0},0,0,0,0,0,{"$f":"AE840*$AD$51","v":0},0,0,0,0,{"$f":"AJ840*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":859},null,null,"Information Technology",null,null,null,null,null,{"$f":"J841*$N$51","v":0},0,0,0,0,0.11630223395166676,0.11630223395166676,0.11630223395166676,0.11630223395166676,0.11630223395166674,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE841*$AD$51","v":0},0,0,0,0,{"$f":"AJ841*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":860},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J842*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE842*$AD$51","v":0},0,0,0,0,{"$f":"AJ842*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":861},null,null,"FRC",null,null,null,null,null,{"$f":"J843*$N$51","v":0},0,0,0,0,1.0474739823523829,1.0474739823523829,1.0474739823523829,1.0474739823523829,1.0474739823523824,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE843*$AD$51","v":0},0,0,0,0,{"$f":"AJ843*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":862},null,null,"Land",null,null,null,null,null,{"$f":"J844*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE844*$AD$51","v":0},0,0,0,0,{"$f":"AJ844*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":863},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J845*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE845*$AD$51","v":0},0,0,0,0,{"$f":"AJ845*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":864},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J848:J863)","v":0},0,0,1.1896103322994964,1.1896103322994964,2.5769382382442996,2.5769382382442996,2.5769382382442996,2.5769382382442996,2.5769382382442991,0.70922515247102169,1.4184503049420434,1.4184503049420434,1.4184503049420434,1.4184503049420434,0.70922515247102147,1.4184503049420429,1.4184503049420429,1.4184503049420429,1.4184503049420429,1.4184503049420429,1.4130844945756251,1.4093849278748281,1.4093849278748281,1.4093849278748281,1.4093849278748281,0,0,0,0,0]
[{"$f":"ROW()","v":865},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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":866},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,2.0971094149552755E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":867},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]
[{"$f":"ROW()","v":868},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,2.5360125203957085E-2,0.152,0.152,0.152,0.152,0.152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":869},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-2,0.19759318149692454,0.19759318149692454,0.19759318149692451,0.19759318149692454,0.19759318149692451,0.215432755304442,0.215432755304442,0.215432755304442,0.215432755304442,0.215432755304442]
[{"$f":"ROW()","v":870},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,4.9323767602328372E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":871},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-5,1.0885481181579099E-4,1.0885481181579099E-4,1.0885481181579099E-4,1.0885481181579099E-4,1.0885481181579099E-4]
[{"$f":"ROW()","v":872},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,2.7073133249122527E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":873},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]
[{"$f":"ROW()","v":874},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,0.32824251149789596,0.65159999999999996,0.65159999999999996,0.65159999999999996,0.65159999999999996,0.65159999999999996,0.36745510141657106,0.73491020283314212,0.73491020283314212,0.73491020283314212,0.73491020283314223,0.41250893425111868,0.82501786850223746,0.82501786850223735,0.82501786850223735,0.82501786850223724,0.82501786850223724,0.89945872799930604,0.89945872799930604,0.89945872799930604,0.89945872799930604,0.89945872799930604]
[{"$f":"ROW()","v":875},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0.24023768351151853,0,9.7144514654701197E-17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.60783782973983E-3,0,0,0,0]
[{"$f":"ROW()","v":876},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":877},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]
[{"$f":"ROW()","v":878},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":879},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]
[{"$f":"ROW()","v":880},null,null,"Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":881},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]
[{"$f":"ROW()","v":882},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J866:J881)","v":0},0,0,0,0.67079198877323776,2.402212860376276,2.402212860376276,2.402212860376276,2.402212860376276,2.4022128603762756,0.45550569300187121,0.91101138600374243,0.91101138600374243,0.91101138600374243,0.91101138600374254,0.51135544789321952,1.0227108957864393,1.022710895786439,1.022710895786439,1.022710895786439,1.022710895786439,1.1166081759453035,1.1150003381155638,1.1150003381155638,1.1150003381155638,1.1150003381155638,0,0,0,0,0]
[{"$f":"ROW()","v":883},null,"2004 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$739","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$739","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$739","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":884},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J866*$N$51","v":0},0,0,0,3.5006154959768089E-2,0,0,0,0,0,{"$f":"T866*$S$51","v":0},0,0,0,0,{"$f":"Y866*$X$51","v":0},0,0,0,0,0,{"$f":"AE866*$AD$51","v":0},{"$f":"AF866*$AD$51","v":0},0,0,0,{"$f":"AJ866*$AH$51","v":0},{"$f":"AK866*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":885},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J867*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE867*$AD$51","v":0},0,0,0,0,{"$f":"AJ867*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":886},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J868*$N$51","v":0},0,0,0,4.2332577707099514E-2,0.25372713106617889,0.25372713106617889,0.25372713106617889,0.25372713106617889,0.25372713106617889,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE868*$AD$51","v":0},0,0,0,0,{"$f":"AJ868*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":887},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J869*$N$51","v":0},0,0,0,1.6507223157246422E-4,9.8730986844802553E-4,9.8730986844802553E-4,9.8730986844802553E-4,9.8730986844802553E-4,9.8730986844802553E-4,0.12697087819514372,0.25394175639028743,0.25394175639028743,0.25394175639028738,0.25394175639028738,0.12697087819514366,0.25394175639028732,0.25394175639028732,0.25394175639028727,0.25394175639028732,0.25394175639028727,{"$f":"AE869*$AD$51","v":0.25232700513713041},0.25232700513713041,0.25232700513713041,0.25232700513713041,0.25232700513713041,{"$f":"AJ869*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":888},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J870*$N$51","v":0},0,0,0,8.2334066099432376E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE870*$AD$51","v":0},0,0,0,0,{"$f":"AJ870*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":889},null,null,"Regulators",null,null,null,null,null,{"$f":"J871*$N$51","v":0},0,0,0,6.0068035822840862E-3,0,0,0,0,0,6.4159639511012444E-5,1.2831927902202489E-4,1.2831927902202489E-4,1.2831927902202489E-4,1.2831927902202489E-4,6.4159639511012431E-5,1.2831927902202486E-4,1.2831927902202486E-4,1.2831927902202486E-4,1.2831927902202486E-4,1.2831927902202486E-4,{"$f":"AE871*$AD$51","v":1.2749690093054349E-4},1.2749690093054349E-4,1.2749690093054349E-4,1.2749690093054349E-4,1.2749690093054349E-4,{"$f":"AJ871*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":890},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J872*$N$51","v":0},0,0,0,4.5192029133369986E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE872*$AD$51","v":0},0,0,0,0,{"$f":"AJ872*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":891},null,null,"Buildings",null,null,null,null,null,{"$f":"J873*$N$51","v":0},0,0,0,4.9400439659659443E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE873*$AD$51","v":0},0,0,0,0,{"$f":"AJ873*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":892},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J874*$N$51","v":0},0,0,0,0.54792125484419996,1.0876881487021195,1.0876881487021195,1.0876881487021195,1.0876881487021195,1.0876881487021195,0.53014604297995482,1.0602920859599096,1.0602920859599096,1.0602920859599096,1.0602920859599099,0.53014604297995516,1.0602920859599103,1.0602920859599103,1.0602920859599103,1.0602920859599101,1.0602920859599101,{"$f":"AE874*$AD$51","v":1.0534968406256933},1.0534968406256933,1.0534968406256933,1.0534968406256933,1.0534968406256933,{"$f":"AJ874*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":893},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J875*$N$51","v":0},0,0,0,0.40101854086422545,0,1.6215920396153756E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE875*$AD$51","v":1.8831904356935529E-3},0,0,0,0,{"$f":"AJ875*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":894},null,null,"Vehicle",null,null,null,null,null,{"$f":"J876*$N$51","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T876*$S$51","v":0},0,0,0,0,{"$f":"Y876*$X$51","v":0},0,0,0,0,0,{"$f":"AE876*$AD$51","v":0},0,0,0,0,{"$f":"AJ876*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":895},null,null,"Information Technology",null,null,null,null,null,{"$f":"J877*$N$51","v":0},0,0,0,0,0.32944029829663163,0.32944029829663163,0.32944029829663163,0.32944029829663163,0.32944029829663163,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE877*$AD$51","v":0},0,0,0,0,{"$f":"AJ877*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":896},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J878*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE878*$AD$51","v":0},0,0,0,0,{"$f":"AJ878*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":897},null,null,"FRC",null,null,null,null,null,{"$f":"J879*$N$51","v":0},0,0,0,0,2.3380688046557792,2.3380688046557792,2.3380688046557792,2.3380688046557792,2.3380688046557792,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE879*$AD$51","v":0},0,0,0,0,{"$f":"AJ879*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":898},null,null,"Land",null,null,null,null,null,{"$f":"J880*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE880*$AD$51","v":0},0,0,0,0,{"$f":"AJ880*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":899},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J881*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE881*$AD$51","v":0},0,0,0,0,{"$f":"AJ881*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":900},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J884:J899)","v":0},0,0,0,1.1197245187737508,4.0099116925891574,4.0099116925891574,4.0099116925891574,4.0099116925891574,4.0099116925891574,0.65718108081460958,1.3143621616292192,1.3143621616292192,1.3143621616292189,1.3143621616292194,0.6571810808146098,1.3143621616292196,1.3143621616292196,1.3143621616292196,1.3143621616292194,1.3143621616292194,1.3078345330994476,1.3059513426637541,1.3059513426637541,1.3059513426637541,1.3059513426637541,0,0,0,0,0]
[{"$f":"ROW()","v":901},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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":902},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,5.4708713187641674E-3,5.4708713187641674E-3,5.4708713187641674E-3,5.4708713187641674E-3,2.1304371125554695E-3,4.260874225110939E-3,4.260874225110939E-3,4.260874225110939E-3,4.2608742251109381E-3,3.7296374971690686E-3,7.459274994338138E-3,7.4592749943381371E-3,7.4592749943381362E-3,7.4592749943381354E-3,7.4592749943381362E-3,8.1323208312866196E-3,8.1323208312866196E-3,8.1323208312866196E-3,8.1323208312866196E-3,8.1323208312866196E-3]
[{"$f":"ROW()","v":903},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]
[{"$f":"ROW()","v":904},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,9.2778924458136111E-2,9.2778924458136111E-2,9.2778924458136111E-2,9.2778924458136111E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":905},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-2,0.15546225836111979,0.15546225836111977,0.15546225836111977,0.15546225836111977,0.15546225836111977,0.16948952319208299,0.16948952319208299,0.16948952319208299,0.16948952319208299,0.16948952319208299]
[{"$f":"ROW()","v":906},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":907},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-3,3.52035768480843E-3,3.52035768480843E-3,3.52035768480843E-3,3.52035768480843E-3,3.52035768480843E-3]
[{"$f":"ROW()","v":908},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,1.9055559772358685E-4,1.9055559772358685E-4,1.9055559772358685E-4,1.9055559772358685E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},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]
[{"$f":"ROW()","v":910},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,0.78838494393826553,0.78838494393826553,0.78838494393826553,0.78838494393826553,0.35572195014825569,0.71144390029651139,0.71144390029651128,0.71144390029651128,0.71144390029651128,0.39933717610586122,0.79867435221172245,0.79867435221172245,0.79867435221172234,0.79867435221172234,0.79867435221172223,0.87073825228802304,0.87073825228802304,0.87073825228802304,0.87073825228802304,0.87073825228802304]
[{"$f":"ROW()","v":911},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]
[{"$f":"ROW()","v":912},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":913},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]
[{"$f":"ROW()","v":914},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":915},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]
[{"$f":"ROW()","v":916},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":917},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]
[{"$f":"ROW()","v":918},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J902:J917)","v":0},0,0,0,0,0,1.5775807916938263,1.5775807916938263,1.5775807916938263,1.5775807916938263,0.42853196526112142,0.85706393052224283,0.85706393052224272,0.85706393052224272,0.85706393052224272,0.4824124459859474,0.96482489197189492,0.96482489197189492,0.96482489197189469,0.96482489197189469,0.96482489197189469,1.051880453996201,1.051880453996201,1.051880453996201,1.051880453996201,1.051880453996201,0,0,0,0,0]
[{"$f":"ROW()","v":919},null,"2005 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$739","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$739","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$739","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":920},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J902*$N$51","v":0},0,0,0,0,0,9.1322926588307558E-3,9.1322926588307558E-3,9.1322926588307558E-3,9.1322926588307558E-3,{"$f":"T902*$S$51","v":3.0736892770975924E-3},6.1473785541951848E-3,6.1473785541951848E-3,6.1473785541951848E-3,6.1473785541951839E-3,{"$f":"Y902*$X$51","v":4.793235725823514E-3},9.5864714516470297E-3,9.586471451647028E-3,9.586471451647028E-3,9.5864714516470263E-3,9.586471451647028E-3,{"$f":"AE902*$AD$51","v":9.5250332628064455E-3},{"$f":"AF902*$AD$51","v":9.5250332628064455E-3},9.5250332628064455E-3,9.5250332628064455E-3,9.5250332628064455E-3,{"$f":"AJ902*$AH$51","v":0},{"$f":"AK902*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":921},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J903*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE903*$AD$51","v":0},0,0,0,0,{"$f":"AJ903*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":922},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J904*$N$51","v":0},0,0,0,0,0,0.15487191004058298,0.15487191004058298,0.15487191004058298,0.15487191004058298,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE904*$AD$51","v":0},0,0,0,0,{"$f":"AJ904*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":923},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J905*$N$51","v":0},0,0,0,0,0,4.8884091423025328E-2,4.8884091423025328E-2,4.8884091423025328E-2,4.8884091423025328E-2,9.9898080089463659E-2,0.19979616017892732,0.19979616017892732,0.19979616017892732,0.19979616017892732,9.9898080089463631E-2,0.19979616017892729,0.19979616017892726,0.19979616017892726,0.19979616017892726,0.19979616017892726,{"$f":"AE905*$AD$51","v":0.19851569799003868},0.19851569799003868,0.19851569799003868,0.19851569799003868,0.19851569799003868,{"$f":"AJ905*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":924},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J906*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE906*$AD$51","v":0},0,0,0,0,{"$f":"AJ906*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":925},null,null,"Regulators",null,null,null,null,null,{"$f":"J907*$N$51","v":0},0,0,0,0,0,3.1452970982245964E-3,3.1452970982245964E-3,3.1452970982245964E-3,3.1452970982245964E-3,2.0749186576092733E-3,4.1498373152185465E-3,4.1498373152185465E-3,4.1498373152185465E-3,4.1498373152185465E-3,2.0749186576092728E-3,4.1498373152185457E-3,4.1498373152185457E-3,4.1498373152185457E-3,4.1498373152185457E-3,4.1498373152185457E-3,{"$f":"AE907*$AD$51","v":4.1232416600897361E-3},4.1232416600897361E-3,4.1232416600897361E-3,4.1232416600897361E-3,4.1232416600897361E-3,{"$f":"AJ907*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":926},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J908*$N$51","v":0},0,0,0,0,0,3.1808634946714861E-4,3.1808634946714861E-4,3.1808634946714861E-4,3.1808634946714861E-4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE908*$AD$51","v":0},0,0,0,0,{"$f":"AJ908*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":927},null,null,"Buildings",null,null,null,null,null,{"$f":"J909*$N$51","v":0},0,0,0,0,0,5.3824328448974534E-4,5.3824328448974534E-4,5.3824328448974534E-4,5.3824328448974534E-4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE909*$AD$51","v":0},0,0,0,0,{"$f":"AJ909*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":928},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J910*$N$51","v":0},0,0,0,0,0,1.3160174342185949,1.3160174342185949,1.3160174342185949,1.3160174342185949,0.51321803274794853,1.0264360654958971,1.0264360654958971,1.0264360654958971,1.0264360654958971,0.51321803274794808,1.0264360654958962,1.0264360654958962,1.0264360654958962,1.0264360654958962,1.0264360654958959,{"$f":"AE910*$AD$51","v":1.0198577980757308},1.0198577980757308,1.0198577980757308,1.0198577980757308,1.0198577980757308,{"$f":"AJ910*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":929},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J911*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE911*$AD$51","v":0},0,0,0,0,{"$f":"AJ911*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":930},null,null,"Vehicle",null,null,null,null,null,{"$f":"J912*$N$51","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T912*$S$51","v":0},0,0,0,0,{"$f":"Y912*$X$51","v":0},0,0,0,0,0,{"$f":"AE912*$AD$51","v":0},0,0,0,0,{"$f":"AJ912*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":931},null,null,"Information Technology",null,null,null,null,null,{"$f":"J913*$N$51","v":0},0,0,0,0,0,1.1004811205951119,1.1004811205951119,1.1004811205951119,1.1004811205951119,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE913*$AD$51","v":0},0,0,0,0,{"$f":"AJ913*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":932},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J914*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE914*$AD$51","v":0},0,0,0,0,{"$f":"AJ914*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":933},null,null,"FRC",null,null,null,null,null,{"$f":"J915*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE915*$AD$51","v":0},0,0,0,0,{"$f":"AJ915*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":934},null,null,"Land",null,null,null,null,null,{"$f":"J916*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE916*$AD$51","v":0},0,0,0,0,{"$f":"AJ916*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":935},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J917*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE917*$AD$51","v":0},0,0,0,0,{"$f":"AJ917*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":936},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J920:J935)","v":0},0,0,0,0,0,2.6333884756683275,2.6333884756683275,2.6333884756683275,2.6333884756683275,0.61826472077211903,1.2365294415442381,1.2365294415442381,1.2365294415442381,1.2365294415442381,0.61998426722084454,1.2399685344416891,1.2399685344416891,1.2399685344416891,1.2399685344416891,1.2399685344416889,1.2320217709886656,1.2320217709886656,1.2320217709886656,1.2320217709886656,1.2320217709886656,0,0,0,0,0]
[{"$f":"ROW()","v":937},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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":938},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,6.9120075489502242E-3,6.9120075489502242E-3,6.9120075489502242E-3,6.5101755460598518E-3,1.3020351092119702E-2,1.3020351092119704E-2,1.3020351092119704E-2,1.3020351092119704E-2,1.1340606809423033E-2,2.2681213618846067E-2,2.2681213618846067E-2,2.2681213618846063E-2,2.2681213618846063E-2,2.2681213618846063E-2,2.47277257014131E-2,2.47277257014131E-2,2.47277257014131E-2,2.47277257014131E-2,2.47277257014131E-2]
[{"$f":"ROW()","v":939},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]
[{"$f":"ROW()","v":940},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,8.6619036630064164E-2,8.6619036630064164E-2,8.6619036630064164E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":941},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-2,0.17381036066607211,0.17381036066607208,0.17381036066607208,0.17381036066607208,0.17381036066607206,0.18949316358641,0.18949316358641,0.18949316358641,0.18949316358641,0.18949316358641]
[{"$f":"ROW()","v":942},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":943},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-2,2.61685270259495E-2,2.61685270259495E-2,2.61685270259495E-2,2.61685270259495E-2,2.6168527025949601E-2]
[{"$f":"ROW()","v":944},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,1.8704629256821533E-4,1.8704629256821533E-4,1.8704629256821533E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":945},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]
[{"$f":"ROW()","v":946},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,0.75894745276785258,0.75894745276785258,0.75894745276785258,0.43762098114771536,0.87524196229543072,0.87524196229543072,0.87524196229543072,0.87524196229543083,0.49127788359242519,0.98255576718485049,0.98255576718485049,0.98255576718485049,0.98255576718485049,0.98255576718485049,1.07121117527417,1.07121117527417,1.07121117527417,1.07121117527417,1.07121117527417]
[{"$f":"ROW()","v":947},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]
[{"$f":"ROW()","v":948},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":949},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]
[{"$f":"ROW()","v":950},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":951},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]
[{"$f":"ROW()","v":952},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":953},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]
[{"$f":"ROW()","v":954},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J938:J953)","v":0},0,0,0,0,0,0,1.4561017063487982,1.4561017063487982,1.4561017063487982,0.53223524188276783,1.0644704837655357,1.0644704837655357,1.0644704837655357,1.0644704837655359,0.60152505652209776,1.2030501130441957,1.2030501130441957,1.2030501130441957,1.2030501130441957,1.2030501130441957,1.3116005915879425,1.3116005915879425,1.3116005915879425,1.3116005915879425,1.3116005915879427,0,0,0,0,0]
[{"$f":"ROW()","v":955},null,"2006 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$739","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$739","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$739","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":956},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J938*$N$51","v":0},0,0,0,0,0,0,1.1537920034887577E-2,1.1537920034887577E-2,1.1537920034887577E-2,{"$f":"T938*$S$51","v":9.3925592311639421E-3},1.8785118462327884E-2,1.8785118462327884E-2,1.8785118462327884E-2,1.8785118462327884E-2,{"$f":"Y938*$X$51","v":1.4574660875944048E-2},2.9149321751888096E-2,2.9149321751888096E-2,2.9149321751888092E-2,2.9149321751888092E-2,2.9149321751888092E-2,{"$f":"AE938*$AD$51","v":2.8962508330140472E-2},{"$f":"AF938*$AD$51","v":2.8962508330140472E-2},2.8962508330140472E-2,2.8962508330140472E-2,2.8962508330140472E-2,{"$f":"AJ938*$AH$51","v":0},{"$f":"AK938*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":957},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J939*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE939*$AD$51","v":0},0,0,0,0,{"$f":"AJ939*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":958},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J940*$N$51","v":0},0,0,0,0,0,0,0.14458947144646345,0.14458947144646345,0.14458947144646345,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE940*$AD$51","v":0},0,0,0,0,{"$f":"AJ940*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":959},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J941*$N$51","v":0},0,0,0,0,0,0,5.1399524343995209E-2,5.1399524343995209E-2,5.1399524343995209E-2,0.11168833846389242,0.22337667692778485,0.22337667692778485,0.22337667692778485,0.22337667692778487,0.11168833846389239,0.22337667692778482,0.22337667692778479,0.22337667692778479,0.22337667692778479,0.22337667692778473,{"$f":"AE941*$AD$51","v":0.22194509091317041},0.22194509091317041,0.22194509091317041,0.22194509091317041,0.22194509091317041,{"$f":"AJ941*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":960},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J942*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE942*$AD$51","v":0},0,0,0,0,{"$f":"AJ942*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":961},null,null,"Regulators",null,null,null,null,null,{"$f":"J943*$N$51","v":0},0,0,0,0,0,0,3.0873727577495095E-3,3.0873727577495095E-3,3.0873727577495095E-3,1.5423877295937295E-2,3.0847754591874596E-2,3.0847754591874596E-2,3.0847754591874596E-2,3.0847754591874596E-2,1.5423877295937303E-2,3.0847754591874606E-2,3.0847754591874606E-2,3.0847754591874599E-2,3.0847754591874599E-2,3.0847754591874596E-2,{"$f":"AE943*$AD$51","v":3.0650056180995928E-2},3.0650056180995928E-2,3.0650056180995928E-2,3.0650056180995928E-2,3.0650056180996046E-2,{"$f":"AJ943*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":962},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J944*$N$51","v":0},0,0,0,0,0,0,3.1222841572301591E-4,3.1222841572301591E-4,3.1222841572301591E-4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE944*$AD$51","v":0},0,0,0,0,{"$f":"AJ944*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":963},null,null,"Buildings",null,null,null,null,null,{"$f":"J945*$N$51","v":0},0,0,0,0,0,0,5.2833090219466384E-4,5.2833090219466384E-4,5.2833090219466384E-4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE945*$AD$51","v":0},0,0,0,0,{"$f":"AJ945*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":964},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J946*$N$51","v":0},0,0,0,0,0,0,1.2668786830313918,1.2668786830313918,1.2668786830313918,0.63137790327600585,1.2627558065520117,1.2627558065520117,1.2627558065520117,1.2627558065520119,0.63137790327600629,1.2627558065520126,1.2627558065520126,1.2627558065520126,1.2627558065520126,1.2627558065520126,{"$f":"AE946*$AD$51","v":1.2546630030534813},1.2546630030534813,1.2546630030534813,1.2546630030534813,1.2546630030534813,{"$f":"AJ946*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":965},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J947*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE947*$AD$51","v":0},0,0,0,0,{"$f":"AJ947*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":966},null,null,"Vehicle",null,null,null,null,null,{"$f":"J948*$N$51","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T948*$S$51","v":0},0,0,0,0,{"$f":"Y948*$X$51","v":0},0,0,0,0,0,{"$f":"AE948*$AD$51","v":0},0,0,0,0,{"$f":"AJ948*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":967},null,null,"Information Technology",null,null,null,null,null,{"$f":"J949*$N$51","v":0},0,0,0,0,0,0,0.95227507757054397,0.95227507757054397,0.95227507757054397,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE949*$AD$51","v":0},0,0,0,0,{"$f":"AJ949*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":968},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J950*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE950*$AD$51","v":0},0,0,0,0,{"$f":"AJ950*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":969},null,null,"FRC",null,null,null,null,null,{"$f":"J951*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE951*$AD$51","v":0},0,0,0,0,{"$f":"AJ951*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":970},null,null,"Land",null,null,null,null,null,{"$f":"J952*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE952*$AD$51","v":0},0,0,0,0,{"$f":"AJ952*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":971},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J953*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE953*$AD$51","v":0},0,0,0,0,{"$f":"AJ953*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":972},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J956:J971)","v":0},0,0,0,0,0,0,2.4306086085029492,2.4306086085029492,2.4306086085029492,0.76788267826699952,1.535765356533999,1.535765356533999,1.535765356533999,1.5357653565339993,0.77306477991178002,1.54612955982356,1.54612955982356,1.54612955982356,1.54612955982356,1.54612955982356,1.5362206584777882,1.5362206584777882,1.5362206584777882,1.5362206584777882,1.5362206584777882,0,0,0,0,0]
[{"$f":"ROW()","v":973},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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":974},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,6.9120075489502242E-3,6.9120075489502242E-3,6.7456738549558437E-3,1.3491347709911687E-2,1.3491347709911687E-2,1.3491347709911687E-2,1.3491347709911687E-2,1.1693995978944086E-2,2.3387991957888172E-2,2.3387991957888172E-2,2.3387991957888175E-2,2.3387991957888175E-2,2.3387991957888175E-2,2.5498276219266001E-2,2.5498276219266001E-2,2.5498276219266001E-2,2.5498276219266001E-2,2.5498276219266001E-2]
[{"$f":"ROW()","v":975},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]
[{"$f":"ROW()","v":976},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,7.3026817593158114E-2,7.3026817593158114E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":977},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,3.0055356171613701E-2,3.0055356171613701E-2,0.1128842633948077,0.2257685267896154,0.22576852678961543,0.22576852678961543,0.22576852678961543,0.12672505295803388,0.25345010591606776,0.25345010591606776,0.25345010591606776,0.25345010591606776,0.25345010591606776,0.27631875451669402,0.27631875451669402,0.27631875451669402,0.27631875451669402,0.27631875451669402]
[{"$f":"ROW()","v":978},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":979},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-2,2.0912131487576299E-2,2.09121314875764E-2,2.09121314875764E-2,2.09121314875764E-2,2.09121314875764E-2]
[{"$f":"ROW()","v":980},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,1.7535583138429466E-4,1.7535583138429466E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":981},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-3,1.32320993079371E-3,1.32320993079371E-3,1.32320993079371E-3,1.32320993079371E-3,1.32320993079371E-3]
[{"$f":"ROW()","v":982},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,0.59259810134909874,0.59259810134909874,0.39174652804684379,0.78349305609368747,0.78349305609368758,0.78349305609368758,0.78349305609368758,0.43977874346607693,0.87955748693215385,0.87955748693215396,0.87955748693215396,0.87955748693215396,0.87955748693215408,0.95891942296291799,0.95891942296291799,0.95891942296291899,0.95891942296291899,0.95891942296291899]
[{"$f":"ROW()","v":983},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]
[{"$f":"ROW()","v":984},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":985},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]
[{"$f":"ROW()","v":986},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":987},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]
[{"$f":"ROW()","v":988},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":989},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]
[{"$f":"ROW()","v":990},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J974:J989)","v":0},0,0,0,0,0,0,0,1.1836156096916532,1.1836156096916532,0.5204602502236747,1.0409205004473492,1.0409205004473494,1.0409205004473494,1.0409205004473494,0.58839534422580919,1.1767906884516184,1.1767906884516184,1.1767906884516184,1.1767906884516184,1.1767906884516186,1.2829717951172479,1.2829717951172481,1.2829717951172492,1.2829717951172492,1.2829717951172492,0,0,0,0,0]
[{"$f":"ROW()","v":991},null,"2007 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$739","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$739","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$739","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":992},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J974*$N$51","v":0},0,0,0,0,0,0,0,1.1537920034887577E-2,1.1537920034887577E-2,{"$f":"T974*$S$51","v":9.7323245415607221E-3},1.9464649083121444E-2,1.9464649083121444E-2,1.9464649083121444E-2,1.9464649083121444E-2,{"$f":"Y974*$X$51","v":1.50288276934305E-2},3.0057655386861001E-2,3.0057655386861001E-2,3.0057655386861004E-2,3.0057655386861004E-2,3.0057655386861004E-2,{"$f":"AE974*$AD$51","v":2.9865020597608458E-2},{"$f":"AF974*$AD$51","v":2.9865020597608458E-2},2.9865020597608458E-2,2.9865020597608458E-2,2.9865020597608458E-2,{"$f":"AJ974*$AH$51","v":0},{"$f":"AK974*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":993},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J975*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE975*$AD$51","v":0},0,0,0,0,{"$f":"AJ975*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":994},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J976*$N$51","v":0},0,0,0,0,0,0,0,0.1219005586763498,0.1219005586763498,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE976*$AD$51","v":0},0,0,0,0,{"$f":"AJ976*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":995},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J977*$N$51","v":0},0,0,0,0,0,0,0,5.0170126938129729E-2,5.0170126938129729E-2,0.16286383104427202,0.32572766208854403,0.32572766208854409,0.32572766208854409,0.32572766208854409,0.16286383104427204,0.32572766208854409,0.32572766208854409,0.32572766208854409,0.32572766208854409,0.32572766208854409,{"$f":"AE977*$AD$51","v":0.32364012469640324},0.32364012469640324,0.32364012469640324,0.32364012469640324,0.32364012469640324,{"$f":"AJ977*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":996},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J978*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE978*$AD$51","v":0},0,0,0,0,{"$f":"AJ978*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":997},null,null,"Regulators",null,null,null,null,null,{"$f":"J979*$N$51","v":0},0,0,0,0,0,0,0,2.8944108396639005E-3,2.8944108396639005E-3,1.2325728144386466E-2,2.4651456288772931E-2,2.4651456288772931E-2,2.4651456288772931E-2,2.4651456288772931E-2,1.2325728144386466E-2,2.4651456288772924E-2,2.4651456288772924E-2,2.4651456288772924E-2,2.4651456288772921E-2,2.4651456288772921E-2,{"$f":"AE979*$AD$51","v":2.4493468979854858E-2},2.4493468979854976E-2,2.4493468979854976E-2,2.4493468979854976E-2,2.4493468979854976E-2,{"$f":"AJ979*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":998},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J980*$N$51","v":0},0,0,0,0,0,0,0,2.9271402640040597E-4,2.9271402640040597E-4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE980*$AD$51","v":0},0,0,0,0,{"$f":"AJ980*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":999},null,null,"Buildings",null,null,null,null,null,{"$f":"J981*$N$51","v":0},0,0,0,0,0,0,0,4.9531002902167645E-4,4.9531002902167645E-4,7.7990738986147929E-4,1.5598147797229586E-3,1.5598147797229586E-3,1.5598147797229586E-3,1.5598147797229586E-3,7.7990738986147908E-4,1.5598147797229582E-3,1.5598147797229582E-3,1.5598147797229582E-3,1.5598147797229579E-3,1.5598147797229579E-3,{"$f":"AE981*$AD$51","v":1.5498181719537344E-3},1.5498181719537344E-3,1.5498181719537344E-3,1.5498181719537344E-3,1.5498181719537344E-3,{"$f":"AJ981*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1000},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J982*$N$51","v":0},0,0,0,0,0,0,0,0.98919879033270763,0.98919879033270763,0.5651925116688673,1.1303850233377344,1.1303850233377346,1.1303850233377346,1.1303850233377346,0.56519251166886741,1.1303850233377348,1.1303850233377351,1.1303850233377351,1.1303850233377351,1.1303850233377353,{"$f":"AE982*$AD$51","v":1.1231405633842784},1.1231405633842784,1.1231405633842795,1.1231405633842795,1.1231405633842795,{"$f":"AJ982*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1001},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J983*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE983*$AD$51","v":0},0,0,0,0,{"$f":"AJ983*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1002},null,null,"Vehicle",null,null,null,null,null,{"$f":"J984*$N$51","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T984*$S$51","v":0},0,0,0,0,{"$f":"Y984*$X$51","v":0},0,0,0,0,0,{"$f":"AE984*$AD$51","v":0},0,0,0,0,{"$f":"AJ984*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1003},null,null,"Information Technology",null,null,null,null,null,{"$f":"J985*$N$51","v":0},0,0,0,0,0,0,0,0.79926933315053228,0.79926933315053228,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE985*$AD$51","v":0},0,0,0,0,{"$f":"AJ985*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1004},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J986*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE986*$AD$51","v":0},0,0,0,0,{"$f":"AJ986*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1005},null,null,"FRC",null,null,null,null,null,{"$f":"J987*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE987*$AD$51","v":0},0,0,0,0,{"$f":"AJ987*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1006},null,null,"Land",null,null,null,null,null,{"$f":"J988*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE988*$AD$51","v":0},0,0,0,0,{"$f":"AJ988*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1007},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J989*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE989*$AD$51","v":0},0,0,0,0,{"$f":"AJ989*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1008},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J992:J1007)","v":0},0,0,0,0,0,0,0,1.975759164027693,1.975759164027693,0.75089430278894798,1.5017886055778957,1.501788605577896,1.501788605577896,1.501788605577896,0.75619080594081789,1.5123816118816358,1.512381611881636,1.512381611881636,1.512381611881636,1.5123816118816362,1.5026889958300986,1.5026889958300989,1.5026889958301,1.5026889958301,1.5026889958301,0,0,0,0,0]
[{"$f":"ROW()","v":1009},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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1010},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.203635951572163E-3,1.3878074605876346E-2,2.7756149211752693E-2,2.7756149211752693E-2,2.7756149211752693E-2,2.7756149211752689E-2,2.3944595770449925E-2,4.788919154089985E-2,4.788919154089985E-2,4.788919154089985E-2,4.7889191540899857E-2,4.7889191540899857E-2,5.2210204109265503E-2,5.2210204109265503E-2,5.2210204109265503E-2,5.2210204109265503E-2,5.2210204109265503E-2]
[{"$f":"ROW()","v":1011},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]
[{"$f":"ROW()","v":1012},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2646856549800779E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1013},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-2,0.19613778704549067,0.19613778704549067,0.19613778704549067,0.1961377870454907,0.11009316402003758,0.22018632804007515,0.22018632804007515,0.22018632804007515,0.22018632804007518,0.22018632804007518,0.24005360623438099,0.24005360623438099,0.24005360623438099,0.24005360623438099,0.24005360623438099]
[{"$f":"ROW()","v":1014},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1015},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-3,5.7285317525091299E-3,5.7285317525091299E-3,5.7285317525091299E-3,5.7285317525091299E-3,5.7285317525091299E-3]
[{"$f":"ROW()","v":1016},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1607847963026164E-4,1.5785601742043112E-4,3.1571203484086224E-4,3.1571203484086224E-4,3.1571203484086229E-4,3.1571203484086229E-4,1.7721081367545676E-4,3.5442162735091351E-4,3.5442162735091351E-4,3.5442162735091351E-4,3.5442162735091351E-4,3.5442162735091351E-4,3.8640087479709301E-4,3.8640087479709301E-4,3.8640087479709301E-4,3.8640087479709301E-4,3.8640087479709301E-4]
[{"$f":"ROW()","v":1017},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-3,3.6521783908725E-3,3.6521783908725E-3,3.6521783908725E-3,3.6521783908725E-3,3.6521783908725E-3]
[{"$f":"ROW()","v":1018},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69566353115160406,0.35133701915068577,0.70267403830137154,0.70267403830137154,0.70267403830137154,0.70267403830137154,0.39441460677535262,0.78882921355070523,0.78882921355070523,0.78882921355070512,0.78882921355070512,0.78882921355070512,0.86000479276539099,0.86000479276539099,0.86000479276539099,0.86000479276539099,0.86000479276539099]
[{"$f":"ROW()","v":1019},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]
[{"$f":"ROW()","v":1020},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1021},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,null,null,0,0,0]
[{"$f":"ROW()","v":1022},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1023},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]
[{"$f":"ROW()","v":1024},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1025},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]
[{"$f":"ROW()","v":1026},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1010:J1025)","v":0},0,0,0,0,0,0,0,0,1.5128426158143158,0.69259120043582956,1.3851824008716591,1.3851824008716591,1.3851824008716591,1.1598653371883818,0.53293175003436577,1.0658635000687315,1.0658635000687315,1.0658635000687315,1.0658635000687315,1.0658635000687315,1.1620357141272162,1.1620357141272162,1.1620357141272162,1.1620357141272162,1.1620357141272162,0,0,0,0,0]
[{"$f":"ROW()","v":1027},null,"2008 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$739","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$739","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$739","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1028},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1010*$N$51","v":0},0,0,0,0,0,0,0,0,1.0355465474811906E-2,{"$f":"T1010*$S$51","v":2.0022599517934319E-2},4.0045199035868638E-2,4.0045199035868638E-2,4.0045199035868638E-2,4.0045199035868631E-2,{"$f":"Y1010*$X$51","v":3.0772988520852071E-2},6.1545977041704142E-2,6.1545977041704142E-2,6.1545977041704142E-2,6.1545977041704156E-2,6.1545977041704156E-2,{"$f":"AE1010*$AD$51","v":6.1151538547943501E-2},{"$f":"AF1010*$AD$51","v":6.1151538547943501E-2},6.1151538547943501E-2,6.1151538547943501E-2,6.1151538547943501E-2,{"$f":"AJ1010*$AH$51","v":0},{"$f":"AK1010*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1029},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1011*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1011*$AD$51","v":0},0,0,0,0,{"$f":"AJ1011*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1030},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1012*$N$51","v":0},0,0,0,0,0,0,0,0,0.13795888028959863,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1012*$AD$51","v":0},0,0,0,0,{"$f":"AJ1012*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1031},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1013*$N$51","v":0},0,0,0,0,0,0,0,0,5.7337099940577459E-2,0.14148894828259784,0.28297789656519567,0.28297789656519567,0.28297789656519567,0.28297789656519573,0.14148894828259784,0.28297789656519567,0.28297789656519567,0.28297789656519567,0.28297789656519573,0.28297789656519573,{"$f":"AE1013*$AD$51","v":0.2811643357013705},0.2811643357013705,0.2811643357013705,0.2811643357013705,0.2811643357013705,{"$f":"AJ1013*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1032},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1014*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1014*$AD$51","v":0},0,0,0,0,{"$f":"AJ1014*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1033},null,null,"Regulators",null,null,null,null,null,{"$f":"J1015*$N$51","v":0},0,0,0,0,0,0,0,0,3.5665759656963373E-3,3.3764288967798864E-3,6.7528577935597744E-3,6.7528577935597727E-3,6.7528577935597744E-3,6.7528577935597727E-3,3.3764288967798859E-3,6.7528577935597718E-3,6.752857793559771E-3,6.752857793559771E-3,6.752857793559771E-3,6.7528577935597701E-3,{"$f":"AE1015*$AD$51","v":6.709579789298559E-3},6.709579789298559E-3,6.709579789298559E-3,6.709579789298559E-3,6.709579789298559E-3,{"$f":"AJ1015*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1034},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1016*$N$51","v":0},0,0,0,0,0,0,0,0,3.6069061001136888E-4,2.2774685308054449E-4,4.5549370616108898E-4,4.5549370616108898E-4,4.5549370616108903E-4,4.5549370616108903E-4,2.2774685308054449E-4,4.5549370616108898E-4,4.5549370616108898E-4,4.5549370616108898E-4,4.5549370616108898E-4,4.5549370616108898E-4,{"$f":"AE1016*$AD$51","v":4.5257451858764507E-4},4.5257451858764507E-4,4.5257451858764507E-4,4.5257451858764507E-4,4.5257451858764507E-4,{"$f":"AJ1016*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1035},null,null,"Buildings",null,null,null,null,null,{"$f":"J1017*$N$51","v":0},0,0,0,0,0,0,0,0,6.1033520911018971E-4,2.152614524609347E-3,4.3052290492186941E-3,4.3052290492186949E-3,4.3052290492186949E-3,4.3052290492186949E-3,2.1526145246093475E-3,4.3052290492186949E-3,4.3052290492186949E-3,4.3052290492186949E-3,4.3052290492186949E-3,4.3052290492186958E-3,{"$f":"AE1017*$AD$51","v":4.2776375128893915E-3},4.2776375128893915E-3,4.2776375128893915E-3,4.2776375128893915E-3,4.2776375128893915E-3,{"$f":"AJ1017*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1036},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1018*$N$51","v":0},0,0,0,0,0,0,0,0,1.1612415259635782,0.50689167121931522,1.0137833424386304,1.0137833424386304,1.0137833424386304,1.0137833424386304,0.50689167121931522,1.0137833424386304,1.0137833424386304,1.0137833424386304,1.0137833424386304,1.0137833424386304,{"$f":"AE1018*$AD$51","v":1.0072861643319253},1.0072861643319253,1.0072861643319253,1.0072861643319253,1.0072861643319253,{"$f":"AJ1018*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1037},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1019*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1019*$AD$51","v":0},0,0,0,0,{"$f":"AJ1019*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1038},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1020*$N$51","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1020*$S$51","v":0},0,0,0,0,{"$f":"Y1020*$X$51","v":0},0,0,0,0,0,{"$f":"AE1020*$AD$51","v":0},0,0,0,0,{"$f":"AJ1020*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1039},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1021*$N$51","v":0},0,0,0,0,0,0,0,0,1.1538932203967465,0.32507631345178856,0.65015262690357722,0.65015262690357722,0.65015262690357722,0.32507631345178867,0,0,0,0,0,0,{"$f":"AE1021*$AD$51","v":0},0,0,0,0,{"$f":"AJ1021*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1040},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J1022*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1022*$AD$51","v":0},0,0,0,0,{"$f":"AJ1022*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1041},null,null,"FRC",null,null,null,null,null,{"$f":"J1023*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1023*$AD$51","v":0},0,0,0,0,{"$f":"AJ1023*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1042},null,null,"Land",null,null,null,null,null,{"$f":"J1024*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1024*$AD$51","v":0},0,0,0,0,{"$f":"AJ1024*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1043},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1025*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1025*$AD$51","v":0},0,0,0,0,{"$f":"AJ1025*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1044},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1028:J1043)","v":0},0,0,0,0,0,0,0,0,2.5253237938501307,0.99923632274610574,1.9984726454922117,1.9984726454922117,1.9984726454922117,1.673396332040423,0.68491039829723488,1.3698207965944698,1.3698207965944698,1.3698207965944698,1.36982079659447,1.36982079659447,1.3610418304020149,1.3610418304020149,1.3610418304020149,1.3610418304020149,1.3610418304020149,0,0,0,0,0]
[{"$f":"ROW()","v":1045},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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1046},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3197777045083201E-2,8.6395554090166402E-2,8.6395554090166388E-2,8.6395554090166388E-2,8.6395554090166374E-2,7.4186607094348336E-2,0.14837321418869667,0.14837321418869667,0.14837321418869667,0.14837321418869667,0.14837321418869667,0.16176083888414799,0.16176083888414799,0.16176083888414799,0.16176083888414799,0.16176083888414799]
[{"$f":"ROW()","v":1047},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]
[{"$f":"ROW()","v":1048},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1049},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-2,0.16133871385610571,0.16133871385610571,0.16133871385610571,0.16133871385610571,0.16133871385610571,0.17589620768518399,0.17589620768518399,0.17589620768518399,0.17589620768518399,0.17589620768518399]
[{"$f":"ROW()","v":1050},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1051},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-2,2.22278657480359E-2,2.22278657480359E-2,2.22278657480359E-2,2.22278657480359E-2,2.22278657480359E-2]
[{"$f":"ROW()","v":1052},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0718681789598771E-2,4.1437363579197542E-2,4.1437363579197535E-2,4.1437363579197535E-2,4.1437363579197535E-2,2.3259008545989449E-2,4.6518017091978899E-2,4.6518017091978899E-2,4.6518017091978892E-2,4.6518017091978892E-2,4.6518017091978899E-2,5.0715309425432099E-2,5.0715309425432099E-2,5.0715309425432099E-2,5.0715309425432099E-2,5.0715309425432099E-2]
[{"$f":"ROW()","v":1053},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-3,4.6037471081205299E-3,4.6037471081205299E-3,4.6037471081205299E-3,4.6037471081205299E-3,4.6037471081205299E-3]
[{"$f":"ROW()","v":1054},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38051512314465746,0.76103024628931493,0.76103024628931482,0.76103024628931482,0.76103024628931482,0.42717025103126532,0.85434050206253076,0.85434050206253076,0.85434050206253076,0.85434050206253076,0.85434050206253076,0.93142712491610802,0.93142712491610802,0.93142712491610802,0.93142712491610802,0.93142712491610802]
[{"$f":"ROW()","v":1055},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]
[{"$f":"ROW()","v":1056},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1057},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,null,0,0,0,0]
[{"$f":"ROW()","v":1058},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1059},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]
[{"$f":"ROW()","v":1060},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1061},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]
[{"$f":"ROW()","v":1062},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1046:J1061)","v":0},0,0,0,0,0,0,0,0,0,0.71554937253093287,1.4310987450618657,1.4310987450618657,1.431098745061866,1.4310987450618657,0.8289755296775283,1.2351814264004395,1.2351814264004395,1.2351814264004395,1.2351814264004395,1.2351814264004395,1.3466310937670285,1.3466310937670285,1.3466310937670285,1.3466310937670285,1.3466310937670285,0,0,0,0,0]
[{"$f":"ROW()","v":1063},null,"2009 Capex Depreciation",null,null,null,null,null,null,{"$f":"J$739","v":"Approved 1 (FA1) [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$739","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$739","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1064},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J1046*$N$51","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1046*$S$51","v":6.2323615804203987E-2},0.12464723160840797,0.12464723160840795,0.12464723160840795,0.12464723160840793,{"$f":"Y1046*$X$51","v":9.534275000510678E-2},0.19068550001021356,0.19068550001021356,0.19068550001021356,0.19068550001021356,0.19068550001021356,{"$f":"AE1046*$AD$51","v":0.18946342661043497},{"$f":"AF1046*$AD$51","v":0.18946342661043497},0.18946342661043497,0.18946342661043497,0.18946342661043497,{"$f":"AJ1046*$AH$51","v":0},{"$f":"AK1046*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1065},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J1047*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1047*$AD$51","v":0},0,0,0,0,{"$f":"AJ1047*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1066},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J1048*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1048*$AD$51","v":0},0,0,0,0,{"$f":"AJ1048*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1067},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J1049*$N$51","v":0},0,0,0,0,0,0,0,0,0,0.10367421603312553,0.20734843206625106,0.20734843206625106,0.20734843206625106,0.20734843206625106,0.10367421603312552,0.20734843206625103,0.20734843206625103,0.20734843206625103,0.20734843206625103,0.20734843206625103,{"$f":"AE1049*$AD$51","v":0.20601956855381706},0.20601956855381706,0.20601956855381706,0.20601956855381706,0.20601956855381706,{"$f":"AJ1049*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1068},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J1050*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1050*$AD$51","v":0},0,0,0,0,{"$f":"AJ1050*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1069},null,null,"Regulators",null,null,null,null,null,{"$f":"J1051*$N$51","v":0},0,0,0,0,0,0,0,0,0,1.3101229332025562E-2,2.6202458664051125E-2,2.6202458664051125E-2,2.6202458664051125E-2,2.6202458664051125E-2,1.3101229332025561E-2,2.6202458664051121E-2,2.6202458664051121E-2,2.6202458664051125E-2,2.6202458664051125E-2,2.6202458664051121E-2,{"$f":"AE1051*$AD$51","v":2.6034531224678883E-2},2.6034531224678883E-2,2.6034531224678883E-2,2.6034531224678883E-2,2.6034531224678883E-2,{"$f":"AJ1051*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1070},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J1052*$N$51","v":0},0,0,0,0,0,0,0,0,0,2.9891889170058202E-2,5.9783778340116403E-2,5.9783778340116389E-2,5.9783778340116389E-2,5.9783778340116389E-2,2.9891889170058202E-2,5.9783778340116403E-2,5.9783778340116403E-2,5.9783778340116396E-2,5.9783778340116396E-2,5.9783778340116403E-2,{"$f":"AE1052*$AD$51","v":5.9400633500871845E-2},5.9400633500871845E-2,5.9400633500871845E-2,5.9400633500871845E-2,5.9400633500871845E-2,{"$f":"AJ1052*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1071},null,null,"Buildings",null,null,null,null,null,{"$f":"J1053*$N$51","v":0},0,0,0,0,0,0,0,0,0,2.7134744889066114E-3,5.4269489778132236E-3,5.4269489778132236E-3,5.4269489778132228E-3,5.4269489778132228E-3,2.7134744889066109E-3,5.4269489778132219E-3,5.4269489778132219E-3,5.4269489778132219E-3,5.4269489778132219E-3,5.4269489778132219E-3,{"$f":"AE1053*$AD$51","v":5.3921685147607932E-3},5.3921685147607932E-3,5.3921685147607932E-3,5.3921685147607932E-3,5.3921685147607932E-3,{"$f":"AJ1053*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1072},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J1054*$N$51","v":0},0,0,0,0,0,0,0,0,0,0.54898839627342044,1.0979767925468409,1.0979767925468407,1.0979767925468407,1.0979767925468407,0.54898839627342022,1.0979767925468407,1.0979767925468407,1.0979767925468407,1.0979767925468407,1.0979767925468407,{"$f":"AE1054*$AD$51","v":1.0909400318509666},1.0909400318509666,1.0909400318509666,1.0909400318509666,1.0909400318509666,{"$f":"AJ1054*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1073},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J1055*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1055*$AD$51","v":0},0,0,0,0,{"$f":"AJ1055*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1074},null,null,"Vehicle",null,null,null,null,null,{"$f":"J1056*$N$51","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T1056*$S$51","v":0},0,0,0,0,{"$f":"Y1056*$X$51","v":0},0,0,0,0,0,{"$f":"AE1056*$AD$51","v":0},0,0,0,0,{"$f":"AJ1056*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1075},null,null,"Information Technology",null,null,null,null,null,{"$f":"J1057*$N$51","v":0},0,0,0,0,0,0,0,0,0,0.27166641664364272,0.54333283328728543,0.54333283328728543,0.54333283328728554,0.54333283328728543,0.27166641664364227,0,0,0,0,0,{"$f":"AE1057*$AD$51","v":0},0,0,0,0,{"$f":"AJ1057*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1076},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J1058*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1058*$AD$51","v":0},0,0,0,0,{"$f":"AJ1058*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1077},null,null,"FRC",null,null,null,null,null,{"$f":"J1059*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1059*$AD$51","v":0},0,0,0,0,{"$f":"AJ1059*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1078},null,null,"Land",null,null,null,null,null,{"$f":"J1060*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1060*$AD$51","v":0},0,0,0,0,{"$f":"AJ1060*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1079},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J1061*$N$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1061*$AD$51","v":0},0,0,0,0,{"$f":"AJ1061*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1080},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1064:J1079)","v":0},0,0,0,0,0,0,0,0,0,1.032359237745383,2.0647184754907659,2.0647184754907659,2.0647184754907659,2.0647184754907659,1.065378371946285,1.5874239106052861,1.5874239106052861,1.5874239106052861,1.5874239106052861,1.5874239106052861,1.5772503602555301,1.5772503602555301,1.5772503602555301,1.5772503602555301,1.5772503602555301,0,0,0,0,0]
[{"$f":"ROW()","v":1081},null,"Jan-Jun 2010 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1082},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9808893376702716E-2,7.9808893376702716E-2,7.980889337670273E-2,7.980889337670273E-2,5.5864612709445739E-2,0.11172922541889148,0.11172922541889148,0.11172922541889149,0.11172922541889149,0.11172922541889149,0.121810485339023,0.121810485339023,0.121810485339023,0.121810485339023,0.121810485339023]
[{"$f":"ROW()","v":1083},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1085},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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-2,9.2463377008456499E-2,9.2463377008456499E-2,9.2463377008456499E-2,9.2463377008456499E-2,9.2463377008456499E-2]
[{"$f":"ROW()","v":1086},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1087},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-3,6.0595205157115599E-3,6.0595205157115599E-3,6.0595205157115599E-3,6.0595205157115599E-3,6.0595205157115504E-3]
[{"$f":"ROW()","v":1088},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0146036315624185E-2,5.0146036315624191E-2,5.0146036315624191E-2,5.0146036315624198E-2,2.2757823298915535E-2,4.5515646597831069E-2,4.5515646597831069E-2,4.5515646597831069E-2,4.5515646597831069E-2,4.5515646597831076E-2,4.9622495652456397E-2,4.9622495652456397E-2,4.9622495652456397E-2,4.9622495652456397E-2,4.9622495652456397E-2]
[{"$f":"ROW()","v":1089},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-3,2.0013139484255098E-3,2.0013139484255098E-3,2.0013139484255098E-3,2.0013139484255098E-3,2.0013139484255098E-3]
[{"$f":"ROW()","v":1090},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36460158603446419,0.36460158603446419,0.36460158603446419,0.36460158603446419,0.18818281260941264,0.37636562521882522,0.37636562521882527,0.37636562521882527,0.37636562521882527,0.37636562521882527,0.41032486621963399,0.41032486621963399,0.41032486621963399,0.41032486621963399,0.41032486621963399]
[{"$f":"ROW()","v":1091},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-16,0,0,0,0,0]
[{"$f":"ROW()","v":1092},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1093},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61220783715028448,0.61220783715028448,0.61220783715028448,0.6122078371502846,-0.85982405646352933,0,0,0,0,0,null,0,0,0,0]
[{"$f":"ROW()","v":1094},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1095},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]
[{"$f":"ROW()","v":1096},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1097},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]
[{"$f":"ROW()","v":1098},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1082:T1097)","v":0},1.2252428888356075,1.2252428888356075,1.2252428888356075,1.2252428888356077,-0.54691648647162139,0.62581513998381599,0.62581513998381599,0.62581513998381599,0.62581513998381599,0.6258151399838161,0.68228205868370695,0.68228205868370695,0.68228205868370695,0.68228205868370695,0.68228205868370695,0,0,0,0,0]
[{"$f":"ROW()","v":1099},null,"Jan-Jun 2010 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$739","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1100},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1082*$S$51","v":0},0.11514432336129764,0.11514432336129764,0.11514432336129765,0.11514432336129765,{"$f":"Y1082*$X$51","v":7.1795786494386823E-2},0.14359157298877365,0.14359157298877365,0.14359157298877365,0.14359157298877365,0.14359157298877365,{"$f":"AE1082*$AD$51","v":0.14267131716558545},{"$f":"AF1082*$AD$51","v":0.14267131716558545},0.14267131716558545,0.14267131716558545,0.14267131716558545,{"$f":"AJ1082*$AH$51","v":0},{"$f":"AK1082*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1101},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1083*$AD$51","v":0},0,0,0,0,{"$f":"AJ1083*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1102},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1084*$AD$51","v":0},0,0,0,0,{"$f":"AJ1084*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1103},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.13047454395645969,0.13047454395645969,0.13047454395645969,0.13047454395645969,5.4498435465328794E-2,0.1089968709306576,0.10899687093065759,0.10899687093065759,0.10899687093065756,0.10899687093065756,{"$f":"AE1085*$AD$51","v":0.10829832711575671},0.10829832711575671,0.10829832711575671,0.10829832711575671,0.10829832711575671,{"$f":"AJ1085*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1104},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1086*$AD$51","v":0},0,0,0,0,{"$f":"AJ1086*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1105},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4098573835151415E-2,2.4098573835151415E-2,2.4098573835151415E-2,2.4098573835151415E-2,3.5715155390240541E-3,7.1430310780481081E-3,7.1430310780481081E-3,7.1430310780481081E-3,7.1430310780481081E-3,7.143031078048109E-3,{"$f":"AE1087*$AD$51","v":7.0972525145296325E-3},7.0972525145296325E-3,7.0972525145296325E-3,7.0972525145296325E-3,7.0972525145296212E-3,{"$f":"AJ1087*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1106},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.2348220561834306E-2,7.234822056183432E-2,7.234822056183432E-2,7.234822056183432E-2,2.9247778573960378E-2,5.8495557147920756E-2,5.8495557147920756E-2,5.8495557147920756E-2,5.8495557147920756E-2,5.8495557147920763E-2,{"$f":"AE1088*$AD$51","v":5.8120668315828877E-2},5.8120668315828877E-2,5.8120668315828877E-2,5.8120668315828877E-2,5.8120668315828877E-2,{"$f":"AJ1088*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1107},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.6361852968986609E-2,1.6361852968986606E-2,1.6361852968986609E-2,1.6361852968986606E-2,1.1795857191561861E-3,2.3591714383123727E-3,2.3591714383123727E-3,2.3591714383123727E-3,2.3591714383123727E-3,2.3591714383123723E-3,{"$f":"AE1089*$AD$51","v":2.3440518793520818E-3},2.3440518793520818E-3,2.3440518793520818E-3,2.3440518793520818E-3,2.3440518793520818E-3,{"$f":"AJ1089*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1108},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.52602913214493174,0.52602913214493174,0.52602913214493174,0.52602913214493174,0.24184778844325833,0.4836955768865166,0.48369557688651665,0.48369557688651665,0.48369557688651665,0.48369557688651665,{"$f":"AE1090*$AD$51","v":0.48059564795604293},0.48059564795604293,0.48059564795604293,0.48059564795604293,0.48059564795604293,{"$f":"AJ1090*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1109},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.2732062363624246E-16,8.5464124727248491E-16,8.5464124727248501E-16,8.5464124727248501E-16,8.5464124727248501E-16,8.5464124727248511E-16,{"$f":"AE1091*$AD$51","v":0},0,0,0,0,{"$f":"AJ1091*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1110},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1092*$S$51","v":0},0,0,0,0,{"$f":"Y1092*$X$51","v":0},0,0,0,0,0,{"$f":"AE1092*$AD$51","v":0},0,0,0,0,{"$f":"AJ1092*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1111},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.88326318261832493,0.88326318261832493,0.88326318261832493,0.88326318261832515,-1.1050241178912779,0,0,0,0,0,{"$f":"AE1093*$AD$51","v":0},0,0,0,0,{"$f":"AJ1093*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1112},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1094*$AD$51","v":0},0,0,0,0,{"$f":"AJ1094*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1113},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1095*$AD$51","v":0},0,0,0,0,{"$f":"AJ1095*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1114},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1096*$AD$51","v":0},0,0,0,0,{"$f":"AJ1096*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1115},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1097*$AD$51","v":0},0,0,0,0,{"$f":"AJ1097*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1116},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1100:T1115)","v":0},1.7677198294469862,1.7677198294469862,1.7677198294469862,1.7677198294469867,-0.70288322765616285,0.80428178047023002,0.80428178047023002,0.80428178047023002,0.80428178047023002,0.80428178047023002,0.79912726494709574,0.79912726494709574,0.79912726494709574,0.79912726494709574,0.79912726494709574,0,0,0,0,0]
[{"$f":"ROW()","v":1117},null,"2010/2011 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1118},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4729951015505668E-2,3.4729951015505668E-2,3.4729951015505661E-2,2.257820113596555E-2,4.5156402271931101E-2,4.5156402271931101E-2,4.5156402271931094E-2,4.5156402271931094E-2,4.5156402271931087E-2,4.92308369299592E-2,4.92308369299592E-2,4.92308369299592E-2,4.92308369299592E-2,4.92308369299592E-2]
[{"$f":"ROW()","v":1119},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1120},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1121},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19239392529514027,0.19239392529514027,0.19239392529514027,8.5060997770410443E-2,0.17012199554082089,0.17012199554082089,0.17012199554082089,0.17012199554082086,0.17012199554082086,0.18547199952365101,0.18547199952365101,0.18547199952365101,0.18547199952365101,0.18547199952365101]
[{"$f":"ROW()","v":1122},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1123},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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-3,6.5383203727452498E-3,6.5383203727452498E-3,6.5383203727452498E-3,6.5383203727452498E-3,6.5383203727452498E-3]
[{"$f":"ROW()","v":1124},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0599042126731718E-2,1.0599042126731718E-2,1.0599042126731717E-2,2.1037783848850988E-3,4.2075567697701976E-3,4.2075567697701976E-3,4.2075567697701984E-3,4.2075567697701984E-3,4.2075567697701984E-3,4.5872020529602797E-3,4.5872020529602797E-3,4.5872020529602797E-3,4.5872020529602797E-3,4.5872020529602797E-3]
[{"$f":"ROW()","v":1125},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-2,2.9460758057605601E-2,2.9460758057605601E-2,2.9460758057605601E-2,2.9460758057605601E-2,2.9460758057605601E-2]
[{"$f":"ROW()","v":1126},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86097983351540142,0.86097983351540142,0.86097983351540142,0.40732696743413838,0.81465393486827675,0.81465393486827686,0.81465393486827686,0.81465393486827686,0.81465393486827686,0.88815966294948601,0.88815966294948601,0.88815966294948601,0.88815966294948601,0.88815966294948601]
[{"$f":"ROW()","v":1127},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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-2,8.0129961926412197E-2,4.0064980963206098E-2,0,0,0]
[{"$f":"ROW()","v":1128},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1129},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91624056400141163,0.91624056400141163,0.91624056400141163,0.30732703299891506,0.61465406599783012,0.30732703299891506,0,0,0,null,0,0,0,0]
[{"$f":"ROW()","v":1130},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1131},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]
[{"$f":"ROW()","v":1132},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1133},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]
[{"$f":"ROW()","v":1134},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1118:T1133)","v":0},0,2.1377911922524535,2.1377911922524535,2.1377911922524535,0.87765597136344264,1.7553119427268853,1.4479849097279704,1.1406578767290554,1.1406578767290554,1.1406578767290554]
[{"$f":"ROW()","v":1135},null,"2010/2011 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$739","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1136},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1118*$S$51","v":5.0106655296873977E-2},5.0106655296873977E-2,5.010665529687397E-2,{"$f":"Y1118*$X$51","v":2.9016932715815968E-2},5.8033865431631936E-2,5.8033865431631936E-2,5.8033865431631929E-2,5.8033865431631929E-2,5.8033865431631922E-2,{"$f":"AE1118*$AD$51","v":5.7661935509186295E-2},{"$f":"AF1118*$AD$51","v":5.7661935509186295E-2},5.7661935509186295E-2,5.7661935509186295E-2,5.7661935509186295E-2,{"$f":"AJ1118*$AH$51","v":0},{"$f":"AK1118*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1137},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AE1119*$AD$51","v":0},0,0,0,0,{"$f":"AJ1119*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1138},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AE1120*$AD$51","v":0},0,0,0,0,{"$f":"AJ1120*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1139},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27757643803390647,0.27757643803390647,0.27757643803390647,0.1093182417049373,0.2186364834098746,0.2186364834098746,0.2186364834098746,0.21863648340987457,0.21863648340987457,{"$f":"AE1121*$AD$51","v":0.21723527655050689},0.21723527655050689,0.21723527655050689,0.21723527655050689,0.21723527655050689,{"$f":"AJ1121*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1140},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AE1122*$AD$51","v":0},0,0,0,0,{"$f":"AJ1122*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1141},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.414485799517083E-3,9.4144857995170847E-3,9.414485799517083E-3,3.8537228729285168E-3,7.7074457458570344E-3,7.7074457458570344E-3,7.7074457458570344E-3,7.7074457458570344E-3,7.7074457458570344E-3,{"$f":"AE1123*$AD$51","v":7.6580499374408646E-3},7.6580499374408646E-3,7.6580499374408646E-3,7.6580499374408646E-3,7.6580499374408646E-3,{"$f":"AJ1123*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1142},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5291773664871658E-2,1.5291773664871658E-2,1.5291773664871656E-2,2.7037227401592247E-3,5.4074454803184494E-3,5.4074454803184494E-3,5.4074454803184511E-3,5.4074454803184511E-3,5.4074454803184511E-3,{"$f":"AE1124*$AD$51","v":5.3727900121161281E-3},5.3727900121161281E-3,5.3727900121161281E-3,5.3727900121161281E-3,5.3727900121161281E-3,{"$f":"AJ1124*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1143},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.419010437227623E-2,7.4190104372276244E-2,7.419010437227623E-2,1.7364336818622133E-2,3.4728673637244266E-2,3.4728673637244266E-2,3.4728673637244266E-2,3.4728673637244266E-2,3.4728673637244266E-2,{"$f":"AE1125*$AD$51","v":3.4506103026162846E-2},3.4506103026162846E-2,3.4506103026162846E-2,3.4506103026162846E-2,3.4506103026162846E-2,{"$f":"AJ1125*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1144},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2421791126700796,1.2421791126700796,1.2421791126700796,0.52348631036625337,1.0469726207325067,1.0469726207325067,1.0469726207325067,1.0469726207325067,1.0469726207325067,{"$f":"AE1126*$AD$51","v":1.0402627377575304},1.0402627377575304,1.0402627377575304,1.0402627377575304,1.0402627377575304,{"$f":"AJ1126*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1145},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.363424868754959E-2,9.363424868754959E-2,9.363424868754959E-2,4.7229051113787876E-2,9.4458102227575738E-2,9.4458102227575738E-2,9.4458102227575738E-2,9.4458102227575752E-2,9.4458102227575752E-2,{"$f":"AE1127*$AD$51","v":9.3852735096253873E-2},4.6926367548126936E-2,0,0,0,{"$f":"AJ1127*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1146},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"Y1128*$X$51","v":0},0,0,0,0,0,{"$f":"AE1128*$AD$51","v":0},0,0,0,0,{"$f":"AJ1128*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1147},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3219065609662128,1.3219065609662128,1.3219065609662128,0.39496892531777467,0.78993785063554933,0.39496892531777467,0,0,0,{"$f":"AE1129*$AD$51","v":0},0,0,0,0,{"$f":"AJ1129*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1148},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AE1130*$AD$51","v":0},0,0,0,0,{"$f":"AJ1130*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1149},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AE1131*$AD$51","v":0},0,0,0,0,{"$f":"AJ1131*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1150},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AE1132*$AD$51","v":0},0,0,0,0,{"$f":"AJ1132*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1151},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"AE1133*$AD$51","v":0},0,0,0,0,{"$f":"AJ1133*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1152},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1136:T1151)","v":0},0,3.0842993794912879,3.0842993794912879,3.0842993794912879,1.1279412436502789,2.2558824873005578,1.8609135619827832,1.4659446366650086,1.4659446366650086,1.4659446366650086,1.4565496278891974,1.4096232603410703,1.3626968927929435,1.3626968927929435,1.3626968927929435,0,0,0,0,0]
[{"$f":"ROW()","v":1153},null,"2011/2012 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1154},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8403371615805888E-2,5.8403371615805888E-2,1.7806208407690722E-2,3.5612416815381444E-2,3.5612416815381444E-2,3.5612416815381451E-2,3.5612416815381451E-2,3.5612416815381451E-2,3.8825703481908599E-2,3.8825703481908599E-2,3.8825703481908599E-2,3.8825703481908599E-2,3.8825703481908599E-2]
[{"$f":"ROW()","v":1155},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1156},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1157},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20189292681148754,0.20189292681148754,9.3229559888729871E-2,0.18645911977745974,0.18645911977745971,0.18645911977745971,0.18645911977745971,0.18645911977745971,0.20328321252408099,0.20328321252408099,0.20328321252408099,0.20328321252408099,0.20328321252408099]
[{"$f":"ROW()","v":1158},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1159},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7302215148876522E-3,5.7302215148876531E-3,5.8876801696221446E-3,1.1775360339244289E-2,1.1775360339244289E-2,1.1775360339244288E-2,1.1775360339244288E-2,1.1775360339244288E-2,1.28378439265785E-2,1.28378439265785E-2,1.28378439265785E-2,1.28378439265785E-2,1.28378439265785E-2]
[{"$f":"ROW()","v":1160},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,3.2236620713264339E-3,6.4473241426528678E-3,6.4473241426528678E-3,6.4473241426528678E-3,6.4473241426528678E-3,6.4473241426528678E-3,7.0290622709513499E-3,7.0290622709513499E-3,7.0290622709513499E-3,7.0290622709513499E-3,7.0290622709513499E-3]
[{"$f":"ROW()","v":1161},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16726316614284517,0.16726316614284517,5.3323153626761259E-3,1.0664630725352252E-2,1.0664630725352252E-2,1.0664630725352252E-2,1.0664630725352254E-2,1.0664630725352254E-2,1.16268938565197E-2,1.16268938565197E-2,1.16268938565197E-2,1.16268938565197E-2,1.16268938565197E-2]
[{"$f":"ROW()","v":1162},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97761366731257338,0.97761366731257338,0.35629697771247104,0.71259395542494208,0.71259395542494208,0.71259395542494208,0.71259395542494197,0.71259395542494197,0.77689087375781596,0.77689087375781596,0.77689087375781596,0.77689087375781596,0.77689087375781496]
[{"$f":"ROW()","v":1163},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.5215222466989445E-2,0.15043044493397889,0.15043044493397889,0.15043044493397889,0.15043044493397892,0.15043044493397889,0.164003692305871,0.164003692305871,8.2001846152935501E-2,0,0]
[{"$f":"ROW()","v":1164},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1165},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.69129584138463651,0.69129584138463651,0.28521655596422646,0.57043311192845292,0.57043311192845281,0.28521655596422646,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1166},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1167},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]
[{"$f":"ROW()","v":1168},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1169},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]
[{"$f":"ROW()","v":1170},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1154:T1169)","v":0},0,0,2.1021991947822363,2.1021991947822363,0.84220818204373227,1.6844163640874645,1.6844163640874643,1.399199808123238,1.1139832521590114,1.1139832521590114,1.2144972821237261,1.2144972821237261,1.1324954359707906,1.0504935898178551,1.050493589817854,0,0,0,0,0]
[{"$f":"ROW()","v":1171},null,"2011/2012 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$739","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1172},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1154*$S$51","v":8.4261495457390326E-2},8.4261495457390326E-2,{"$f":"Y1154*$X$51","v":2.2884088425747941E-2},4.5768176851495881E-2,4.5768176851495881E-2,4.5768176851495888E-2,4.5768176851495888E-2,4.5768176851495888E-2,{"$f":"AE1154*$AD$51","v":4.5474855799378315E-2},{"$f":"AF1154*$AD$51","v":4.5474855799378315E-2},4.5474855799378315E-2,4.5474855799378315E-2,4.5474855799378315E-2,{"$f":"AJ1154*$AH$51","v":0},{"$f":"AK1154*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1173},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AE1155*$AD$51","v":0},0,0,0,0,{"$f":"AJ1155*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1174},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AE1156*$AD$51","v":0},0,0,0,0,{"$f":"AJ1156*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1175},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29128112752314866,0.29128112752314866,0.11981627101847152,0.23963254203694304,0.23963254203694301,0.23963254203694301,0.23963254203694301,0.23963254203694301,{"$f":"AE1157*$AD$51","v":0.23809677473775751},0.23809677473775751,0.23809677473775751,0.23809677473775751,0.23809677473775751,{"$f":"AJ1157*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1176},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AE1158*$AD$51","v":0},0,0,0,0,{"$f":"AJ1158*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1177},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2672801379137257E-3,8.2672801379137257E-3,7.566697555104568E-3,1.5133395110209136E-2,1.5133395110209136E-2,1.5133395110209134E-2,1.5133395110209134E-2,1.5133395110209134E-2,{"$f":"AE1159*$AD$51","v":1.5036407559443491E-2},1.5036407559443491E-2,1.5036407559443491E-2,1.5036407559443491E-2,1.5036407559443491E-2,{"$f":"AJ1159*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1178},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,4.1429689131966723E-3,8.2859378263933445E-3,8.2859378263933445E-3,8.2859378263933445E-3,8.2859378263933445E-3,8.2859378263933445E-3,{"$f":"AE1160*$AD$51","v":8.2328345531538609E-3},8.2328345531538609E-3,8.2328345531538609E-3,8.2328345531538609E-3,8.2328345531538609E-3,{"$f":"AJ1160*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1179},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24131902190249255,0.24131902190249255,6.8529567597754547E-3,1.3705913519550909E-2,1.3705913519550909E-2,1.3705913519550909E-2,1.3705913519550911E-2,1.3705913519550911E-2,{"$f":"AE1161*$AD$51","v":1.3618074473944331E-2},1.3618074473944331E-2,1.3618074473944331E-2,1.3618074473944331E-2,1.3618074473944331E-2,{"$f":"AJ1161*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1180},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4104526384063698,1.4104526384063698,0.45790385898647123,0.91580771797294247,0.91580771797294247,0.91580771797294247,0.91580771797294236,0.91580771797294236,{"$f":"AE1162*$AD$51","v":0.90993845024473974},0.90993845024473974,0.90993845024473974,0.90993845024473974,0.90993845024473852,{"$f":"AJ1162*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1181},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,9.6664700450965646E-2,0.19332940090193129,0.19332940090193129,0.19332940090193129,0.19332940090193135,0.19332940090193129,{"$f":"AE1163*$AD$51","v":0.19209038315687646},0.19209038315687646,9.604519157843823E-2,0,0,{"$f":"AJ1163*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1182},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"Y1164*$X$51","v":0},0,0,0,0,0,{"$f":"AE1164*$AD$51","v":0},0,0,0,0,{"$f":"AJ1164*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1183},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9973674427861301,0.9973674427861301,0.36655309978027589,0.73310619956055179,0.73310619956055167,0.36655309978027589,0,0,{"$f":"AE1165*$AD$51","v":0},0,0,0,0,{"$f":"AJ1165*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1184},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AE1166*$AD$51","v":0},0,0,0,0,{"$f":"AJ1166*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1185},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AE1167*$AD$51","v":0},0,0,0,0,{"$f":"AJ1167*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1186},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AE1168*$AD$51","v":0},0,0,0,0,{"$f":"AJ1168*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1187},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"AE1169*$AD$51","v":0},0,0,0,0,{"$f":"AJ1169*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1188},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1172:T1187)","v":0},0,0,3.0329490062134452,3.0329490062134452,1.0823846418900089,2.1647692837800179,2.1647692837800179,1.7982161839997419,1.431663084219466,1.431663084219466,1.4224877805252938,1.4224877805252938,1.3264425889468554,1.2303973973684172,1.2303973973684159,0,0,0,0,0]
[{"$f":"ROW()","v":1189},null,"2012/2013 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1190},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.885607518635398E-2,0.13026146419362433,0.26052292838724866,0.26052292838724866,0.26052292838724866,0.26052292838724866,0.26052292838724866,0.28402975344916898,0.28402975344916898,0.28402975344916898,0.28402975344916898,0.28402975344916898]
[{"$f":"ROW()","v":1191},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1192},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1193},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20096138564870356,0.19060677162055592,0.38121354324111184,0.38121354324111184,0.38121354324111184,0.38121354324111179,0.38121354324111179,0.41561020893068001,0.41561020893068001,0.41561020893068001,0.41561020893068001,0.41561020893068001]
[{"$f":"ROW()","v":1194},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1195},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6719571066075553E-3,1.5782682200826743E-2,3.1565364401653487E-2,3.1565364401653487E-2,3.1565364401653487E-2,3.156536440165348E-2,3.156536440165348E-2,3.4413487995222598E-2,3.4413487995222598E-2,3.4413487995222598E-2,3.4413487995222598E-2,3.4413487995222598E-2]
[{"$f":"ROW()","v":1196},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.1537495631564664E-5,1.0307499126312933E-4,1.0307499126312934E-4,1.0307499126312934E-4,1.0307499126312934E-4,1.0307499126312936E-4,1.12375384909403E-4,1.12375384909403E-4,1.12375384909403E-4,1.12375384909403E-4,1.12375384909403E-4]
[{"$f":"ROW()","v":1197},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.6880731291355867E-2,0.11376146258271173,0.11376146258271172,0.11376146258271172,0.11376146258271172,0.11376146258271171,0.12402609002366,0.12402609002366,0.12402609002366,0.12402609002366,0.12402609002366]
[{"$f":"ROW()","v":1198},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97284644133377585,0.41280327925810151,0.8256065585162029,0.8256065585162029,0.8256065585162029,0.8256065585162029,0.8256065585162029,0.90010053515447797,0.90010053515447797,0.90010053515447797,0.90010053515447797,0.90010053515447797]
[{"$f":"ROW()","v":1199},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.22790603710052063,0.4558120742010412,0.45581207420104125,0.45581207420104125,0.45581207420104125,0.45581207420104125,0.49693971987769497,0.49693971987769497,0.49693971987769497,0.24846985993884699,0]
[{"$f":"ROW()","v":1200},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1201},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0005599465668069,0.51031054669468623,1.0206210933893725,1.0206210933893725,1.0206210933893722,0.51031054669468623,0,0,0,0,0,0]
[{"$f":"ROW()","v":1202},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1203},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]
[{"$f":"ROW()","v":1204},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1205},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1206},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1190:T1205)","v":0},0,0,0,2.269895805842248,1.5446030498553027,3.0892060997106054,3.0892060997106054,3.089206099710605,2.5788955530159194,2.068585006321233,2.2552321708158138,2.2552321708158138,2.2552321708158138,2.0067623108769661,1.758292450938119,0,0,0,0,0]
[{"$f":"ROW()","v":1207},null,"2012/2013 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$739","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1208},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X1190*$S$51","v":0.12819714972842816},{"$f":"Y1190*$X$51","v":0.16740873726867109},0.33481747453734217,0.33481747453734217,0.33481747453734217,0.33481747453734217,0.33481747453734217,{"$f":"AE1190*$AD$51","v":0.33267168196585112},{"$f":"AF1190*$AD$51","v":0.33267168196585112},0.33267168196585112,0.33267168196585112,0.33267168196585112,{"$f":"AJ1190*$AH$51","v":0},{"$f":"AK1190*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1209},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AE1191*$AD$51","v":0},0,0,0,0,{"$f":"AJ1191*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1210},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AE1192*$AD$51","v":0},0,0,0,0,{"$f":"AJ1192*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1211},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28993714601515208,0.24496299922150763,0.48992599844301526,0.48992599844301526,0.48992599844301526,0.48992599844301521,0.48992599844301521,{"$f":"AE1193*$AD$51","v":0.48678613972001333},0.48678613972001333,0.48678613972001333,0.48678613972001333,0.48678613972001333,{"$f":"AJ1193*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1212},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AE1194*$AD$51","v":0},0,0,0,0,{"$f":"AJ1194*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1213},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6259696636789484E-3,2.0283503753848155E-2,4.0567007507696311E-2,4.0567007507696311E-2,4.0567007507696311E-2,4.0567007507696297E-2,4.0567007507696297E-2,{"$f":"AE1195*$AD$51","v":4.0307019932442303E-2},4.0307019932442303E-2,4.0307019932442303E-2,4.0307019932442303E-2,4.0307019932442303E-2,{"$f":"AJ1195*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1214},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.6234685131784236E-5,1.3246937026356847E-4,1.3246937026356847E-4,1.3246937026356847E-4,1.3246937026356847E-4,1.324693702635685E-4,{"$f":"AE1196*$AD$51","v":1.3162039488958475E-4},1.3162039488958475E-4,1.3162039488958475E-4,1.3162039488958475E-4,1.3162039488958475E-4,{"$f":"AJ1196*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1215},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.3101676381053193E-2,0.14620335276210639,0.14620335276210636,0.14620335276210636,0.14620335276210636,0.14620335276210633,{"$f":"AE1197*$AD$51","v":0.145266358452841},0.145266358452841,0.145266358452841,0.145266358452841,0.145266358452841,{"$f":"AJ1197*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1216},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4035747205902673,0.53052432773397173,1.0610486554679435,1.0610486554679435,1.0610486554679435,1.0610486554679435,1.0610486554679435,{"$f":"AE1198*$AD$51","v":1.0542485613986614},1.0542485613986614,1.0542485613986614,1.0542485613986614,1.0542485613986614,{"$f":"AJ1198*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1217},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.29289907128782677,0.58579814257565344,0.58579814257565355,0.58579814257565355,0.58579814257565355,0.58579814257565355,{"$f":"AE1199*$AD$51","v":0.58204385434900419},0.58204385434900419,0.58204385434900419,0.29102192717450148,0,{"$f":"AJ1199*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1218},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y1200*$X$51","v":0},0,0,0,0,0,{"$f":"AE1200*$AD$51","v":0},0,0,0,0,{"$f":"AJ1200*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1219},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4435583950031574,0.65583820023745787,1.3116764004749157,1.3116764004749157,1.3116764004749155,0.65583820023745787,0,{"$f":"AE1201*$AD$51","v":0},0,0,0,0,{"$f":"AJ1201*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1220},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AE1202*$AD$51","v":0},0,0,0,0,{"$f":"AJ1202*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1221},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AE1203*$AD$51","v":0},0,0,0,0,{"$f":"AJ1203*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1222},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AE1204*$AD$51","v":0},0,0,0,0,{"$f":"AJ1204*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1223},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"AE1205*$AD$51","v":0},0,0,0,0,{"$f":"AJ1205*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1224},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1208:T1223)","v":0},0,0,0,3.2748933810006839,1.9850847505694682,3.9701695011389364,3.9701695011389364,3.970169501138936,3.3143313009014785,2.6584931006640207,2.6414552362137029,2.6414552362137029,2.6414552362137029,2.3504333090392002,2.0594113818646989,0,0,0,0,0]
[{"$f":"ROW()","v":1225},null,"2013/2014 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1226},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9675E-2,5.935E-2,5.935E-2,5.9349999999999993E-2,5.9349999999999993E-2,5.9349999999999986E-2,6.4705114331246899E-2,6.4705114331246899E-2,6.4705114331246996E-2,6.4705114331246996E-2,6.4705114331246996E-2]
[{"$f":"ROW()","v":1227},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1228},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1229},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14064581641666668,0.28129163283333336,0.28129163283333336,0.28129163283333336,0.28129163283333336,0.28129163283333336,0.30667240544067398,0.30667240544067398,0.30667240544067398,0.30667240544067398,0.30667240544067398]
[{"$f":"ROW()","v":1230},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1231},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.109764373540853E-3,1.6219528747081709E-2,1.6219528747081709E-2,1.6219528747081709E-2,1.6219528747081713E-2,1.6219528747081713E-2,1.7683006941514201E-2,1.7683006941514201E-2,1.7683006941514201E-2,1.7683006941514201E-2,1.7683006941514201E-2]
[{"$f":"ROW()","v":1232},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5812500000000005E-6,1.5162500000000003E-5,1.5162500000000001E-5,1.5162499999999999E-5,1.5162499999999998E-5,1.5162499999999996E-5,1.6530603134752E-5,1.6530603134752E-5,1.6530603134752E-5,1.6530603134752E-5,1.6530603134752E-5]
[{"$f":"ROW()","v":1233},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11949614249591874,0.23899228499183747,0.23899228499183744,0.23899228499183744,0.23899228499183744,0.23899228499183742,0.26055641322127698,0.26055641322127698,0.26055641322127698,0.26055641322127698,0.26055641322127698]
[{"$f":"ROW()","v":1234},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60192777380000007,1.2038555476000001,1.2038555476000001,1.2038555476000001,1.2038555476000001,1.2038555476000004,1.3124787000128699,1.3124787000128699,1.3124787000128699,1.3124787000128699,1.3124787000128699]
[{"$f":"ROW()","v":1235},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25548454279340793,0.51096908558681586,0.51096908558681586,0.51096908558681575,0.51096908558681586,0.51096908558681586,0.55707351478732303,0.55707351478732303,0.55707351478732303,0.55707351478732303,0.27853675739366102]
[{"$f":"ROW()","v":1236},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1237},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32356692511648499,0.64713385023296999,0.6471338502329701,0.6471338502329701,0.6471338502329701,0.32356692511648499,0,0,0,0,0]
[{"$f":"ROW()","v":1238},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1239},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]
[{"$f":"ROW()","v":1240},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1241},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1242},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1226:Y1241)","v":1.4789135462460192},2.9578270924920385,2.9578270924920385,2.9578270924920385,2.9578270924920385,2.6342601673755537,2.5191856853380399,2.5191856853380399,2.5191856853380399,2.5191856853380399,2.240648927944378,0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,"2013/2014 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1244},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1226*$X$51","v":3.8137559017941448E-2},7.6275118035882897E-2,7.6275118035882897E-2,7.6275118035882897E-2,7.6275118035882897E-2,7.6275118035882883E-2,{"$f":"AE1226*$AD$51","v":7.5786282792450116E-2},{"$f":"AF1226*$AD$51","v":7.5786282792450116E-2},7.5786282792450227E-2,7.5786282792450227E-2,7.5786282792450227E-2,{"$f":"AJ1226*$AH$51","v":0},{"$f":"AK1226*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1245},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1227*$AD$51","v":0},0,0,0,0,{"$f":"AJ1227*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1246},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1228*$AD$51","v":0},0,0,0,0,{"$f":"AJ1228*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1247},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18075444395003148,0.36150888790006297,0.36150888790006297,0.36150888790006297,0.36150888790006297,0.36150888790006297,{"$f":"AE1229*$AD$51","v":0.35919203425538493},0.35919203425538493,0.35919203425538493,0.35919203425538493,0.35919203425538493,{"$f":"AJ1229*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1248},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1230*$AD$51","v":0},0,0,0,0,{"$f":"AJ1230*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1249},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.042246393993305E-2,2.0844927879866103E-2,2.0844927879866103E-2,2.0844927879866103E-2,2.084492787986611E-2,2.084492787986611E-2,{"$f":"AE1231*$AD$51","v":2.0711336013253725E-2},2.0711336013253725E-2,2.0711336013253725E-2,2.0711336013253725E-2,2.0711336013253725E-2,{"$f":"AJ1231*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1250},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7432306421152017E-6,1.9486461284230407E-5,1.9486461284230403E-5,1.9486461284230403E-5,1.94864612842304E-5,1.94864612842304E-5,{"$f":"AE1232*$AD$51","v":1.9361575616521062E-5},1.9361575616521062E-5,1.9361575616521062E-5,1.9361575616521062E-5,1.9361575616521062E-5,{"$f":"AJ1232*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1251},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15357341825962736,0.30714683651925473,0.30714683651925467,0.30714683651925467,0.30714683651925467,0.30714683651925467,{"$f":"AE1233*$AD$51","v":0.30517838071786402},0.30517838071786402,0.30517838071786402,0.30517838071786402,0.30517838071786402,{"$f":"AJ1233*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1252},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77358234196581677,1.5471646839316335,1.5471646839316335,1.5471646839316335,1.5471646839316335,1.547164683931634,{"$f":"AE1234*$AD$51","v":1.5372491486381377},1.5372491486381377,1.5372491486381377,1.5372491486381377,1.5372491486381377,{"$f":"AJ1234*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1253},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3283422688780247,0.6566845377560494,0.6566845377560494,0.65668453775604929,0.6566845377560494,0.6566845377560494,{"$f":"AE1235*$AD$51","v":0.65247594976380952},0.65247594976380952,0.65247594976380952,0.65247594976380952,0.32623797488190415,{"$f":"AJ1235*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1254},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1236*$X$51","v":0},0,0,0,0,0,{"$f":"AE1236*$AD$51","v":0},0,0,0,0,{"$f":"AJ1236*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1255},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41584002368605855,0.83168004737211709,0.83168004737211731,0.83168004737211731,0.83168004737211731,0.41584002368605855,{"$f":"AE1237*$AD$51","v":0},0,0,0,0,{"$f":"AJ1237*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1256},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1238*$AD$51","v":0},0,0,0,0,{"$f":"AJ1238*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1257},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1239*$AD$51","v":0},0,0,0,0,{"$f":"AJ1239*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1258},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1240*$AD$51","v":0},0,0,0,0,{"$f":"AJ1240*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1259},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1241*$AD$51","v":0},0,0,0,0,{"$f":"AJ1241*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1260},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1244:Y1259)","v":1.9006622629280754},3.8013245258561508,3.8013245258561512,3.8013245258561512,3.8013245258561512,3.3854845021700926,2.9506124937565161,2.9506124937565161,2.950612493756517,2.950612493756517,2.6243745188746113,0,0,0,0,0]
[{"$f":"ROW()","v":1261},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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1262},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2569406908350263E-3,7.2569406908350254E-3,7.2569406908350254E-3,7.2569406908350254E-3,7.2569406908350245E-3,9.4216812735422508E-3,9.4216812735422508E-3,9.4216812735422508E-3,9.4216812735422508E-3,9.4216812735422508E-3]
[{"$f":"ROW()","v":1263},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9778368910559705E-2,1.9778368910559702E-2,1.9778368910559702E-2,1.9778368910559702E-2,1.9778368910559702E-2,1.9307753622125699E-2,1.9307753622125699E-2,1.9307753622125699E-2,1.9307753622125699E-2,1.9307753622125699E-2]
[{"$f":"ROW()","v":1264},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1265},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20814495802331517,0.20814495802331517,0.20814495802331517,0.2081449580233152,0.2081449580233152,0.226987296445128,0.226987296445128,0.226987296445128,0.226987296445128,0.226987296445128]
[{"$f":"ROW()","v":1266},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1267},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4956310212596133E-2,3.4956310212596133E-2,3.4956310212596133E-2,3.4956310212596139E-2,3.4956310212596139E-2,3.7679603472345301E-2,3.7679603472345301E-2,3.7679603472345301E-2,3.7679603472345301E-2,3.7679603472345301E-2]
[{"$f":"ROW()","v":1268},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9232115190224183E-4,1.9232115190224183E-4,1.9232115190224181E-4,1.9232115190224181E-4,1.9232115190224181E-4,2.0924355090994401E-4,2.0924355090994401E-4,2.0924355090994401E-4,2.0924355090994401E-4,2.0924355090994401E-4]
[{"$f":"ROW()","v":1269},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8009938855572473E-3,4.8009938855572481E-3,4.8009938855572481E-3,4.8009938855572481E-3,4.8009938855572481E-3,3.9666451749499204E-3,3.9666451749499204E-3,3.9666451749499204E-3,3.9666451749499204E-3,3.9666451749499204E-3]
[{"$f":"ROW()","v":1270},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65747273167141074,0.65747273167141074,0.65747273167141085,0.65747273167141074,0.65747273167141085,0.71501629948455003,0.71501629948455003,0.71501629948455003,0.71501629948455003,0.71501629948455003]
[{"$f":"ROW()","v":1271},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1665076237401411E-2,1.1665076237401409E-2,1.1665076237401409E-2,1.1665076237401409E-2,1.1665076237401407E-2,6.0182885303408797E-2,6.0182885303408797E-2,6.0182885303408797E-2,6.0182885303408797E-2,6.0182885303408797E-2]
[{"$f":"ROW()","v":1272},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33000026833363844,0.33000026833363844,0.33000026833363844,0.33000026833363838,0.33000026833363838,-0.26411745083397398,0,0,0,0]
[{"$f":"ROW()","v":1273},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96303165690509507,0.96303165690509507,0.96303165690509507,0.96303165690509496,0.96303165690509496,2.64770524293962E-2,0,0,0,0]
[{"$f":"ROW()","v":1274},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1275},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1276},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1277},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1278},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1262:Y1277)","v":0},2.237299626022311,2.237299626022311,2.2372996260223115,2.237299626022311,2.2372996260223115,0.83513100992238221,1.0727714083269599,1.0727714083269599,1.0727714083269599,1.0727714083269599,0,0,0,0,0]
[{"$f":"ROW()","v":1279},null,"Jul-Dec 2014 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1280},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1262*$X$51","v":0},9.3264365252374599E-3,9.3264365252374581E-3,9.3264365252374581E-3,9.3264365252374581E-3,9.3264365252374564E-3,{"$f":"AE1262*$AD$51","v":1.1035205002832189E-2},{"$f":"AF1262*$AD$51","v":1.1035205002832189E-2},1.1035205002832189E-2,1.1035205002832189E-2,1.1035205002832189E-2,{"$f":"AJ1262*$AH$51","v":0},{"$f":"AK1262*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1281},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.5418659194779751E-2,2.5418659194779744E-2,2.5418659194779744E-2,2.5418659194779744E-2,2.5418659194779744E-2,{"$f":"AE1263*$AD$51","v":2.2614331049667018E-2},2.2614331049667018E-2,2.2614331049667018E-2,2.2614331049667018E-2,2.2614331049667018E-2,{"$f":"AJ1263*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1282},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1264*$AD$51","v":0},0,0,0,0,{"$f":"AJ1264*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1283},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.26750263254932194,0.26750263254932194,0.26750263254932194,0.26750263254932194,0.26750263254932194,{"$f":"AE1265*$AD$51","v":0.26586033602566195},0.26586033602566195,0.26586033602566195,0.26586033602566195,0.26586033602566195,{"$f":"AJ1265*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1284},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1266*$AD$51","v":0},0,0,0,0,{"$f":"AJ1266*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1285},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.4924965249615985E-2,4.4924965249615985E-2,4.4924965249615985E-2,4.4924965249615999E-2,4.4924965249615999E-2,{"$f":"AE1267*$AD$51","v":4.4132478765802029E-2},4.4132478765802029E-2,4.4132478765802029E-2,4.4132478765802029E-2,4.4132478765802029E-2,{"$f":"AJ1267*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1286},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4716627737389149E-4,2.4716627737389149E-4,2.4716627737389149E-4,2.4716627737389149E-4,2.4716627737389149E-4,{"$f":"AE1268*$AD$51","v":2.4507785954254197E-4},2.4507785954254197E-4,2.4507785954254197E-4,2.4507785954254197E-4,2.4507785954254197E-4,{"$f":"AJ1268*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1287},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.1701158434781991E-3,6.1701158434781999E-3,6.1701158434781999E-3,6.1701158434781999E-3,6.1701158434781999E-3,{"$f":"AE1269*$AD$51","v":4.6459587634310167E-3},4.6459587634310167E-3,4.6459587634310167E-3,4.6459587634310167E-3,4.6459587634310167E-3,{"$f":"AJ1269*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1288},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.84496731615183185,0.84496731615183185,0.84496731615183196,0.84496731615183185,0.84496731615183196,{"$f":"AE1270*$AD$51","v":0.83746745576460635},0.83746745576460635,0.83746745576460635,0.83746745576460635,0.83746745576460635,{"$f":"AJ1270*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1289},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4991660773468668E-2,1.4991660773468665E-2,1.4991660773468665E-2,1.4991660773468665E-2,1.4991660773468663E-2,{"$f":"AE1271*$AD$51","v":7.0489592855369515E-2},7.0489592855369515E-2,7.0489592855369515E-2,7.0489592855369515E-2,7.0489592855369515E-2,{"$f":"AJ1271*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1290},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1272*$X$51","v":0},0.42410799358081386,0.42410799358081386,0.42410799358081386,0.42410799358081375,0.42410799358081375,{"$f":"AE1272*$AD$51","v":-0.3093492690060573},0,0,0,0,{"$f":"AJ1272*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1291},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2376639141150465,1.2376639141150465,1.2376639141150465,1.2376639141150463,1.2376639141150463,{"$f":"AE1273*$AD$51","v":3.1011418551125842E-2},0,0,0,0,{"$f":"AJ1273*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1292},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1274*$AD$51","v":0},0,0,0,0,{"$f":"AJ1274*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1293},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1275*$AD$51","v":0},0,0,0,0,{"$f":"AJ1275*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1294},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1276*$AD$51","v":0},0,0,0,0,{"$f":"AJ1276*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1295},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1277*$AD$51","v":0},0,0,0,0,{"$f":"AJ1277*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1296},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1280:Y1295)","v":0},2.8753208602609677,2.8753208602609677,2.8753208602609681,2.8753208602609677,2.8753208602609677,0.97815258563198104,1.2564904360869125,1.2564904360869125,1.2564904360869125,1.2564904360869125,0,0,0,0,0]
[{"$f":"ROW()","v":1297},null,"2015 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1298},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8565241639851379E-2,6.8565241639851379E-2,6.8565241639851379E-2,6.8565241639851365E-2,3.0383336257177999E-3,3.0383336257177999E-3,3.0383336257177999E-3,3.0383336257177999E-3,3.0383336257177999E-3]
[{"$f":"ROW()","v":1299},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9156182439638566E-2,1.9156182439638566E-2,1.9156182439638569E-2,1.9156182439638573E-2,2.3492919589721099E-2,2.3492919589721099E-2,2.3492919589721099E-2,2.3492919589721099E-2,2.3492919589721099E-2]
[{"$f":"ROW()","v":1300},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1301},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.458709655535459,0.45870965553545906,0.45870965553545906,0.45870965553545912,0.536526314266346,0.536526314266346,0.536526314266346,0.536526314266346,0.536526314266346]
[{"$f":"ROW()","v":1302},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1303},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6475185820884436E-2,6.6475185820884422E-2,6.6475185820884422E-2,6.6475185820884422E-2,6.4051028892768994E-2,6.4051028892768994E-2,6.4051028892768994E-2,6.4051028892768896E-2,6.4051028892768896E-2]
[{"$f":"ROW()","v":1304},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3367202014297916E-6,2.3367202014297916E-6,2.3367202014297916E-6,2.3367202014297912E-6,6.1746487645185702E-4,6.1746487645185702E-4,6.1746487645185702E-4,6.1746487645185702E-4,6.1746487645185702E-4]
[{"$f":"ROW()","v":1305},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30058975461444276,0.30058975461444276,0.30058975461444276,0.30058975461444276,-0.86277479797857204,0,0,0,0]
[{"$f":"ROW()","v":1306},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2382832230502476,1.2382832230502476,1.2382832230502476,1.2382832230502478,1.15956121126699,1.15956121126699,1.15956121126699,1.15956121126699,1.15956121126699]
[{"$f":"ROW()","v":1307},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15950077587484515,0.15950077587484512,0.15950077587484512,0.1595007758748451,8.6348828029288296E-2,8.6348828029288296E-2,8.6348828029288296E-2,8.6348828029288296E-2,8.6348828029288296E-2]
[{"$f":"ROW()","v":1308},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50587380205171861,0.50587380205171861,0.50587380205171861,0.50587380205171861,-0.86987394832348097,0,0,0,0]
[{"$f":"ROW()","v":1309},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4747615953712832,1.4747615953712832,1.4747615953712832,1.4747615953712834,-3.1269928197481698,0,0,0,0]
[{"$f":"ROW()","v":1310},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1311},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1312},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1313},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1314},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1298:Y1313)","v":0},0,4.2919177531185726,4.2919177531185726,4.2919177531185726,4.2919177531185726,-2.9860054655029389,1.8736361005472841,1.8736361005472841,1.8736361005472841,1.8736361005472841,0,0,0,0,0]
[{"$f":"ROW()","v":1315},null,"2015 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1316},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1298*$X$51","v":0},0,8.8118313382283014E-2,8.8118313382283014E-2,8.8118313382283014E-2,8.8118313382283001E-2,{"$f":"AE1298*$AD$51","v":3.5586678697090584E-3},{"$f":"AF1298*$AD$51","v":3.5586678697090584E-3},3.5586678697090584E-3,3.5586678697090584E-3,3.5586678697090584E-3,{"$f":"AJ1298*$AH$51","v":0},{"$f":"AK1298*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1317},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.4619040887958531E-2,2.4619040887958531E-2,2.4619040887958535E-2,2.4619040887958542E-2,{"$f":"AE1299*$AD$51","v":2.7516233701902253E-2},2.7516233701902253E-2,2.7516233701902253E-2,2.7516233701902253E-2,2.7516233701902253E-2,{"$f":"AJ1299*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1318},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1300*$AD$51","v":0},0,0,0,0,{"$f":"AJ1300*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1319},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.58952204077786552,0.58952204077786563,0.58952204077786563,0.58952204077786574,{"$f":"AE1301*$AD$51","v":0.62840990853399048},0.62840990853399048,0.62840990853399048,0.62840990853399048,0.62840990853399048,{"$f":"AJ1301*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1320},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1302*$AD$51","v":0},0,0,0,0,{"$f":"AJ1302*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1321},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,8.5432226536566291E-2,8.5432226536566278E-2,8.5432226536566278E-2,8.5432226536566278E-2,{"$f":"AE1303*$AD$51","v":7.5020181000911013E-2},7.5020181000911013E-2,7.5020181000911013E-2,7.5020181000910902E-2,7.5020181000910902E-2,{"$f":"AJ1303*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1322},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,3.0030936677487688E-6,3.0030936677487688E-6,3.0030936677487688E-6,3.0030936677487683E-6,{"$f":"AE1304*$AD$51","v":7.2320972190273447E-4},7.2320972190273447E-4,7.2320972190273447E-4,7.2320972190273447E-4,7.2320972190273447E-4,{"$f":"AJ1304*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1323},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.386310345637636,0.386310345637636,0.386310345637636,0.386310345637636,{"$f":"AE1305*$AD$51","v":-1.0105305508165547},0,0,0,0,{"$f":"AJ1305*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1324},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.5914102611627827,1.5914102611627827,1.5914102611627827,1.5914102611627829,{"$f":"AE1306*$AD$51","v":1.3581435529555708},1.3581435529555708,1.3581435529555708,1.3581435529555708,1.3581435529555708,{"$f":"AJ1306*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1325},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.20498636068523535,0.20498636068523532,0.20498636068523532,0.20498636068523526,{"$f":"AE1307*$AD$51","v":0.10113662215822837},0.10113662215822837,0.10113662215822837,0.10113662215822837,0.10113662215822837,{"$f":"AJ1307*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1326},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1308*$X$51","v":0},0,0.65013620830253915,0.65013620830253915,0.65013620830253915,0.65013620830253915,{"$f":"AE1308*$AD$51","v":-1.0188454764787072},0,0,0,0,{"$f":"AJ1308*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1327},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1.8953262807368425,1.8953262807368425,1.8953262807368425,1.8953262807368427,{"$f":"AE1309*$AD$51","v":-3.6625105229580543},0,0,0,0,{"$f":"AJ1309*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1328},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1310*$AD$51","v":0},0,0,0,0,{"$f":"AJ1310*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1329},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1311*$AD$51","v":0},0,0,0,0,{"$f":"AJ1311*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1330},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1312*$AD$51","v":0},0,0,0,0,{"$f":"AJ1312*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1331},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1313*$AD$51","v":0},0,0,0,0,{"$f":"AJ1313*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1332},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1316:Y1331)","v":0},0,5.515864081203377,5.515864081203377,5.515864081203377,5.5158640812033779,-3.4973781743111019,2.1945083759422146,2.1945083759422146,2.1945083759422146,2.1945083759422146,0,0,0,0,0]
[{"$f":"ROW()","v":1333},null,"2016 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1334},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19118256677622195,0.19118256677622195,0.19118256677622195,2.2751486851873799E-2,2.2751486851873799E-2,2.2751486851873799E-2,2.2751486851873799E-2,2.2751486851873799E-2]
[{"$f":"ROW()","v":1335},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.26670495362654E-2,1.26670495362654E-2,1.26670495362654E-2,1.26670495362654E-2,1.26670495362654E-2]
[{"$f":"ROW()","v":1336},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1337},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44988280754864818,0.44988280754864818,0.44988280754864823,0.51835091971111402,0.51835091971111402,0.51835091971111402,0.51835091971111402,0.51835091971111402]
[{"$f":"ROW()","v":1338},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6544039435907269E-2,3.6544039435907269E-2,3.6544039435907269E-2,0.105626894302966,0.105626894302966,0.105626894302966,0.105626894302966,0.105626894302966]
[{"$f":"ROW()","v":1340},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3711641971895352E-2,1.3711641971895352E-2,1.3711641971895352E-2,-4.4846505212836403E-2,0,0,0,0]
[{"$f":"ROW()","v":1341},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5578566522678226E-2,1.5578566522678226E-2,1.5578566522678227E-2,1.69025743777639E-2,1.69025743777639E-2,1.69025743777639E-2,1.69025743777639E-2,1.69025743777639E-2]
[{"$f":"ROW()","v":1342},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2257990958984104,1.2257990958984106,1.2257990958984106,1.18137426360883,1.18137426360883,1.18137426360883,1.18137426360883,1.18137426360883]
[{"$f":"ROW()","v":1343},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13906749683864519,0.13906749683864519,0.13906749683864519,5.7331423716334103E-2,5.7331423716334103E-2,5.7331423716334103E-2,5.7331423716334103E-2,5.7331423716334103E-2]
[{"$f":"ROW()","v":1344},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15257995766728877,0.15257995766728877,0.15257995766728877,0.23603667064379899,0.23603667064379899,0.23603667064379899,0.23603667064379899,0.23603667064379899]
[{"$f":"ROW()","v":1345},null,null,"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,1.3552827569926076,1.3552827569926076,1.3552827569926074,2.63347030960152,2.63347030960152,0,0,0]
[{"$f":"ROW()","v":1346},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1347},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1348},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1349},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1350},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1334:Y1349)","v":0},0,0,3.5796289296523027,3.5796289296523032,3.5796289296523032,4.7396650871376291,4.7845115923504657,2.1510412827489462,2.1510412827489462,2.1510412827489462,0,0,0,0,0]
[{"$f":"ROW()","v":1351},null,"2016 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1352},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1334*$X$51","v":0},0,0,0.24570299658398304,0.24570299658398304,0.24570299658398304,{"$f":"AE1334*$AD$51","v":2.6647825822203305E-2},{"$f":"AF1334*$AD$51","v":2.6647825822203305E-2},2.6647825822203305E-2,2.6647825822203305E-2,2.6647825822203305E-2,{"$f":"AJ1334*$AH$51","v":0},{"$f":"AK1334*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1353},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1335*$AD$51","v":1.4836363527415842E-2},1.4836363527415842E-2,1.4836363527415842E-2,1.4836363527415842E-2,1.4836363527415842E-2,{"$f":"AJ1335*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1354},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1336*$AD$51","v":0},0,0,0,0,{"$f":"AJ1336*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1355},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.57817799912531642,0.57817799912531642,0.57817799912531653,{"$f":"AE1337*$AD$51","v":0.60712186035010862},0.60712186035010862,0.60712186035010862,0.60712186035010862,0.60712186035010862,{"$f":"AJ1337*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1356},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1338*$AD$51","v":0},0,0,0,0,{"$f":"AJ1338*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1357},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,4.6965474666921421E-2,4.6965474666921421E-2,4.6965474666921421E-2,{"$f":"AE1339*$AD$51","v":0.12371618170941198},0.12371618170941198,0.12371618170941198,0.12371618170941198,0.12371618170941198,{"$f":"AJ1339*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1358},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.7621855263219615E-2,1.7621855263219615E-2,1.7621855263219615E-2,{"$f":"AE1340*$AD$51","v":-5.2526758687323878E-2},0,0,0,0,{"$f":"AJ1340*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1359},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,2.0021179449825365E-2,2.0021179449825365E-2,2.0021179449825368E-2,{"$f":"AE1341*$AD$51","v":1.979724933574584E-2},1.979724933574584E-2,1.979724933574584E-2,1.979724933574584E-2,1.979724933574584E-2,{"$f":"AJ1341*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1360},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.5753659768817152,1.5753659768817154,1.5753659768817154,{"$f":"AE1342*$AD$51","v":1.3836922313008757},1.3836922313008757,1.3836922313008757,1.3836922313008757,1.3836922313008757,{"$f":"AJ1342*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1361},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.17872602757072339,0.17872602757072339,0.17872602757072339,{"$f":"AE1343*$AD$51","v":6.7149800067066015E-2},6.7149800067066015E-2,6.7149800067066015E-2,6.7149800067066015E-2,6.7149800067066015E-2,{"$f":"AJ1343*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1362},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1344*$X$51","v":0},0,0,0.19609190026929177,0.19609190026929177,0.19609190026929177,{"$f":"AE1344*$AD$51","v":0.27645947396403653},0.27645947396403653,0.27645947396403653,0.27645947396403653,0.27645947396403653,{"$f":"AJ1344*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1363},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.7417751012907825,1.7417751012907825,1.7417751012907823,{"$f":"AE1345*$AD$51","v":3.0844690975625375},3.0844690975625375,0,0,0,{"$f":"AJ1345*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1364},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1346*$AD$51","v":0},0,0,0,0,{"$f":"AJ1346*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1365},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1347*$AD$51","v":0},0,0,0,0,{"$f":"AJ1347*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1366},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1348*$AD$51","v":0},0,0,0,0,{"$f":"AJ1348*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1367},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1349*$AD$51","v":0},0,0,0,0,{"$f":"AJ1349*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1368},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1352:Y1367)","v":0},0,0,4.6004485111017779,4.6004485111017788,4.6004485111017788,5.551363324952078,5.603890083639401,2.5194209860768639,2.5194209860768639,2.5194209860768639,0,0,0,0,0]
[{"$f":"ROW()","v":1369},null,"2017 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1370},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2114781325030829E-2,2.2114781325030825E-2,8.1758309746119098E-2,8.1758309746119098E-2,8.1758309746119098E-2,8.1758309746119098E-2,8.1758309746119098E-2]
[{"$f":"ROW()","v":1371},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,7.5887540019910198E-3,7.5887540019910198E-3,7.5887540019910198E-3,7.5887540019910198E-3,7.5887540019910198E-3]
[{"$f":"ROW()","v":1372},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1373},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42299296087436028,0.42299296087436028,0.51407384298420999,0.51407384298420999,0.51407384298420999,0.51407384298420999,0.51407384298420999]
[{"$f":"ROW()","v":1374},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1375},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5810596921409324E-2,3.5810596921409324E-2,0.123002444877017,0.123002444877017,0.123002444877017,0.123002444877017,0.123002444877017]
[{"$f":"ROW()","v":1376},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19942356771243869,0.19942356771243872,-0.24401627535145301,0,0,0,0]
[{"$f":"ROW()","v":1377},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0511197557235546E-2,1.0511197557235546E-2,3.7055053637154202E-2,3.7055053637154202E-2,3.7055053637154202E-2,3.7055053637154202E-2,3.7055053637154202E-2]
[{"$f":"ROW()","v":1378},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2569196354333165,1.2569196354333165,1.1062543745108,1.1062543745108,1.1062543745108,1.1062543745108,1.1062543745108]
[{"$f":"ROW()","v":1379},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12295815454102244,0.12295815454102242,9.6535255902589698E-2,9.6535255902589698E-2,9.6535255902589698E-2,9.6535255902589698E-2,9.6535255902589698E-2]
[{"$f":"ROW()","v":1380},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26565526289416141,0.26565526289416141,0.15751684130823199,0.15751684130823199,0.15751684130823199,0.15751684130823199,0.15751684130823199]
[{"$f":"ROW()","v":1381},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0385815474429798,1.0385815474429798,2.0516849686324701,2.0516849686324701,2.0516849686324701,0,0]
[{"$f":"ROW()","v":1382},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1383},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1384},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1385},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1386},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1370:Y1385)","v":0},0,0,0,3.3749677047019544,3.3749677047019544,3.93145357024913,4.175469845600583,4.175469845600583,2.1237848769681129,2.1237848769681129,0,0,0,0,0]
[{"$f":"ROW()","v":1387},null,"2017 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1388},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1370*$X$51","v":0},0,0,0,2.8421357302518369E-2,2.8421357302518366E-2,{"$f":"AE1370*$AD$51","v":9.5759947990075811E-2},{"$f":"AF1370*$AD$51","v":9.5759947990075811E-2},9.5759947990075811E-2,9.5759947990075811E-2,9.5759947990075811E-2,{"$f":"AJ1370*$AH$51","v":0},{"$f":"AK1370*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1389},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1371*$AD$51","v":8.8883771056022191E-3},8.8883771056022191E-3,8.8883771056022191E-3,8.8883771056022191E-3,8.8883771056022191E-3,{"$f":"AJ1371*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1390},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1372*$AD$51","v":0},0,0,0,0,{"$f":"AJ1372*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1391},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.54361984867800217,0.54361984867800217,{"$f":"AE1373*$AD$51","v":0.60211230662780535},0.60211230662780535,0.60211230662780535,0.60211230662780535,0.60211230662780535,{"$f":"AJ1373*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1392},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1374*$AD$51","v":0},0,0,0,0,{"$f":"AJ1374*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1393},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,4.6022872908440114E-2,4.6022872908440114E-2,{"$f":"AE1375*$AD$51","v":0.14406740746783145},0.14406740746783145,0.14406740746783145,0.14406740746783145,0.14406740746783145,{"$f":"AJ1375*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1394},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.25629412243307748,0.25629412243307748,{"$f":"AE1376*$AD$51","v":-0.28580563748134902},0,0,0,0,{"$f":"AJ1376*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1395},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.3508725094804132E-2,1.3508725094804132E-2,{"$f":"AE1377*$AD$51","v":4.3400970740246875E-2},4.3400970740246875E-2,4.3400970740246875E-2,4.3400970740246875E-2,4.3400970740246875E-2,{"$f":"AJ1377*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1396},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.6153613067278032,1.6153613067278032,{"$f":"AE1378*$AD$51","v":1.2957075763418233},1.2957075763418233,1.2957075763418233,1.2957075763418233,1.2957075763418233,{"$f":"AJ1378*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1397},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.15802270852722522,0.15802270852722522,{"$f":"AE1379*$AD$51","v":0.11306754155200049},0.11306754155200049,0.11306754155200049,0.11306754155200049,0.11306754155200049,{"$f":"AJ1379*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1398},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1380*$X$51","v":0},0,0,0,0.34141342096218474,0.34141342096218474,{"$f":"AE1380*$AD$51","v":0.18449261705723213},0.18449261705723213,0.18449261705723213,0.18449261705723213,0.18449261705723213,{"$f":"AJ1380*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1399},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.3347587215013177,1.3347587215013177,{"$f":"AE1381*$AD$51","v":2.4030492618836417},2.4030492618836417,2.4030492618836417,0,0,{"$f":"AJ1381*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1400},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1382*$AD$51","v":0},0,0,0,0,{"$f":"AJ1382*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1401},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1383*$AD$51","v":0},0,0,0,0,{"$f":"AJ1383*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1402},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1384*$AD$51","v":0},0,0,0,0,{"$f":"AJ1384*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1403},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1385*$AD$51","v":0},0,0,0,0,{"$f":"AJ1385*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1404},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1388:Y1403)","v":0},0,0,0,4.3374230841353736,4.3374230841353736,4.6047403692849098,4.8905460067662592,4.8905460067662592,2.4874967448826175,2.4874967448826175,0,0,0,0,0]
[{"$f":"ROW()","v":1405},null,"2018 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1406},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3318855050687492E-2,6.7878611033070996E-2,6.7878611033070996E-2,6.7878611033070996E-2,6.7878611033070996E-2,6.7878611033070996E-2]
[{"$f":"ROW()","v":1407},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1626499183154436E-3,9.4041707436151398E-3,9.4041707436151398E-3,9.4041707436151398E-3,9.4041707436151398E-3,9.4041707436151398E-3]
[{"$f":"ROW()","v":1408},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1409},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42435855561659397,0.54890056389533903,0.54890056389533903,0.54890056389533903,0.54890056389533903,0.54890056389533903]
[{"$f":"ROW()","v":1410},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1411},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5929010219990551E-2,3.6359600164551802E-2,3.6359600164551802E-2,3.6359600164551802E-2,3.6359600164551802E-2,3.6359600164551802E-2]
[{"$f":"ROW()","v":1412},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8382895067352344E-2,1.42554820166716E-2,1.42554820166716E-2,1.42554820166716E-2,1.42554820166716E-2,1.42554820166716E-2]
[{"$f":"ROW()","v":1413},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8118721382467352E-4,0.241716541271733,0.241716541271733,0.241716541271733,0.241716541271733,0.241716541271733]
[{"$f":"ROW()","v":1414},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2805862732484783,1.04048416023788,1.04048416023788,1.04048416023788,1.04048416023788,1.04048416023788]
[{"$f":"ROW()","v":1415},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6908096932989241E-2,0.16375405779937799,0.16375405779937799,0.16375405779937799,0.16375405779937799,0.16375405779937799]
[{"$f":"ROW()","v":1416},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87428049771029903,0.20990244436519001,0.20990244436519001,0.20990244436519001,0.20990244436519001,0.20990244436519001]
[{"$f":"ROW()","v":1417},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83709913295419724,0.442277032715651,0.442277032715651,0.442277032715651,0.442277032715651,0]
[{"$f":"ROW()","v":1418},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.9497433433931503E-2,8.9497433433931503E-2,8.9497433433931503E-2,8.9497433433931503E-2,8.9497433433931503E-2]
[{"$f":"ROW()","v":1419},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1420},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1421},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3006509200530273E-3,4.3018742637101299E-3,4.3018742637101299E-3,4.3018742637101299E-3,4.3018742637101299E-3,4.3018742637101299E-3]
[{"$f":"ROW()","v":1422},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1406:Y1421)","v":0},0,0,0,0,3.6668078048527812,2.8687319719407225,2.8687319719407225,2.8687319719407225,2.8687319719407225,2.4264549392250716,0,0,0,0,0]
[{"$f":"ROW()","v":1423},null,"2018 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1424},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1406*$X$51","v":0},0,0,0,0,1.7117055452299974E-2,{"$f":"AE1406*$AD$51","v":7.9503261287443741E-2},{"$f":"AF1406*$AD$51","v":7.9503261287443741E-2},7.9503261287443741E-2,7.9503261287443741E-2,7.9503261287443741E-2,{"$f":"AJ1406*$AH$51","v":0},{"$f":"AK1406*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1425},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.4942082519615852E-3,{"$f":"AE1407*$AD$51","v":1.1014695681635288E-2},1.1014695681635288E-2,1.1014695681635288E-2,1.1014695681635288E-2,1.1014695681635288E-2,{"$f":"AJ1407*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1426},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1408*$AD$51","v":0},0,0,0,0,{"$f":"AJ1408*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1427},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.54537487648176042,{"$f":"AE1409*$AD$51","v":0.64290332828016905},0.64290332828016905,0.64290332828016905,0.64290332828016905,0.64290332828016905,{"$f":"AJ1409*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1428},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1410*$AD$51","v":0},0,0,0,0,{"$f":"AJ1410*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1429},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.6175054683103997E-2,{"$f":"AE1411*$AD$51","v":4.2586416371734083E-2},4.2586416371734083E-2,4.2586416371734083E-2,4.2586416371734083E-2,4.2586416371734083E-2,{"$f":"AJ1411*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1430},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.12643920697513364,{"$f":"AE1412*$AD$51","v":1.6696825322452709E-2},1.6696825322452709E-2,1.6696825322452709E-2,1.6696825322452709E-2,1.6696825322452709E-2,{"$f":"AJ1412*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1431},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,6.1840962985399491E-4,{"$f":"AE1413*$AD$51","v":0.28311205909709863},0.28311205909709863,0.28311205909709863,0.28311205909709863,0.28311205909709863,{"$f":"AJ1413*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1432},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.6457770707187713,{"$f":"AE1414*$AD$51","v":1.2186737883681193},1.2186737883681193,1.2186737883681193,1.2186737883681193,1.2186737883681193,{"$f":"AJ1414*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1433},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.1245438337354092,{"$f":"AE1415*$AD$51","v":0.1917979971299083},0.1917979971299083,0.1917979971299083,0.1917979971299083,0.1917979971299083,{"$f":"AJ1415*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1434},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1416*$X$51","v":0},0,0,0,0,1.1236031703340101,{"$f":"AE1416*$AD$51","v":0.24584959275475354},0.24584959275475354,0.24584959275475354,0.24584959275475354,0.24584959275475354,{"$f":"AJ1416*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1435},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.0758186212942986,{"$f":"AE1417*$AD$51","v":0.51801982919621425},0.51801982919621425,0.51801982919621425,0.51801982919621425,0,{"$f":"AJ1417*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1436},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1418*$AD$51","v":0.10482444656074077},0.10482444656074077,0.10482444656074077,0.10482444656074077,0.10482444656074077,{"$f":"AJ1418*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1437},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1419*$AD$51","v":0},0,0,0,0,{"$f":"AJ1419*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1438},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1420*$AD$51","v":0},0,0,0,0,{"$f":"AJ1420*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1439},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5.5270877263382152E-3,{"$f":"AE1421*$AD$51","v":5.0385979973403498E-3},5.0385979973403498E-3,5.0385979973403498E-3,5.0385979973403498E-3,5.0385979973403498E-3,{"$f":"AJ1421*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1440},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1424:Y1439)","v":0},0,0,0,0,4.7124885952829407,3.36002083804761,3.36002083804761,3.36002083804761,3.36002083804761,2.8420010088513958,0,0,0,0,0]
[{"$f":"ROW()","v":1441},null,"2019 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1442},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1910990724606902E-2,3.1910990724606902E-2,3.1910990724606902E-2,3.1910990724606902E-2,3.1910990724606902E-2]
[{"$f":"ROW()","v":1443},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1444},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1445},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44550426911420299,0.44550426911420299,0.44550426911420299,0.44550426911420299,0.44550426911420299]
[{"$f":"ROW()","v":1446},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1447},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.85075619485679E-2,1.85075619485679E-2,1.85075619485679E-2,1.85075619485679E-2,1.85075619485679E-2]
[{"$f":"ROW()","v":1448},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12543452131087901,0.12543452131087901,0.12543452131087901,0.12543452131087901,0.12543452131087901]
[{"$f":"ROW()","v":1449},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1779287146825396E-2,7.1779287146825396E-2,7.1779287146825396E-2,7.1779287146825493E-2,7.1779287146825493E-2]
[{"$f":"ROW()","v":1450},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.25487190978949,1.25487190978949,1.25487190978949,1.25487190978949,1.25487190978949]
[{"$f":"ROW()","v":1451},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8575031520316801E-2,4.8575031520316801E-2,4.8575031520316801E-2,4.8575031520316801E-2,4.8575031520316801E-2]
[{"$f":"ROW()","v":1452},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35586303377916201,0.35586303377916201,0.35586303377916201,0.35586303377916201,0.35586303377916201]
[{"$f":"ROW()","v":1453},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44392217594955902,0.44392217594955902,0.44392217594955902,0.44392217594955902,0.44392217594955902]
[{"$f":"ROW()","v":1454},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9125753515379603E-2,5.9125753515379603E-2,5.9125753515379603E-2,5.9125753515379603E-2,5.9125753515379603E-2]
[{"$f":"ROW()","v":1455},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1456},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1457},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0309757510828001E-2,1.0309757510828001E-2,1.0309757510828001E-2,1.0309757510828001E-2,1.0309757510828001E-2]
[{"$f":"ROW()","v":1458},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1442:Y1457)","v":0},0,0,0,0,0,2.8658042923098184,2.8658042923098184,2.8658042923098184,2.8658042923098184,2.8658042923098184,0,0,0,0,0]
[{"$f":"ROW()","v":1459},null,"2019 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1460},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1442*$X$51","v":0},0,0,0,0,0,{"$f":"AE1442*$AD$51","v":3.7375953852142853E-2},{"$f":"AF1442*$AD$51","v":3.7375953852142853E-2},3.7375953852142853E-2,3.7375953852142853E-2,3.7375953852142853E-2,{"$f":"AJ1442*$AH$51","v":0},{"$f":"AK1442*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1461},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1443*$AD$51","v":0},0,0,0,0,{"$f":"AJ1443*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1462},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1444*$AD$51","v":0},0,0,0,0,{"$f":"AJ1444*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1463},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1445*$AD$51","v":0.52179975065785733},0.52179975065785733,0.52179975065785733,0.52179975065785733,0.52179975065785733,{"$f":"AJ1445*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1464},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1446*$AD$51","v":0},0,0,0,0,{"$f":"AJ1446*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1465},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1447*$AD$51","v":2.1677101387264124E-2},2.1677101387264124E-2,2.1677101387264124E-2,2.1677101387264124E-2,2.1677101387264124E-2,{"$f":"AJ1447*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1466},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1448*$AD$51","v":0.14691599268855968},0.14691599268855968,0.14691599268855968,0.14691599268855968,0.14691599268855968,{"$f":"AJ1448*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1467},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1449*$AD$51","v":8.4071953362159516E-2},8.4071953362159516E-2,8.4071953362159516E-2,8.407195336215964E-2,8.407195336215964E-2,{"$f":"AJ1449*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1468},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1450*$AD$51","v":1.4697768237723716},1.4697768237723716,1.4697768237723716,1.4697768237723716,1.4697768237723716,{"$f":"AJ1450*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1469},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1451*$AD$51","v":5.6893819190319418E-2},5.6893819190319418E-2,5.6893819190319418E-2,5.6893819190319418E-2,5.6893819190319418E-2,{"$f":"AJ1451*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1470},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1452*$X$51","v":0},0,0,0,0,0,{"$f":"AE1452*$AD$51","v":0.41680687519228871},0.41680687519228871,0.41680687519228871,0.41680687519228871,0.41680687519228871,{"$f":"AJ1452*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1471},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1453*$AD$51","v":0.51994671382732338},0.51994671382732338,0.51994671382732338,0.51994671382732338,0.51994671382732338,{"$f":"AJ1453*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1472},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1454*$AD$51","v":6.9251420425500546E-2},6.9251420425500546E-2,6.9251420425500546E-2,6.9251420425500546E-2,6.9251420425500546E-2,{"$f":"AJ1454*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1473},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1455*$AD$51","v":0},0,0,0,0,{"$f":"AJ1455*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1474},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1456*$AD$51","v":0},0,0,0,0,{"$f":"AJ1456*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1475},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1457*$AD$51","v":1.2075370027742607E-2},1.2075370027742607E-2,1.2075370027742607E-2,1.2075370027742607E-2,1.2075370027742607E-2,{"$f":"AJ1457*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1476},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1460:Y1475)","v":0},0,0,0,0,0,3.3565917743835296,3.3565917743835296,3.3565917743835296,3.3565917743835296,3.3565917743835296,0,0,0,0,0]
[{"$f":"ROW()","v":1477},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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1478},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3780357784939499E-2,3.3780357784939499E-2,3.3780357784939499E-2,3.3780357784939499E-2]
[{"$f":"ROW()","v":1479},null,null,"High Pressure 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]
[{"$f":"ROW()","v":1480},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1481},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67823890866083503,0.67823890866083503,0.67823890866083503,0.67823890866083503]
[{"$f":"ROW()","v":1482},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1483},null,null,"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,2.68445346004276E-2,2.6844534600427499E-2,2.6844534600427499E-2,2.6844534600427499E-2]
[{"$f":"ROW()","v":1484},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.64010967570527E-3,1.64010967570527E-3,1.64010967570527E-3,1.64010967570527E-3]
[{"$f":"ROW()","v":1485},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,4.74768334465695E-2,4.74768334465695E-2,4.74768334465695E-2,4.74768334465695E-2]
[{"$f":"ROW()","v":1486},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1221929194988201,1.1221929194988201,1.1221929194988201,1.1221929194988201]
[{"$f":"ROW()","v":1487},null,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]
[{"$f":"ROW()","v":1488},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33089121839368102,0.33089121839368102,0.33089121839368102,0.33089121839368102]
[{"$f":"ROW()","v":1489},null,null,"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,1.47049242888461,1.47049242888461,1.47049242888461,1.47049242888461]
[{"$f":"ROW()","v":1490},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11942294318150699,0.11942294318150699,0.11942294318150699,0.11942294318150699]
[{"$f":"ROW()","v":1491},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]
[{"$f":"ROW()","v":1492},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1493},null,null,"Equity 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]
[{"$f":"ROW()","v":1494},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1478:Y1493)","v":0},0,0,0,0,0,0,3.9097485832431587,3.9097485832431587,3.9097485832431587,3.9097485832431587,0,0,0,0,0]
[{"$f":"ROW()","v":1495},null,"2020 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1496},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1478*$X$51","v":0},0,0,0,0,0,{"$f":"AE1478*$AD$51","v":0},{"$f":"AF1478*$AD$51","v":3.9565462087179572E-2},3.9565462087179572E-2,3.9565462087179572E-2,3.9565462087179572E-2,{"$f":"AJ1478*$AH$51","v":0},{"$f":"AK1478*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1497},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1479*$AD$51","v":0},0,0,0,0,{"$f":"AJ1479*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1498},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1480*$AD$51","v":0},0,0,0,0,{"$f":"AJ1480*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1499},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1481*$AD$51","v":0},0.79439169938674392,0.79439169938674392,0.79439169938674392,0.79439169938674392,{"$f":"AJ1481*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1500},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1482*$AD$51","v":0},0,0,0,0,{"$f":"AJ1482*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1501},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1483*$AD$51","v":0},3.1441834415819249E-2,3.1441834415819131E-2,3.1441834415819131E-2,3.1441834415819131E-2,{"$f":"AJ1483*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1502},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1484*$AD$51","v":0},1.9209890435756217E-3,1.9209890435756217E-3,1.9209890435756217E-3,1.9209890435756217E-3,{"$f":"AJ1484*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1503},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1485*$AD$51","v":0},5.5607547608245343E-2,5.5607547608245343E-2,5.5607547608245343E-2,5.5607547608245343E-2,{"$f":"AJ1485*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1504},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1486*$AD$51","v":0},1.3143757000326111,1.3143757000326111,1.3143757000326111,1.3143757000326111,{"$f":"AJ1486*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1505},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1487*$AD$51","v":0},9.2257913878625503E-2,9.2257913878625503E-2,9.2257913878625503E-2,9.2257913878625503E-2,{"$f":"AJ1487*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1506},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1488*$X$51","v":0},0,0,0,0,0,{"$f":"AE1488*$AD$51","v":0},0.38755847524423398,0.38755847524423398,0.38755847524423398,0.38755847524423398,{"$f":"AJ1488*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1507},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1489*$AD$51","v":0},1.7223237484612341,1.7223237484612341,1.7223237484612341,1.7223237484612341,{"$f":"AJ1489*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1508},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1490*$AD$51","v":0},0.13987489300346903,0.13987489300346903,0.13987489300346903,0.13987489300346903,{"$f":"AJ1490*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1509},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1491*$AD$51","v":0},0,0,0,0,{"$f":"AJ1491*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1510},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1492*$AD$51","v":0},0,0,0,0,{"$f":"AJ1492*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1511},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1493*$AD$51","v":0},0,0,0,0,{"$f":"AJ1493*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1512},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1496:Y1511)","v":0},0,0,0,0,0,0,4.5793182631617384,4.5793182631617384,4.5793182631617384,4.5793182631617384,0,0,0,0,0]
[{"$f":"ROW()","v":1513},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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1514},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4774852190514502E-2,3.4774852190514502E-2,3.4774852190514502E-2]
[{"$f":"ROW()","v":1515},null,null,"High Pressure 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]
[{"$f":"ROW()","v":1516},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1517},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55391214999899596,0.55391214999899596,0.55391214999899596]
[{"$f":"ROW()","v":1518},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1519},null,null,"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,1.8799847655274499E-2,1.8799847655274499E-2,1.8799847655274499E-2]
[{"$f":"ROW()","v":1520},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.69187296193928E-3,1.69187296193928E-3,1.69187296193928E-3]
[{"$f":"ROW()","v":1521},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,8.7520967237372099E-3,8.7520967237372099E-3,8.7520967237372099E-3]
[{"$f":"ROW()","v":1522},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.14724745079458,1.14724745079458,1.14724745079458]
[{"$f":"ROW()","v":1523},null,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,7.8783316986933097E-2,7.8783316986933097E-2,7.8783316986933097E-2]
[{"$f":"ROW()","v":1524},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46823135708520602,0.46823135708520602,0.46823135708520602]
[{"$f":"ROW()","v":1525},null,null,"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,1.71687713136774,1.71687713136774,1.71687713136774]
[{"$f":"ROW()","v":1526},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19814830252844001,0.19814830252844001,0.19814830252844001]
[{"$f":"ROW()","v":1527},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]
[{"$f":"ROW()","v":1528},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1529},null,null,"Equity 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]
[{"$f":"ROW()","v":1530},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1514:Y1529)","v":0},0,0,0,0,0,0,0,4.2272183782933608,4.2272183782933608,4.2272183782933608,0,0,0,0,0]
[{"$f":"ROW()","v":1531},null,"2021 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1532},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1514*$X$51","v":0},0,0,0,0,0,{"$f":"AE1514*$AD$51","v":0},{"$f":"AF1514*$AD$51","v":0},4.073027007856303E-2,4.073027007856303E-2,4.073027007856303E-2,{"$f":"AJ1514*$AH$51","v":0},{"$f":"AK1514*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1533},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1515*$AD$51","v":0},0,0,0,0,{"$f":"AJ1515*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1534},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1516*$AD$51","v":0},0,0,0,0,{"$f":"AJ1516*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1535},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1517*$AD$51","v":0},0,0.64877318085080338,0.64877318085080338,0.64877318085080338,{"$f":"AJ1517*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1536},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1518*$AD$51","v":0},0,0,0,0,{"$f":"AJ1518*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1537},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1519*$AD$51","v":0},0,2.2019442907769873E-2,2.2019442907769873E-2,2.2019442907769873E-2,{"$f":"AJ1519*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1538},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1520*$AD$51","v":0},0,1.9816171266775905E-3,1.9816171266775905E-3,1.9816171266775905E-3,{"$f":"AJ1520*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1539},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1521*$AD$51","v":0},0,1.0250949777113893E-2,1.0250949777113893E-2,1.0250949777113893E-2,{"$f":"AJ1521*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1540},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1522*$AD$51","v":0},0,1.3437209815244608,1.3437209815244608,1.3437209815244608,{"$f":"AJ1522*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1541},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1523*$AD$51","v":0},0,9.227546851911872E-2,9.227546851911872E-2,9.227546851911872E-2,{"$f":"AJ1523*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1542},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1524*$X$51","v":0},0,0,0,0,0,{"$f":"AE1524*$AD$51","v":0},0,0.5484189991333609,0.5484189991333609,0.5484189991333609,{"$f":"AJ1524*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1543},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1525*$AD$51","v":0},0,2.0109034215073098,2.0109034215073098,2.0109034215073098,{"$f":"AJ1525*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1544},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1526*$AD$51","v":0},0,0.23208247826265652,0.23208247826265652,0.23208247826265652,{"$f":"AJ1526*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1545},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1527*$AD$51","v":0},0,0,0,0,{"$f":"AJ1527*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1546},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1528*$AD$51","v":0},0,0,0,0,{"$f":"AJ1528*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1547},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1529*$AD$51","v":0},0,0,0,0,{"$f":"AJ1529*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1548},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1532:Y1547)","v":0},0,0,0,0,0,0,0,4.9511568096878342,4.9511568096878342,4.9511568096878342,0,0,0,0,0]
[{"$f":"ROW()","v":1549},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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1550},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.28285031917477E-2,5.28285031917477E-2]
[{"$f":"ROW()","v":1551},null,null,"High Pressure 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]
[{"$f":"ROW()","v":1552},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1553},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55269165837362499,0.55269165837362499]
[{"$f":"ROW()","v":1554},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1555},null,null,"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,2.40292427251639E-2,2.40292427251639E-2]
[{"$f":"ROW()","v":1556},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6772611965766399E-3,1.6772611965766399E-3]
[{"$f":"ROW()","v":1557},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,7.5543992237017896E-3,7.5543992237017896E-3]
[{"$f":"ROW()","v":1558},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2379499125901201,1.2379499125901201]
[{"$f":"ROW()","v":1559},null,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,8.7520705688375694E-2,8.7520705688375694E-2]
[{"$f":"ROW()","v":1560},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18694456568627499,0.18694456568627499]
[{"$f":"ROW()","v":1561},null,null,"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,1.3615001855537601,1.3615001855537601]
[{"$f":"ROW()","v":1562},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14461495064223001,0.14461495064223001]
[{"$f":"ROW()","v":1563},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]
[{"$f":"ROW()","v":1564},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1565},null,null,"Equity 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]
[{"$f":"ROW()","v":1566},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1550:Y1565)","v":0},0,0,0,0,0,0,0,0,3.6573113848715759,3.6573113848715759,0,0,0,0,0]
[{"$f":"ROW()","v":1567},null,"2022 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1568},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1550*$X$51","v":0},0,0,0,0,0,{"$f":"AE1550*$AD$51","v":0},{"$f":"AF1550*$AD$51","v":0},0,6.1875725339043564E-2,6.1875725339043564E-2,{"$f":"AJ1550*$AH$51","v":0},{"$f":"AK1550*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1569},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1551*$AD$51","v":0},0,0,0,0,{"$f":"AJ1551*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1570},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1552*$AD$51","v":0},0,0,0,0,{"$f":"AJ1552*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1571},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1553*$AD$51","v":0},0,0,0.6473436721570599,0.6473436721570599,{"$f":"AJ1553*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1572},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1554*$AD$51","v":0},0,0,0,0,{"$f":"AJ1554*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1573},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1555*$AD$51","v":0},0,0,2.814440563592777E-2,2.814440563592777E-2,{"$f":"AJ1555*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1574},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1556*$AD$51","v":0},0,0,1.964503002186581E-3,1.964503002186581E-3,{"$f":"AJ1556*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1575},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1557*$AD$51","v":0},0,0,8.8481388497918551E-3,8.8481388497918551E-3,{"$f":"AJ1557*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1576},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1558*$AD$51","v":0},0,0,1.4499568253314574,1.4499568253314574,{"$f":"AJ1558*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1577},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1559*$AD$51","v":0},0,0,0.10250919143018875,0.10250919143018875,{"$f":"AJ1559*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1578},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1560*$X$51","v":0},0,0,0,0,0,{"$f":"AE1560*$AD$51","v":0},0,0,0.21896002917299506,0.21896002917299506,{"$f":"AJ1560*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1579},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1561*$AD$51","v":0},0,0,1.5946658799816416,1.5946658799816416,{"$f":"AJ1561*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1580},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1562*$AD$51","v":0},0,0,0.16938119434085633,0.16938119434085633,{"$f":"AJ1562*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1581},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1563*$AD$51","v":0},0,0,0,0,{"$f":"AJ1563*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1582},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1564*$AD$51","v":0},0,0,0,0,{"$f":"AJ1564*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1583},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1565*$AD$51","v":0},0,0,0,0,{"$f":"AJ1565*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1584},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1568:Y1583)","v":0},0,0,0,0,0,0,0,0,4.2836495652411495,4.2836495652411495,0,0,0,0,0]
[{"$f":"ROW()","v":1585},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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1586},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.280511211898178E-2]
[{"$f":"ROW()","v":1587},null,null,"High Pressure 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]
[{"$f":"ROW()","v":1588},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1589},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.56859934473437346]
[{"$f":"ROW()","v":1590},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1591},null,null,"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,1.7496605419057617E-2]
[{"$f":"ROW()","v":1592},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7149120176875679E-3]
[{"$f":"ROW()","v":1593},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,2.5768427633284961E-3]
[{"$f":"ROW()","v":1594},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2758230965236854]
[{"$f":"ROW()","v":1595},null,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,8.7683784845911328E-2]
[{"$f":"ROW()","v":1596},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29691821771156868]
[{"$f":"ROW()","v":1597},null,null,"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,1.0109250827187555]
[{"$f":"ROW()","v":1598},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1599},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,0.14327468852169889]
[{"$f":"ROW()","v":1600},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":1601},null,null,"Equity 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]
[{"$f":"ROW()","v":1602},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1586:Y1601)","v":0},0,0,0,0,0,0,0,0,0,3.4378176873750492,0,0,0,0,0]
[{"$f":"ROW()","v":1603},null,"2023 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1604},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1586*$X$51","v":0},0,0,0,0,0,{"$f":"AE1586*$AD$51","v":0},{"$f":"AF1586*$AD$51","v":0},0,0,3.8423199306311703E-2,{"$f":"AJ1586*$AH$51","v":0},{"$f":"AK1586*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1605},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1587*$AD$51","v":0},0,0,0,0,{"$f":"AJ1587*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1606},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1588*$AD$51","v":0},0,0,0,0,{"$f":"AJ1588*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1607},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1589*$AD$51","v":0},0,0,0,0.66597565248148216,{"$f":"AJ1589*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1608},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1590*$AD$51","v":0},0,0,0,0,{"$f":"AJ1590*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1609},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1591*$AD$51","v":0},0,0,0,2.0493012026968516E-2,{"$f":"AJ1591*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1610},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1592*$AD$51","v":0},0,0,0,2.0086017694258E-3,{"$f":"AJ1592*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1611},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1593*$AD$51","v":0},0,0,0,3.0181437184940473E-3,{"$f":"AJ1593*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1612},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1594*$AD$51","v":0},0,0,0,1.494316036461907,{"$f":"AJ1594*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1613},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1595*$AD$51","v":0},0,0,0,0.10270019894602868,{"$f":"AJ1595*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1614},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1596*$X$51","v":0},0,0,0,0,0,{"$f":"AE1596*$AD$51","v":0},0,0,0,0.34776737892034854,{"$f":"AJ1596*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1615},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1597*$AD$51","v":0},0,0,0,1.1840525280380605,{"$f":"AJ1597*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1616},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1598*$AD$51","v":0},0,0,0,0,{"$f":"AJ1598*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1617},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1599*$AD$51","v":0},0,0,0,0.16781140368161118,{"$f":"AJ1599*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1618},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1600*$AD$51","v":0},0,0,0,0,{"$f":"AJ1600*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1619},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1601*$AD$51","v":0},0,0,0,0,{"$f":"AJ1601*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1620},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1604:Y1619)","v":0},0,0,0,0,0,0,0,0,0,4.026566155350638,0,0,0,0,0]
[{"$f":"ROW()","v":1621},null,"2024 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,null,null,"Approved 5 [m$ 31/12/2019]"]
[{"$f":"ROW()","v":1622},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1623},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1624},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1625},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1626},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1627},null,null,"Regulators"]
[{"$f":"ROW()","v":1628},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1629},null,null,"Buildings"]
[{"$f":"ROW()","v":1630},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1631},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1632},null,null,"Vehicle"]
[{"$f":"ROW()","v":1633},null,null,"Information Technology"]
[{"$f":"ROW()","v":1634},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1635},null,null,"FRC"]
[{"$f":"ROW()","v":1636},null,null,"Land"]
[{"$f":"ROW()","v":1637},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1638},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1622:Y1637)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1639},null,"2024 Capex Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"IF(AG$739=\"\",\"\",AG$739)","v":"Approved 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1640},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1622*$X$51","v":0},0,0,0,0,0,{"$f":"AE1622*$AD$51","v":0},{"$f":"AF1622*$AD$51","v":0},0,0,0,{"$f":"AJ1622*$AH$51","v":0},{"$f":"AK1622*$AH$51","v":0},0,0,0]
[{"$f":"ROW()","v":1641},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1623*$AD$51","v":0},0,0,0,0,{"$f":"AJ1623*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1642},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1624*$AD$51","v":0},0,0,0,0,{"$f":"AJ1624*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1643},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1625*$AD$51","v":0},0,0,0,0,{"$f":"AJ1625*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1644},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1626*$AD$51","v":0},0,0,0,0,{"$f":"AJ1626*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1645},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1627*$AD$51","v":0},0,0,0,0,{"$f":"AJ1627*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1646},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1628*$AD$51","v":0},0,0,0,0,{"$f":"AJ1628*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1647},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1629*$AD$51","v":0},0,0,0,0,{"$f":"AJ1629*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1648},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1630*$AD$51","v":0},0,0,0,0,{"$f":"AJ1630*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1649},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1631*$AD$51","v":0},0,0,0,0,{"$f":"AJ1631*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1650},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1632*$X$51","v":0},0,0,0,0,0,{"$f":"AE1632*$AD$51","v":0},0,0,0,0,{"$f":"AJ1632*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1651},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1633*$AD$51","v":0},0,0,0,0,{"$f":"AJ1633*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1652},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1634*$AD$51","v":0},0,0,0,0,{"$f":"AJ1634*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1653},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1635*$AD$51","v":0},0,0,0,0,{"$f":"AJ1635*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1654},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1636*$AD$51","v":0},0,0,0,0,{"$f":"AJ1636*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1655},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"AE1637*$AD$51","v":0},0,0,0,0,{"$f":"AJ1637*$AH$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1656},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y1640:Y1655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1657}]
["ICB Tax Asset Account [$m nominal]"]
[{"$f":"ROW()","v":1659},null," ICB Account[ [per E&Y]"]
[{"$f":"ROW()","v":1660},null,null,"Estimated Asset Life",null,null,null,null,null,{"$f":"-J1661/J1662*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":"-AJ1661/AJ1662*AJ$9","v":7.3664440748385562},24.715146498131869,23.715146498131869,22.715146498131958,21.715146498131958]
[{"$f":"ROW()","v":1661},null,null,"Opening Value",null,null,null,null,null,308.34507599,{"$f":"J1664","v":300.19708435453521},{"$f":"K1664","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,{"$f":"AI1664","v":0.88209774578877764},{"$f":"AJ1664","v":0.76235235210531171},{"$f":"AK1664","v":0.73150679947373276},{"$f":"AL1664","v":0.70066124684215381},{"$f":"AM1664","v":0.66981569421057496}]
[{"$f":"ROW()","v":1662},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]
[{"$f":"ROW()","v":1663},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1664},null,null,"Closing Value",null,null,null,null,null,{"$f":"SUM(J1661:J1663)","v":300.19708435453521},{"$f":"SUM(K1661:K1663)","v":283.90110108360545},{"$f":"SUM(L1661:L1663)","v":267.60511781267553},251.57416911666667,235.29070898368352,219.00508597852067,202.74638037008947,186.50359457798848,170.27328758689748,154.04448991985055,145.93067503612562,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,72.908340259743738,56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,16.111827480727214,10.768305689474822,5.5019896031694131,2.2904871523185117,1.3947430917070207,0.88209774578877764,{"$f":"SUM(AJ1661:AJ1663)","v":0.76235235210531171},0.73150679947373276,0.70066124684215381,0.66981569421057496,0.63897014157899612]
[{"$f":"ROW()","v":1665}]
["OPEX -- by category"]
[{"$f":"ROW()","v":1667},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]"]
[{"$f":"ROW()","v":1668},null,null,"Network",null,null,null,null,null,31.684789341927612,28.262622549924156,24.930661075838419,27.49070945416128,27.334931430659594,22.524563340410474,21.698839235668785,20.819711238499643,20.30725637664543,20.086428618685062,20.716401919793455,27.471288958102992,28.228782557575212,28.401975928170046,27.852134463748161,12.562091679709324,31.706000000000003,31.301000000000002,31.536000000000005,31.537000000000006,32.039000000000001]
[{"$f":"ROW()","v":1669},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]
[{"$f":"ROW()","v":1670},null,null,"Corporate",null,null,null,null,null,10.276833526095574,9.7433007928721391,9.7766513588693957,8.5267131278154533,7.7336419910981498,5.0295222929936294,5.0295222929936294,5.0295222929936294,5.0295222929936294,5.0295222929936294,3.9828139053799676,7.9656278107599343,7.9656278107599361,7.9656278107599352,7.965627810759937,10.214583496806178,17.461301564362373,17.369899680808043,17.517465366917047,18.623102960763443,18.743371771587526]
[{"$f":"ROW()","v":1671},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]
[{"$f":"ROW()","v":1672},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":1673},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]
[{"$f":"ROW()","v":1674},null,null,"Regulatory Cost",null,null,null,null,null,0,0,0,0,0,0.7392392073602263,0.74131280962491142,0.74442321302193903,0.74753361641896665,0.74753361641896665,4.0919568645475763,5.7678629767641461,6.7596921491727677,6.5290764704290201,6.974022694462418,0,0,0,0,0,0]
[{"$f":"ROW()","v":1675},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]
[{"$f":"ROW()","v":1676},null,null,"UAFG",null,null,null,null,null,3.0084174643456962,3.2925132559455514,3.4986793182016358,3.5023127550913067,3.6425331216392554,{"$f":"O1814/$S$51","v":2.9275143169759716},{"$f":"P1814/$S$51","v":3.0415010289274296},{"$f":"Q1814/$S$51","v":3.1454795265780806},{"$f":"R1814/$S$51","v":3.1355805319333596},{"$f":"S1814/$S$51","v":3.1753306044382352},4.8691319524457244,10.36178989246145,10.642626612013673,11.032008410467691,11.3055618310557,3.9763246981423079,7.1495870664934822,7.1702072569655062,7.2469470215165668,7.3186261238656796,7.3793124349086083]
[{"$f":"ROW()","v":1677},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1668:J1676)","v":54.010498824439757},50.091309972367092,44.932329932932589,46.983644563905131,47.046526381979959,40.131564564675898,39.421900774150352,38.649861678028884,38.130618224926984,37.949540539471499,{"$f":"SUM(T1668:T1676)","v":36.996589267849096},60.874704786982988,61.588671680299143,61.598564337924017,62.143748031556839,30.835370463489106,67.286888630855856,66.925875754448583,67.396081777081605,68.452539418596615,69.046857855046113,{"$f":"SUM(AE1668:AE1676)","v":0},0,0,0,0,{"$f":"SUM(AJ1668:AJ1676)","v":0},0,0,0,0]
[{"$f":"ROW()","v":1678},null,"OPEX ",null,null,null,null,null,null,{"$f":"\"Actual 1 [m$ \"&$G$51&\"]\"","v":"Actual 1 [m$ 31/12/2023]"},null,null,null,null,{"$f":"O$739","v":"Approved 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"T$739","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,{"$f":"IF(Y$739=\"\",\"\",Y$739)","v":"Approved 4 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1679},null,null,"Network",null,null,null,null,null,{"$f":"J1668*$S$51","v":45.713246672914075},40.77591371385607,35.968724525194695,39.662235684443793,39.437486858194589,{"$f":"O1668*$N$51","v":37.599294966320905},36.220948860082103,34.753457909018401,33.898038817576399,33.529420439372053,{"$f":"T1668*$S$51","v":29.888599886684155},{"$f":"U1668*$S$51","v":39.63421675342795},40.727091046898657,40.976965874427911,40.183681809229682,{"$f":"Y1668*$X$51","v":16.144482319248713},{"$f":"Z1668*$X$51","v":40.747748819641167},40.227253068932953,40.52926912181303,40.530554296506139,41.175711992445699,{"$f":"AE1668*$X$51","v":0},0,0,0,0,{"$f":"AJ1668*$AD$51","v":0},0,0,0,0]
[{"$f":"ROW()","v":1680},null,null,"Marketing",null,null,null,null,null,3.1431936554929765,4.214961672081813,2.1645378875463135,2.0174334196383001,2.298737071947853,1.7193351644616073,1.7193351644616073,1.7193351644616073,1.7193351644616073,1.7193351644616073,{"$f":"T1669*$S$51","v":0.25549315545011531},3.748252640042526,1.566209934739788,1.57450217037687,1.5823668973829399,{"$f":"Y1669*$X$51","v":0},0,0,0,0,0,{"$f":"AE1669*$X$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1681},null,null,"Corporate",null,null,null,null,null,14.826907034954578,14.05715240036583,14.105268947194073,12.301919899628697,11.157716095377655,8.3955675133859433,8.3955675133859433,8.3955675133859433,8.3955675133859433,8.3955675133859433,{"$f":"T1670*$S$51","v":5.7462068800319273},11.492413760063853,11.492413760063856,11.492413760063855,11.492413760063856,{"$f":"Y1670*$X$51","v":13.127524210720686},22.440822879223028,22.323355491576717,22.513003176934937,23.933940632293716,24.088507064334863,{"$f":"AE1670*$X$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1682},null,null,"IT",null,null,null,null,null,9.8999326416230229,8.4709610637319415,7.5398900987226085,8.7511255866588744,8.5778257969377183,10.920641313021088,10.920641313021088,10.920641313021088,10.920641313021088,10.920641313021088,{"$f":"T1671*$S$51","v":4.0271153326174893},8.5923722486573375,8.8975040743091895,8.4245497445488198,8.959917402283434,{"$f":"Y1671*$X$51","v":5.0011501322665683},13.365816808309726,13.494334277620395,13.494334277620395,13.323406043437204,13.194888574126532,{"$f":"AE1671*$X$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1683},null,null,"Licence Fees",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"T1672*$S$51","v":0},0,0,0,0,{"$f":"Y1672*$X$51","v":0},0,0,0,0,0,{"$f":"AE1672*$X$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1684},null,null,"FRC",null,null,null,null,null,0,0,0,0,1.1493685359739265,2.2343182147559788,2.2343182147559788,2.2343182147559788,2.2343182147559788,2.2343182147559788,{"$f":"T1673*$S$51","v":0},0,0,0,0,{"$f":"Y1673*$X$51","v":0},0,0,0,0,0,{"$f":"AE1673*$X$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1685},null,null,"Regulatory Cost",null,null,null,null,null,0,0,0,0,0,1.233980547731226,1.2374419237416923,1.2426339877573918,1.2478260517730912,1.2478260517730912,{"$f":"T1674*$S$51","v":5.9036729424127969},8.3215873770536195,9.7525494429970632,9.4198285498489991,10.061774951193859,{"$f":"Y1674*$X$51","v":0},0,0,0,0,0,{"$f":"AE1674*$X$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1686},null,null,"Ancillary Services",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"T1675*$S$51","v":0.53081792985885379},1.0886920473977724,1.0666653561693737,1.0666653561693737,1.0666653561693737,{"$f":"Y1675*$X$51","v":0.24540923638252859},0.73254957507082141,0.75153008450869641,0.76553922374873384,0.77985728473062099,0.7944611290618675,{"$f":"AE1675*$X$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1687},null,null,"UAFG",null,null,null,null,null,4.3403958965494862,4.7502752509612165,5.0477214469194944,5.0529635899243148,5.2552665983300146,4.8867750579044582,5.0770482250301843,5.2506151059609145,5.2340911354895692,5.3004442398075611,{"$f":"T1676*$S$51","v":7.0249427137765457},14.949477877708413,15.354655204190259,15.916436000981523,16.311105344009519,{"$f":"Y1676*$X$51","v":5.1102718736276493},9.188468364020423,9.2149689109821082,9.3135929143380984,9.4057130827017836,9.4837055938721573,{"$f":"AE1676*$X$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1688},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J1679:J1687)","v":77.923675901534139},72.269264100996878,64.826142905577186,67.785678180293985,67.876400956761756,66.989912777581196,65.80530121447859,64.516569208361318,63.649818210463671,63.347552936577316,{"$f":"SUM(T1679:T1687)","v":53.376848840831883},87.827012704351475,88.857088819368187,88.871361456417347,89.657925520332668,{"$f":"SUM(Y1679:Y1687)","v":39.628837772246143},86.475406446265168,86.011441833620879,86.61573871445519,{"$f":"SUM(AC1679:AC1687)","v":87.973471339669459},88.73727435384113,0,0,0,{"$f":"SUM(AH1679:AH1687)","v":0},0,0,0,0,{"$f":"SUM(AM1679:AM1687)","v":0},0]
[{"$f":"ROW()","v":1689},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N178","v":"WAGN Inflation from 2005 to 2009 OD to 31/12/09"},1.1599453178400545,1.1077023498694516,1.0740506329113924,1.0278619018776498,1.0137395459976104]
[{"$f":"ROW()","v":1690},null,"OPEX - Actual/ Forecast",null,null,null,null,null,null,null,null,null,null,{"$f":"N179","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$ nominal]",null,null,null,null,null,"Actual 4 [m$ nominal]",null,null,null,"Forecast [m$ nominal]",null,null,"Actual 5 [m$ nominal]",null,"Forecast [m$ nominal]",null,null,"Forecast 6 [m$ nominal]"]
[{"$f":"ROW()","v":1691},null,null,"Network",null,null,null,null,null,null,null,null,null,null,25.574513816476287,26.553681443079729,24.355245935789284,23.476339864375191,24.635016764839946,20.48541362231693,21.205038051727541,25.188098090761727,24.117209006223501,28.595236312675091,12.718148421571314,24.596,28.467999999999996,26.685000000000002,30.499090531507871,29.322384879340678,27.580086000000001,31.475532999999999,34.720190000000002,35.58774705919528,36.364133906357004,45.688572632133351,48.484302799925189,50.732536901529933,53.617376520070898,55.364627837388504]
[{"$f":"ROW()","v":1692},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]
[{"$f":"ROW()","v":1693},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,5.94091211351724,5.9039494721320214,6.7643724520863602,4.5517373662341463,6.3635650687777368,4.0099241222520599,12.024824048405272,12.071969716181181,12.412445805058717,16.798906091485975,10.341477598175016,16.856999999999999,12.832000000000001,15.632,18.838886475719374,20.002773476117266,17.233000000000001,23.952999999999999,28.192679962500002,25.333326163307344,24.99679080486597,22.905259335216279,23.907413800985545,25.563782982666691,28.726820956921081,28.110049971711486]
[{"$f":"ROW()","v":1694},null,null,"IT",null,null,null,null,null,null,null,null,null,null,5.0287263746740418,4.969653694764613,5.3345827398976811,3.1085481180877315,3.806340110849638,2.2041102562882195,6.8289921416549326,6.9570997303051261,8.6058385929963208,9.3078016673367241,3.9397590305495545,8.1859999999999999,8.0552019999999995,9.3680000000000003,6.6509059330888034,7.3260839945059377,6.7169999999999996,7.8390000000000013,4.5353200375,5.6675563959809967,4.9702590513137936,7.8627477818126783,9.3691754271233059,10.016783948707051,13.085446124462688,13.481538583215841]
[{"$f":"ROW()","v":1695},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.14154245,2.3969598799999998,2.1485657999999996,2.1260509000000005,2.4389750099999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1696},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]
[{"$f":"ROW()","v":1697},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,1.1113835485985193,1.1956581135179949,1.3407857524102504,3.1022735278564495,4.0422010255353023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1698},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36792080000000005,0.60323104855999998,0.56417282999999996,0.79426667999999978,0.67469536349123871,0.19332618090794054,0.87499999999999989,0.8660000000000001,1.006,1.0031352900000017,1.0443704700000034,1.3680000000000001,0.81599999999999995,0.88,0.79758627687472627,0.85708562251958931,4.6239026473673057,4.7882821336162831,4.9656911793599576,5.1531020154950511,5.3489219585669163]
[{"$f":"ROW()","v":1699},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,3.6262735944774245,3.6587284731193908,4.4960691124083736,6.4823006916950412,6.1892550986423673,5.1712719799999993,10.768814259999999,10.294828840000001,10.725919249999999,10.978461845029321,4.025722,7.3239999999999998,7.7290000000000001,5.8309999999999995,5.9453876699999997,5.7291746200000002,2.3199999999999998,3.399,3.133,5.4874725720627611,6.0418269721965574,6.3383134969190618,6.391426444639321,6.5776106723077863,6.7745576312522893,6.9870163119873805]
[{"$f":"ROW()","v":1700},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1691:O1699)","v":42.888884441738362},43.914446514826778,43.9505230833919,42.289376163262887,47.411850499782865,33.380183230857206,53.827859430347736,57.224735007248029,58.781730234278534,68.794076290018353,{"$f":"SUM(Y1691:Y1699)","v":31.218433231203825},57.838000000000001,57.950201999999997,58.522000000000006,62.937405900316051,63.424787439963886,{"$f":"SUM(AE1691:AE1699)","v":55.218086},67.482533000000004,71.461190000000002,72.873688467421104,73.230096357252918,{"$f":"SUM(AJ1691:AJ1699)","v":87.41879589344866},92.940600606289649,97.856405684571413,107.35730324820202,109.29215466287012]
[{"$f":"ROW()","v":1701},null,"ERA Opex Correction / ATCO Cost Pass Through",null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ 31/12/2009]",null,null,null,null,"Actual 3  [m$ nominal]",null,null,null,null,null,"Actual 4 [m$ nominal]",null,null,null,"Forecast [m$ nominal]",null,null,{"$f":"AG1690","v":"Actual 5 [m$ nominal]"},null,null,null,null,{"$f":"AL1690","v":"Forecast 6 [m$ nominal]"}]
[{"$f":"ROW()","v":1702},null,null,"Network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1703},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1704},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1705},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]
[{"$f":"ROW()","v":1706},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1707},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]
[{"$f":"ROW()","v":1708},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1709},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]
[{"$f":"ROW()","v":1710},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1711},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1702:T1710)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD1702:AD1710)","v":0},{"$f":"SUM(AE1702:AE1710)","v":0},0,0,0,{"$f":"SUM(AI1702:AI1710)","v":0},{"$f":"SUM(AJ1702:AJ1710)","v":0},0,0,0,{"$f":"SUM(AN1702:AN1710)","v":0}]
[{"$f":"ROW()","v":1712},null,"Modelled OPEX (Real $)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$197","v":"Actual 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 3 [m$ \"&$G$51&\"]\"","v":"Actual 3 [m$ 31/12/2023]"},null,null,null,null,null,{"$f":"\"Actual 4 [m$ \"&$G$51&\"]\"","v":"Actual 4 [m$ 31/12/2023]"},null,null,null,{"$f":"\"Forecast [m$ \"&$G$51&\"]\"","v":"Forecast [m$ 31/12/2023]"},null,null,{"$f":"AG$197","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"AL$197","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1713},null,null,"Network",null,null,null,null,null,null,null,null,null,null,{"$f":"O1691/O$1689*O$51","v":35.801880930943277},37.699207096400265,34.636769356999302,33.647164903598217,35.060468617017854,{"$f":"(T1691+T1702)*T$51","v":29.108834206296205},{"$f":"(U1691+U1702)*U$51","v":29.083633188097711},34.144423806301504,31.929495581196676,36.749874052455894,{"$f":"(Y1691+Y1702)*Y$51","v":16.237711071068066},30.881140221402209,35.222679999999997,32.398113291703837,36.379721484121134,34.344032548005735,{"$f":"(AE1691+AE1702)*AE$51","v":32.027727854948807},35.315911305028855,36.127047851681958,35.58774705919528,35.032884302848757,42.938216688040917,44.449955889107216,45.372271887131461,46.778174830526041,47.119846154438186]
[{"$f":"ROW()","v":1714},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,0.46481554574990652,0.52041040044000741,0.49945355976959277,0.34184124005256289,0.57015682999628792,{"$f":"(T1692+T1703)*T$51","v":0},0,0,0,0,{"$f":"(Y1692+Y1703)*Y$51","v":0},0,0,0,0,0,{"$f":"(AE1692+AE1703)*AE$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1715},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,8.3167105203116023,8.3820472996822115,9.619940159317558,6.5237195680556841,9.056603269889532,{"$f":"(T1693+T1704)*T$51","v":5.6979184607384745},16.492569875239788,16.364492812472697,16.433208891716841,21.589528980653832,{"$f":"(Y1693+Y1704)*Y$51","v":13.203331154893242},21.164554428044276,15.876683636363637,18.97872613737734,22.471274753246334,23.428377539583131,{"$f":"(AE1693+AE1704)*AE$51","v":20.012041808873722},26.875542456718879,29.335043905934633,25.333326163307344,24.081686709890146,21.526410915703963,21.91809364077481,22.862781614971812,25.062551364202719,23.923961594231717]
[{"$f":"ROW()","v":1716},null,null,"IT",null,null,null,null,null,null,null,null,null,null,7.0397374586407722,7.055594315158455,7.5865672826628101,4.4552869716623311,5.4171697659490929,{"$f":"(T1694+T1705)*T$51","v":3.1319396916055209},9.3662601315687457,9.4308891762403153,11.393527553568086,11.962151151317546,{"$f":"(Y1694+Y1705)*Y$51","v":5.0300300568273393},10.27780996309963,9.9664817472727272,11.37363782337199,7.9332891980139015,8.5807231639609132,{"$f":"(AE1694+AE1705)*AE$51","v":7.8002022184300337},8.795448474855732,4.7190906506402897,5.6675563959809967,4.7883035176433468,7.3894269085009414,8.5895725090963015,8.9584371788370945,11.416322958591778,11.473896760076496]
[{"$f":"ROW()","v":1717},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"(T1695+T1706)*T$51","v":1.6220795210256014},3.287534865367872,2.9125478623505967,2.8147424853112848,3.1345089599716704,{"$f":"(Y1695+Y1706)*Y$51","v":0},0,0,0,0,0,{"$f":"(AE1695+AE1706)*AE$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1718},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,1.7849362186426738,1.7976988604227961,1.8605545892388942,1.9057278782698195,2.810607121476576,{"$f":"(T1696+T1707)*T$51","v":0},0,0,0,0,{"$f":"(Y1696+Y1707)*Y$51","v":0},0,0,0,0,0,{"$f":"(AE1696+AE1707)*AE$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1719},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,1.5558310027344129,1.6975184000240928,1.9067960547728138,4.4462939951832832,5.7528461844494556,{"$f":"(T1697+T1708)*T$51","v":0},0,0,0,0,{"$f":"(Y1697+Y1708)*Y$51","v":0},0,0,0,0,0,{"$f":"(AE1697+AE1708)*AE$51","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1720},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!O190","v":0.86062081025168891},{"$f":"Load_Tariffs!P190","v":0.82563834693380811},{"$f":"Load_Tariffs!Q190","v":0.83704763208253807},{"$f":"Load_Tariffs!R190","v":1.0444775092401479},{"$f":"Load_Tariffs!S190","v":1.0185818754480602},{"$f":"(T1698+T1709)*T$51","v":0.52279860029677927},0.82735765440238407,0.76478010122509954,1.0515534547470813,0.86710140671536906,{"$f":"(Y1698+Y1709)*Y$51","v":0.24682639044625429},1.098593173431734,1.071478181818182,1.2213791257805531,1.1965531373269083,1.2232256537607613,1.5886075085324234,0.91556141797197033,0.91565749235473992,0.79758627687472627,0.82570869221540411,4.3455534366470063,4.3898523301890684,4.4410294469357794,4.4957945100154051,4.5523719678932419]
[{"$f":"ROW()","v":1721},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,{"$f":"O1699/O$1689*O$51","v":5.0764372837799012},{"$f":"P1699/P$1689*P$51","v":5.1944270971726629},{"$f":"Q1699/Q$1689*Q$51","v":6.3940766301512877},{"$f":"R1699/R$1689*R$51","v":9.2906748491552698},{"$f":"S1699/S$1689*S$51","v":8.8085259376960003},{"$f":"(T1699+T1710)*T$51","v":7.3481405587777422},14.769897749986837,13.955440290079682,14.200365855301554,14.109241332469219,{"$f":"(Y1699+Y1710)*Y$51","v":5.139782028142589},9.1955387453874522,9.562880909090909,7.0793853702051726,7.0917376151358456,6.7103327519965577,2.6941296928327643,3.8137172300082445,3.2599487767584092,5.4874725720627611,5.8206425551026575,5.9567603601613586,5.859600058704558,5.8826378103446748,5.9104242288983766,5.9465248220645277]
[{"$f":"ROW()","v":1722},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1713:O1721)","v":60.900969771054235},63.172541816234308,63.341205264994798,61.655186915217314,68.494959601922858,47.431711038740332,73.827253464663343,77.572574048669892,77.822893821841518,88.412405883583531,39.85768070137749,72.617636531365306,71.700204474545444,71.051241748438883,75.072576187844106,74.286691657307102,{"$f":"SUM(AE1713:AE1721)","v":64.12270908361775},75.716180884583693,74.356788677370034,72.873688467421104,70.549225777700315,{"$f":"SUM(AJ1713:AJ1721)","v":82.156368309054173},85.207074427871959,87.517157938220805,93.663267892234316,93.016601298704174]
[{"$f":"ROW()","v":1723},null,"Modelled OPEX (m$ nominal)",null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ nominal]",null,null,null,null,"Actual 3 [m$ nominal]",null,null,null,null,null,"Actual 4 [m$ nominal]",null,null,null,"Forecast [m$ nominal]",null,null,"Forecast 5 [m$ nominal]",null,null,null,null,"Forecast 5 [m$ nominal]"]
[{"$f":"ROW()","v":1724},null,null,"Network",null,null,null,null,null,null,null,null,null,null,{"$f":"O1713*O$52","v":22.048034009136604},{"$f":"P1713*P$52","v":23.971856199645345},22.676068696845654,22.83997472957186,24.301130267732514,20.48541362231693,21.205038051727541,25.188098090761727,24.117209006223501,28.595236312675091,12.718148421571314,24.596,28.468,26.685000000000002,30.499090531507871,29.322384879340682,{"$f":"AE1713*AE$52","v":27.580086000000001},31.475532999999999,34.720190000000002,35.58774705919528,36.364133906357004,{"$f":"AJ1713*AJ$52","v":45.688572632133351},48.484302799925182,50.732536901529933,53.617376520070898,55.364627837388504]
[{"$f":"ROW()","v":1725},null,null,"Marketing",null,null,null,null,null,null,null,null,null,null,{"$f":"O1714*O$52","v":0.28624945657008299},0.33091420867944227,0.32698324475607415,0.23204467023285807,0.39518739895142108,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1714*AE$52","v":0},0,0,0,0,{"$f":"AJ1714*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1726},null,null,"Corporate",null,null,null,null,null,null,null,null,null,null,{"$f":"O1715*O$52","v":5.1217173966268259},5.3299060644114657,6.2980014580415151,4.4283549744564388,6.2773175752115105,4.0099241222520599,12.024824048405272,12.071969716181181,12.412445805058717,16.798906091485975,10.341477598175016,16.856999999999999,12.832000000000001,15.631999999999998,18.838886475719374,20.002773476117266,{"$f":"AE1715*AE$52","v":17.233000000000001},23.952999999999999,28.192679962500005,25.333326163307344,24.996790804865967,{"$f":"AJ1715*AJ$52","v":22.905259335216279},23.907413800985545,25.563782982666691,28.726820956921081,28.11004997171149]
[{"$f":"ROW()","v":1727},null,null,"IT",null,null,null,null,null,null,null,null,null,null,{"$f":"O1716*O$52","v":4.3353133094567617},4.4864522453620435,4.9667888798104514,3.0242857648573045,3.7547515295004685,2.2041102562882195,6.8289921416549326,6.9570997303051261,8.6058385929963208,9.3078016673367241,3.9397590305495545,8.1859999999999999,8.0552019999999995,9.3680000000000003,6.6509059330888034,7.3260839945059377,{"$f":"AE1716*AE$52","v":6.7169999999999996},7.8390000000000013,4.5353200375,5.6675563959809967,4.9702590513137928,{"$f":"AJ1716*AJ$52","v":7.8627477818126783},9.3691754271233059,10.016783948707051,13.085446124462688,13.481538583215841]
[{"$f":"ROW()","v":1728},null,null,"Licence Fees",null,null,null,null,null,null,null,null,null,null,{"$f":"O1717*O$52","v":0},0,0,0,0,1.14154245,2.3969598799999998,2.1485657999999992,2.1260509000000005,2.4389750099999996,0,0,0,0,0,0,{"$f":"AE1717*AE$52","v":0},0,0,0,0,{"$f":"AJ1717*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1729},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O1718*O$52","v":1.0992253320065015},1.1431057014574837,1.218071559877941,1.2936238968671188,1.9480894718351447,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1718*AE$52","v":0},0,0,0,0,{"$f":"AJ1718*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1730},null,null,"Regulatory Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O1719*O$52","v":0.95813443229206496},1.0794037889861923,1.2483450140295793,3.0181812578025919,3.987415743515673,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE1719*AE$52","v":0},0,0,0,0,{"$f":"AJ1719*AJ$52","v":0},0,0,0,0]
[{"$f":"ROW()","v":1731},null,null,"Ancillary Services",null,null,null,null,null,null,null,null,null,null,{"$f":"O1720*O$52","v":0.53},0.52500000000000002,0.54800000000000004,0.70900000000000007,0.70600000000000007,0.36792080000000005,0.60323104855999998,0.56417282999999996,0.79426667999999967,0.67469536349123882,0.19332618090794054,0.87499999999999989,0.86600000000000021,1.006,1.0031352900000017,1.0443704700000034,{"$f":"AE1720*AE$52","v":1.3680000000000001},0.81599999999999995,0.88,0.79758627687472627,0.85708562251958931,{"$f":"AJ1720*AJ$52","v":4.6239026473673057},4.7882821336162822,4.9656911793599585,5.1531020154950511,5.3489219585669163]
[{"$f":"ROW()","v":1732},null,null,"UAFG",null,null,null,null,null,null,null,null,null,null,{"$f":"O1721*O$52","v":3.1262452968299783},3.3029888160394267,4.1860867398970125,6.3065871785436149,6.1053700855199322,5.1712719799999993,10.768814259999999,10.294828840000001,10.725919249999999,10.978461845029321,4.025722,7.3239999999999998,7.7290000000000001,5.8309999999999986,5.9453876699999997,5.7291746200000002,{"$f":"AE1721*AE$52","v":2.3199999999999998},3.399,3.133,5.4874725720627611,6.0418269721965574,{"$f":"AJ1721*AJ$52","v":6.3383134969190618},6.391426444639321,6.5776106723077863,6.7745576312522893,6.9870163119873814]
[{"$f":"ROW()","v":1733},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1724:O1732)","v":37.504919232918816},40.169627024581395,41.468345593258235,41.852052472331792,47.475262072266666,33.380183230857206,53.827859430347736,57.224735007248029,58.781730234278534,68.794076290018353,31.218433231203825,57.838000000000001,57.950201999999997,58.521999999999998,62.937405900316051,63.424787439963886,{"$f":"SUM(AE1724:AE1732)","v":55.218086},67.482533000000004,71.461190000000002,72.873688467421104,73.230096357252918,{"$f":"SUM(AJ1724:AJ1732)","v":87.41879589344866},92.940600606289635,97.856405684571413,107.35730324820202,109.29215466287013]
[{"$f":"ROW()","v":1734},null,"UAFG allocation to tariff classes",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 (%)"]
[{"$f":"ROW()","v":1735},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10697545968597853,9.1997673547541903E-2,9.2952641065277702E-2,9.4074619985501984E-2,9.3014390408238404E-2,4.714197451800993E-2,5.342951466709539E-2,5.3193271994747431E-2,5.301370246060625E-2,5.300816302036019E-2,5.3122186411075648E-2,3.9840637450199211E-3,3.9840637450199211E-3,3.9840637450199194E-3,3.9840637450199202E-3,3.9840637450199202E-3,9.99000999000999E-4,9.9900099900099922E-4,9.99000999000999E-4,9.9900099900099878E-4,9.9900099900099922E-4]
[{"$f":"ROW()","v":1736},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]
[{"$f":"ROW()","v":1737},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2667195724328129E-2,7.1414474794729593E-2,7.1780540581876745E-2,7.3087488153678909E-2,7.4198915410390212E-2,0.11700787792951062,0.11840404296214042,0.11817021141181652,0.11841300742371491,0.1187737324984286,0.11920221763383827,4.3218441356858477E-2,4.3249138342855674E-2,4.2128215455063116E-2,4.1533617174205846E-2,4.101342289557261E-2,3.6803125348250643E-2,3.6803125348250643E-2,3.6803125348250636E-2,3.6803125348250636E-2,3.6803125348250636E-2]
[{"$f":"ROW()","v":1738},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]
[{"$f":"ROW()","v":1739},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7469288846416422,0.76753132233564603,0.76658707030771378,0.76379095048557699,0.7632831201534207,0.74524703730253383,0.73574139499514946,0.73773905363153991,0.73873118494498025,0.73918816805131848,0.7392623047677449,4.4913432190774906E-2,4.5008784880308773E-2,4.4017384205518297E-2,4.3606902883508734E-2,4.3240737425700844E-2,3.6803125348250643E-2,3.6803125348250629E-2,3.6803125348250636E-2,3.6803125348250636E-2,3.6803125348250636E-2]
[{"$f":"ROW()","v":1740},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1735:T1739)","v":1},1,1,1,1,1,0.99999999999999989,1,1,1,{"$f":"SUM(AD1735:AD1739)","v":1},{"$f":"AE1747/(AE1747+Load_Tariffs!AI48)","v":2.4409595036730881E-2},{"$f":"AF1747/(AF1747+Load_Tariffs!AJ48)","v":2.445767485706973E-2},{"$f":"AG1747/(AG1747+Load_Tariffs!AK48)","v":2.4118379344747531E-2},{"$f":"AH1747/(AH1747+Load_Tariffs!AL48)","v":2.4039903622300698E-2},{"$f":"AI1747/(AI1747+Load_Tariffs!AM48)","v":2.3297521800366306E-2},{"$f":"AJ1747/(AJ1747+Load_Tariffs!AN48)","v":1.8078943664978097E-2},{"$f":"AK1747/(AK1747+Load_Tariffs!AO48)","v":1.7814515269340095E-2},{"$f":"AL1747/(AL1747+Load_Tariffs!AP48)","v":1.7393959122844208E-2},{"$f":"AM1747/(AM1747+Load_Tariffs!AQ48)","v":1.7287763574014087E-2},{"$f":"AN1747/(AN1747+Load_Tariffs!AR48)","v":1.7199956045550416E-2}]
[{"$f":"ROW()","v":1741},null,"UAFG Volume - confidential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast TJ",null,null,null,null,"Forecast TJ"]
[{"$f":"ROW()","v":1742},null,null,"Tariff class A1","TJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AI57/(1-AE1735)*AE1735","v":47.015704184000022},{"$f":"Load_Tariffs!AJ57/(1-AF1735)*AF1735","v":49.386060520000022},{"$f":"Load_Tariffs!AK57/(1-AG1735)*AG1735","v":47.321068967999985},{"$f":"Load_Tariffs!AL57/(1-AH1735)*AH1735","v":46.014996588000002},{"$f":"Load_Tariffs!AM57/(1-AI1735)*AI1735","v":48.601324662101632},{"$f":"Load_Tariffs!AN57/(1-AJ1735)*AJ1735","v":13.178431318346291},{"$f":"Load_Tariffs!AO57/(1-AK1735)*AK1735","v":13.3786592010572},{"$f":"Load_Tariffs!AP57/(1-AL1735)*AL1735","v":13.876850648176417},{"$f":"Load_Tariffs!AQ57/(1-AM1735)*AM1735","v":13.854511342004717},{"$f":"Load_Tariffs!AR57/(1-AN1735)*AN1735","v":13.821128324177957}]
[{"$f":"ROW()","v":1743},null,null,"Tariff class A2","TJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AI58/(1-AE1736)*AE1736","v":6.845750343999998},{"$f":"Load_Tariffs!AJ58/(1-AF1736)*AF1736","v":7.3196985879999987},{"$f":"Load_Tariffs!AK58/(1-AG1736)*AG1736","v":7.6731491199999979},{"$f":"Load_Tariffs!AL58/(1-AH1736)*AH1736","v":7.5176123599999993},{"$f":"Load_Tariffs!AM58/(1-AI1736)*AI1736","v":7.5919730434946873},{"$f":"Load_Tariffs!AN58/(1-AJ1736)*AJ1736","v":1.8998482982059544},{"$f":"Load_Tariffs!AO58/(1-AK1736)*AK1736","v":1.8864181893921854},{"$f":"Load_Tariffs!AP58/(1-AL1736)*AL1736","v":1.8822504619589349},{"$f":"Load_Tariffs!AQ58/(1-AM1736)*AM1736","v":1.8773506598765708},{"$f":"Load_Tariffs!AR58/(1-AN1736)*AN1736","v":1.872523343375623}]
[{"$f":"ROW()","v":1744},null,null,"Tariff class B1","TJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AI59/(1-AE1737)*AE1737","v":83.120533319889503},{"$f":"Load_Tariffs!AJ59/(1-AF1737)*AF1737","v":93.865350362902845},{"$f":"Load_Tariffs!AK59/(1-AG1737)*AG1737","v":93.957738421394012},{"$f":"Load_Tariffs!AL59/(1-AH1737)*AH1737","v":94.240206320590701},{"$f":"Load_Tariffs!AM59/(1-AI1737)*AI1737","v":92.569336394453373},{"$f":"Load_Tariffs!AN59/(1-AJ1737)*AJ1737","v":82.301472152389323},{"$f":"Load_Tariffs!AO59/(1-AK1737)*AK1737","v":81.889092040488293},{"$f":"Load_Tariffs!AP59/(1-AL1737)*AL1737","v":81.478779449987286},{"$f":"Load_Tariffs!AQ59/(1-AM1737)*AM1737","v":81.070524015098542},{"$f":"Load_Tariffs!AR59/(1-AN1737)*AN1737","v":80.664315422004478}]
[{"$f":"ROW()","v":1745},null,null,"Tariff class B2","TJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AI60/(1-AE1738)*AE1738","v":54.40392589277053},{"$f":"Load_Tariffs!AJ60/(1-AF1738)*AF1738","v":58.323523453777568},{"$f":"Load_Tariffs!AK60/(1-AG1738)*AG1738","v":55.948609214063836},{"$f":"Load_Tariffs!AL60/(1-AH1738)*AH1738","v":55.429317623024517},{"$f":"Load_Tariffs!AM60/(1-AI1738)*AI1738","v":54.328319619603398},{"$f":"Load_Tariffs!AN60/(1-AJ1738)*AJ1738","v":49.703603875052288},{"$f":"Load_Tariffs!AO60/(1-AK1738)*AK1738","v":49.348814734888037},{"$f":"Load_Tariffs!AP60/(1-AL1738)*AL1738","v":48.997392583608708},{"$f":"Load_Tariffs!AQ60/(1-AM1738)*AM1738","v":48.773707053067092},{"$f":"Load_Tariffs!AR60/(1-AN1738)*AN1738","v":48.671304674562272}]
[{"$f":"ROW()","v":1746},null,null,"Tariff class B3","TJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AI61/(1-AE1739)*AE1739","v":475.58737035862788},{"$f":"Load_Tariffs!AJ61/(1-AF1739)*AF1739","v":495.41977065075071},{"$f":"Load_Tariffs!AK61/(1-AG1739)*AG1739","v":475.09469699314138},{"$f":"Load_Tariffs!AL61/(1-AH1739)*AH1739","v":462.16429740710072},{"$f":"Load_Tariffs!AM61/(1-AI1739)*AI1739","v":455.06703672264661},{"$f":"Load_Tariffs!AN61/(1-AJ1739)*AJ1739","v":374.69869109419102},{"$f":"Load_Tariffs!AO61/(1-AK1739)*AK1739","v":366.76831211563689},{"$f":"Load_Tariffs!AP61/(1-AL1739)*AL1739","v":359.92743125608064},{"$f":"Load_Tariffs!AQ61/(1-AM1739)*AM1739","v":353.89397862586151},{"$f":"Load_Tariffs!AR61/(1-AN1739)*AN1739","v":348.47644682684842}]
[{"$f":"ROW()","v":1747},null,null,"Total","TJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE1742:AE1746)","v":666.97328409928787},704.31440357543113,679.9952627165992,665.36643029871595,658.15799044229971,{"$f":"SUM(AJ1742:AJ1746)","v":521.78204673818482},513.27129628146258,506.16270439981201,499.47007169590842,493.50571859096874]
[{"$f":"ROW()","v":1748},null,null,"Unit Cost [$/GJ] real"]
[{"$f":"ROW()","v":1749},null,"UAFG allocation to tariff classes"]
[{"$f":"ROW()","v":1750},null,null,"Tariff class A1"]
[{"$f":"ROW()","v":1751},null,null,"Tariff class A2"]
[{"$f":"ROW()","v":1752},null,null,"Tariff class B1"]
[{"$f":"ROW()","v":1753},null,null,"Tariff class B2"]
[{"$f":"ROW()","v":1754},null,null,"Tariff class B3"]
[{"$f":"ROW()","v":1755},null,null,"Total (ATCO)"]
[{"$f":"ROW()","v":1756},null,"Avoidable OPEX (excluding UAFG and tax)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2014]",null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$51&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,"Forecast 5 [m$ 31/12/2019]",null,null,null,null,"Forecast 6 [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":"0.218913184287131*$S$51","v":0.31583711304744011},{"$f":"0.488641767625864*$S$51","v":0.70498817010001102},{"$f":"0.480462283257375*$S$51","v":0.69318721467755551},{"$f":"0.490386366050526*$S$51","v":0.70750519040496285},{"$f":"0.480401386025972*$S$51","v":0.69309935516456389},{"$f":"Y1764*Y$51","v":0.41856218450492944},0.90059603985893855,1.0260764720225852,1.0670551268977568,1.1139589082451855,1.1602990213094186,1.1164403173312607,1.1125363915034507,1.1405882339567421,1.1412147192152038,1.1323205312798976,0.35971384069438594,0.37525083721425617,0.38644398284741227,0.41679920665740805,0.41309791932572015]
[{"$f":"ROW()","v":1758},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.14717640240187*$S$51","v":0.21233883283313759},{"$f":"0.299159866853486*$S$51","v":0.43161305699492319},{"$f":"0.293693129505601*$S$51","v":0.4237259187790724},{"$f":"0.302440546949761*$S$51","v":0.43634625994847692},{"$f":"0.309974984319869*$S$51","v":0.4472165734709847},0.22425939327848654,0.47679390387631959,0.50239645198525806,0.52410205601080762,0.54805587312583925,0.5715065808314107,0.28678877023493282,0.24457731457866433,0.21820549118084556,0.18300257605961245,0.14732679185944728,1.6828756160416139E-2,1.7555634852082259E-2,1.8079291985109974E-2,1.9499422660947074E-2,1.9326262623889916E-2]
[{"$f":"ROW()","v":1759},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.130404452644088*$S$51","v":0.18814109340083984},{"$f":"0.288801852023848*$S$51","v":0.41666902559111085},{"$f":"0.293019139661381*$S$51","v":0.42275351957289881},{"$f":"0.303606781864238*$S$51","v":0.4380288459915378},{"$f":"0.315579912092052*$S$51","v":0.45530308599498059},0.22067475020035901,0.46922396816580891,0.56597514435965091,0.75232706622963164,0.70558778289899382,0.60726396290347606,0.70259381621255157,0.63157987914743818,0.59376476187462401,0.5393324328959147,0.48235834511318565,0.27476808365698729,0.28663604723411595,0.29518595226356642,0.31837284621001793,0.31554561102432543]
[{"$f":"ROW()","v":1760},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.112146717574052*$S$51","v":0.16179973641915271},{"$f":"0.250507453949233*$S$51","v":0.3614197624041478},{"$f":"0.253857547149759*$S$51","v":0.36625311115077325},{"$f":"0.265163447542296*$S$51","v":0.38256470495453992},{"$f":"0.276570955589747*$S$51","v":0.39902289325646834},0.22338419315593369,0.47383180711352935,0.56427131679675369,0.74603818947512646,0.69499490031381483,0.59299688790476479,0.72096688847601165,0.663140527136031,0.62300860003489389,0.56401222122088479,0.50177077239004919,0.41226281678498139,0.43006954320200064,0.44289784510581853,0.47768752694816835,0.47344553520788213]
[{"$f":"ROW()","v":1761},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2.09173631850515*$S$51","v":3.0178536859005618},{"$f":"4.08872397113258*$S$51","v":5.8990086837190701},{"$f":"4.11716728272086*$S$51","v":5.9400452866391049},{"$f":"4.31564124998309*$S$51","v":6.2263937084543715},{"$f":"4.23205631652989*$S$51","v":6.105801501264625},4.1713338955649313,9.1815772957766697,9.6424668039036057,9.8906211940731303,10.253002398899127,10.618896172079708,15.209471715381898,14.448263696517641,14.065093853277027,13.434580860954924,12.617929587314856,13.001108119773505,13.562660522709804,13.967213475957633,15.064339863954961,14.930564536631636]
[{"$f":"ROW()","v":1762},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1757:T1761)","v":3.8959704616011321},7.8136986988092625,7.8459650508194052,8.1908387097538888,8.1004434091516231,5.2582144167046394,11.502023014791266,12.301186189067852,12.980143632686453,13.315599863482962,{"$f":"SUM(AD1757:AD1761)","v":13.550962625028777},{"$f":"SUM(AE1757:AE1761)","v":18.036261507636656},17.100097808883227,16.640660940324132,15.862142810346539,{"$f":"SUM(AI1757:AI1761)","v":14.881706027957437},{"$f":"SUM(AJ1757:AJ1761)","v":14.064681617070276},14.672172585212259,15.10982054815954,16.296698866431502,{"$f":"SUM(AN1757:AN1761)","v":16.151979864813452}]
[{"$f":"ROW()","v":1763},null,"Avoidable OPEX (excluding UAFG and tax) (m$ nominal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ nominal]",null,null,null,null,"Approved 4 [m$ nominal]",null,null,null,null,null,null,null,"Forecast 5 [m$ nominal]",null,null,null,null,"Forecast 5 [m$ nominal]"]
[{"$f":"ROW()","v":1764},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1757*T$52","v":0.22227114463607811},0.51401077975039267,0.51135926784442742,0.53439774852042754,0.53930361287235362,0.32783783150790213,0.71730059309852279,0.82930501045175875,0.87888963795178943,0.93389207517101891,0.99064471914882035,{"$f":"AE1757*AE$52/$AD$52","v":1.1260482374459875},{"$f":"AF1757*AF$52/$AD$52","v":1.1613654413887138},1.2838979432146462,1.33665510572452,1.3766347644652961,{"$f":"AJ1757*AJ$52/$AH$52","v":0.38275487910345596},{"$f":"AK1757*AK$52/$AH$52","v":0.40930918498121494},0.43209834563609362,0.47773732253515927,0.4853796103006553]
[{"$f":"ROW()","v":1765},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14943397553605794,0.3146914705603337,0.31257959034106442,0.32958409641956965,0.34798115452297784,0.17565063426514818,0.3797535575326455,0.40605150417618213,0.43168141424549256,0.45946491641189019,0.48794316453056524,{"$f":"AE1758*AE$52/$AD$52","v":0.28925683194091328},0.25531177502919089,0.24562201589031499,0.21434294837963214,0.1791146391928525,{"$f":"AJ1758*AJ$52/$AH$52","v":1.7906701941764202E-2},1.9149011489162402E-2,2.0215173488993085E-2,2.2350335183529538E-2,2.2707869931330726E-2]
[{"$f":"ROW()","v":1766},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13240475693243389,0.30379569448880295,0.31186225837706866,0.33085499902961124,0.35427330497331705,0.17284297113415337,0.37372430675366419,0.45743766259780744,0.61966101487392877,0.59153244694177221,0.51847224459503249,{"$f":"AE1759*AE$52/$AD$52","v":0.70864023459648062},0.65929982220812611,0.66836859598279541,0.63169659309065396,0.58643400739381168,{"$f":"AJ1759*AJ$52/$AH$52","v":0.29236802353393521},0.31265157927587911,0.33005912186363351,0.3649205389234122,0.37075811459196883]
[{"$f":"ROW()","v":1767},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11386696220940616,0.263513150673441,0.27018230976882907,0.28896143768792582,0.31048144302615727,0.17496513585909282,0.37739432690012187,0.45606057933609778,0.61448112446849146,0.58265185985162582,0.50629124448591967,{"$f":"AE1760*AE$52/$AD$52","v":0.72717142280024583},0.69224566214802541,0.70128678902378772,0.66060295445922901,0.61003494150544357,{"$f":"AJ1760*AJ$52/$AH$52","v":0.43866981679876321},0.46910332171423247,0.49522164828629195,0.54752781792178007,0.5562865331127298]
[{"$f":"ROW()","v":1768},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1238219493494763,4.3009999059170445,4.3819290725831461,4.7029630656069763,4.7509506170751203,3.2671873127643036,7.3128800798103679,7.793323647534141,8.1464998960734611,8.5956471250138904,9.0662434621283037,{"$f":"AE1761*AE$52/$AD$52","v":15.340362177648522},15.082395752044661,15.832308743619926,15.735339545404175,15.340427066034652,{"$f":"AJ1761*AJ$52/$AH$52","v":13.833878499055853},14.793628619028562,15.617295401104624,17.266821235293239,17.543035821114671]
[{"$f":"ROW()","v":1769},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1764:T1768)","v":2.7417987886634525},5.697011001390015,5.7879124989145359,6.1867613472645111,6.302990132469926,4.1184838855306003,9.161052864095323,9.9421784040959871,10.691213087613164,11.163188423390197,{"$f":"SUM(AD1764:AD1768)","v":11.56959483488864},{"$f":"SUM(AE1764:AE1768)","v":18.191478904432149},17.850618452818718,18.73148408773147,18.57863714705821,{"$f":"SUM(AI1764:AI1768)","v":18.092645418592056},{"$f":"SUM(AJ1764:AJ1768)","v":14.965577920433772},16.003841716489049,16.894889690379635,18.679357249857119,{"$f":"SUM(AN1764:AN1768)","v":18.978167949051354}]
[{"$f":"ROW()","v":1770},null,"Avoidable Return and Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2014]",null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$51&\"]\"","v":"Approved 4 [m$ 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]"]
[{"$f":"ROW()","v":1771},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.000452027599321416*$S$51","v":6.5216305930749607E-4},{"$f":"0.00870462743100477*$S$51","v":1.2558605855169219E-2},{"$f":"0.02805101707839*$S$51","v":4.0470619807269202E-2},{"$f":"0.0442027519112431*$S$51","v":6.377354382679791E-2},{"$f":"0.0508460056510976*$S$51","v":7.3358101692829553E-2},{"$f":"Y1778*Y$51","v":0},{"$f":"Z1778*Z$51","v":1.4306579896598893E-3},7.3250222396967546E-2,0.12853938599274903,0.18256762140621452,0.23643935672175456,0,0.14558552107381018,0.2929932490964684,0.43122903415106228,0.56470943200147894,0,2.2044224088216602E-2,5.4387791590606138E-2,0.1059085287532171,0.1961090292907679]
[{"$f":"ROW()","v":1772},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.000452027599321416*$S$51","v":6.5216305930749607E-4},{"$f":"0.00870462743100477*$S$51","v":1.2558605855169219E-2},{"$f":"0.02805101707839*$S$51","v":4.0470619807269202E-2},{"$f":"0.0442027519112431*$S$51","v":6.377354382679791E-2},{"$f":"0.0508460056510976*$S$51","v":7.3358101692829553E-2},{"$f":"Y1779*Y$51","v":0},5.5551019080503847E-3,0.10003853024383882,0.176722070649911,0.2516796509621903,0.32644374745950261,0,0.20854298285944006,0.41108506405639722,0.59801942690132415,0.77761074428695665,0,4.1439686258058828E-2,7.5423355223372734E-2,0.1272792141589405,0.21650112953647804]
[{"$f":"ROW()","v":1773},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.000387452227989785*$S$51","v":5.5899690797785357E-4},{"$f":"0.00746110922657552*$S$51","v":1.0764519304430764E-2},{"$f":"0.0240437289243343*$S$51","v":3.4689102691945049E-2},{"$f":"0.0378880730667798*$S$51","v":5.4663037565826779E-2},{"$f":"0.0435822905580837*$S$51","v":6.2878372879568253E-2},{"$f":"Y1780*Y$51","v":0},6.9397292414011286E-3,9.7713386416980463E-2,0.1719891914157248,0.24440097668241947,0.31663472863732373,0,0.36183770668788262,0.67630383712433306,0.97832967018087191,1.2687200339007176,0,0.4202409771475204,0.804179770549871,1.1710683162714388,1.566961190531881]
[{"$f":"ROW()","v":1774},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.0129633900223336*$S$51","v":1.8702937848602309E-2},{"$f":"0.137233556067713*$S$51","v":0.19799378599696552},{"$f":"0.316113062058492*$S$51","v":0.45607228839258901},{"$f":"0.489656732880193*$S$51","v":0.70645251176044888},{"$f":"0.658324352282839*$S$51","v":0.94979780935040181},{"$f":"Y1781*Y$51","v":0},0.12370485798062017,0.29347920524703525,0.4564375685628197,0.61250048525762646,0.76847946440718495,0,0.30199441409203831,0.62478779980457921,0.94454699461194447,1.2550349605548139,0,0.38216270166502131,0.77639008169866486,1.1650668319720934,1.5791174529184056]
[{"$f":"ROW()","v":1775},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.2057969196833*$S$51","v":0.29691361531508431},{"$f":"2.12459919471596*$S$51","v":3.0652666180300585},{"$f":"4.94982159971736*$S$51","v":7.1413577452881398},{"$f":"7.94191923844361*$S$51","v":11.45820820474635},{"$f":"10.8730487429928*$S$51","v":15.687096856197989},{"$f":"Y1782*Y$51","v":0},1.4094927452543913,4.2196895780828019,6.8339637373127697,9.3721132666023923,11.633433275376049,0,4.702296565567611,9.2880566788606931,13.825987652351024,18.327697865575107,0,6.8339785846872605,17.256467736768993,23.632292796125057,27.971912503764813]
[{"$f":"ROW()","v":1776},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1771:T1775)","v":0.31747987619027945},3.2991421350417931,7.7130603759872125,{"$f":"SUM(W1771:W1775)","v":12.346870841726222},16.846489241813618,0,1.5471230923741228,4.7841709223876236,7.7676519539339743,10.663262000910843,{"$f":"SUM(AD1771:AD1775)","v":13.281430572601815},{"$f":"SUM(AE1771:AE1775)","v":0},5.7202571902807824,11.29322662894247,16.778112778196228,{"$f":"SUM(AI1771:AI1775)","v":22.193773036319072},{"$f":"SUM(AJ1771:AJ1775)","v":0},7.6998661738460772,18.966848735831508,26.201615687280746,{"$f":"SUM(AN1771:AN1775)","v":31.530601306042346}]
[{"$f":"ROW()","v":1777},null,"Avoidable Return and Depreciation (m$ nominal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ nominal]",null,null,null,null,"Approved 4 [m$ nominal]",null,null,null,null,null,null,null,"Forecast 5 [m$ nominal]",null,null,null,null,"Forecast 5 [m$ nominal]"]
[{"$f":"ROW()","v":1778},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1771*T$52","v":4.5896135600717217E-4},{"$f":"U1771*U$52","v":9.1565490911395299E-3},2.9854887793165526E-2,4.8169877335744495E-2,5.7080256938065031E-2,0,1.1394807206402059E-3,5.9202971812391113E-2,0.10587263166632746,0.15305632330969196,0.20186813556993299,{"$f":"AE1771*AE$52/$AD$52","v":0},{"$f":"AF1771*AF$52/$AD$52","v":0.15197524704176568},0.32980651447347736,0.50507978956935951,0.68655351063533998,{"$f":"AJ1771*AJ$52/$AH$52","v":0},{"$f":"AK1771*AK$52/$AH$52","v":2.4044992043387274E-2},6.0813147085229419E-2,0.12139288211694724,0.23042315092983864]
[{"$f":"ROW()","v":1779},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1772*T$52","v":4.5896135600717217E-4},9.1565490911395299E-3,2.9854887793165526E-2,4.8169877335744495E-2,5.7080256938065031E-2,0,4.4244896901738558E-3,8.0854065590170984E-2,0.14555873710400458,0.21099668019681053,0.27871244272442469,{"$f":"AE1772*AE$52/$AD$52","v":0},0.2176959020727201,0.46273602735436115,0.70043411360817742,0.9453913041717561,{"$f":"AJ1772*AJ$52/$AH$52","v":0},4.5200816430101015E-2,8.4333845164853011E-2,0.14588806796038709,0.25438335311781035]
[{"$f":"ROW()","v":1780},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1773*T$52","v":3.9339544800614742E-4},7.8484706495481719E-3,2.5589903822713322E-2,4.1288466287780996E-2,4.8925934518341506E-2,0,5.5273082275377108E-3,7.8974816354649896E-2,0.14166045817562639,0.20489457339797254,0.27033765957132266,{"$f":"AE1773*AE$52/$AD$52","v":0},0.37771870758382231,0.76127832956852648,1.1458749407195925,1.542464396602542,{"$f":"AJ1773*AJ$52/$AH$52","v":0},0.45838269976663537,0.89918529947927084,1.342284325366123,1.8411397792999267]
[{"$f":"ROW()","v":1781},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1774*T$52","v":1.316223848285317E-2},0.14435836605824917,0.33644127666874313,0.53360263195425528,0.73904179287441263,0,9.8527601800876038E-2,0.23719847595278382,0.37594894515717919,0.51349232452531357,0.65611545748798594,{"$f":"AE1774*AE$52/$AD$52","v":0},0.31524890214599177,0.7032895371294231,1.1063067639129573,1.5258265743589288,{"$f":"AJ1774*AJ$52/$AH$52","v":0},0.41684838096554794,0.86811254608854393,1.3354053942294744,1.8554230802410563]
[{"$f":"ROW()","v":1782},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1775*T$52","v":0.20895368659289631},2.2349028697218629,5.2681287114395978,8.6546936329752011,12.206198068121729,0,1.1226231710916681,3.4104765142476725,5.6288562450607023,7.8571500640656344,9.9324389904386248,{"$f":"AE1775*AE$52/$AD$52","v":0},4.9086796334195446,10.455058636789833,16.193777276118539,22.282158927073603,{"$f":"AJ1775*AJ$52/$AH$52","v":0},7.4542410762971922,19.295141059356869,27.087451476527544,32.866289940657339]
[{"$f":"ROW()","v":1783},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1778:T1782)","v":0.22342724323576998},2.4054228046119395,5.6898696675173852,9.3259244858887271,13.108326309390613,0,1.2322420515308958,3.8667068439576684,6.3978970171638396,8.9395899654954221,{"$f":"SUM(AD1778:AD1782)","v":11.339472685792291},{"$f":"SUM(AE1778:AE1782)","v":0},5.9713183922638446,12.712169045315621,19.651472883928626,{"$f":"SUM(AI1778:AI1782)","v":26.982394712842169},{"$f":"SUM(AJ1778:AJ1782)","v":0},8.3987179655028648,21.207585897174766,30.032422146200474,{"$f":"SUM(AN1778:AN1782)","v":37.047659304245968}]
[{"$f":"ROW()","v":1784},null,"Stand Alone OPEX (excluding UAFG)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2014]",null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$51&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"AG$197","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"AL$197","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1785},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"29.0848337637883*$S$51","v":41.962159379907298},{"$f":"44.464756186273*$S$51","v":64.151550633930157},{"$f":"43.8936179810553*$S$51","v":63.327540684623237},{"$f":"44.2997183415886*$S$51","v":63.913442195745255},{"$f":"44.6423416077483*$S$51","v":64.407762095202884},{"$f":"Y1792*Y$51","v":33.05810607971349},{"$f":"Z1792*Z$51","v":74.741395981905342},74.63273171024322,76.24027644825469,79.152233347897379,82.614453420315456,25.325385442567821,26.026259040563431,27.263735694557781,28.010435429298148,28.509930995697758,35.521559443073762,37.055829974288315,38.16114743217544,41.158710397484498,40.793210149524484]
[{"$f":"ROW()","v":1786},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"29.013096981903*$S$51","v":41.858661099692938},{"$f":"44.2752742855006*$S$51","v":63.878175520825039},{"$f":"43.7068488273035*$S$51","v":63.058079388724721},{"$f":"44.1117725224878*$S$51","v":63.642283265288711},{"$f":"44.4719152060422*$S$51","v":64.161879313509303},{"$f":"Y1793*Y$51","v":32.863803288487048},74.317593845922715,74.109051690205888,75.697323377367724,78.586330312778045,82.025660979837468,29.8309461661621,30.674966645605252,32.149192984857422,33.038545546171314,33.635731916705353,41.809108029443095,43.614954489780516,44.915920374391845,48.44407161005222,48.013875425218671]
[{"$f":"ROW()","v":1787},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"28.9963250321452*$S$51","v":41.834463360260614},{"$f":"44.264916270671*$S$51","v":63.863231489421281},{"$f":"43.7061748374593*$S$51","v":63.057106989518573},{"$f":"44.1129387574023*$S$51","v":63.643965851331807},{"$f":"44.4775201338144*$S$51","v":64.169965826033334},{"$f":"Y1794*Y$51","v":32.860218645408914},74.310023910212209,74.17263038258028,75.925548387586559,78.743862222551186,82.061418361909503,33.429729009802962,34.341013186413939,35.962018287510794,36.940293762445904,37.592996342855024,32.277808048048477,33.671972338039325,34.676354614527312,37.400186662533038,37.068063100669882]
[{"$f":"ROW()","v":1788},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"28.9780672970752*$S$51","v":41.808122003278982},{"$f":"44.2266218725964*$S$51","v":63.807982226234337},{"$f":"43.6670132449477*$S$51","v":63.000606581096477},{"$f":"44.0744954230803*$S$51","v":63.588501710294729},{"$f":"44.4385111773121*$S$51","v":64.113685633294821},{"$f":"Y1795*Y$51","v":32.86280399913548},74.314631749159929,74.170926555017388,75.919259510832049,78.733269339966,82.04715128691079,34.876471227883293,35.836980275750655,37.536937239169127,38.562751558308229,39.248382026684304,32.30348217742641,33.698755401279868,34.703936574659274,37.429935189127633,37.097547452470323]
[{"$f":"ROW()","v":1789},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"30.9576568980063*$S$51","v":44.664175952760388},{"$f":"48.0648383897797*$S$51","v":69.345571147549194},{"$f":"47.5303229805188*$S$51","v":68.574398756584813},{"$f":"48.1249732255211*$S$51","v":69.43233071379457},{"$f":"48.3939965382522*$S$51","v":69.820464241302929},{"$f":"Y1796*Y$51","v":36.810829189158788},83.023042243429657,83.24979375824195,85.064518126422684,88.291957201321509,92.073735339819649,59.176454415912531,60.114402189838501,62.376817144402082,63.749671635320894,64.582154466369389,67.692911071903993,70.616747757514389,72.723134908193543,78.435546368289621,77.739017945274668]
[{"$f":"ROW()","v":1790},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1785:T1789)","v":212.1275817959002},325.04651101796003,321.0177324005478,324.22052373645511,326.67375710934328,168.45576120190373,380.70668773062982,380.3351340962887,388.84692585046372,403.50765242451411,{"$f":"SUM(AD1785:AD1789)","v":420.82241938879281},{"$f":"SUM(AE1785:AE1789)","v":182.6389862623287},186.99362133817178,195.28870135049721,200.30169793154448,{"$f":"SUM(AI1785:AI1789)","v":203.56919574831184},{"$f":"SUM(AJ1785:AJ1789)","v":209.60486876989575},218.65825996090243,225.18049390394742,242.86845022748702,{"$f":"SUM(AN1785:AN1789)","v":240.71171407315802}]
[{"$f":"ROW()","v":1791},null,"Stand Alone OPEX (excluding UAFG) (m$ nominal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ nominal]",null,null,null,null,"Approved 4 [m$ nominal]",null,null,null,null,null,null,null,"Forecast 5 [m$ nominal]",null,null,null,null,"Forecast 5 [m$ nominal]"]
[{"$f":"ROW()","v":1792},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1785*T$52","v":29.53097280677266},{"$f":"U1785*U$52","v":46.773250902728471},46.716275420544989,48.275546346235217,50.115958897002102,25.892682645829964,59.529517446278767,60.32035626838173,62.795995516894571,66.357603416569361,70.534897042179693,{"$f":"AE1785*AE$52/$AD$52","v":25.543331961006441},{"$f":"AF1785*AF$52/$AD$52","v":27.168547518247365},30.689299731911859,32.807403286811343,34.661353439225593,{"$f":"AJ1785*AJ$52/$AH$52","v":37.796850307328519},{"$f":"AK1785*AK$52/$AH$52","v":40.419074553372383},42.669492617068151,47.176318453159844,47.930990496412647]
[{"$f":"ROW()","v":1793},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1786*T$52","v":29.458135637672601},46.57393159353839,46.5174957430416,48.070732694134314,49.924636438652726,25.740495448587211,59.191970410712884,59.897102762106151,62.348787293188266,65.883176257810248,70.032195487561452,{"$f":"AE1786*AE$52/$AD$52","v":30.087666873271928},32.021286179964861,36.188592447670835,38.696609714577583,40.893118693549177,{"$f":"AJ1786*AJ$52/$AH$52","v":44.487140273339435},47.573515379026119,50.222272173818602,55.52683568975916,56.41508962561808]
[{"$f":"ROW()","v":1794},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1787*T$52","v":29.441106419068959},46.563035817466904,46.516778411077624,48.072003596744381,49.930928589103097,25.737687785456213,59.185941159933911,59.94848892052778,62.536766893816711,66.015243788340115,70.062724567625892,{"$f":"AE1787*AE$52/$AD$52","v":33.717420309370972},35.848234935559468,40.480481858919212,43.266557496289906,45.704219111433261,{"$f":"AJ1787*AJ$52/$AH$52","v":34.345324309196563},36.728092751792239,38.773007542322269,42.868279864937541,43.554036901882384]
[{"$f":"ROW()","v":1795},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1788*T$52","v":29.422568624345967},46.522753273651553,46.475098462469411,48.030110035402636,49.887136727155934,25.739712757588848,59.189611180080362,59.947111837266071,62.531587003411268,66.006363201249968,70.050543567516783,{"$f":"AE1788*AE$52/$AD$52","v":35.176612976832374},37.409859788713888,42.253282193488147,45.166871661667379,47.716777762455578,{"$f":"AJ1788*AJ$52/$AH$52","v":34.372642964122846},36.757306687376413,38.803848025992387,42.902377773997024,43.588680269755613]
[{"$f":"ROW()","v":1796},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1789*T$52","v":31.432523611486037},50.560240028895109,50.586845225283724,52.444111663321692,54.327605901204855,28.831994059987711,66.12562659212179,67.28491780607358,70.064162248140946,74.019928851365052,78.611080429735807,{"$f":"AE1789*AE$52/$AD$52","v":59.685718223278386},62.752813989908859,70.214179711598902,74.667214368047965,78.516671336850621,{"$f":"AJ1789*AJ$52/$AH$52","v":72.028899259121516},77.026033266779763,81.314621725417041,89.903213142075714,91.341380506158728]
[{"$f":"ROW()","v":1797},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1792:T1796)","v":149.28530709934623},236.9932116162804,236.81249326241735,244.89250433583823,254.18626655311871,131.94257269744995,303.22266678912774,307.39797759435532,320.27729895545178,338.28231551533474,{"$f":"SUM(AD1792:AD1796)","v":359.29144109461964},{"$f":"SUM(AE1792:AE1796)","v":184.21075034376011},195.20074241239445,219.82583594358891,234.60465652739418,{"$f":"SUM(AI1792:AI1796)","v":247.49214034351422},{"$f":"SUM(AJ1792:AJ1796)","v":223.03085711310891},238.50402263834692,251.78324208461845,278.3770249239293,{"$f":"SUM(AN1792:AN1796)","v":282.83017779982742}]
[{"$f":"ROW()","v":1798},null,"Stand Alone Return + Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ 30/06/2014]",null,null,null,null,{"$f":"\"Approved 4 [m$ \"&$G$51&\"]\"","v":"Approved 4 [m$ 31/12/2023]"},null,null,null,null,null,null,null,{"$f":"AG$197","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"AL$197","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1799},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4.99942029662447*$S$51","v":7.2129162916272662},{"$f":"20.631478277703*$S$51","v":29.766076256896088},{"$f":"21.8323153730217*$S$51","v":31.498584614767651},{"$f":"23.0544921572471*$S$51","v":33.261880820157714},{"$f":"23.8188617957612*$S$51","v":34.364675522612742},{"$f":"Y1806*Y$51","v":16.104085481131108},{"$f":"Z1806*Z$51","v":33.071901718273971},34.857357734954476,34.265754981417906,33.727348372178199,33.885512710400619,13.135092229044036,14.889011919651063,14.604069466872634,14.419831102400835,14.016285608500459,15.608967345763523,18.950936204867634,21.472330291532735,22.130970561847242,22.458902673700024]
[{"$f":"ROW()","v":1800},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"21.2613655957818*$S$51","v":30.674846520025909},{"$f":"53.8432196855846*$S$51","v":77.682333834992463},{"$f":"54.4406556913628*$S$51","v":78.544284950043107},{"$f":"55.0594313860477*$S$51","v":79.437023912612261},{"$f":"55.2203999350214*$S$51","v":79.66926137224651},{"$f":"Y1807*Y$51","v":31.794708217932772},64.495452033324028,66.085171523792795,65.280456478672136,64.550541130784495,64.522981198011493,30.107500265064917,31.593610799652076,31.047827928691824,30.596507660739078,29.923484537428454,36.584097343030166,40.246126658473017,42.010356900719692,42.7476710497819,43.092011277125941]
[{"$f":"ROW()","v":1801},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"31.1404939700419*$S$51","v":44.927964235671794},{"$f":"73.3507176782851*$S$51","v":105.82678693797283},{"$f":"73.5592921975498*$S$51","v":106.12770793656109},{"$f":"73.7762334076726*$S$51","v":106.44069998283427},{"$f":"73.554603010796*$S$51","v":106.12094260987837},{"$f":"Y1808*Y$51","v":42.806590356558885},88.656612889360915,93.392110271637748,95.132717650039581,96.703647800575922,98.901112080147556,61.338674773824508,62.573993188579593,61.670934086491783,60.868373086025414,59.847269745895019,82.880235510965875,88.548572064041764,92.533332569364006,95.147041958449208,97.044911397268166]
[{"$f":"ROW()","v":1802},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"31.698778409879*$S$51","v":45.733429408140275},{"$f":"75.3421747382304*$S$51","v":108.69996267025806},{"$f":"76.8701479173072*$S$51","v":110.90444678694131},{"$f":"78.4447168731143*$S$51","v":113.17615698528168},{"$f":"79.5779679294051*$S$51","v":114.81115554940375},{"$f":"Y1809*Y$51","v":43.002478828405756},90.250705716588328,97.159957545128492,100.89726392749135,104.48717574521861,109.16773969178773,62.051017708606402,63.177502957248841,62.246553866103376,61.423374337299194,60.383833739928434,83.511255585611451,89.726809103469407,94.984916898490866,97.956185787378558,99.789309260290636]
[{"$f":"ROW()","v":1803},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"41.2389875044511*$S$51","v":59.497571152780353},{"$f":"102.309978764428*$S$51","v":147.60777627042816},{"$f":"105.632798331252*$S$51","v":152.40177596752605},{"$f":"109.174424743699*$S$51","v":157.51145935750716},{"$f":"112.132914283537*$S$51","v":161.77982171442167},{"$f":"Y1810*Y$51","v":52.130085564430537},114.28385528492053,128.39277572233394,137.65621963105946,146.26488457238077,155.10983158909636,102.64441318292693,111.48937676599053,111.47013803733837,111.94350099798831,113.19175810190377,132.05351087448702,152.53270527214636,170.28084698100534,178.47987730940997,183.77576475384103]
[{"$f":"ROW()","v":1804},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1799:T1803)","v":188.04672760824559},469.58293597054762,479.47680025583918,489.82722105839309,496.74585676856304,185.83794844845909,390.75852764246775,419.88737279784743,433.23241266868041,445.73359762113802,{"$f":"SUM(AD1799:AD1803)","v":461.58717726944377},{"$f":"SUM(AE1799:AE1803)","v":269.27669815946678},283.72349563112209,281.039523385498,279.25158718445283,{"$f":"SUM(AI1799:AI1803)","v":277.36263173365614},{"$f":"SUM(AJ1799:AJ1803)","v":350.63806665985805},390.00514930299818,421.28178364111261,436.46174666686687,{"$f":"SUM(AN1799:AN1803)","v":446.16089936222579}]
[{"$f":"ROW()","v":1805},null,"Stand Alone Return + Depreciation (m$ nominal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 3 [m$ nominal]",null,null,null,null,"Approved 4 [m$ nominal]",null,null,null,null,null,null,null,"Forecast 5 [m$ nominal]",null,null,null,null,"Forecast 5 [m$ nominal]"]
[{"$f":"ROW()","v":1806},null,null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1799*T$52","v":5.0761075696110387},{"$f":"U1799*U$52","v":21.702611073241563},23.236281376360559,25.123595505600392,26.73930299665459,12.613486497344425,26.340882779286549,28.172735862196859,28.223300025106155,28.27546252215674,28.930907986396413,{"$f":"AE1799*AE$52/$AD$52","v":13.248130888502246},{"$f":"AF1799*AF$52/$AD$52","v":15.542488346417157},16.439004184741314,16.889320249886001,17.040498254965186,{"$f":"AJ1799*AJ$52/$AH$52","v":16.608781018335588},{"$f":"AK1799*AK$52/$AH$52","v":20.670952555973887},24.009064205268174,25.36662846868548,26.388642783130432]
[{"$f":"ROW()","v":1807},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1800*T$52","v":21.587498637369013},56.638619881650349,57.94155921369822,60.000926217608679,61.990997643797989,24.903129287521189,51.368897872243394,53.411968167650315,53.768840347238402,54.116214129482074,55.088687841358819,{"$f":"AE1800*AE$52/$AD$52","v":30.366600955814185},32.980249483629919,34.948845895635891,35.836357079402653,36.379901229558385,{"$f":"AJ1800*AJ$52/$AH$52","v":38.927447797421152},43.89892751078586,46.973446403874789,48.997593051377194,50.632023697681618]
[{"$f":"ROW()","v":1808},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1801*T$52","v":31.618165263977641},77.158896531199005,78.289653760696069,80.397530920171675,82.573165484100812,33.528159676775736,70.612614527602673,75.482234606026097,78.356926146726209,81.071904585199945,84.440185332205331,{"$f":"AE1801*AE$52/$AD$52","v":61.866546329537279},65.320356056580934,69.419605667066492,71.292474845164008,72.760168004200779,{"$f":"AJ1801*AJ$52/$AH$52","v":88.189029540338183},96.585377748509316,103.46518950769681,109.05801245858027,114.02531717553218]
[{"$f":"ROW()","v":1809},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1802*T$52","v":32.185013358939088},79.253744872132629,81.813419966266764,85.485003218860811,89.335057844833642,33.68158885457791,71.882266713285645,78.52751895638599,83.104946996853641,87.597257549812213,93.20566753993927,{"$f":"AE1802*AE$52/$AD$52","v":62.585019582174439},65.95035377551018,70.067549446526002,71.942523642912391,73.412503298970918,{"$f":"AJ1802*AJ$52/$AH$52","v":88.860468848641091},97.87055340835056,106.20640318890806,112.2778670792537,117.24991527430275]
[{"$f":"ROW()","v":1810},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1803*T$52","v":41.8715619440474},107.62164727845139,112.42570394665404,118.97265262271667,125.8815805992451,40.830765034300484,91.024025811060895,103.77079595486211,113.38179442058608,122.62177317934345,132.43028971824393,{"$f":"AE1803*AE$52/$AD$52","v":103.52775580928601},116.3826282419505,125.47585245511068,131.11454807079352,137.61448719639006,{"$f":"AJ1803*AJ$52/$AH$52","v":140.51204004933922},166.3768100863019,190.39776924941171,204.57452257649527,215.9318769373682]
[{"$f":"ROW()","v":1811},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1806:T1810)","v":132.33834677394418},342.37551963667494,353.70661826367564,369.97970848495822,386.52010456863218,145.55712935051974,311.22868770347918,339.36525354712137,356.83580793651049,373.6826119659944,{"$f":"SUM(AD1806:AD1810)","v":394.09573841814381},{"$f":"SUM(AE1806:AE1810)","v":271.59405356531414},296.17607590408869,316.35085764908035,327.07522388815858,{"$f":"SUM(AI1806:AI1810)","v":337.20755798408533},{"$f":"SUM(AJ1806:AJ1810)","v":373.09776725407522},425.40262130992153,471.05187255515955,500.2746236343919,{"$f":"SUM(AN1806:AN1810)","v":524.22777586801521}]
[{"$f":"ROW()","v":1812}]
["Cost of UAFG"]
[1825,null,null,"UAFG [m$]",null,null,null,null,null,null,null,null,null,null,4.2236728376578361,4.3881272269434932,4.5381422597243315,4.5238604799364133,4.5812099181817567,7.024094100675419,14.732026000018601,14.507977564685568,14.268247401033129,14.224115895340161,6.7295975428779853,11.960324141439521,12.258664094514465,11.585908963365082,12.015760903348339,11.668632177890604,4.4162312552592553,5.4497069593619782,5.4393713020194845,5.2978093921115894,5.3651305472643402,5.9567603601613586,5.859600058704558,5.8826378103446748,5.9104242288983766,5.9465248220645286]
["Working Capital"]
[{"$f":"ROW()","v":1816},null,"Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Approved 4 [m$ 30/6/2014]",null,null,null,null,null,null,null,{"$f":"AG$197","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,null,{"$f":"AL$197","v":"Forecast 5 [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":1817},null,null,"Days credit: Days outstanding on receipts (billing plus credit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"Z1817","v":18},18,18,18,62,{"$f":"AE1817","v":62},{"$f":"AF1817","v":62},{"$f":"AG1817","v":62},{"$f":"AH1817","v":62},62,{"$f":"AJ1817","v":62},{"$f":"AK1817","v":62},{"$f":"AL1817","v":62},{"$f":"AM1817","v":62}]
[{"$f":"ROW()","v":1818},null,null,"Inventory: Average inventory as % of capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8999999999999999E-3,{"$f":"Z1818","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]
[{"$f":"ROW()","v":1819},null,null,"Days credit: Days outstanding on expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"Z1819","v":15},{"$f":"AA1819","v":15},15,15,19,{"$f":"AE1819","v":19},19,19,19,19,{"$f":"AJ1819","v":19},19,19,19]
[{"$f":"ROW()","v":1820},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,22.986424143615089]
[{"$f":"ROW()","v":1821}]
["Equity raising cost parameters $ million nominal"]
[{"$f":"ROW()","v":1823},null,"Equity raising costs"]
[{"$f":"ROW()","v":1824},null,null,"Dividend imputation/payout ratio",null,null,0.7]
[{"$f":"ROW()","v":1825},null,null,"Benchmark seasoned equity offering (SEO) raising cost",null,null,0.03]
[{"$f":"ROW()","v":1826},null,null,"Benchmark DRP cost (AER 2010 Victorian DNSP decision)",null,null,0.01]
[{"$f":"ROW()","v":1827},null,null,"Benchmark DRP take-up",null,null,0.251]
[{"$f":"ROW()","v":1828}]
[{"$f":"ROW()","v":1829},null,null,"Tax asset life - equity raising costs","years",null,5]
[{"$f":"ROW()","v":1830}]

{"sheet":"CoS","index":4,"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]]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Draft Decision, April 2024"}]
["Building Block of Total Revenue Required"]
["Ref",null,{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40}]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,"4","4","4","4","4","4",5,5,5,5,5,5,5,5,5,5]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R5","v":2009},{"$f":"1+S5","v":2010},{"$f":"T5+1","v":2011},{"$f":"U5+1","v":2012},{"$f":"V5+1","v":2013},{"$f":"W5+1","v":2014},"2014",{"$f":"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$8","v":365},{"$f":"Input!AK$8","v":365},{"$f":"Input!AL$8","v":365},{"$f":"Input!AM$8","v":366},{"$f":"Input!AN$8","v":365}]
["Year portion",null,null,null,null,null,null,null,{"$f":"Input!I$9","v":1},{"$f":"Input!J$9","v":1},{"$f":"Input!K$9","v":1},{"$f":"Input!L$9","v":1},{"$f":"Input!M$9","v":1},{"$f":"Input!N$9","v":1},{"$f":"Input!O$9","v":1},{"$f":"Input!P$9","v":1},{"$f":"Input!Q$9","v":1},{"$f":"Input!R$9","v":1},{"$f":"Input!S$9","v":1},{"$f":"Input!T$9","v":0.49589041095890413},{"$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 6"]
[{"$f":"ROW()","v":11},null,null,"Inflation",null,null,null,null,null,{"$f":"Input!J$48","v":5.8017727639001038E-2},{"$f":"Input!K$48","v":3.1226199543031186E-2},{"$f":"Input!L$48","v":3.0280649926144765E-2},{"$f":"Input!M$48","v":2.3655913978494647E-2},{"$f":"Input!N$48","v":2.5910364145658171E-2},{"$f":"Input!O$48","v":2.7986348122866822E-2},{"$f":"Input!P$48","v":3.253652058432932E-2},{"$f":"Input!Q$48","v":2.9581993569131715E-2},{"$f":"Input!R$48","v":3.6851967520299844E-2},{"$f":"Input!S$48","v":2.108433734939763E-2},{"$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":4.0519877675840865E-2},{"$f":"Load_Tariffs!AM14","v":3.8000000000000034E-2},{"$f":"Load_Tariffs!AN14","v":2.50999999999999E-2},{"$f":"Load_Tariffs!AO14","v":2.50999999999999E-2},{"$f":"Load_Tariffs!AP14","v":2.50999999999999E-2},{"$f":"Load_Tariffs!AQ14","v":2.50999999999999E-2},{"$f":"Load_Tariffs!AR14","v":2.50999999999999E-2}]
[{"$f":"ROW()","v":12},null,null,"Inflation Factor (convert to nominal $)",null,null,null,null,null,{"$f":"Input!J$52","v":0.53691282821585162},{"$f":"Input!K$52","v":0.55367857532693299},{"$f":"Input!L$52","v":0.57044432243801446},{"$f":"Input!M$52","v":0.58393870425912886},{"$f":"Input!N$52","v":0.59906876872522663},{"$f":"Input!O$52","v":0.61583451583630811},{"$f":"Input!P$52","v":0.63587162823735655},{"$f":"Input!Q$52","v":0.65468197865466737},{"$f":"Input!R$52","v":0.67880829766817474},{"$f":"Input!S$52","v":0.69312052081178088},{"$f":"Load_Tariffs!T17","v":0.70375245800417385},{"$f":"Load_Tariffs!W17","v":0.72910553900141906},{"$f":"Load_Tariffs!X17","v":0.73769287288758267},{"$f":"Load_Tariffs!Y17","v":0.75532696546656874},{"$f":"Load_Tariffs!Z17","v":0.77810433504775911},{"$f":"Load_Tariffs!AA17","v":0.78324761204996329},{"$f":"Load_Tariffs!AD17","v":0.79647318148420287},{"$f":"Load_Tariffs!AE17","v":0.80822924320352685},{"$f":"Load_Tariffs!AF17","v":0.82365907421013962},{"$f":"Load_Tariffs!AG17","v":0.83835415135929459},{"$f":"Load_Tariffs!AH17","v":0.85378398236590747},{"$f":"Load_Tariffs!AI17","v":0.86113152094048495},{"$f":"Load_Tariffs!AJ17","v":0.89125642909625269},{"$f":"Load_Tariffs!AK17","v":0.96105804555473928},{"$f":"Load_Tariffs!AL17","v":1},{"$f":"Load_Tariffs!AM17","v":1.0379999999999998},{"$f":"Load_Tariffs!AN17","v":1.0640537999999999},{"$f":"Load_Tariffs!AO17","v":1.0907615503799997},{"$f":"Load_Tariffs!AP17","v":1.1181396652945377},{"$f":"Load_Tariffs!AQ17","v":1.1462049708934303},{"$f":"Load_Tariffs!AR17","v":1.1749747156628556}]
[{"$f":"ROW()","v":13},null,"Real Post Tax WACC"]
[{"$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":3.9903827281648763E-2},{"$f":"Revenue!AF16","v":3.9073601570166927E-2},{"$f":"Revenue!AG16","v":3.5322865554465288E-2},{"$f":"Revenue!AH16","v":3.577466265060214E-2},{"$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":2.8133774965394265E-2},{"$f":"Revenue!AN16","v":4.7050531655448369E-2},{"$f":"Revenue!AO16","v":4.7050531655448369E-2},{"$f":"Revenue!AP16","v":4.7050531655448369E-2},{"$f":"Revenue!AQ16","v":4.7050531655448369E-2},{"$f":"Revenue!AR16","v":4.7050531655448369E-2}]
[{"$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":0.90658447220155858},{"$f":"Revenue!AF17","v":0.87249302728083833},{"$f":"Revenue!AG17","v":0.8427255461160672},{"$f":"Revenue!AH17","v":0.81361861465068852},{"$f":"Revenue!AI17","v":0.7900635654586381},{"$f":"Revenue!AJ17","v":0.76731201319090825},{"$f":"Revenue!AK17","v":0.74584984110220165},{"$f":"Revenue!AL17","v":0.89146665328563113},{"$f":"Revenue!AM17","v":0.86707262711570465},{"$f":"Revenue!AN17","v":0.95506374312130027},{"$f":"Revenue!AO17","v":0.91214675342486906},{"$f":"Revenue!AP17","v":0.87115829260189714},{"$f":"Revenue!AQ17","v":0.83201169978352885},{"$f":"Revenue!AR17","v":0.79462420831597258}]
[{"$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},{"$f":"Revenue!AE19","v":5.9662E-2},{"$f":"Revenue!AF19","v":5.8815999999999993E-2},{"$f":"Revenue!AG19","v":5.4994000000000001E-2},{"$f":"Revenue!AH19","v":5.4837999999999998E-2},{"$f":"Revenue!AI19","v":4.1553999999999994E-2},{"$f":"Revenue!AJ19","v":4.1388999999999995E-2},{"$f":"Revenue!AK19","v":4.0503499999999998E-2},{"$f":"Revenue!AL19","v":4.0035999999999995E-2},{"$f":"Revenue!AM19","v":3.9854500000000001E-2},{"$f":"Revenue!AN19","v":7.3331499999999994E-2},{"$f":"Revenue!AO19","v":7.3331499999999994E-2},{"$f":"Revenue!AP19","v":7.3331499999999994E-2},{"$f":"Revenue!AQ19","v":7.3331499999999994E-2},{"$f":"Revenue!AR19","v":7.3331499999999994E-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},{"$f":"Revenue!AE20","v":0.86484688143094446},{"$f":"Revenue!AF20","v":0.81680564085822704},{"$f":"Revenue!AG20","v":0.7742277594547714},{"$f":"Revenue!AH20","v":0.73397788044682832},{"$f":"Revenue!AI20","v":0.70469498503853689},{"$f":"Revenue!AJ20","v":0.67668756347391512},{"$f":"Revenue!AK20","v":0.65034626358672998},{"$f":"Revenue!AL20","v":0.85194842654472092},1,{"$f":"Revenue!AN20","v":0.93167861001004804},{"$f":"Revenue!AO20","v":0.86802503235025519},{"$f":"Revenue!AP20","v":0.80872035559401279},{"$f":"Revenue!AQ20","v":0.7534674567866616},{"$f":"Revenue!AR20","v":0.70198951282680289}]
[{"$f":"\"Capital Base [m$ \"&Input!$G$51&\"] - CCA\"","v":"Capital Base [m$ 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":"Asset!O$15","v":1109.4592304486096},{"$f":"Asset!P$15","v":1097.7801048274259},{"$f":"Asset!Q$15","v":1101.648777424843},{"$f":"Asset!R$15","v":1105.526654159655},{"$f":"Asset!S$15","v":1108.3651416475013},{"$f":"Asset!T$15","v":1128.0281266850429},{"$f":"Asset!U$15","v":1152.0868817463529},{"$f":"Asset!V$15","v":1171.0891477130606},{"$f":"Asset!W$15","v":1183.5334309258735},{"$f":"Asset!X$15","v":1245.0943459527407},{"$f":"Asset!Y$15","v":1292.1184246261992},{"$f":"Asset!Z$15","v":1320.8166764795078},{"$f":"Asset!AA$15","v":1360.7934509109114},{"$f":"Asset!AB$15","v":1407.8746239124721},{"$f":"Asset!AC$15","v":1451.3852160686945},{"$f":"Asset!AD$15","v":1492.7832187908739},{"$f":"Asset!AE$15","v":1509.7313093987682},{"$f":"Asset!AF$15","v":1526.5348331288096},{"$f":"Asset!AG$15","v":1544.7730445174616},{"$f":"Asset!AH$15","v":1561.9110695298768},{"$f":"Asset!AI$15","v":1575.0558207954805},{"$f":"Asset!AJ$15","v":1583.790540337382},{"$f":"Asset!AK$15","v":1598.6195367470264},{"$f":"Asset!AL$15","v":1622.4213295216889},{"$f":"Asset!AM$15","v":1623.4730749632604},{"$f":"Asset!AN$15","v":1621.3078238959404}]
[{"$f":"ROW()","v":22},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!O$17+Asset!O$18+Asset!O$19","v":39.71646037732198},{"$f":"Asset!P$17+Asset!P$18+Asset!P$19","v":47.852697200765562},{"$f":"Asset!Q$17+Asset!Q$18+Asset!Q$19","v":50.292509946663444},{"$f":"Asset!R$17+Asset!R$18+Asset!R$19","v":51.228879863725531},{"$f":"Asset!S$17+Asset!S$18+Asset!S$19","v":62.057725077968328},{"$f":"Asset!T$17+Asset!T$18+Asset!T$19","v":39.853524123781348},{"$f":"Asset!U$17+Asset!U$18+Asset!U$19","v":53.228477303998183},{"$f":"Asset!V$17+Asset!V$18+Asset!V$19","v":49.754793929594882},{"$f":"Asset!W$17+Asset!W$18+Asset!W$19","v":101.90437474986237},{"$f":"Asset!X$17+Asset!X$18+Asset!X$19","v":90.336155269450018},{"$f":"Asset!Y$17+Asset!Y$18+Asset!Y$19","v":49.886965851220985},{"$f":"Asset!Z$17+Asset!Z$18+Asset!Z$19","v":86.683685764460023},{"$f":"Asset!AA$17+Asset!AA$18+Asset!AA$19","v":99.129889494973426},{"$f":"Asset!AB$17+Asset!AB$18+Asset!AB$19","v":99.134492368834316},{"$f":"Asset!AC$17+Asset!AC$18+Asset!AC$19","v":100.68397824211883},{"$f":"Asset!AD$17+Asset!AD$18+Asset!AD$19","v":82.038035018983578},{"$f":"Asset!AE$17+Asset!AE$18+Asset!AE$19","v":71.512238270948657},{"$f":"Asset!AF$17+Asset!AF$18+Asset!AF$19","v":83.605118116152653},{"$f":"Asset!AG$17+Asset!AG$18+Asset!AG$19","v":84.089204279902859},{"$f":"Asset!AH$17+Asset!AH$18+Asset!AH$19","v":81.457042274747081},{"$f":"Asset!AI$17+Asset!AI$18+Asset!AI$19","v":79.453591615026113},{"$f":"Asset!AJ$17+Asset!AJ$18+Asset!AJ$19","v":99.898340783719888},{"$f":"Asset!AK$17+Asset!AK$18+Asset!AK$19","v":113.69926273417903},{"$f":"Asset!AL$17+Asset!AL$18+Asset!AL$19","v":95.958802872784034},{"$f":"Asset!AM$17+Asset!AM$18+Asset!AM$19","v":91.728054524941228},{"$f":"Asset!AN$17+Asset!AN$18+Asset!AN$19","v":89.404586538904383}]
[{"$f":"ROW()","v":23},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"Asset!O$21+Asset!O22","v":-41.350636127680183},{"$f":"Asset!P$21+Asset!P22","v":-43.984024603348509},{"$f":"Asset!Q$21+Asset!Q22","v":-46.414633211851452},{"$f":"Asset!R$21+Asset!R22","v":-48.390392375879145},{"$f":"Asset!S$21+Asset!S22","v":-50.915716169729279},{"$f":"Asset!T$21+Asset!T22","v":-15.794769062471241},{"$f":"Asset!U$21+Asset!U22","v":-34.226211337290501},{"$f":"Asset!V$21+Asset!V22","v":-37.310510716781792},{"$f":"Asset!W$21+Asset!W22","v":-40.343459722995235},{"$f":"Asset!X$21+Asset!X22","v":-43.312076595991599},{"$f":"Asset!Y$21+Asset!Y22","v":-21.138934552832843},{"$f":"Asset!Z$21+Asset!Z22","v":-46.688679117682},{"$f":"Asset!AA$21+Asset!AA22","v":-51.809574273567591},{"$f":"Asset!AB$21+Asset!AB22","v":-55.373575974761678},{"$f":"Asset!AC$21+Asset!AC22","v":-58.678145037995925},{"$f":"Asset!AD$21+Asset!AD22","v":-64.05708461491875},{"$f":"Asset!AE$21+Asset!AE22","v":-54.02266823365477},{"$f":"Asset!AF$21+Asset!AF22","v":-64.801158225118201},{"$f":"Asset!AG$21+Asset!AG22","v":-66.524909041776382},{"$f":"Asset!AH$21+Asset!AH22","v":-67.984240349143491},{"$f":"Asset!AI$21+Asset!AI22","v":-70.718872073124587},{"$f":"Asset!AJ$21+Asset!AJ22","v":-60.199344374075785},{"$f":"Asset!AK$21+Asset!AK22","v":-72.867469959516441},{"$f":"Asset!AL$21+Asset!AL22","v":-78.417057431212555},{"$f":"Asset!AM$21+Asset!AM22","v":-79.703305592261174},{"$f":"Asset!AN$21+Asset!AN22","v":-79.977547664478209}]
[{"$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!O$20+Asset!O$23","v":-10.044949870825356},{"$f":"Asset!P$16+Asset!P$20+Asset!P$23","v":0},{"$f":"Asset!Q$16+Asset!Q$20+Asset!Q$23","v":0},{"$f":"Asset!R$16+Asset!R$20+Asset!R$23","v":0},{"$f":"Asset!S$16+Asset!S$20+Asset!S$23","v":8.520976129302344},{"$f":"Asset!T$16+Asset!T$20+Asset!T$23","v":0},{"$f":"Asset!U$16+Asset!U$20+Asset!U$23","v":0},{"$f":"Asset!V$16+Asset!V$20+Asset!V$23","v":0},{"$f":"Asset!W$16+Asset!W$20+Asset!W$23","v":0},{"$f":"Asset!X$16+Asset!X$20+Asset!X$23","v":0},{"$f":"Asset!Y$16+Asset!Y$20+Asset!Y$23","v":-4.9779445079604065E-2},{"$f":"Asset!Z$16+Asset!Z$20+Asset!Z$23","v":-1.823221537466397E-2},{"$f":"Asset!AA$16+Asset!AA$20+Asset!AA$23","v":-0.23914221984500875},{"$f":"Asset!AB$16+Asset!AB$20+Asset!AB$23","v":-0.25032423785013386},{"$f":"Asset!AC$16+Asset!AC$20+Asset!AC$23","v":-0.60783048194366762},{"$f":"Asset!AD$16+Asset!AD$20+Asset!AD$23","v":-1.0328597961703958},{"$f":"Asset!AE$16+Asset!AE$20+Asset!AE$23","v":-0.68604630725255955},{"$f":"Asset!AF$16+Asset!AF$20+Asset!AF$23","v":-0.56574850238252272},{"$f":"Asset!AG$16+Asset!AG$20+Asset!AG$23","v":-0.42627022571100914},{"$f":"Asset!AH$16+Asset!AH$20+Asset!AH$23","v":-0.32805066000000005},{"$f":"Asset!AI$16+Asset!AI$20+Asset!AI$23","v":0},{"$f":"Asset!AJ$16+Asset!AJ$20+Asset!AJ$23","v":-24.87},{"$f":"Asset!AK$16+Asset!AK$20+Asset!AK$23","v":-17.03},{"$f":"Asset!AL$16+Asset!AL$20+Asset!AL$23","v":-16.489999999999998},{"$f":"Asset!AM$16+Asset!AM$20+Asset!AM$23","v":-14.19},{"$f":"Asset!AN$16+Asset!AN$20+Asset!AN$23","v":-14.65}]
[{"$f":"ROW()","v":25},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"Asset!N$24","v":1109.4592304486096},{"$f":"Asset!O$24","v":1097.7801048274259},{"$f":"Asset!P$24","v":1101.648777424843},{"$f":"Asset!Q$24","v":1105.526654159655},{"$f":"Asset!R$24","v":1108.3651416475013},{"$f":"Asset!S$24","v":1128.0281266850429},{"$f":"Asset!T$24","v":1152.0868817463529},{"$f":"Asset!U$24","v":1171.0891477130606},{"$f":"Asset!V$24","v":1183.5334309258735},{"$f":"Asset!W$24","v":1245.0943459527407},{"$f":"Asset!X$24","v":1292.1184246261992},{"$f":"Asset!Y$24","v":1320.8166764795078},{"$f":"Asset!Z$24","v":1360.7934509109114},{"$f":"Asset!AA$24","v":1407.8746239124721},{"$f":"Asset!AB$24","v":1451.3852160686945},{"$f":"Asset!AC$24","v":1492.7832187908739},{"$f":"Asset!AD$24","v":1509.7313093987682},{"$f":"Asset!AE$24","v":1526.5348331288096},{"$f":"Asset!AF$24","v":1544.7730445174616},{"$f":"Asset!AG$24","v":1561.9110695298768},{"$f":"Asset!AH$24","v":1575.0558207954805},{"$f":"Asset!AI$24","v":1583.790540337382},{"$f":"Asset!AJ$24","v":1598.6195367470264},{"$f":"Asset!AK$24","v":1622.4213295216889},{"$f":"Asset!AL$24","v":1623.4730749632604},{"$f":"Asset!AM$24","v":1621.3078238959404},{"$f":"Asset!AN$24","v":1616.0848627703665}]
[{"$f":"ROW()","v":26},null,null,"Check closing value (should be 0)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O21:O24)-O25","v":0},{"$f":"SUM(P21:P24)-P25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28}]
["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,{"$f":"N37","v":664.64237513568605},676.05087935112942,700.50720184682814,723.7683774007171,752.36745499648578,{"$f":"S37","v":781.85944265827447},810.78397486335984,853.84758426204348,873.08417681820504,{"$f":"W37","v":940.45333404806581},{"$f":"X37","v":1005.4029475967268},{"$f":"Y37","v":1034.5265078083435},1083.8354891898809,1137.8854418102273,1195.4466033894244,1251.4810085528193,{"$f":"AD37","v":1288.9844096409763},1314.5472626208411,{"$f":"AF37","v":1376.7889074207794},{"$f":"AG37","v":1501.0871998126959},{"$f":"AH37","v":1575.0558207954805},{"$f":"AI37","v":1643.9745808702023},{"$f":"AJ37","v":1701.017192829913},{"$f":"AK37","v":1769.6748047586577},{"$f":"AL37","v":1815.2696406541138},{"$f":"AM37","v":1858.3510870979371}]
[{"$f":"ROW()","v":32},null,null,"Inflation on Opening Value (start period)",null,null,null,null,null,null,null,null,null,null,{"$f":"O31*O$11","v":18.600912887756355},21.99634335206196,20.722399540163323,26.672288736191348,15.863169231853647,11.993124194168113,29.208952028778885,10.056533521874908,20.870538091271815,28.359974081216102,6.6457229775041888,17.468552664681255,15.997571796160628,21.723267525467929,21.328217723272637,23.033392795450805,{"$f":"AE31*AE$11","v":11.092809033054849},45.986721644585622,107.82765556881634,60.823869717180933,59.85212119022831,{"$f":"AJ31*AJ$11","v":41.263761979841917},42.69553154003065,44.418837599442135,45.563267980418075,46.644612286158036]
[{"$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":698.04722270319144},{"$f":"SUM(Q31:Q32)","v":721.22960138699148},{"$f":"SUM(R31:R32)","v":750.44066613690848},{"$f":"SUM(S31:S32)","v":768.23062422833937},{"$f":"SUM(T31:T32)","v":793.85256685244258},{"$f":"SUM(U31:U32)","v":839.99292689213871},{"$f":"SUM(V31:V32)","v":863.90411778391842},{"$f":"SUM(W31:W32)","v":893.95471490947682},{"$f":"SUM(X31:X32)","v":968.81330812928195},1012.048670574231,1051.9950604730248,1099.8330609860416,1159.6087093356953,1216.7748211126971,1274.51440134827,{"$f":"SUM(AE31:AE32)","v":1300.0772186740312},1360.5339842654269,1484.6165629895959,1561.9110695298768,1634.9079419857087,{"$f":"SUM(AJ31:AJ32)","v":1685.2383428500443},1743.7127243699438,1814.0936423580999,1860.8329086345318,1904.9956993840951]
[{"$f":"ROW()","v":34},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"O22*O$12","v":24.458767147199996},30.42817248459999,32.925599923391161,34.774588731742966,43.013482726435726,28.047015562239764,38.809177634956399,36.703756873852505,76.971122147581568,70.29095402670653,39.073846875386899,69.041230983596378,80.119675565371622,81.653024206806222,84.408831134649205,70.042760243981576,{"$f":"AE22*AE$12","v":61.581442508120375},74.513599026372631,80.814606317496654,81.457042274747081,82.472828096397095,{"$f":"AJ22*AJ$12","v":106.29720912461212},124.01878409699604,107.29534372623927,105.13915206687125,105.04812864750434]
[{"$f":"ROW()","v":35},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O23*O$12","v":-25.465148979213275},-27.968193340963168,-30.386823909665548,-32.847799872165545,-35.290727709067575,-11.115607551322416,-24.95452026505167,-27.523697839565703,-30.472503008992728,-33.701314559261654,-16.557020009786783,-37.186280796155245,-41.874013005822448,-45.608948323077037,-49.193066486666673,-54.690912801275232,{"$f":"AE23*AE$12","v":-46.520622461310353},-57.75444888102011,-63.934299064396413,-67.984240349143491,-73.40618921190331,{"$f":"AJ23*AJ$12","v":-64.055341138743955},-79.481034505310205,-87.681222349518549,-91.356325066487898,-93.971596326482768]
[{"$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$12","v":-6.1860268402997187},0,0,0,5.9060634125667937,0,0,0,0,0,-3.8989631487772181E-2,-1.452147058496381E-2,-0.19328173536334287,-0.20618183000000004,-0.50957720786019445,-0.88183915000000002,{"$f":"AE24*AE$12","v":-0.5907760999999998},-0.50422699000000004,-0.40967043000000003,-0.32805066000000005,0,{"$f":"AJ24*AJ$12","v":-26.463018005999999},-18.575669202971394,-18.438123080706923,-16.264648536977777,-17.213379584460835]
[{"$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$12","v":676.05087935112942},{"$f":"Asset!P24*P$12","v":700.50720184682814},{"$f":"Asset!Q24*Q$12","v":723.7683774007171},{"$f":"Asset!R24*R$12","v":752.36745499648578},{"$f":"Asset!S24*S$12","v":781.85944265827447},{"$f":"Asset!T24*T$12","v":810.78397486335984},{"$f":"Asset!U24*U$12","v":853.84758426204348},{"$f":"Asset!V24*V$12","v":873.08417681820504},{"$f":"Asset!W24*W$12","v":940.45333404806581},{"$f":"Asset!X24*X$12","v":1005.4029475967268},{"$f":"Asset!Y24*Y$12","v":1034.5265078083435},{"$f":"Asset!Z24*Z$12","v":1083.8354891898809},{"$f":"Asset!AA24*AA$12","v":1137.8854418102273},{"$f":"Asset!AB24*AB$12","v":1195.4466033894244},{"$f":"Asset!AC24*AC$12","v":1251.4810085528193},{"$f":"Asset!AD24*AD$12","v":1288.9844096409763},{"$f":"Asset!AE24*AE$12","v":1314.5472626208411},{"$f":"Asset!AF24*AF$12","v":1376.7889074207794},{"$f":"Asset!AG24*AG$12","v":1501.0871998126959},{"$f":"Asset!AH24*AH$12","v":1575.0558207954805},{"$f":"Asset!AI24*AI$12","v":1643.9745808702023},{"$f":"Asset!AJ24*AJ$12","v":1701.017192829913},{"$f":"Asset!AK24*AK$12","v":1769.6748047586577},{"$f":"Asset!AL24*AL$12","v":1815.2696406541138},{"$f":"Asset!AM24*AM$12","v":1858.3510870979371},{"$f":"Asset!AN24*AN$12","v":1898.8588521206564}]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE33:AE36)-AE37","v":0},0,0,0,0,{"$f":"SUM(AJ33:AJ36)-AJ37","v":0},0,0,0,0]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40}]
["Cost of Service, Allowable Revenue [m$ nominal]"]
[{"$f":"ROW()","v":42},null,"Cost of Service",null,null,"PV",null,"Sum"]
[{"$f":"ROW()","v":43},null,null,"OPEX",null,{"$f":"SUMPRODUCT($AJ$18:$AN$18,AJ43:AN43)","v":398.87163795054255},null,{"$f":"SUM(AJ43:AN43)","v":494.86526009538187},null,null,null,null,null,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$1722*AJ$12","v":87.41879589344866},{"$f":"Input!AK$1722*AK$12","v":92.940600606289635},{"$f":"Input!AL$1722*AL$12","v":97.856405684571399},{"$f":"Input!AM$1722*AM$12","v":107.357303248202},{"$f":"Input!AN$1722*AN$12","v":109.29215466287015}]
[{"$f":"ROW()","v":44},null,null,"Depreciation",null,{"$f":"SUMPRODUCT($AJ$18:$AN$18,AJ44:AN44)","v":334.38120109499516},null,{"$f":"SUM(AJ44:AN44)","v":416.54551938654333},null,null,null,null,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$35","v":64.055341138743955},79.481034505310205,87.681222349518549,91.356325066487898,93.971596326482768]
[{"$f":"ROW()","v":45},null,null,"Inflationary Gain in Return on Asset",null,-178.50224099275448,null,-220.58601138589083,null,null,null,null,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$32","v":-41.263761979841917},-42.69553154003065,-44.418837599442135,-45.563267980418075,-46.644612286158036]
[{"$f":"ROW()","v":46},null,null,"Accelerated depreciation",null,80.028954464937357,null,96.954838411116938,null,null,null,null,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$12","v":26.463018005999999},{"$f":"-Asset!AK$20*AK$12","v":18.575669202971394},{"$f":"-Asset!AL$20*AL$12","v":18.438123080706923},{"$f":"-Asset!AM$20*AM$12","v":16.264648536977777},{"$f":"-Asset!AN$20*AN$12","v":17.213379584460835}]
[{"$f":"ROW()","v":47},null,null,"Return on Asset",null,521.50745360000906,null,644.45829059539892,null,null,null,null,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$31","v":120.55512197708323},124.73814227600676,129.77290794515949,133.11644565362712,136.27567274352236]
[{"$f":"ROW()","v":48},null,null,"Return on Working Capital",null,10.977919141184334,null,13.761042820782762,null,null,null,null,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$35","v":1.6856289620875098},{"$f":"Working_Capital!AK$35","v":2.7586538477660163},{"$f":"Working_Capital!AL$35","v":2.9140460931347039},{"$f":"Working_Capital!AM$35","v":3.1389692037913886},{"$f":"Working_Capital!AN$35","v":3.2637447140031428}]
[{"$f":"ROW()","v":49},null,null,"Tax",null,66.569642068697263,null,82.133018152537375,null,null,null,null,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$51","v":15.583482308582825},{"$f":"-Tax_CoRE!AK$51","v":16.300751532569986},{"$f":"-Tax_CoRE!AL$51","v":16.731659260814727},{"$f":"-Tax_CoRE!AM$51","v":16.346434579745324},{"$f":"-Tax_CoRE!AN$51","v":17.170690470824503}]
[{"$f":"ROW()","v":50},null,null,"Imputation Credits",null,-33.284821034348631,null,-41.066509076268687,null,null,null,null,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!AF$30","v":-7.7917411542914126},{"$f":"-AK49*WACC!AG$30","v":-8.1503757662849932},{"$f":"-AL49*WACC!AH$30","v":-8.3658296304073634},{"$f":"-AM49*WACC!AI$30","v":-8.1732172898726621},{"$f":"-AN49*WACC!AJ$30","v":-8.5853452354122517}]
[{"$f":"ROW()","v":51},null,null,"Net Cost of Service",null,1200.5497462932626,null,1487.0654489996018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ43:AJ50)","v":266.70588515181282},283.94894466459834,300.60969718405636,313.84364101854078,321.95728098059351]
[{"$f":"ROW()","v":52},null,null,"Total Smoothed Revenue",null,{"$f":"Revenue!F$232","v":1200.5496915658423},null,1489.0407850209888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AN$232","v":265.15992528602953},{"$f":"Revenue!AO$232","v":280.24862198480497},{"$f":"Revenue!AP$232","v":296.55186358844787},{"$f":"Revenue!AQ$232","v":314.15156367246351},{"$f":"Revenue!AR$232","v":332.92881048924278}]
[{"$f":"ROW()","v":53},null,null,"Check Cos - Revenue (should be 0, rounded to 0 decimal place)",null,{"$f":"ROUND(F51-F52,3)","v":0}]
[{"$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,{"$f":"SUM(AJ56:AN56)","v":398.87163795054255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ43*AJ$18","v":81.446222246760343},80.674767847926702,79.13846720237855,80.890234245897162,76.721946407579807]
[{"$f":"ROW()","v":57},null,null,"Depreciation",null,{"$f":"SUM(AJ57:AN57)","v":334.38120109499516},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ44*AJ$18","v":59.678991195864413},68.99152754770364,70.909589317420341,68.834017909222183,65.967075124784614]
[{"$f":"ROW()","v":58},null,null,"Inflationary Gain in Return on Asset",null,-178.50224099275448,null,null,null,null,null,null,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$18","v":-38.444564405164584},-37.060790146246447,-35.922418138493548,-34.330439648094739,-32.744028654755184]
[{"$f":"ROW()","v":59},null,null,"Accelerated depreciation",null,80.028954464937357,null,null,null,null,null,null,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$18","v":24.655027832500952},16.124145860836883,14.911285454315477,12.254883368685542,12.083611948598497]
[{"$f":"ROW()","v":60},null,null,"Return on Asset",null,521.50745360000906,null,null,null,null,null,null,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$18","v":112.3186284732007},108.2758299844415,104.94999225987847,100.29890976311829,95.664093119370079]
[{"$f":"ROW()","v":61},null,null,"Return on Working Capital",null,10.977919141184334,null,null,null,null,null,null,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$18","v":1.5704644483903711},2.3945805954502521,2.3566483926572412,2.3651111429123497,2.2911145617741195]
[{"$f":"ROW()","v":62},null,null,"Tax",null,66.569642068697263,null,null,null,null,null,null,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$18","v":14.518797136376621},14.149460376392534,13.531233427083944,12.316506490330251,12.053644638513919]
[{"$f":"ROW()","v":63},null,null,"Imputation Credits",null,-33.284821034348631,null,null,null,null,null,null,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$18","v":-7.2593985681883106},-7.0747301881962672,-6.7656167135419718,-6.1582532451651257,-6.0268223192569597]
[{"$f":"ROW()","v":64},null,null,"Net Cost of Service",null,1200.5497462932626,null,null,null,null,null,null,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$18","v":248.48416835974047},246.47479187830879,243.10918120169856,236.47097002690592,226.01063482660894]
[{"$f":"ROW()","v":65},null,null,"Total Smoothed Revenue",null,1200.5496915658423,null,null,null,null,null,null,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$18","v":247.0438306208562},243.26281916447476,239.82752857331673,236.70297972584407,233.71253348135053]
[{"$f":"ROW()","v":66},null,null,"Check Cos - Revenue (should be 0, rounded to 0 decimal place)",null,{"$f":"ROUND(F64-F65,3)","v":0}]
[{"$f":"ROW()","v":67}]
[{"$f":"\"CHECK -- Cost of Service, Allowable Revenue [m$ \"&Input!$G$51&\"]\"","v":"CHECK -- Cost of Service, Allowable Revenue [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":69},null,"Cost of Service",null,null,"PV",null,"Sum"]
[{"$f":"ROW()","v":70},null,null,"OPEX",null,{"$f":"SUMPRODUCT($AJ$15:$AN$15,AJ70:AN70)","v":384.26940072306621},null,{"$f":"SUM(AJ70:AN70)","v":441.56046986608544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ1722","v":82.156368309054173},{"$f":"Input!AK1722","v":85.207074427871959},{"$f":"Input!AL1722","v":87.517157938220805},{"$f":"Input!AM1722","v":93.663267892234316},{"$f":"Input!AN1722","v":93.016601298704174}]
[{"$f":"ROW()","v":71},null,null,"Depreciation",null,{"$f":"SUMPRODUCT($AJ$15:$AN$15,AJ71:AN71)","v":322.13988544797235},null,371.16472502154414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ23","v":60.199344374075785},72.867469959516441,78.417057431212555,79.703305592261174,79.977547664478209]
[{"$f":"ROW()","v":72},null,null,"Accelerated depreciation",null,77.099185419014816,null,87.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Asset!AJ20","v":24.87},{"$f":"-Asset!AK20","v":17.03},{"$f":"-Asset!AL20","v":16.489999999999998},{"$f":"-Asset!AM20","v":14.19},{"$f":"-Asset!AN20","v":14.65}]
[{"$f":"ROW()","v":73},null,null,"Return on Asset",null,330.44818170255763,null,378.73853859238176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$14*AJ$21","v":74.518186953743665},75.215899118734171,76.335786123134852,76.385271305326981,76.283395091442046]
[{"$f":"ROW()","v":74},null,null,"Return on Working Capital",null,10.57603000114098,null,12.235712106236408,null,null,null,null,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$12","v":1.5841576451186115},2.5291080775674173,2.6061557277525726,2.738575807557929,2.7777148482398779]
[{"$f":"ROW()","v":75},null,null,"Tax",null,64.132603149033997,null,73.428624629019083,null,null,null,null,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$12","v":14.645389461118249},14.944376731001499,14.963836611956086,14.261353767296784,14.613668057646459]
[{"$f":"ROW()","v":76},null,null,"Imputation Credits",null,-32.066301574516999,null,-36.714312314509542,null,null,null,null,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!AF$30","v":-7.3226947305591246},{"$f":"-AK75*WACC!AF$30","v":-7.4721883655007497},{"$f":"-AL75*WACC!AG$30","v":-7.4819183059780432},{"$f":"-AM75*WACC!AH$30","v":-7.130676883648392},{"$f":"-AN75*WACC!AI$30","v":-7.3068340288232294}]
[{"$f":"ROW()","v":77},null,null,"Net Cost of Service",null,1156.5989848682691,null,1327.6437579007575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ70:AJ76)","v":250.65075201255132},260.32173994919077,268.84807552629883,273.81109748102881,274.01209293168756]
[{"$f":"ROW()","v":78},null,null,"Total Smoothed Revenue",null,{"$f":"Revenue!F$141","v":1156.5989321443571},null,1328.7756648392153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Revenue!AN$141","v":249.19785567800196},{"$f":"Revenue!AO$141","v":256.92931868305396},{"$f":"Revenue!AP$141","v":265.21898184367774},{"$f":"Revenue!AQ$141","v":274.07974284703403},{"$f":"Revenue!AR$141","v":283.34976578744744}]
[{"$f":"ROW()","v":79},null,null,"Check Cos - Revenue (should be 0, rounded to 0 decimal place)",null,{"$f":"ROUND(F77-F78,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ78-AJ77","v":-1.4528963345493651},-3.3924212661368074,-3.6290936826210896,0.2686453660052166,9.3376728557598767]
[{"$f":"ROW()","v":80}]
[{"$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":384.26940072306621},null,null,null,null,null,null,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$15","v":78.464568638497454},77.721356308214595,76.241297882831006,77.928934726297896,73.913243167225275]
[{"$f":"ROW()","v":83},null,null,"Depreciation",null,{"$f":"SUM(AJ83:AN83)","v":322.13988544797235},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ71*AJ$15","v":57.494211171353008},66.465826153857094,68.31366986264004,66.314082764183254,63.552095495938957]
[{"$f":"ROW()","v":84},null,null,"Accelerated depreciation",null,77.099185419014816,null,null,null,null,null,null,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$15","v":23.752435291426739},15.533859210825522,14.365400245005283,11.806246019928274,11.641244651828998]
[{"$f":"ROW()","v":85},null,null,"Return on Asset",null,330.44818170255763,null,null,null,null,null,null,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$15","v":71.169618562655273},68.60793818708585,66.500553103453754,63.553439417171113,60.616632432191686]
[{"$f":"ROW()","v":86},null,null,"Return on Working Capital",null,10.57603000114098,null,null,null,null,null,null,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$15","v":1.5129715302412055},2.3069177220137318,2.2703741740435857,2.2785271126323225,2.207239462210135]
[{"$f":"ROW()","v":87},null,null,"Tax",null,64.132603149033997,null,null,null,null,null,null,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$15","v":13.987280478204838},13.631464717141176,13.035870353645421,11.865613189142829,11.612374410899735]
[{"$f":"ROW()","v":88},null,null,"Imputation Credits",null,-32.066301574516999,null,null,null,null,null,null,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$15","v":-6.9936402391024188},-6.815732358570588,-6.5179351768227107,-5.9328065945714146,-5.8061872054498673]
[{"$f":"ROW()","v":89},null,null,"Net Cost of Service",null,1156.5989848682691,null,null,null,null,null,null,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$15","v":239.38744543327604},237.45162994056739,234.20923044479639,227.81403663478429,217.73664241484494]
[{"$f":"ROW()","v":90},null,null,"Total Smoothed Revenue",null,1156.5989321443571,null,null,null,null,null,null,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$15","v":237.99983682163412},234.35724389641123,231.04771538855186,228.03755272239326,225.15658331536667]
[{"$f":"ROW()","v":91},null,null,"Check Cos - Revenue (should be 0, rounded to 0 decimal place)",null,{"$f":"ROUND(F89-F90,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ90-AJ89","v":-1.3876086116419231},-3.0943860441561526,-3.1615150562445251,0.22351608760897079,7.4199409005217376]
[{"$f":"ROW()","v":92}]
["Credit Fancier Check (m$ nominal)"]
[{"$f":"ROW()","v":94},null,"Net Cash Flow",null,null,"PV"]
[{"$f":"ROW()","v":95},null,null,"Total Smoothed Revenue",null,{"$f":"SUMPRODUCT($AI$18:$AN$18,AI95:AN95)","v":1200.5496915658423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$52","v":265.15992528602953},{"$f":"AK$52","v":280.24862198480497},296.55186358844787,314.15156367246351,332.92881048924278]
[{"$f":"ROW()","v":96},null,null,"Opex",null,-398.87163795054255,null,null,null,null,null,null,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$43","v":-87.41879589344866},{"$f":"-AK$43","v":-92.940600606289635},-97.856405684571399,-107.357303248202,-109.29215466287015]
[{"$f":"ROW()","v":97},null,null,"Tax",null,-66.569642068697263,null,null,null,null,null,null,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$49","v":-15.583482308582825},{"$f":"-AK$49","v":-16.300751532569986},-16.731659260814727,-16.346434579745324,-17.170690470824503]
[{"$f":"ROW()","v":98},null,null,"Imputation Credits",null,33.284821034348631,null,null,null,null,null,null,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$50","v":7.7917411542914126},{"$f":"-AK$50","v":8.1503757662849932},8.3658296304073634,8.1732172898726621,8.5853452354122517]
[{"$f":"ROW()","v":99},null,null,"Asset Opening Value",null,{"$f":"SUMPRODUCT($AI$18:$AN$18,AI99:AN99)","v":-1643.9745808702023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AI37","v":-1643.9745808702023}]
[{"$f":"ROW()","v":100},null,null,"Capex",null,{"$f":"SUMPRODUCT($AI$18:$AN$18,AI100:AN100)","v":-446.41978782402686},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ$34","v":-106.29720912461212},{"$f":"-AK$34","v":-124.01878409699604},-107.29534372623927,-105.13915206687125,-105.04812864750434]
[{"$f":"ROW()","v":101},null,null,"Asset Residual Value",null,1332.9790005270418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN37","v":1898.8588521206564}]
[{"$f":"ROW()","v":102},null,null,"Working Capital Opening Value",null,-22.986424143615089,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Working_Capital!AJ29","v":-22.986424143615089}]
[{"$f":"ROW()","v":103},null,null,"Working Capital Variation",null,-20.214448864415264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Working_Capital!AJ30","v":-14.632523345063262},{"$f":"-Working_Capital!AK30","v":-2.1190381400719716},{"$f":"-Working_Capital!AL30","v":-3.0672100073867909},{"$f":"-Working_Capital!AM30","v":-1.7015267683294937},{"$f":"-Working_Capital!AN30","v":-1.3956070150843587}]
[{"$f":"ROW()","v":104},null,null,"Working Capital Residual Value",null,32.222953866846005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Working_Capital!AN31","v":45.902329419550966}]
[{"$f":"ROW()","v":105},null,null,"Net Cash Flow (should be 0, rounded to 0 decimal place)",null,-5.4727421002098708E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI95:AI104)","v":-1666.9610050138174},{"$f":"SUM(AJ95:AJ104)","v":49.019655768614072},53.019823375162296,79.967074539843068,91.780364299188079,2053.3687564685788]

{"sheet":"Price_path_AA6","index":5,"n_rows":144,"n_cols":14,"rows_kept":144,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Draft Decision, April 2024"}]
["Price Path"]
["Ref",{"$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 2025 only)",5,null,null,null,"X_Factor_2025","X_Factor_2026","X_Factor_2027","X_Factor_2028","X_Factor_2029"]
[{"$f":"ROW()","v":7},"Rounding decimal places all other tariffs ",2,null,null,null,0.42444999999999999,0.03,0.03,0.03,0.03]
[{"$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":4.7050531655448369E-2},{"$f":"CoS!AK14","v":4.7050531655448369E-2},{"$f":"CoS!AL14","v":4.7050531655448369E-2},{"$f":"CoS!AM14","v":4.7050531655448369E-2},{"$f":"CoS!AN14","v":4.7050531655448369E-2}]
[{"$f":"ROW()","v":12},"Discount factor","Real post tax",null,null,null,{"$f":"CoS!AJ15","v":0.95506374312130027},{"$f":"CoS!AK15","v":0.91214675342486906},{"$f":"CoS!AL15","v":0.87115829260189714},{"$f":"CoS!AM15","v":0.83201169978352885},{"$f":"CoS!AN15","v":0.79462420831597258}]
[{"$f":"ROW()","v":13},"Price change","%",null,null,null,{"$f":"IF(G$10=Recalc_From_Year,G$7,0)","v":0.42444999999999999},{"$f":"H7","v":0.03},0.03,0.03,0.03]
[{"$f":"ROW()","v":14},"CPI","%",null,null,null,{"$f":"Input!AJ48","v":2.50999999999999E-2},{"$f":"Input!AK48","v":2.50999999999999E-2},{"$f":"Input!AL48","v":2.50999999999999E-2},{"$f":"Input!AM48","v":2.50999999999999E-2},{"$f":"Input!AN48","v":2.50999999999999E-2}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},"Cost of service",null,"PV","Sum"]
[{"$f":"ROW()","v":17},"OPEX","$ m real 2023",{"$f":"SUMPRODUCT($G$12:$K$12,$G17:$K17)","v":384.26940072306621},{"$f":"SUM(G17:K17)","v":441.56046986608544},null,{"$f":"CoS!AJ70","v":82.156368309054173},{"$f":"CoS!AK70","v":85.207074427871959},{"$f":"CoS!AL70","v":87.517157938220805},{"$f":"CoS!AM70","v":93.663267892234316},{"$f":"CoS!AN70","v":93.016601298704174},{"$f":"SUM(G17:K17)","v":441.56046986608544},441.56046986608544,{"$f":"L17-M17","v":0}]
[{"$f":"ROW()","v":18},"Depreciation","$ m real 2023",322.13988544797235,371.16472502154414,null,{"$f":"CoS!AJ71","v":60.199344374075785},{"$f":"CoS!AK71","v":72.867469959516441},{"$f":"CoS!AL71","v":78.417057431212555},{"$f":"CoS!AM71","v":79.703305592261174},{"$f":"CoS!AN71","v":79.977547664478209},371.16472502154414,371.16480190788326,-7.6886339115844748E-5]
[{"$f":"ROW()","v":19},"Accelerated depreciaiton","$ m real 2023",77.099185419014816,87.23,null,{"$f":"CoS!AJ72","v":24.87},{"$f":"CoS!AK72","v":17.03},{"$f":"CoS!AL72","v":16.489999999999998},{"$f":"CoS!AM72","v":14.19},{"$f":"CoS!AN72","v":14.65},87.23,87.23,0]
[{"$f":"ROW()","v":20},"Return on Asset","$ m real 2023",330.44818170255763,378.73853859238176,null,{"$f":"CoS!AJ73","v":74.518186953743665},{"$f":"CoS!AK73","v":75.215899118734171},{"$f":"CoS!AL73","v":76.335786123134852},{"$f":"CoS!AM73","v":76.385271305326981},{"$f":"CoS!AN73","v":76.283395091442046},378.73853859238176,378.73854213445134,-3.542069578088558E-6]
[{"$f":"ROW()","v":21},"Return on Working Capital","$ m real 2023",10.57603000114098,12.235712106236408,null,{"$f":"CoS!AJ74","v":1.5841576451186115},{"$f":"CoS!AK74","v":2.5291080775674173},{"$f":"CoS!AL74","v":2.6061557277525726},{"$f":"CoS!AM74","v":2.738575807557929},{"$f":"CoS!AN74","v":2.7777148482398779},12.235712106236408,12.235711567495255,5.3874115302221526E-7]
[{"$f":"ROW()","v":22},"Tax","$ m real 2023",64.132603149033997,73.428624629019083,null,{"$f":"CoS!AJ75","v":14.645389461118249},{"$f":"CoS!AK75","v":14.944376731001499},{"$f":"CoS!AL75","v":14.963836611956086},{"$f":"CoS!AM75","v":14.261353767296784},{"$f":"CoS!AN75","v":14.613668057646459},73.428624629019083,73.428684002593926,-5.9373574842425114E-5]
[{"$f":"ROW()","v":23},"Imputation Credits","$ m real 2023",-32.066301574516999,-36.714312314509542,null,{"$f":"CoS!AJ76","v":-7.3226947305591246},{"$f":"CoS!AK76","v":-7.4721883655007497},{"$f":"CoS!AL76","v":-7.4819183059780432},{"$f":"CoS!AM76","v":-7.130676883648392},{"$f":"CoS!AN76","v":-7.3068340288232294},-36.714312314509542,-36.714342001296963,2.9686787421212557E-5]
[{"$f":"ROW()","v":24},"Net Cost of Service","$ m real 2023",1156.5989848682691,1327.6437579007575,null,{"$f":"SUM(G17:G23)","v":250.65075201255132},{"$f":"SUM(H17:H23)","v":260.32173994919077},{"$f":"SUM(I17:I23)","v":268.84807552629883},{"$f":"SUM(J17:J23)","v":273.81109748102881},{"$f":"SUM(K17:K23)","v":274.01209293168756},1327.6437579007575,1327.6438674772123,-1.0957645486087131E-4]
[{"$f":"ROW()","v":25},"Total Tariff Revenue","$ m real 2023",{"$f":"SUMPRODUCT($G$12:$K$12,$G25:$K25)","v":1156.5989321443571},1328.7756648392153,null,{"$f":"CoS!AJ78","v":249.19785567800196},{"$f":"CoS!AK78","v":256.92931868305396},{"$f":"CoS!AL78","v":265.21898184367774},{"$f":"CoS!AM78","v":274.07974284703403},{"$f":"CoS!AN78","v":283.34976578744744},1328.7756648392153,1328.7756648392153,0]
[{"$f":"ROW()","v":26},"Check CoS - Revenue rounded to nearest $100k (should be 0)","$ m real 2023",{"$f":"ROUND(D24-D25,6)","v":5.3000000000000001E-5}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32},null,null,null,null,"AA5 closing tariff $ 2023",null,null,"Fixed $ Increments"]
[{"$f":"ROW()","v":33},"Charging parameter\n (Real at 31 December 2023 $)","Units",null,null,2024,2025,2026,2027,2028,2029]
[{"$f":"ROW()","v":34},"Reference tariff A1"]
[{"$f":"ROW()","v":35},"Standing charge","$/year",null,null,{"$f":"ROUND(Revenue!AM62,2)","v":38633.360000000001}]
[{"$f":"ROW()","v":36},"Demand charge"]
[{"$f":"ROW()","v":37},"First 10 km","$/GJ km",null,null,{"$f":"ROUND(Revenue!AM63,2)","v":162.83000000000001}]
[{"$f":"ROW()","v":38},"Distance > 10 km","$/GJ km",null,null,{"$f":"ROUND(Revenue!AM64,2)","v":85.71}]
[{"$f":"ROW()","v":39},"Usage charge"]
[{"$f":"ROW()","v":40},"First 10 km","$/GJ km",null,null,{"$f":"ROUND(Revenue!AM65,5)","v":3.4439999999999998E-2}]
[{"$f":"ROW()","v":41},"Distance > 10 km","$/GJ km",null,null,{"$f":"ROUND(Revenue!AM66,5)","v":1.7350000000000001E-2}]
[{"$f":"ROW()","v":42},"Reference tariff A2"]
[{"$f":"ROW()","v":43},"Standing charge","$/Year",null,null,{"$f":"ROUND(Revenue!AM68,2)","v":21365.68}]
[{"$f":"ROW()","v":44},"First 10 TJ","$/GJ",null,null,{"$f":"ROUND(Revenue!AM72,2)","v":2.08}]
[{"$f":"ROW()","v":45},"Volume > 10 TJ","$/GJ",null,null,{"$f":"ROUND(Revenue!AM73,2)","v":1.1000000000000001}]
[{"$f":"ROW()","v":46},"Reference tariff B1"]
[{"$f":"ROW()","v":47},"Standing charge","$/Year",null,null,{"$f":"ROUND(Revenue!AM75,2)","v":1080.77}]
[{"$f":"ROW()","v":48},"First 5 TJ","$/GJ",null,null,{"$f":"ROUND(Revenue!AM76,2)","v":4.0999999999999996}]
[{"$f":"ROW()","v":49},"Volume > 5 TJ","$/GJ",null,null,{"$f":"ROUND(Revenue!AM78,2)","v":3.53}]
[{"$f":"ROW()","v":50},"Reference tariff B2"]
[{"$f":"ROW()","v":51},"Standing charge","$/Year",null,null,{"$f":"ROUND(Revenue!AM80,2)","v":271.22000000000003}]
[{"$f":"ROW()","v":52},"First 100 GJ","$/GJ",null,null,{"$f":"ROUND(Revenue!AM81,2)","v":6.87}]
[{"$f":"ROW()","v":53},"Volume > 100 GJ","$/GJ",null,null,{"$f":"ROUND(Revenue!AM82,2)","v":4.09}]
[{"$f":"ROW()","v":54},"Reference tariff B3"]
[{"$f":"ROW()","v":55},"Standing charge","$/Year",null,null,{"$f":"ROUND(Revenue!AM84,2)","v":134.18}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},"First 9.855 GJ","$/GJ",null,"Rebalanced tariff:",{"$f":"ROUND('B3 Tariff rebalance'!E16,2)","v":4.87}]
[{"$f":"ROW()","v":58},"Volume > 9.855 GJ","$/GJ",null,null,{"$f":"ROUND(Revenue!AM90,2)","v":4.22}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60},null,null,null,null,"AA5 closing tariff",null,null,"Tariffs to which X factor applied (X Factor will be applied to any cell containing \"X\")"]
[{"$f":"ROW()","v":61},"Charging parameter\n (Real at 31 December 2023 $)","Units real $",null,null,{"$f":"F$33","v":2024},2025,2026,2027,2028,2029]
[{"$f":"ROW()","v":62},"Reference tariff A1"]
[{"$f":"ROW()","v":63},"Standing charge","$/year",null,null,{"$f":"F35","v":38633.360000000001},{"$f":"IF(G35<>0,0,\"x\")","v":"x"},{"$f":"IF(H35<>0,0,\"x\")","v":"x"},{"$f":"IF(I35<>0,0,\"x\")","v":"x"},{"$f":"IF(J35<>0,0,\"x\")","v":"x"},{"$f":"IF(K35<>0,0,\"x\")","v":"x"}]
[{"$f":"ROW()","v":64},"Demand charge"]
[{"$f":"ROW()","v":65},"First 10 km","$/GJ km",null,null,162.83000000000001,{"$f":"IF(G37<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":66},"Distance > 10 km","$/GJ km",null,null,85.71,"x","x","x","x","x"]
[{"$f":"ROW()","v":67},"Usage charge",null,null,null,0]
[{"$f":"ROW()","v":68},"First 10 km","$/GJ km",null,null,3.4439999999999998E-2,{"$f":"IF(G40<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":69},"Distance > 10 km","$/GJ km",null,null,1.7350000000000001E-2,"x","x","x","x","x"]
[{"$f":"ROW()","v":70},"Reference tariff A2",null,null,null,0]
[{"$f":"ROW()","v":71},"Standing charge","$/Year",null,null,21365.68,{"$f":"IF(G43<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":72},"First 10 TJ","$/GJ",null,null,2.08,"x","x","x","x","x"]
[{"$f":"ROW()","v":73},"Volume > 10 TJ","$/GJ",null,null,1.1000000000000001,"x","x","x","x","x"]
[{"$f":"ROW()","v":74},"Reference tariff B1",null,null,null,0]
[{"$f":"ROW()","v":75},"Standing charge","$/Year",null,null,1080.77,{"$f":"IF(G47<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":76},"First 5 TJ","$/GJ",null,null,4.0999999999999996,"x","x","x","x","x"]
[{"$f":"ROW()","v":77},"Volume > 5 TJ","$/GJ",null,null,3.53,"x","x","x","x","x"]
[{"$f":"ROW()","v":78},"Reference tariff B2",null,null,null,0]
[{"$f":"ROW()","v":79},"Standing charge","$/Year",null,null,271.22000000000003,{"$f":"IF(G51<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":80},"First 100 GJ","$/GJ",null,null,6.87,"x","x","x","x","x"]
[{"$f":"ROW()","v":81},"Volume > 100 GJ","$/GJ",null,null,4.09,"x","x","x","x","x"]
[{"$f":"ROW()","v":82},"Reference tariff B3",null,null,null,0]
[{"$f":"ROW()","v":83},"Standing charge","$/Year",null,null,134.18,{"$f":"IF(G55<>0,0,\"x\")","v":"x"},"x","x","x","x"]
[{"$f":"ROW()","v":84},null,null,null,null,null,"x","x","x","x","x"]
[{"$f":"ROW()","v":85},"First 9.855 GJ","$/GJ",null,null,4.87,"x","x","x","x","x"]
[{"$f":"ROW()","v":86},"Volume > 9.855 GJ","$/GJ",null,null,4.22,"x","x","x","x","x"]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88},"Manual tariff adjustment to balance NPV = 0 (necessary due to tariff rounding)"]
[{"$f":"ROW()","v":89},null,null,null,null,"AA5 closing tariff",null,null,{"$f":"\"Forecast tariffs adjustment (Real $ at \"&Input!$G$51&\")\"","v":"Forecast tariffs adjustment (Real $ at 31/12/2023)"}]
[{"$f":"ROW()","v":90},"Charging parameter\n (Real at 31 December 2023 $)","Units real $",null,null,{"$f":"F$33","v":2024},2025,2026,2027,2028,2029]
[{"$f":"ROW()","v":91},"Reference tariff A1"]
[{"$f":"ROW()","v":92},"Standing charge","$/year"]
[{"$f":"ROW()","v":93},"Demand charge"]
[{"$f":"ROW()","v":94},"First 10 km","$/GJ km"]
[{"$f":"ROW()","v":95},"Distance > 10 km","$/GJ km"]
[{"$f":"ROW()","v":96},"Usage charge"]
[{"$f":"ROW()","v":97},"First 10 km","$/GJ km"]
[{"$f":"ROW()","v":98},"Distance > 10 km","$/GJ km"]
[{"$f":"ROW()","v":99},"Reference tariff A2"]
[{"$f":"ROW()","v":100},"Standing charge","$/Year"]
[{"$f":"ROW()","v":101},"First 10 TJ","$/GJ"]
[{"$f":"ROW()","v":102},"Volume > 10 TJ","$/GJ"]
[{"$f":"ROW()","v":103},"Reference tariff B1"]
[{"$f":"ROW()","v":104},"Standing charge","$/Year",null,null,null,{"$f":"-2.65","v":-2.65}]
[{"$f":"ROW()","v":105},"First 5 TJ","$/GJ"]
[{"$f":"ROW()","v":106},"Volume > 5 TJ","$/GJ"]
[{"$f":"ROW()","v":107},"Reference tariff B2"]
[{"$f":"ROW()","v":108},"Standing charge","$/Year"]
[{"$f":"ROW()","v":109},"First 100 GJ","$/GJ"]
[{"$f":"ROW()","v":110},"Volume > 100 GJ","$/GJ"]
[{"$f":"ROW()","v":111},"Reference tariff B3"]
[{"$f":"ROW()","v":112},"Standing charge","$/Year"]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},"First 9.855 GJ","$/GJ"]
[{"$f":"ROW()","v":115},"Volume > 9.855 GJ","$/GJ"]
[{"$f":"ROW()","v":116}]
[{"$f":"ROW()","v":117},"Proposed Tariffs"]
[{"$f":"ROW()","v":118},null,null,null,null,"AA5 closing tariff",null,null,{"$f":"\"Forecast tariffs (Real $ at \"&Input!$G$51&\")\"","v":"Forecast tariffs (Real $ at 31/12/2023)"}]
[{"$f":"ROW()","v":119},"Charging parameter\n (Real at 31 December 2023 $)","Units real $",null,null,{"$f":"F$33","v":2024},2025,2026,2027,2028,2029]
[{"$f":"ROW()","v":120},"Reference tariff A1"]
[{"$f":"ROW()","v":121},"Standing charge","$/year",null,null,{"$f":"F63","v":38633.360000000001},{"$f":"ROUND(IF(G35<>0,F121+G35,F121*(1+G$13)),$C$7)+G92","v":55031.29},{"$f":"ROUND(IF(H35<>0,G121+H35,G121*(1+H$13)),$C$7)+H92","v":56682.23},58382.7,60134.18,61938.21]
[{"$f":"ROW()","v":122},"Demand charge"]
[{"$f":"ROW()","v":123},"First 10 km","$/GJ km",null,null,{"$f":"F65","v":162.83000000000001},{"$f":"ROUND(IF(G37<>0,F123+G37,F123*(1+G$13)),$C$7)+G94","v":231.94},{"$f":"ROUND(IF(H37<>0,G123+H37,G123*(1+H$13)),$C$7)+H94","v":238.9},246.07,253.45,261.05]
[{"$f":"ROW()","v":124},"Distance > 10 km","$/GJ km",null,null,{"$f":"F66","v":85.71},{"$f":"ROUND(IF(G38<>0,F124+G38,F124*(1+G$13)),$C$7)+G95","v":122.09},{"$f":"ROUND(IF(H38<>0,G124+H38,G124*(1+H$13)),$C$7)+H95","v":125.75},129.52000000000001,133.41,137.41]
[{"$f":"ROW()","v":125},"Usage charge"]
[{"$f":"ROW()","v":126},"First 10 km","$/GJ km",null,null,{"$f":"F68","v":3.4439999999999998E-2},{"$f":"ROUND(IF(G40<>0,F126+G40,F126*(1+G$13)),$C$6)+G97","v":4.9059999999999999E-2},{"$f":"ROUND(IF(H40<>0,G126+H40,G126*(1+H$13)),$C$6)+H97","v":5.0529999999999999E-2},5.2049999999999999E-2,5.3609999999999998E-2,5.5219999999999998E-2]
[{"$f":"ROW()","v":127},"Distance > 10 km","$/GJ km",null,null,{"$f":"F69","v":1.7350000000000001E-2},{"$f":"ROUND(IF(G41<>0,F127+G41,F127*(1+G$13)),$C$6)+G98","v":2.4709999999999999E-2},{"$f":"ROUND(IF(H41<>0,G127+H41,G127*(1+H$13)),$C$6)+H98","v":2.545E-2},2.6210000000000001E-2,2.7E-2,2.7810000000000001E-2]
[{"$f":"ROW()","v":128},"Reference tariff A2"]
[{"$f":"ROW()","v":129},"Standing charge","$/Year",null,null,{"$f":"F71","v":21365.68},{"$f":"ROUND(IF(G43<>0,F129+G43,F129*(1+G$13)),$C$7)+G100","v":30434.34},{"$f":"ROUND(IF(H43<>0,G129+H43,G129*(1+H$13)),$C$7)+H100","v":31347.37},32287.79,33256.42,34254.11]
[{"$f":"ROW()","v":130},"First 10 TJ","$/GJ",null,null,2.08,{"$f":"ROUND(IF(G44<>0,F130+G44,F130*(1+G$13)),$C$7)+G101","v":2.96},{"$f":"ROUND(IF(H44<>0,G130+H44,G130*(1+H$13)),$C$7)+H101","v":3.05},3.14,3.23,3.33]
[{"$f":"ROW()","v":131},"Volume > 10 TJ","$/GJ",null,null,1.1000000000000001,{"$f":"ROUND(IF(G45<>0,F131+G45,F131*(1+G$13)),$C$7)+G102","v":1.57},{"$f":"ROUND(IF(H45<>0,G131+H45,G131*(1+H$13)),$C$7)+H102","v":1.62},1.67,1.72,1.77]
[{"$f":"ROW()","v":132},"Reference tariff B1",null,null,null,0]
[{"$f":"ROW()","v":133},"Standing charge","$/Year",null,null,1080.77,{"$f":"ROUND(IF(G47<>0,F133+G47,F133*(1+G$13)),$C$7)+G104","v":1536.85},{"$f":"ROUND(IF(H47<>0,G133+H47,G133*(1+H$13)),$C$7)+H104","v":1582.96},1630.45,1679.36,1729.74]
[{"$f":"ROW()","v":134},"First 5 TJ","$/GJ",null,null,4.0999999999999996,{"$f":"ROUND(IF(G48<>0,F134+G48,F134*(1+G$13)),$C$7)+G105","v":5.84},{"$f":"ROUND(IF(H48<>0,G134+H48,G134*(1+H$13)),$C$7)+H105","v":6.02},6.2,6.39,6.58]
[{"$f":"ROW()","v":135},"Volume > 5 TJ","$/GJ",null,null,3.53,{"$f":"ROUND(IF(G49<>0,F135+G49,F135*(1+G$13)),$C$7)+G106","v":5.03},{"$f":"ROUND(IF(H49<>0,G135+H49,G135*(1+H$13)),$C$7)+H106","v":5.18},5.34,5.5,5.67]
[{"$f":"ROW()","v":136},"Reference tariff B2",null,null,null,0]
[{"$f":"ROW()","v":137},"Standing charge","$/Year",null,null,271.22000000000003,{"$f":"ROUND(IF(G51<>0,F137+G51,F137*(1+G$13)),$C$7)+G108","v":386.34},{"$f":"ROUND(IF(H51<>0,G137+H51,G137*(1+H$13)),$C$7)+H108","v":397.93},409.87,422.17,434.84]
[{"$f":"ROW()","v":138},"First 100 GJ","$/GJ",null,null,6.87,{"$f":"F138","v":6.87},{"$f":"ROUND(IF(H52<>0,G138+H52,G138*(1+H$13)),$C$7)+H109","v":7.08},7.29,7.51,7.74]
[{"$f":"ROW()","v":139},"Volume > 100 GJ","$/GJ",null,null,4.09,{"$f":"ROUND(IF(G53<>0,F139+G53,F139*(1+G$13-0.1)),$C$7)+G110","v":5.42},{"$f":"ROUND(IF(H53<>0,G139+H53,G139*(1+H$13)),$C$7)+H110","v":5.58},5.75,5.92,6.1]
[{"$f":"ROW()","v":140},"Reference tariff B3",null,null,null,0]
[{"$f":"ROW()","v":141},"Standing charge","$/Year",null,null,134.18,{"$f":"ROUND(IF(G55<>0,F141+G55,F141*(1+G$13-0.1)),$C$7)+G112","v":177.71},{"$f":"ROUND(IF(H55<>0,G141+H55,G141*(1+H$13)),$C$7)+H112","v":183.04},{"$f":"ROUND(IF(I55<>0,H141+I55,H141*(1+I$13)),$C$7)+I112","v":188.53},{"$f":"ROUND(IF(J55<>0,I141+J55,I141*(1+J$13)),$C$7)+J112","v":194.19},{"$f":"ROUND(IF(K55<>0,J141+K55,J141*(1+K$13)),$C$7)+K112","v":200.02}]
[{"$f":"ROW()","v":142},null,null,null,null,0]
[{"$f":"ROW()","v":143},"First 9.855 GJ","$/GJ",null,null,4.87,{"$f":"ROUND(IF(G57<>0,F143+G57,F143*(1+G$13-0.1)),$C$7)+G114","v":6.45},{"$f":"ROUND(IF(H57<>0,G143+H57,G143*(1+H$13)),$C$7)+H114","v":6.64},{"$f":"ROUND(IF(I57<>0,H143+I57,H143*(1+I$13)),$C$7)+I114","v":6.84},{"$f":"ROUND(IF(J57<>0,I143+J57,I143*(1+J$13)),$C$7)+J114","v":7.05},{"$f":"ROUND(IF(K57<>0,J143+K57,J143*(1+K$13)),$C$7)+K114","v":7.26}]
[{"$f":"ROW()","v":144},"Volume > 9.855 GJ","$/GJ",null,null,4.22,{"$f":"ROUND(IF(G58<>0,F144+G58,F144*(1+G$13-0.1)),$C$7)+G115","v":5.59},5.76,5.93,6.11,6.29]

{"sheet":"B3 Tariff rebalance","index":6,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Projected P0 for closing B3  tariff usage charge band 1 2025"]
[null,"Actual  B3 tariff band 2 2024","$/GJ","2023$",{"$f":"6.56/Input!AI52","v":6.3198458574181124}]
[]
[null,"Actual  B3 volumes 2021 used to calculate 2024 tariff"]
[null,"First 1.818255 GJ",null,"GJ",1299113]
[null,"Volume > 1.825 <9.855 GJ",null,"GJ",4348445]
[null,"Volume > 9.855 GJ",null,"GJ"]
[null,"First 9.855 GJ band volume",null,"GJ",{"$f":"SUM(E7:E9)","v":5647558}]
[null,"Forecast revenue from Bands 1 and 2 B3 tariff",null,"2023$",{"$f":"E4*E8","v":27481502.119460505}]
[null,"Average tariff bands 1 and 2 $/GJ",null,"2023$",{"$f":"E11/E10","v":4.8660858586065876}]
[]
[null,"Apply forecast inflation for the 1 Jan 2024 tariff variation",null,"2024$",{"$f":"E12*(1+F28)","v":5.050997121233638}]
[]
[null,"Deflate to 2023$",null,"2023$",{"$f":"ROUND(E14*Input!AI51,2)","v":4.87}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Actual December and Forecast Inflation",null,"2022-12-31","2023-12-31","2024-12-31"]
[null,"December CPI All Groups, 8 Capital Cities",null,{"$f":"Input!AG47","v":130.80000000000001},{"$f":"Input!AH47","v":136.1},{"$f":"E27*(1+F28)","v":141.27179999999998}]
[null,"December inflation All Groups , 8 Capital Cities -  (Sep-2012 base index)",null,null,{"$f":"Input!AH48","v":4.0519877675840865E-2},{"$f":"Input!AI43","v":3.7999999999999999E-2}]

{"sheet":"Load_Tariffs","index":7,"n_rows":323,"n_cols":44,"rows_kept":323,"cut":false,"hidden":false,"merged":[[3,39,3,43],[3,34,3,38],[169,26,169,33],[176,26,176,33],[161,19,161,25],[163,19,163,25],[156,26,156,33],[166,19,166,25],[77,19,77,25],[138,19,138,25],[147,19,147,25],[156,19,156,25],[159,19,159,25],[48,19,48,25],[256,19,256,25],[290,19,290,25],[190,26,190,33],[224,19,224,25],[193,19,193,25],[190,19,190,25],[193,9,193,13],[193,14,193,18],[169,14,169,18],[169,19,169,25],[224,9,224,13],[224,14,224,18],[184,9,184,13],[184,14,184,18],[176,14,176,18],[176,19,176,25],[190,14,190,18],[186,14,186,18],[184,19,184,25],[186,19,186,25],[166,14,166,18],[161,14,161,18],[77,14,77,18],[163,14,163,18],[159,14,159,18],[156,14,156,18],[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]]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Draft Decision, April 2024"}]
["Demand Inputs and Tariffs"]
["Ref",null,{"$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",3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R6","v":2009},{"$f":"1+S6","v":2010},"2010",{"$f":"1+U6","v":2011},{"$f":"T6+1","v":2011},{"$f":"1+V6","v":2012},{"$f":"1+X6","v":2013},{"$f":"1+Y6","v":2014},"2014","2015","2015","2015",{"$f":"1+AD6","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"1+AM6","v":2025},{"$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},{"$f":"Input!AJ8","v":365},{"$f":"Input!AK8","v":365},{"$f":"Input!AL8","v":365},{"$f":"Input!AM8","v":366},{"$f":"Input!AN8","v":365}]
["Year portion",null,null,null,null,null,null,null,{"$f":"Input!I9","v":1},{"$f":"Input!J9","v":1},{"$f":"Input!K9","v":1},{"$f":"Input!L9","v":1},{"$f":"Input!M9","v":1},{"$f":"Input!N9","v":1},{"$f":"Input!O9","v":1},{"$f":"Input!P9","v":1},{"$f":"Input!Q9","v":1},{"$f":"Input!R9","v":1},{"$f":"Input!S9","v":1},{"$f":"Input!T9","v":0.49589041095890413},{"$f":"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!I46","v":"1999-12-31"},{"$f":"Input!J46","v":"2000-12-31"},{"$f":"Input!K46","v":"2001-12-31"},{"$f":"Input!L46","v":"2002-12-31"},{"$f":"Input!M46","v":"2003-12-31"},{"$f":"Input!N46","v":"2004-12-31"},{"$f":"Input!O46","v":"2005-12-31"},{"$f":"Input!P46","v":"2006-12-31"},{"$f":"Input!Q46","v":"2007-12-31"},{"$f":"Input!R46","v":"2008-12-31"},{"$f":"Input!S46","v":"2009-12-31"},{"$f":"Input!T46","v":"2010-06-30"},"2010-12-31","2011-06-06",{"$f":"Input!U46","v":"2011-06-30"},{"$f":"Input!V46","v":"2012-06-30"},{"$f":"Input!W46","v":"2013-06-30"},{"$f":"Input!X46","v":"2014-06-30"},{"$f":"Input!Y46","v":"2014-12-31"},{"$f":"AD12","v":"2015-12-31"},"2015-12-31",{"$f":"Input!Z46","v":"2015-12-31"},{"$f":"Input!AA46","v":"2016-12-31"},{"$f":"Input!AB46","v":"2017-12-31"},{"$f":"Input!AC46","v":"2018-12-31"},{"$f":"Input!AD46","v":"2019-12-31"},{"$f":"Input!AE46","v":"2020-12-31"},{"$f":"Input!AF46","v":"2021-12-31"},{"$f":"Input!AG46","v":"2022-12-31"},{"$f":"Input!AH46","v":"2023-12-31"},{"$f":"Input!AI46","v":"2024-12-31"},{"$f":"Input!AJ46","v":"2025-12-31"},{"$f":"Input!AK46","v":"2026-12-31"},{"$f":"Input!AL46","v":"2027-12-31"},{"$f":"Input!AM46","v":"2028-12-31"},{"$f":"Input!AN46","v":"2029-12-31"}]
[{"$f":"ROW()","v":13},null,null,"CPI",null,null,null,null,{"$f":"Input!I47","v":69.06674057649667},{"$f":"Input!J47","v":73.073835920177402},{"$f":"Input!K47","v":75.355654101995583},{"$f":"Input!L47","v":77.637472283813764},{"$f":"Input!M47","v":79.474057649667429},{"$f":"Input!N47","v":81.533259423503338},{"$f":"Input!O47","v":83.81507760532152},{"$f":"Input!P47","v":86.542128603104217},{"$f":"Input!Q47","v":89.102217294900214},{"$f":"Input!R47","v":92.385809312638571},{"$f":"Input!S47","v":94.333702882483365},{"$f":"Input!T47","v":95.780709534368057},{"$f":"T13*(1+U14)","v":96.838137472283805},{"$f":"U13*(1+V14)","v":99.231263858093129},{"$f":"Input!U47","v":99.231263858093129},{"$f":"Input!V47","v":100.4},{"$f":"Input!W47","v":102.8},{"$f":"Input!X47","v":105.9},{"$f":"Input!Y47","v":106.6},{"$f":"AD13","v":108.4},{"$f":"AD13","v":108.4},{"$f":"Input!Z$47","v":108.4},{"$f":"Input!AA$47","v":110},{"$f":"Input!AB$47","v":112.1},{"$f":"Input!AC$47","v":114.1},{"$f":"Input!AD$47","v":116.2},{"$f":"Input!AE$47","v":117.2},{"$f":"Input!AF$47","v":121.3},{"$f":"Input!AG$47","v":130.80000000000001},{"$f":"Input!AH$47","v":136.1},{"$f":"Input!AI$47","v":141.27179999999998},{"$f":"Input!AJ$47","v":144.81772217999998},{"$f":"Input!AK$47","v":148.45264700671797},{"$f":"Input!AL$47","v":152.17880844658657},{"$f":"Input!AM$47","v":155.99849653859587},{"$f":"Input!AN$47","v":159.91405880171462}]
[{"$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":4.0519877675840865E-2},{"$f":"AM13/AL13-1","v":3.8000000000000034E-2},{"$f":"AN13/AM13-1","v":2.50999999999999E-2},{"$f":"AO13/AN13-1","v":2.50999999999999E-2},{"$f":"AP13/AO13-1","v":2.50999999999999E-2},{"$f":"AQ13/AP13-1","v":2.50999999999999E-2},{"$f":"AR13/AQ13-1","v":2.50999999999999E-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$51&\" $)\"","v":"Inflation Factor (convert to real 31/12/2023 $)"},null,null,"Base period",{"$f":"Input!G46","v":"2023-12-31"},{"$f":"Input!I51","v":1.9705577368206466},{"$f":"Input!J51","v":1.8624997344968939},{"$f":"Input!K51","v":1.8061020320490559},{"$f":"Input!L51","v":1.7530194633651768},{"$f":"Input!M51","v":1.7125085093798469},{"$f":"Input!N51","v":1.6692574412248613},{"$f":"Input!O51","v":1.6238128495314885},{"$f":"Input!P51","v":1.5726444703501106},{"$f":"Input!Q51","v":1.5274591826323687},{"$f":"Input!R51","v":1.4731699707195316},{"$f":"Input!S51","v":1.4427505317961193},{"$f":"HLOOKUP($H$16,$I$12:$AR$13,2,FALSE)/T$13","v":1.4209541844244176},{"$f":"HLOOKUP($H$16,$I$12:$AR$13,2,FALSE)/U$13","v":1.4054380180427715},1.3715435509783636,{"$f":"Input!U51","v":1.3715435509783636},{"$f":"Input!V51","v":1.3555776892430278},{"$f":"Input!W51","v":1.3239299610894941},{"$f":"Input!X51","v":1.2851746931067043},{"$f":"Input!Y51","v":1.2767354596622889},{"$f":"AC16","v":1.2555350553505533},{"$f":"AD16","v":1.2555350553505533},{"$f":"Input!Z51","v":1.2555350553505533},{"$f":"Input!AA51","v":1.2372727272727273},{"$f":"Input!AB51","v":1.2140945584299732},{"$f":"Input!AC51","v":1.1928133216476775},{"$f":"Input!AD51","v":1.1712564543889845},{"$f":"Input!AE51","v":1.1612627986348123},{"$f":"Input!AF51","v":1.1220115416323166},{"$f":"Input!AG51","v":1.0405198776758409},{"$f":"Input!AH51","v":1},{"$f":"Input!AI51","v":0.96339113680154154},{"$f":"Input!AJ51","v":0.93980210399135844},{"$f":"Input!AK51","v":0.91679065846391428},{"$f":"Input!AL51","v":0.8943426577542819},{"$f":"Input!AM51","v":0.87244430568167208},{"$f":"Input!AN51","v":0.85108214387052195}]
[{"$f":"ROW()","v":17},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$51& \" $ to $ nominal)\"","v":"Inflation Factor (convert 31/12/2023 $ to $ nominal)"},null,null,null,null,{"$f":"1/I16","v":0.50747054060614749},0.53691282821585162,0.55367857532693299,0.57044432243801446,0.58393870425912886,0.59906876872522663,0.61583451583630811,0.63587162823735655,0.65468197865466737,0.67880829766817474,0.69312052081178088,{"$f":"1/T16","v":0.70375245800417385},0.71152195056784584,0.72910553900141906,0.72910553900141906,0.73769287288758267,0.75532696546656874,0.77810433504775911,{"$f":"1/AA16","v":0.78324761204996329},{"$f":"1/AB16","v":0.79647318148420287},0.79647318148420287,0.79647318148420287,0.80822924320352685,0.82365907421013962,0.83835415135929459,0.85378398236590747,{"$f":"1/AI16","v":0.86113152094048495},0.89125642909625269,0.96105804555473928,1,1.0379999999999998,{"$f":"1/AN16","v":1.0640537999999999},1.0907615503799997,1.1181396652945377,1.1462049708934303,1.1749747156628556]
[{"$f":"ROW()","v":18}]
["Volume & Customer Num by Tariff Class"]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 2",null,null,null,null,"Actual 3 and est for 2013/14",null,null,null,null,null,null,null,null,null,"Actual",null,null,null,null,null,"Actual",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,{"$f":"O29+O36","v":70.5},{"$f":"P29+P36","v":72.5},72,73,75.5,75.333333333333329,75,75.166666666666671,75.166666666666671,72.916666666666671,75.666666666666671,74.5,72.5,null,null,{"$f":"AD29+AD36","v":73.5},76,75.5,74.5,74.5,{"$f":"AI29+AI36","v":74},73.5,73,71,67.5,{"$f":"AN29+AN36","v":66},65.5,64.5,63.5,62.5]
[{"$f":"ROW()","v":23},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,{"$f":"O30+O37","v":93},96,97,98,99,{"$f":"T30+T37","v":102.16666666666667},100.5,105,105,112.5,109.08333333333333,107.5,107,null,null,{"$f":"AD30+AD37","v":106.5},102,99,102,106.5,{"$f":"AI30+AI37","v":105.5},104,104,104,104.5,{"$f":"AN30+AN37","v":104},104,104,104,104]
[{"$f":"ROW()","v":24},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,{"$f":"O31+O38","v":1074},1084.5,1106.5,1136.5,1184.5,1225.1666666666667,1244.5,1258.8333333333333,1258.8333333333333,1298.9166666666667,1335.4166666666667,1365,1400,null,null,{"$f":"AD31+AD38","v":1445},1519.5,1600,1670.5,1739,{"$f":"AI31+AI38","v":1807.5},1876.5,1940,1994.5,2045.5,{"$f":"AN31+AN38","v":2094.768475609756},2144.8981586012792,2196.2274897382131,2248.7851776735333,2302.6006180839568]
[{"$f":"ROW()","v":25},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,{"$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,null,null,{"$f":"AD32+AD39","v":10624.5},11114.5,11496.5,11738.5,11974,{"$f":"AI32+AI39","v":12129.5},12228.5,12429,12632.5,12819.100000000002,{"$f":"AN32+AN39","v":13008.805600000002},13201.546489600001,13397.371233433601,13631.100708608574,13903.261390826383]
[{"$f":"ROW()","v":26},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,{"$f":"O33+O40","v":515677.5},536107.5,556115.5,573808.5,589563.5,601247,609163.89875034522,614525,614525,629900.58333333337,642710.83333333337,657672.5,671182,null,null,{"$f":"AD33+AD40","v":686910.5},705512.5,718910.5,728627,737032,{"$f":"AI33+AI40","v":744038},751396.5,761657.5,772818.5,781627.943987682,{"$f":"AN33+AN40","v":788369.44039982278},796364.11402268603,805626.54311839747,815553.02119836456,825813.23870213795]
[{"$f":"ROW()","v":27},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O22:O26)","v":522903},543170.5,563609,581793,598171.0056794656,{"$f":"SUM(T22:T26)","v":610352.16666666663},618481.89875034522,624074.08333333337,624074.08333333337,640098.66666666674,653498.25,669021,682986,null,null,{"$f":"SUM(AD22:AD26)","v":699160},718324.5,732181.5,742212.5,750926,{"$f":"SUM(AI22:AI26)","v":758154.5},765679,776203.5,787620.5,796664.54398768197,{"$f":"SUM(AN22:AN26)","v":803643.01447543257},811880.05867088726,821388.64184156933,831600.40708464663,842185.60071104835]
[{"$f":"ROW()","v":28},null,"Customers Receiving Prudent Discounts"]
[{"$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,null,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},{"$f":"W30","v":4},4,3,2.5,3,4,null,null,4,3.5,2,1,1,1,1,0,null,0,0,0,0,0,0]
[{"$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,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,5,5,5,5,5.0056794656276162,5,5,5,5,5,5,4.5,3,null,null,2,2,2,1.5,1,1,1,1,null,0,0,0,0,0,0]
[{"$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,null,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},{"$f":"SUM(T29:T33)","v":39},34.5,34.5,34.5,27.5,22.5,19.5,17,null,null,15,11,7.5,4.5,6,6,5.5,2,0,0,0,0,0,0,0]
[{"$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,66.5,72,72.5,72.5,70.5,70,70,72,71,67.5,66,65.5,64.5,63.5,62.5]
[{"$f":"ROW()","v":37},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,81,84.5,87,90.5,94,97.166666666666671,96.5,{"$f":"W37","v":101},101,109.5,106.58333333333333,104.5,103,null,null,102.5,98.5,97,101,105.5,104.5,103,104,104,104.5,104,104,104,104,104]
[{"$f":"ROW()","v":38},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,1070,1080.5,1102.5,1132.5,1181,1222.1666666666667,1242,1256.3333333333333,1256.3333333333333,1297.4166666666667,1334.4166666666667,1364,1399,null,null,1444,1518.5,1599.5,1670.5,1739,1807.5,1876.5,1940,1994.5,2045.5,2094.768475609756,2144.8981586012792,2196.2274897382131,2248.7851776735333,2302.6006180839568]
[{"$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,10622.5,11112.5,11494.5,11737,11973,12128.5,12227.5,12428,12632.5,12819.100000000002,13008.805600000002,13201.546489600001,13397.371233433601,13631.100708608574,13903.261390826383]
[{"$f":"ROW()","v":40},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,515676.5,536106.5,556114.5,573807.5,589562.5,601246,609162.89875034522,614524,614524,629899.58333333337,642709.83333333337,657671.5,671181,null,null,686909.5,705512,718910.5,728627,737032,744038,751396.5,761657.5,772818.5,781627.943987682,788369.44039982278,796364.11402268603,805626.54311839747,815553.02119836456,825813.23870213795]
[{"$f":"ROW()","v":41},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O36:O40)","v":522852},{"$f":"SUM(P36:P40)","v":543118.5},{"$f":"SUM(Q36:Q40)","v":563559.5},{"$f":"SUM(R36:R40)","v":581747.5},{"$f":"SUM(S36:S40)","v":598129.5},610313.16666666663,618447.39875034522,624039.58333333337,624039.58333333337,640071.16666666674,653475.75,669001.5,{"$f":"SUM(AA36:AA40)","v":682969},null,null,{"$f":"SUM(AD36:AD40)","v":699145},718313.5,732174,742208,750920,758148.5,765673.5,776201.5,787620.5,796664.54398768197,803643.01447543257,811880.05867088726,821388.64184156933,831600.40708464663,842185.60071104835]
[{"$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,11398.215806,10777.961416999999,10338.179146,11225.071517,10821.478841,11753.926046000004,12346.515130000002,11830.267241999998,11503.749147000002,12150.331165525407,13178.431318346293,13378.659201057199,13876.850648176418,13854.51134200472,13821.128324177955]
[{"$f":"ROW()","v":44},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,2239.2955850000003,2067.8874820000005,2111.6159700000007,1945.3404594338911,1956.8177415977368,936.9033746111113,1052.7351210558963,{"$f":"W44-U44","v":870.517948332993},1923.2530693888893,2092.299763,2040.0581089999996,1927.5680289999996,971.99814999999967,null,null,1854.0286029999995,1819.9236269999997,1814.4534699999995,1787.9672779999999,1842.3448399999995,1711.4375859999996,1829.9246469999994,1918.2872799999996,1879.4030899999996,1897.9932608736719,1899.848298205955,1886.4181893921855,1882.2504619589349,1877.3506598765707,1872.523343375623]
[{"$f":"ROW()","v":45},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,1890.6019999999999,1703.0880829999992,1717.7153142337932,1649.4061311703304,1636.1648654857779,745.56323188846886,910.74562527145667,683.8857192523194,1594.6313445237761,1553.6639219927272,1640.2699511820886,1629.4294071291406,889.2586427476997,null,null,1720.8028726591599,1930.4253147988168,1874.7963187680732,2004.5558941642255,1952.6634567751314,1840.144876312909,2076.4750069128731,2136.3227851297606,2174.7701215137472,2164.4804258297627,2153.9616542426998,2143.1690046730482,2132.4304654576663,2121.7457653072452,2111.1146342926208]
[{"$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,1292.0250598378345,1368.9084759049265,1343.1406154305571,1353.5114530720762,1338.5116794361397,1238.3527245012447,1328.2867706377649,1310.9492477880412,1318.0380213091191,1310.1978843747318,1300.8231083193743,1291.5377069374822,1282.3404250601234,1276.4862156177521,1273.8061809739706]
[{"$f":"ROW()","v":47},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,10302.854000000001,9974.9779659999967,10147.429466129945,10602.505088128139,10434.254657324824,4589.274683054914,6078.2612894594668,3691.5037845840116,9769.7650740434783,9645.9622535916606,9905.9506961728785,9840.841390113168,5226.9470077507331,null,null,9796.89966397436,10874.779059524004,9932.1818734841108,10077.698279690439,9934.1354432214757,10113.391185956474,10511.759649282791,10318.247650996282,10136.256293060516,10068.968024070975,9806.4662928193702,9598.9155434015574,9419.8787088544923,9261.9735673265404,9120.1880627597693]
[{"$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},{"$f":"SUM(S43:S47)","v":27395.179975563333},12855.86119292082,14902.72184909221,12060.58859708142,26963.310446173629,26553.245495374853,26114.949565417002,26015.08282657294,13777.327771545784,null,null,26061.972005471354,26771.997894227745,25302.751423682741,26448.804421926739,25889.134260432747,26657.252418770629,28092.961203833431,27514.074205914083,27012.216672883384,27591.970760674551,28339.530671933695,28298.699645461471,28593.750709507636,28392.06755013283,28198.760545579942]
[{"$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,null,null,"Actual",null,null,null,null,null,"Actual",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,null,null,"Actual",null,null,null,null,null,"Actual",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,{"$f":"AI43+AI50","v":11753.926046000004},12346.515130000002,11830.267241999998,11503.749147000002,12150.331165525407,{"$f":"AN43+AN50","v":13178.431318346293},13378.659201057199,13876.850648176418,13854.51134200472,13821.128324177955]
[{"$f":"ROW()","v":58},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,{"$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},1829.9246469999994,1918.2872799999996,1879.4030899999996,1897.9932608736719,{"$f":"AN44+AN51","v":1899.848298205955},1886.4181893921855,1882.2504619589349,1877.3506598765707,1872.523343375623]
[{"$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},2076.4750069128731,2136.3227851297606,2174.7701215137472,2164.4804258297627,{"$f":"AN45+AN52","v":2153.9616542426998},2143.1690046730482,2132.4304654576663,2121.7457653072452,2111.1146342926208]
[{"$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},1328.2867706377649,1310.9492477880412,1318.0380213091191,1310.1978843747318,{"$f":"AN46+AN53","v":1300.8231083193743},1291.5377069374822,1282.3404250601234,1276.4862156177521,1273.8061809739706]
[{"$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},10511.759649282791,10318.247650996282,10136.256293060516,10068.968024070975,{"$f":"AN47+AN54","v":9806.4662928193702},9598.9155434015574,9419.8787088544923,9261.9735673265404,9120.1880627597693]
[{"$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},28092.961203833431,27514.074205914083,27012.216672883384,27591.970760674551,{"$f":"SUM(AN57:AN61)","v":28339.530671933695},28298.699645461471,28593.750709507636,28392.06755013283,28198.760545579942]
[{"$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,{"$f":"AI57-AI64","v":8578.7858000000033},12341.997451000001,11830.267241999998,11503.749147000002,12150.331165525407,{"$f":"AN57-AN64","v":13178.431318346293},13378.659201057199,13876.850648176418,13854.51134200472,13821.128324177955]
[{"$f":"ROW()","v":72},null,null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,1874.2802150000002,1738.3782020000006,1761.1224520000007,1702.222088433891,1781.4578878503787,886.99733761111133,992.57406596238616,823.64109842650328,1816.2151643888894,2020.05242,1983.4937259999997,1884.5144019999996,948.41988499999968,null,null,{"$f":"AD58-AD65","v":1804.4589919999996},1770.7242249999997,1793.7505269999995,1787.9672779999999,1841.9051059999995,{"$f":"AI58-AI65","v":1711.4153439999995},1828.8859289999996,1918.2872799999996,1879.4030899999996,1897.9932608736719,{"$f":"AN58-AN65","v":1899.848298205955},1886.4181893921855,1882.2504619589349,1877.3506598765707,1872.523343375623]
[{"$f":"ROW()","v":73},null,null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,1880.0849999999998,1692.7111459999992,1707.7093479142227,1641.0907798578303,1626.5675852660399,743.75402588846885,908.77512788976128,683.41851063401475,1592.1936385237761,1553.6638459927271,1640.2699511820886,1629.4294071291406,889.2586427476997,null,null,{"$f":"AD59-AD66","v":1720.8028726591599},1930.4253147988168,1874.7963187680732,2004.5558941642255,1952.6634567751314,{"$f":"AI59-AI66","v":1840.144876312909},2076.4750069128731,2136.3227851297606,2174.7701215137472,2164.4804258297627,{"$f":"AN59-AN66","v":2153.9616542426998},2143.1690046730482,2132.4304654576663,2121.7457653072452,2111.1146342926208]
[{"$f":"ROW()","v":74},null,null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,1064.5999999999999,1106.8514451999999,1133.1778182451894,1195.0939663469608,1156.8408883247337,552.10630571899708,645.47061557845632,521.65665546784862,1167.1272710463049,1188.4682968844147,1231.6038411819504,1254.668027568571,663.01024934403927,null,null,{"$f":"AD60-AD67","v":1291.6364650686037},1368.5173263215931,1342.7497864511756,1353.5114530720762,1338.1300184361398,{"$f":"AI60-AI67","v":1237.9824285012446},1328.0377866377648,1310.7842477880413,1318.0380213091191,1310.1978843747318,{"$f":"AN60-AN67","v":1300.8231083193743},1291.5377069374822,1282.3404250601234,1276.4862156177521,1273.8061809739706]
[{"$f":"ROW()","v":75},null,null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,10302.354000000001,9974.9779659999967,10147.422866129944,10602.500388128139,10434.24731162384,4589.2711867882399,5806,3963.7650740434783,{"$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},10511.759649282791,10318.247650996282,10136.256293060516,10068.968024070975,{"$f":"AN61-AN68","v":9806.4662928193702},9598.9155434015574,9419.8787088544923,9261.9735673265404,9120.1880627597693]
[{"$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},28087.155822833429,27513.909205914082,27012.216672883384,27591.970760674551,{"$f":"SUM(AN71:AN75)","v":28339.530671933695},28298.699645461471,28593.750709507636,28392.06755013283,28198.760545579942]
["Volume Excluding Prudent Discount & Customer Num by Bands"]
[{"$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,null,null,"Actual",null,null,null,null,null,null,"Forecast",null,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,{"$f":"T36","v":50.333333333333329},{"$f":"U36","v":53},53.166666666666671,53.166666666666671,55.916666666666671,62.666666666666671,64.5,64.5,null,null,{"$f":"AD36","v":66.5},72,72.5,72.5,70.5,70,70,72,71,67.5,66,65.5,64.5,63.5,62.5]
[{"$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,13355.221036273972,15366.257616438357,15901.481849315074,16933.540499715076,17024.750908832881,16896.726076712337,17662.971630136992,17576.273000000005,17059.37656164384,14722.620344000001,11950.685969,12285.393944000001,12224.393944000001,12202.593944000002,12026.593944000002]
[{"$f":"ROW()","v":82},null,null,"Demand 2 [GJ km Year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1022.9822465753425,null,null,2395.2167123287672,6559.0234520547947,5974.0183890410945,6077.2200821917786,3742.0594191780838,null,null,7362.0873424657548,7594.702027397263,6938.8695890410927,6587.7075616438369,6529.5671780821931,6527.8805479452067,6479.8934246575336,6450.1399999999994,6237.2178082191786,5799.96,5799.96,5799.96,5799.96,5799.96,5799.96]
[{"$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,31828.349746005002,37584.499617170004,37057.851734475,42709.113946935002,37509.940872747,33716.244001875995,41797.035555531998,39754.902924073001,36358.586964268994,33517.634620448196,32813.843920863008,33901.206759094508,34965.477092046873,34892.026800796048,34721.837962251389]
[{"$f":"ROW()","v":84},null,null,"Usage 2 [TJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1432.2451019000002,null,null,2792.5828359000002,22417.4488943,10456.275106800002,9608.1509189399985,5860.3465705000008,null,null,14173.393546700001,17215.381240400005,18631.627990720001,24799.913435500002,22350.33746748,19516.981129559997,25527.4891795,26913.826632840006,24812.554138979998,28905.851271846816,28974.040230300347,28952.628746523002,28931.410230219135,28911.032887853831,28890.844942562195]
[{"$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},9474734.7599999998,9292616.6600000001,9924907.2410000004,8866005.9440000001,8578785.8000000026,12341997.451000001,11830267.241999999,11503749.147000002,12150331.165525407,{"$f":"AN71*1000","v":13178431.318346294},13378659.201057199,13876850.648176419,13854511.34200472,13821128.324177954]
[{"$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},12341997.451000001,11830267.241999999,11503749.147000002,12150331.165525407,{"$f":"AN85+AN86","v":13178431.318346294},13378659.201057199,13876850.648176419,13854511.34200472,13821128.324177954]
[{"$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},131593.53833333333,128174.02289655173,136895.27228965517,125758.94956028368,122554.0828571429,176314.24930000002,164309.26724999998,162024.63587323946,180004.90615593194,{"$f":"AN87/AN80","v":199673.20179312566},204254.33894743817,215144.97128955688,218181.28097645228,221138.05318684728]
[{"$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,{"$f":"AD37","v":102.5},98.5,97,101,105.5,104.5,103,104,104,104.5,104,104,104,104,104]
[{"$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]
[{"$f":"ROW()","v":94},null,null,"Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405625.6059999998,null,null,785654.97699999937,762671.74186472897,768684.56899999944,777864.02399999974,796479.23199999949,761528.09599999955,794158.32799999951,838985.78318482381,824989.50371806847,833149.91162880848,833964.20545235346,828068.87684291124,826239.39629928302,824088.56164877373,821969.54552839103]
[{"$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,1018804.0150000001,1008052.4831352708,1025065.9580000001,1010103.2540000001,1045425.8740000001,949887.24800000014,1034727.601,1079301.4968151755,1054413.586281931,1064843.3492448635,1065884.0927536013,1058349.3125492742,1056011.0656596515,1053262.0982277971,1050553.7978472319]
[{"$f":"ROW()","v":96},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"SUM(AI91:AI95)","v":1711415.3439999996},1828885.9289999995,1918287.2799999993,1879403.0899999994,1897993.2608736721,{"$f":"SUM(AN91:AN95)","v":1899848.2982059547},1886418.1893921853,1882250.4619589346,1877350.6598765708,1872523.3433756228]
[{"$f":"ROW()","v":97},null,null,"Adjustment [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"AI96+AI97","v":1711415.3439999996},1828885.9289999995,1918287.2799999993,1879403.0899999994,1897993.2608736721,{"$f":"AN96+AN97","v":1899848.2982059547},1886418.1893921853,1882250.4619589346,1877350.6598765708,1872523.3433756228]
[{"$f":"ROW()","v":99},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},17756.174067961161,18445.069999999992,18071.1835576923,18162.614936590162,{"$f":"AN98/AN90","v":18267.772098134181},18138.636436463319,18098.562134220523,18051.448652659335,18005.032147842525]
[{"$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,{"$f":"AD38","v":1444},1518.5,1599.5,1670.5,1739,1807.5,1876.5,1940,1994.5,2045.5,2094.768475609756,2144.8981586012792,2196.2274897382131,2248.7851776735333,2302.6006180839568]
[{"$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,1523036.7203256655,1664051.4054111738,1632990.4659881063,1714526.3968731477,1716864.059094785,1628082.8629007547,1801812.4289791193,1857482.049848171,1925710.3432127465,1926878.1392050891,1921091.3633339854,1915407.1904829326,1911455.265494945,1904195.4183702879,1896012.6570205525]
[{"$f":"ROW()","v":103},null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94260.562804167857,null,null,202653.31685575721,168076.38192726861,176654.19472850335,175019.48565974514]
[{"$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,197766.15233349439,266373.90938764281,241805.85277996695,290029.49729107774,235799.39768034636,212062.01341215457,274662.57793375396,278840.73528158991,249059.77830100054,237602.28662467326,232870.29090871423,227761.81419011543,220975.19996272097,217550.34693695744,215101.97727206847]
[{"$f":"ROW()","v":105},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"SUM(AI102:AI104)","v":1840144.8763129092},2076475.0069128731,2136322.7851297609,2174770.1215137471,2164480.4258297621,{"$f":"SUM(AN102:AN104)","v":2153961.6542426995},2143169.0046730479,2132430.4654576657,2121745.7653072453,2111114.6342926212]
[{"$f":"ROW()","v":106},null,null,"Adjustment [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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,{"$f":"AI105+AI106","v":1840144.8763129092},2076475.0069128731,2136322.7851297609,2174770.1215137471,2164480.4258297621,{"$f":"AN105+AN106","v":2153961.6542426995},2143169.0046730479,2132430.4654576657,2121745.7653072453,2111114.6342926212]
[{"$f":"ROW()","v":108},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},1106.5680825541556,1101.1973119225572,1090.3836157000487,1058.1669155853151,{"$f":"AN107/AN101","v":1028.257623370866},999.19382935674719,970.95154095892326,943.50753747954002,916.83925458568012]
[{"$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,{"$f":"AD39","v":10622.5},11112.5,11494.5,11737,11973,12128.5,12227.5,12428,12632.5,12819.100000000002,13008.805600000002,13201.546489600001,13397.371233433601,13631.100708608574,13903.261390826383]
[{"$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,454358.70740146626,481672.48140087526,480578.97364251094,490010.70870669349,490288.37037433207,489070.40255133767,504024.20418011304,498090.0167738233,506443.84248739918,517288.42305656191,516259.77324175823,515435.18646091345,514301.56221286504,514808.23953624361,516106.42464801675]
[{"$f":"ROW()","v":112},null,null,"Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366118.59151165013,null,null,777541.44612269464,784946.18423007033,812884.73010179354,825273.95516231982,434199.18410811003,null,null,837277.75766713743,886844.84492071776,862170.81280866452,863500.74436538259,847841.64806180773,748912.02594990691,824013.58245765185,812694.23101421806,811594.17882171972,792909.46131816995,784563.33507761604,776102.52047656872,768038.86284725834,761677.97608150844,757699.75632595376]
[{"$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,{"$f":"SUM(AI111:AI112)","v":1237982.4285012446},1328037.7866377649,1310784.2477880414,1318038.021309119,1310197.8843747319,{"$f":"SUM(AN111:AN112)","v":1300823.1083193743},1291537.7069374821,1282340.4250601234,1276486.2156177522,1273806.1809739706]
[{"$f":"ROW()","v":114},null,null,"Adjustment [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$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,{"$f":"AI113+AI114","v":1237982.4285012446},1328037.7866377649,1310784.2477880414,1318038.021309119,1310197.8843747319,{"$f":"AN113+AN114","v":1300823.1083193743},1291537.7069374821,1282340.4250601234,1276486.2156177522,1273806.1809739706]
[{"$f":"ROW()","v":116},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},108.61073699756818,105.47024845413915,104.33706877570702,102.20669815936624,{"$f":"AN115/AN110","v":99.995583631396116},97.832303810385994,95.71582385207023,93.645131299749053,91.619235599961485]
[{"$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$115*AJ122","v":504024.20418011304},498090.01677382324,506443.84248739918,517288.42305656191,{"$f":"AN$115*AN122","v":516259.77324175823},{"$f":"AO$115*AO122","v":515435.18646091345},514301.56221286504,514808.23953624361,516106.42464801681]
[{"$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$115*AI123","v":748912.02594990691},824013.58245765185,812694.23101421806,811594.17882171972,792909.46131816984,{"$f":"AN$115*AN123","v":784563.33507761604},776102.52047656872,768038.86284725834,761677.97608150844,757699.75632595376]
[{"$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},1368517.326321593,1342749.7864511753,1353511.4530720762,1338130.0184361399,1237982.4285012446,1328037.7866377649,1310784.2477880414,1318038.021309119,1310197.8843747317,{"$f":"SUM(AN118:AN119)","v":1300823.1083193743},1291537.7069374821,1282340.4250601234,1276486.2156177522,1273806.1809739706]
[{"$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$113","v":0.3950543976164731},0.37952549938821167,0.37999389877804379,0.3842406928325045,0.39481701903634836,{"$f":"AN111/AN$113","v":0.39687161916177127},0.39908644067630267,0.40106476576900524,0.40330105663311333,0.4051687237483762]
[{"$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,0.6049456023835269,0.62047450061178833,0.62000610122195621,0.6157593071674955,0.60518298096365153,{"$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,{"$f":"T40","v":601246},{"$f":"U40","v":609162.89875034522},614524,614524,629899.58333333337,642709.83333333337,657671.5,671181,null,null,{"$f":"AD40","v":686909.5},705512,718910.5,728627,737032,744038,751396.5,761657.5,772818.5,781627.943987682,788369.44039982278,796364.11402268603,805626.54311839747,815553.02119836456,825813.23870213795]
[{"$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]
[{"$f":"ROW()","v":131},null,null,"Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,288522.85558491666,1180420.5659503359,1198474.2509928974,1219086.4469574539,1236348.6240395342,1259936.3960018398,1273263.1262445571,1280066.815714166,1279444.8472978107,1290816.8607085373]
[{"$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,4884879.3332074024,4166565.7971832114,4166780.0876124604,4215164.046518527,4241292.033291406,4312169.3071278865,4361073.337298926,4322337.4182771789,4300758.1599224061,4318025.0662931213,5527142.9880281491,5473873.7178870058,5434846.6829149341,5406301.4325594986,5385685.6412183112]
[{"$f":"ROW()","v":133},null,null,"Band 3*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2568594.6916341954,null,null,4623497.4751820425,5527792.6963904565,4566927.534878755,4643447.7862144578,4456494.7858905355,4541285.4828267489,4877423.1857393067,4715843.4170049373,4556053.285840299,4460126.0970693165,4279323.3047912214,4125041.8255145522,3985032.0259395582,3855672.1347670415,3734502.4215414585]
[{"$f":"ROW()","v":134},null,null,"Total [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O128:O130)","v":10146740.262434861},10493260.209655885,10752262.76157927,10946610.121686321,11165226.687636979,4589271.1867882404,0,0,9769766.7393101417,9645960.8525916561,9904259.9774808884,9867238.9117615558,{"$f":"SUM(AA128:AA133)","v":5226947.0077507328},null,null,{"$f":"SUM(AD128:AD133)","v":9796899.6639743615},10874779.059524003,9932181.8734841123,10077698.279690439,9934135.4432214759,{"$f":"SUM(AI128:AI133)","v":10113391.185956474},10511759.649282791,10318247.650996283,10136256.293060515,10068968.024070974,{"$f":"SUM(AN128:AN133)","v":9806466.2928193696},9598915.543401558,9419878.7088544928,9261973.5673265401,9120188.0627597701]
[{"$f":"ROW()","v":135},null,null,"ERA adjustment [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":136},null,null,"Total [GJ per Annum] Adjusted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T75*1000","v":4589271.1867882395},5806000,3963765.0740434784,9769765.0740434788,9645960.8525916617,9905950.3891728781,9840841.2771131676,5226947.0077507328,null,null,{"$f":"SUM(AD134:AD135)","v":9796899.6639743615},10874779.059524003,9932181.8734841123,10077698.279690439,9934135.4432214759,10113391.185956474,10511759.649282791,10318247.650996283,10136256.293060515,10068968.024070974,9806466.2928193696,9598915.543401558,9419878.7088544928,9261973.5673265401,{"$f":"SUM(AR134:AR135)","v":9120188.0627597701}]
[{"$f":"ROW()","v":137},null,null,"Volume per Customer [GJ per customer]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T136/T127","v":7.6329342511854374},{"$f":"U136/U127","v":9.5311123049525825},6.4501387643826416,15.89810174060489,15.3134898130059,15.412787972757345,14.963156039319276,7.7876861945596385,null,null,14.262285881872884,15.414024225702757,13.815602739818257,13.831079934850669,13.478567339303417,{"$f":"AI136/AI127","v":13.592573478715435},13.989630839753433,13.547096498093017,13.115959689190301,12.882047144708602,{"$f":"AN136/AN127","v":12.438922401464477},12.053425530332364,11.692612153011098,11.35667862981747,11.04388696540299]
[{"$f":"ROW()","v":138},null,null,"Check Total [GJ per Annum] Adjusted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(T75*1000,1)=ROUND(T136,1),\"OK\",\"Check\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK",null,null,{"$f":"IF(ROUND(AD75*1000,1)=ROUND(AD136,1),\"OK\",\"Check\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(ROUND(AM75*1000,1)=ROUND(AM136,1),\"OK\",\"Check\")","v":"OK"},"OK","OK","OK","OK","OK"]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modelled - Estimate",null,null,null,null,null,null,null,null,null,"Actual",null,null,"Forecast",null,null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":140},null,null,"Modelled Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$136*T149","v":3008688.1178116449},null,null,{"$f":"W$136*W149","v":6231552.5771953175},4913980.4237653585,5016507.281552678,5081054.6201434312,0,null,null,{"$f":"AD$136*AD149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":141},null,null,"Modelled Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$136*T150","v":1249333.8424773843},null,null,2807463.1313247383,4731980.4288263023,4889443.1076201992,4759786.6569697354,0,null,null,{"$f":"AD$136*AD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":142},null,null,"Modelled Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$136*T151","v":331249.2264992111},null,null,730749.36552342272,0,0,0,0,null,null,{"$f":"AD$136*AD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":143},null,null,"Modelled Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$136*AA152","v":0},null,null,{"$f":"AD$136*AD152","v":288522.85558491666},1180420.5659503359,1198474.2509928974,1219086.4469574539,1236348.6240395342,1259936.3960018398,1273263.1262445571,1280066.815714166,1279444.8472978107,1290816.8607085373,0,0,0,0,0]
[{"$f":"ROW()","v":144},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":"AA$136*AA153","v":2658352.3161165379},null,null,{"$f":"AD$136*AD153","v":4884879.3332074024},4166565.7971832114,4166780.0876124604,4215164.046518527,4241292.033291406,4312169.3071278865,4361073.337298926,4322337.4182771789,4300758.1599224061,4318025.0662931213,5527142.9880281491,5473873.7178870058,5434846.6829149341,5406301.4325594986,5385685.6412183112]
[{"$f":"ROW()","v":145},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":"AA$136*AA154","v":2568594.6916341954},null,null,{"$f":"AD$136*AD154","v":4623497.4751820425},5527792.6963904565,4566927.534878755,4643447.7862144578,4456494.7858905355,4541285.4828267489,4877423.1857393067,4715843.4170049373,4556053.285840299,4460126.0970693165,4279323.3047912214,4125041.8255145522,3985032.0259395582,3855672.1347670415,3734502.4215414585]
[{"$f":"ROW()","v":146},null,null,"Modelled Total [GJ per Annum] Adjusted",null,null,null,null,null,null,null,null,null,null,{"$f":"O134","v":10146740.262434861},{"$f":"P134","v":10493260.209655885},10752262.76157927,10946610.121686321,11165226.687636979,{"$f":"SUM(T140:T145)","v":4589271.1867882404},null,null,{"$f":"SUM(W140:W145)","v":9769765.074043477},{"$f":"SUM(X140:X145)","v":9645960.8525916599},{"$f":"SUM(Y140:Y145)","v":9905950.3891728781},{"$f":"SUM(Z140:Z145)","v":9840841.2771131657},{"$f":"SUM(AA140:AA145)","v":5226947.0077507328},null,null,{"$f":"SUM(AD140:AD145)","v":9796899.6639743615},10874779.059524003,9932181.8734841123,10077698.279690439,9934135.4432214759,10113391.185956474,10511759.649282791,10318247.650996283,10136256.293060515,10068968.024070974,9806466.2928193696,9598915.543401558,9419878.7088544928,9261973.5673265401,9120188.0627597701]
[{"$f":"ROW()","v":147},null,null,"Volume per Customer",null,null,null,null,null,null,null,null,null,null,{"$f":"O146/O127","v":19.626000256157795},19.567668757691553,19.443337332536359,19.263552668584211,19.120012137299927,7.6329342511854392,null,null,{"$f":"W146/W127","v":15.898101740604886},{"$f":"X146/X127","v":15.313489813005898},{"$f":"Y146/Y127","v":15.412787972757345},{"$f":"Z146/Z127","v":14.963156039319273},{"$f":"AA146/AA127","v":7.7876861945596385},null,null,{"$f":"AD146/AD127","v":14.262285881872884},15.414024225702757,13.815602739818257,13.831079934850669,13.478567339303417,13.592573478715435,13.989630839753433,13.547096498093017,13.115959689190301,12.882047144708602,12.438922401464477,12.053425530332364,11.692612153011098,11.35667862981747,11.04388696540299]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T139","v":"Modelled - Estimate"},null,null,null,null,null,null,null,null,null,"Actual",null,null,"Forecast",null,null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":149},null,null,"Modelled Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T128/T$134","v":0.65559170407561995},null,null,{"$f":"W128/W$134","v":0.63784057548645057},0.509434000288844,0.50641352767480841,0.51632319606255961]
[{"$f":"ROW()","v":150},null,null,"Modelled Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T129/T$134","v":0.27222924765788781},null,null,0.28736239920278805,0.49056599971115589,0.49358647232519154,0.48367680393744034]
[{"$f":"ROW()","v":151},null,null,"Modelled Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T130/T$134","v":7.2179048266492379E-2},null,null,7.4797025310761392E-2,0,0,0]
[{"$f":"ROW()","v":152},null,null,"Modelled Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA131/AA$134","v":0},null,null,{"$f":"AD131/AD$134","v":2.9450424673214428E-2},0.10854662513042392,0.12066575766121009,0.12096873840867768,0.12445457695899975,0.12458100085670534,0.12112749613062461,0.12405854744052093,0.12622459518646389,0.12819753301656114,0,0,0,0,0]
[{"$f":"ROW()","v":153},null,null,"Modelled Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA132/AA$134","v":0.50858604691699061},null,null,{"$f":"AD132/AD$134","v":0.49861481700892779},0.38314027111513427,0.41952313607310077,0.41826654554774051,0.42694123283626434,0.42638213313807094,0.41487567094406297,0.41890227531608371,0.42429453592908772,0.42884484844627652,0.5636222899246911,0.57025959788237024,0.57695505970860217,0.58370944305340122,0.59052352913746842]
[{"$f":"ROW()","v":154},null,null,"Modelled Band 3*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA133/AA$134","v":0.4914139530830095},null,null,{"$f":"AD133/AD$134","v":0.47193475831785781},0.50831310375444183,0.45981110626568916,0.46076471604358177,0.44860419020473591,0.4490368660052238,0.46399683292531235,0.45703917724339532,0.44948086888444844,0.44295761853716242,0.43637771007530901,0.42974040211762976,0.42304494029139778,0.41629055694659878,0.40947647086253147]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T149:T154)","v":1.0000000000000002},{"$f":"SUM(U149:U154)","v":0},0,1,0.99999999999999989,1,1,1,null,null,1,1,1,1,1,{"$f":"SUM(AI149:AI154)","v":1},0.99999999999999989,1,1,1,{"$f":"SUM(AN149:AN154)","v":1},1,1,1,0.99999999999999989]
["Prudent Discounts"]
[{"$f":"ROW()","v":157},null,"Prudent Discounts",null,null,null,null,null,null,null,null,null,null,null,"Approved 2"]
[{"$f":"ROW()","v":158},null,null,"Discounted Revenue [m$ 31/12/2004]",null,null,null,null,null,null,null,null,null,null,3372.3506870179381,3367.6432591224084,3361.3820299695167,3355.8158357013344,3367.6269923485115]
[{"$f":"ROW()","v":159},null,null,{"$f":"\"Discounted Revenue [m$ \"&Input!$G$51&\"]\"","v":"Discounted Revenue [m$ 31/12/2023]"},null,null,null,null,null,null,null,null,null,null,{"$f":"O158*$N$16/1000","v":5.6293214787244663},{"$f":"P158*$N$16/1000","v":5.6214635696808237},{"$f":"Q158*$N$16/1000","v":5.6110119663261457},{"$f":"R158*$N$16/1000","v":5.6017205551246789},{"$f":"S158*$N$16/1000","v":5.6214364162474517}]
[{"$f":"ROW()","v":160},null,"Prudent Discounts",null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ nominal]",null,null,null,null,{"$f":"\"Approved 3 [m$ 31/12/2009]\"","v":"Approved 3 [m$ 31/12/2009]"},null,null,null,null,null,null,null,null,null,null,"Actual 4 [m$ nominal]",null,null,null,null,"Actual 5 [m$ nominal]",null,"Forecast 5 [m$ nominal]",null,null,null,"Forecast [m$ nominal]"]
[{"$f":"ROW()","v":161},null,null,"Discounted Revenue",null,null,null,null,null,null,null,null,null,null,4231.59836,4558.2849133000009,4561.4079928715819,3850.0484860601259,4029.1300349080147,1.6132481803897301,1.7028191418527301,1.5695249499503701,3.2723440918031002,3.2860751902792402,3.2503681836650902,3.16052965214769,0.95979688655172413,null,null,2.0225982931868134,0.78735303000000012,0.31370567000000016,0.2477026774157304,0.25392109999999996,0.39570686000000005,0.39600000000000002,3.270692E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":162},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 2 [m$ \"&Input!$G$51&\"]\"","v":"Actual 2 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Approved 3 [m$ \"&Input!$G$51&\"]\"","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 4 [m$ \"&Input!$G$51&\"]\"","v":"Actual 4 [m$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 5 [m$ \"&Input!$G$51&\"]\"","v":"Actual 5 [m$ 31/12/2023]"},null,{"$f":"\"Forecast 5 [m$ \"&Input!$G$51&\"]\"","v":"Forecast 5 [m$ 31/12/2023]"},null,null,null,{"$f":"\"Forecast [m$ \"&Input!$G$51&\"]\"","v":"Forecast [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":163},null,null,{"$f":"\"Discounted Revenue [m$ \"&Input!$G$51&\"]\"","v":"Discounted Revenue [m$ 31/12/2023]"},null,null,null,null,null,null,null,null,null,null,{"$f":"O161*O$16/1000","v":6.8713237910243734},{"$f":"P161*P$16/1000","v":7.16856156318158},6.9673645244443794,5.6717758154779734,5.8130295005392556,{"$f":"T161*$S$16","v":2.3275146701764049},{"$f":"U161*$S$16","v":2.4567432224606378},2.2644329562081742,4.721176178668812,4.7409867282974076,4.6894704255159949,4.559855836393484,{"$f":"AA161*AA$16","v":1.2254067191340492},null,null,{"$f":"AD161*AD$16","v":2.5394430599882405},0.97417043075454568,0.3808683468956291,0.29546305342928053,0.29740672728055073,{"$f":"AI161*AI$16","v":0.4595196556825939},{"$f":"AJ161*AJ$16","v":0.44431657048639739},3.4032200397553516E-2,0,0,{"$f":"AN161*AN$16","v":0},{"$f":"AO161*AO$16","v":0},0,0,0]
[{"$f":"ROW()","v":164},null,"Volume",null,null,null,null,null,null,null,null,null,null,null,"Actual 2",null,null,null,null,"Actual 3 and est for 2013/14",null,null,null,null,null,null,null,null,null,null,"Actual",null,null,null,null,"Actual",null,"Forecast",null,null,null,"Forecast"]
[{"$f":"ROW()","v":165},null,null,"Volume [TJ]",null,null,null,null,null,null,null,null,null,null,{"$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":166},null,null,{"$f":"\"Discounted Notional Tariff [$ per GJ, \"&Input!$G$51&\"]\"","v":"Discounted Notional Tariff [$ per GJ, 31/12/2023]"},null,null,null,null,null,null,null,null,null,null,{"$f":"1000*O163/O165","v":0.58844274018039522},0.64506874311691875,0.66920896631713001,0.8110617140466444,0.86174509033745561,0.75209659424355058,0.84951535485221619,0.84991624513658315,0.84970758794672852,1.323348856009998,1.6310618076875294,1.6667531980624783,0.88204413362565826,null,null,{"$f":"1000*AD163/AD165","v":0.97474044135038229},{"$f":"1000*AE163/AE165","v":0.72010499613225243},0.35706755953143365,0.22725055509007119,0.15202555591802072,{"$f":"IF(AI165=0,\"\",1000*AI163/AI165)","v":0.14470631762893299},{"$f":"IF(AJ165=0,\"\",1000*AJ163/AJ165)","v":76.535298972865775},206.25575998517283,"","","","","","",""]
[{"$f":"ROW()","v":167},null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ nominal]",null,null,null,null,{"$f":"T164&\"  [m$ nominal]\"","v":"Actual 3 and est for 2013/14  [m$ nominal]"},null,null,null,null,null,null,null,null,null,null,"Actual 4 [m$ nominal]",null,null,null,null,"Actual 5 [m$ nominal]",null,"Forecast 5 [m$ nominal]",null,null,null,"Forecast [m$ nominal]"]
[{"$f":"ROW()","v":168},null,null,"Discounted Notional Tariff [$ per GJ, Nominal]",null,null,null,null,null,null,null,null,null,null,{"$f":"O166*O$17","v":0.36238334999638411},0.41018091201078022,0.43811905020194331,0.55055542141583458,0.59729320582169243,0.52928982685546655,0.60444882232178454,0.61967864201637068,0.61952650890349514,0.97622501942251139,1.2319849656890378,1.2969078888671306,{"$f":"AA166*AA$17","v":0.6908589613849756},0,0,0.776354620443655,0.58200991605104901,0.29410193551413455,0.19051644625846526,0.12979698455307867,{"$f":"IF(AI166=\"\",0,AI166*AI$17)","v":0.12461117138949998},{"$f":"IF(AJ166=\"\",0,AJ166*AJ$17)","v":68.212577262370445},198.22375757575759,0,0,0,0,0,0,0]
["Tariff Revenue"]
[{"$f":"ROW()","v":170},null,"Proposed Tariff Revenue [Real]",null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ 31/12/2009]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,"Approved [m$ 30/6/2014]",null,null,null,null,null,null,null,null,"Actiual 5 [m$ 31/12/2019]",null,"Forecast 5 [m$ 31/12/2019]",null,null,null,"Forecast [m$ 31/12/2023]"]
[{"$f":"ROW()","v":171},null,null,"A1",null,null,null,null,null,null,null,null,null,null,4.8013998699999991,4.2922495000000005,4.3136383,4.5457988831574418,4.8268208377399633,2.7687481935450409,3.1825410180406464,3.1795979331623121,6.362138951202958,7.008674989092464,7.5122940835656618,7.924159466050666,4.0948508814286271,4.8156855908896787,3.1805251568180077,null,7.8784213867063979,7.2262695807751491,6.5772230667789664,5.9886558809490973,{"$f":"AI178*AI$16/$AH$16","v":6.9981607752347212},{"$f":"AJ178*AJ$16/$AH$16","v":6.9368622365619466},6.572287246372456,6.9742574476668802,6.961693336272444,{"$f":"Revenue!AN$103","v":9.4378200768981202},{"$f":"Revenue!AO$103","v":9.8268840273576554},{"$f":"Revenue!AP$103","v":10.103196931775162},{"$f":"Revenue!AQ$103","v":10.33619997346953},{"$f":"Revenue!AR$103","v":10.528447267809376}]
[{"$f":"ROW()","v":172},null,null,"A2",null,null,null,null,null,null,null,null,null,null,4.4186998400000004,4.7266199499999999,4.9373896800000008,4.9186774746725153,5.2038131449849878,2.6077601825386827,2.7593982249664375,3.574098149550569,6.3334963745170061,7.8175002341699269,8.4545803598954912,9.1064386799327188,3.125233003799663,4.5951200528601595,1.4540699244902784,null,5.6082882136441441,5.3156961634311033,5.0400656077413775,4.6711913581393683,{"$f":"AI179*AI$16/$AH$16","v":4.2715887594197923},4.3141911104534207,4.211036251911314,4.7158438396099349,4.7015836304391474,{"$f":"Revenue!AN$111","v":7.3071434337621204},{"$f":"Revenue!AO$111","v":7.5002624407007037},{"$f":"Revenue!AP$111","v":7.715860344031368},{"$f":"Revenue!AQ$111","v":7.9320845430773499},{"$f":"Revenue!AR$111","v":8.1590662487991423}]
[{"$f":"ROW()","v":173},null,null,"B1",null,null,null,null,null,null,null,null,null,null,8.5980122300000001,8.4132728708999966,8.711606538263144,7.6581831519397543,8.2992081562078841,4.0178201585281847,4.7217021359739126,4.8612093068549624,9.5829114428288751,11.047033313277367,12.109817785291229,13.235352284318969,5.2760635717691535,7.5440283888319719,2.1920482688456651,null,8.8282954167792127,8.2439619573449718,7.7173272161442865,7.228097871911169,{"$f":"AI180*AI$16/$AH$16","v":8.3627728400785291},8.9721616324191267,8.7942895758926714,10.501843823176467,10.645413210608986,{"$f":"Revenue!AN$117","v":15.60985605688216},{"$f":"Revenue!AO$117","v":16.105845473351533},{"$f":"Revenue!AP$117","v":16.611869324513258},{"$f":"Revenue!AQ$117","v":17.14085550751723},{"$f":"Revenue!AR$117","v":17.67829188745241}]
[{"$f":"ROW()","v":174},null,null,"B2",null,null,null,null,null,null,null,null,null,null,6.2602107099999991,6.5016718333187296,6.9799748957479624,7.3718110493599216,7.5232053512793682,3.666961440355109,4.0314645258301605,4.941080426884727,8.9725449527148875,10.83174427339609,11.780116395878983,12.853901415579672,5.7330216653333927,7.9261086251205706,2.4665907865801961,null,9.1433680735422378,8.3209078321465828,7.5662299810612801,6.7340826581069342,{"$f":"AI181*AI$16/$AH$16","v":8.3554993429262296},8.6100598466699729,8.240099786917618,10.305872981161658,10.434140784339135,{"$f":"Revenue!AN$122","v":12.824859873795559},{"$f":"Revenue!AO$122","v":13.23322457900905},{"$f":"Revenue!AP$122","v":13.656662397350953},{"$f":"Revenue!AQ$122","v":14.129985283473001},{"$f":"Revenue!AR$122","v":14.662326423550912}]
[{"$f":"ROW()","v":175},null,null,"B3",null,null,null,null,null,null,null,null,null,null,87.527462749999998,87.126348887100022,90.547978670173904,94.388613927973012,97.862762302405585,45.892630325332725,56.027743589064855,63.861786705537703,119.88953029460257,151.54925193903557,166.38790970957618,183.05712628047348,79.580524317931093,108.35920224874569,31.933604831616325,null,127.40296125762235,118.67967401672497,112.06114050843351,106.23125036020276,{"$f":"AI182*AI$16/$AH$16","v":128.03778271679741},127.04106307112566,121.88671957368997,145.44244660129681,146.87778035842797,{"$f":"Revenue!AN$131","v":199.672622800017},{"$f":"Revenue!AO$131","v":205.87324983244596},{"$f":"Revenue!AP$131","v":212.6903633990712},{"$f":"Revenue!AQ$131","v":220.04482302948151},{"$f":"Revenue!AR$131","v":227.76926199194236}]
[{"$f":"ROW()","v":176},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O171:O175)","v":111.6057854},111.06016304131876,115.49058808418501,118.88308448710265,123.71580979261779,58.953920300299743,70.722849493876012,80.417772521990273,151.14062201586628,188.2542047489714,206.24471833420753,226.17697812635549,{"$f":"SUM(AA171:AA175)","v":97.809693440261924},{"$f":"SUM(AB171:AB175)","v":133.24014490644808},41.226838968350471,null,158.86133434829435,147.78650955042278,138.96198638015943,130.85327812930933,{"$f":"SUM(AI171:AI175)","v":156.02580443445669},155.87433789723013,149.70443243478402,177.94026469291174,179.62061132008768,{"$f":"SUM(AN171:AN175)","v":244.85230224135495},252.53946635286491,260.77795239674197,269.58394833701863,278.7973938195542]
[{"$f":"ROW()","v":177},null,"Proposed Tariff Revenue [Nominal]",null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ nominal]",null,null,null,null,"Approved 3 [m$ nominal]",null,null,null,null,null,null,"Approved [m$ nominal]",null,null,null,null,null,null,null,null,"Actual 5 [m$ nominal]",null,"Forecast 5 [m$ nominal]",null,null,null,"Forecast [m$ nominal]"]
[{"$f":"ROW()","v":178},null,null,"A1",null,null,null,null,null,null,null,null,null,null,{"$f":"O171*O$17/$S$17","v":4.2660225393628322},{"$f":"P171*P$17/$S$17","v":3.9377274174041301},4.0744158810029498,4.4519328295229217,4.8268208377399633,{"$f":"T171*T$17/$S$17","v":2.811218667310333},{"$f":"U171*U$17/$S$17","v":3.2670332574576544},3.3446744040285559,6.6924446902624624,7.4593803423733362,8.1865103159641812,8.895744170036064,{"$f":"AA171*AA$17/$Z$17","v":4.1219178844220163},{"$f":"AB171*AB$17/$Z$17","v":4.9293703309956678},3.2556083758174887,null,{"$f":"AE171*AE$17/$Z$17","v":8.1834405338782226},7.6493372993852136,7.0865075724219064,6.571121939247262,7.0583859109940565,7.2413200455676776,7.3980651620096154,{"$f":"AL171*$AH$16*AL$17","v":8.1686440501502791},{"$f":"AM171*$AH$16*AM$17","v":8.4637775272221454},{"$f":"AN171*AN$17","v":10.042348316539737},{"$f":"AO171*AO$17","v":10.718787257085092},11.296785235699881,11.847403789739317,12.370659334865691]
[{"$f":"ROW()","v":179},null,null,"A2",null,null,null,null,null,null,null,null,null,null,{"$f":"O172*O$17/$S$17","v":3.9259952560707978},4.3362206620943953,4.6635757390442487,4.8171118631011058,5.2038131449849878,{"$f":"T172*T$17/$S$17","v":2.6477612236867683},2.8326565849212986,3.7596560475803331,6.6623150653473875,8.3202185383141867,9.2133652601338056,10.222983162298267,{"$f":"AA172*AA$17/$Z$17","v":3.1458908234659493},4.7035978633620514,1.4883964099598315,null,{"$f":"AE172*AE$17/$Z$17","v":5.8254174079400922},5.6269078368331122,5.4303256453568558,5.1255187518016481,4.3083494199999972,4.5035402899999992,4.7401337499999991,{"$f":"AL172*$AH$16*AL$17","v":5.5234625350336675},5.7160170595754991,7.7751937378396319,8.1809978880755807,8.6274095025346309,9.0917947328222031,9.5866965457571744]
[{"$f":"ROW()","v":180},null,null,"B1",null,null,null,null,null,null,null,null,null,null,{"$f":"O173*O$17/$S$17","v":7.6392958220531},7.718371276843361,8.2284849957281967,7.5000495765309685,8.2992081562078841,{"$f":"T173*T$17/$S$17","v":4.0794504382460204},4.8470570599378222,5.1135906749984654,10.080431328946245,11.757432505694615,13.196654327019949,14.858144693582716,{"$f":"AA173*AA$17/$Z$17","v":5.3109384017997323},7.7221215991443408,2.2437963394038722,null,{"$f":"AE173*AE$17/$Z$17","v":9.1700896680426176},8.7266112881810312,8.314891740907111,7.9311140010961081,8.4347416252771392,9.3659484166302924,9.8992519494557794,{"$f":"AL173*$AH$16*AL$17","v":12.300352360880526},12.942312272000949,16.609726654778477,17.567636978693617,18.574390006427851,19.646933788082283,20.771545983864364]
[{"$f":"ROW()","v":181},null,null,"B2",null,null,null,null,null,null,null,null,null,null,{"$f":"O174*O$17/$S$17","v":5.5621695157876117},5.9646605904487462,6.5928848425324409,7.2195907622049962,7.5232053512793682,{"$f":"T174*T$17/$S$17","v":3.7232098164313516},4.1384945574893681,5.1976084962451141,9.4383761950977263,11.528298919885868,12.837362771659276,14.429923964774748,{"$f":"AA174*AA$17/$Z$17","v":5.7709169926774271},8.1132216710393763,2.5248200308337418,null,{"$f":"AE174*AE$17/$Z$17","v":9.4973606051902362},8.8080620206197526,8.1520948143445882,7.389050093220261,8.4274055334849756,8.9879540395961079,9.275430741211915,{"$f":"AL174*$AH$16*AL$17","v":12.070820247298636},12.685454819767653,13.646340883179684,14.43429255832663,15.270055922014492,16.195859370567771,17.227862820467706]
[{"$f":"ROW()","v":182},null,null,"B3",null,null,null,null,null,null,null,null,null,null,{"$f":"O175*O$17/$S$17","v":77.767763363716824},79.930072282855775,85.52643885011706,92.439586501731668,97.862762302405585,{"$f":"T175*T$17/$S$17","v":46.596588076635754},57.515205808243564,67.17732489437978,126.11388348983856,161.29489704897944,181.32095524176188,205.50184166153241,{"$f":"AA175*AA$17/$Z$17","v":80.106552335141203},110.9172570704819,32.687467079765909,null,{"$f":"AE175*AE$17/$Z$17","v":132.33546495126021},125.62787022922444,120.7382071011545,116.56346828947648,129.13965692262184,132.61687564997885,137.20122995041868,{"$f":"AL175*$AH$16*AL$17","v":170.35040432389411},178.56874708467953,212.46241304632471,224.55862516900777,237.81753174241106,252.21646997575687,267.62312384572095]
[{"$f":"ROW()","v":183},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O178:O182)","v":99.161246496991168},101.8870522296464,109.08580030842489,116.42827153309166,123.71580979261779,59.858228222310231,72.600447268049706,84.59285451723224,158.98745076949237,200.36022735524745,224.75484791653909,253.9086376522242,98.456216437506328,136.38556853502334,42.200088235780839,null,{"$f":"SUM(AE178:AE182)","v":165.01177316631137},156.43878867424354,149.72202687418496,143.58027307484176,157.368539412378,162.71563844177294,168.51411155309597,208.41368351725723,218.37630876324579,{"$f":"SUM(AN178:AN182)","v":260.53602263866225},275.46033985118868,291.58617240908791,308.99846165696846,327.57988853067587]
["Ancillary Services"]
[{"$f":"ROW()","v":185},null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,"Actual 22 [m$ nominal]",null,null,null,null,"Approved 3 [m$ 31/12/2009]",null,null,null,null,null,null,null,null,null,"Actual 4 [$ nominal]",null,null,null,"Forecast [$ nominal)",null,null,"Forecast 5 [m$ nominal]",null,null,null,null,"Forecast [m$ nominal]"]
[{"$f":"ROW()","v":186},null,null,"Revenue proposed",null,null,null,null,null,null,null,null,null,null,0.53,0.52500000000000002,0.54800000000000004,0.70899999999999996,0.70599999999999996,{"$f":"0.77/2","v":0.38500000000000001},{"$f":"T186","v":0.38500000000000001},{"$f":"T186","v":0.38500000000000001},{"$f":"U186+V186","v":0.77},{"$f":"$T$186*2","v":0.77},{"$f":"$T$186*2","v":0.77},{"$f":"$T$186*2","v":0.77},{"$f":"AA188*AA$17","v":0.67433530851163337},{"$f":"AB188*AB$17","v":0},0,1.6628526241601838,2.2620371617744217,3.2889009057279472,3.3971425902376517,3.437707994134819,{"$f":"AI322/1000000","v":0},0,0,0,0,{"$f":"AN322/1000000","v":4.6239026473673057},4.7882821336162822,4.9656911793599585,5.1531020154950511,5.3489219585669163]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Approved 3 [m$ \"&Input!$G$51&\"]\"","v":"Approved 3 [m$ 31/12/2023]"},null,null,null,null,null,null,null,null,null,{"$f":"\"Actual 4 [m$ \"&Input!$G$51&\"]\"","v":"Actual 4 [m$ 31/12/2023]"},null,null,null,{"$f":"\"Forecast [m$ \"&Input!$G$51&\"]\"","v":"Forecast [m$ 31/12/2023]"}]
[{"$f":"ROW()","v":188},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T288/1000000","v":0.53081792985885357},null,null,{"$f":"W288/1000000","v":1.0886920473977737},1.0666653561693737,1.0666653561693737,1.0666653561693737,0.86094780007911165,0,{"$f":"AC288/1000000","v":0},2.0877697615147692,2.7987568883408982,3.993036692859711,4.0521569371721684,4.026437676435016,{"$f":"AI288/1000000","v":0},0,0,0,0,{"$f":"AN288/1000000","v":4.3455534366470063},4.3898523301890684,4.4410294469357794,4.4957945100154051,4.5523719678932419]
[{"$f":"ROW()","v":189},null,null,"ERA Adjustment",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":190},null,null,{"$f":"\"Revenue [m$ \"&Input!$G$51&\"]\"","v":"Revenue [m$ 31/12/2023]"},null,null,null,null,null,null,null,null,null,null,{"$f":"O186*O$16+O189","v":0.86062081025168891},{"$f":"P186*P$16+P189","v":0.82563834693380811},{"$f":"Q186*Q$16+Q189","v":0.83704763208253807},{"$f":"R186*R$16+R189","v":1.0444775092401479},{"$f":"S186*S$16+S189","v":1.0185818754480602},{"$f":"T188+T189","v":0.53081792985885357},null,null,{"$f":"W188+W189","v":1.0886920473977737},{"$f":"X188+X189","v":1.0666653561693737},{"$f":"Y188+Y189","v":1.0666653561693737},{"$f":"Z188+Z189","v":1.0666653561693737},{"$f":"AA188+AA189","v":0.86094780007911165},{"$f":"AB188+AB189","v":0},0,{"$f":"AD188+AD189","v":2.0877697615147692},2.7987568883408982,3.993036692859711,4.0521569371721684,4.026437676435016,0,0,0,0,0,{"$f":"AN188+AN189","v":4.3455534366470063},4.3898523301890684,4.4410294469357794,4.4957945100154051,4.5523719678932419]
[{"$f":"ROW()","v":191},null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 2 [m$ nominal]",null,null,null,null,"Approved 3 [m$ nominal]",null,null,null,null,null,null,"Forecast [m$ nominal]"]
[{"$f":"ROW()","v":192},null,null,"Adjusted Revenue [m$ nominal]",null,null,null,null,null,null,null,null,null,null,{"$f":"O190*O$17","v":0.53},0.52500000000000002,0.54800000000000004,0.70900000000000007,0.70600000000000007,0.37356442289085534,null,null,{"$f":"W190*W$17","v":0.79377140202451224},{"$f":"X190*X$17","v":0.78687143100224188},{"$f":"Y190*Y$17","v":0.80568110664372983},{"$f":"Z190*Z$17","v":0.82997693768065173},{"$f":"AA190*AA$17","v":0.67433530851163337},{"$f":"AB190*AB$17","v":0},0,{"$f":"AD190*AD$17","v":1.6628526241601838},2.2620371617744217,3.2889009057279472,3.3971425902376517,3.437707994134819,0,0,0,0,0,{"$f":"AN190*AN$17","v":4.6239026473673057},4.7882821336162822,4.9656911793599585,5.1531020154950511,5.3489219585669163]
["Tariffs Excluding GST"]
[{"$f":"ROW()","v":194},null,"A1",null,null,null,null,null,null,"Actual 1 (FA1) [$ nominal]",null,null,null,null,"Actual 2 [$ nominal]",null,null,null,null,"Actual 3 [$ nominal]",null,null,null,null,null,null,null,null,null,null,"Actual 4 [$ nominal]",null,null,null,null,null,"Actual 5 [$ nominal]",null,null,null,null,"Forecast 6 [$ nominal)"]
[{"$f":"ROW()","v":195},null,null,"Fixed [$/year]",null,null,null,null,null,43720,44069.763636363634,44056.545454545449,44342.909090909088,44365.08181818181,44263.045454545449,44734.3,44286.96,44286.96,44286.96,44286.96,null,null,44286.96,41283.449999999997,45308.994444162498,46738.99,46742.47,46742.47,46027.881484375001,null,42220.77,38925.9,35827.4,32444.85,33482.800000000003,34153.64,35342.19,37912.49,40101.43,{"$f":"Revenue!AN62*AN$17","v":58556.253243401996},{"$f":"Revenue!AO62*AO$17","v":61826.797073795729},{"$f":"Revenue!AP62*AP$17","v":65280.0126369914},{"$f":"Revenue!AQ62*AQ$17","v":68926.096036600298},{"$f":"Revenue!AR62*AR$17","v":72775.830683416236}]
[{"$f":"ROW()","v":196},null,null,"Demand 1 (<=10km) [$/GJ*km]",null,null,null,null,null,180.48181818181817,181.92727272727271,181.87272727272725,183.05454545454546,183.14545454545453,182.72727272727272,184.71,182.86,182.86,182.86,182.86,null,null,182.86,174.02,190.98261864513228,197.00288430882074,197.00288430882074,197.00288430882074,193.99296874999999,null,177.94,164.05,151.04,136.75,141.12,143.94999999999999,148.96,159.79,169.02,{"$f":"Revenue!AN63*AN$17","v":246.79663837199999},{"$f":"Revenue!AO63*AO$17","v":260.58293438578193},{"$f":"Revenue!AP63*AP$17","v":275.1406274390269},{"$f":"Revenue!AQ63*AQ$17","v":290.5056498729399},{"$f":"Revenue!AR63*AR$17","v":306.72714952378846}]
[{"$f":"ROW()","v":197},null,null,"Demand 2 (>10km) [$/GJ*km]",null,null,null,null,null,90.245454545454535,90.963636363636354,90.936363636363623,91.527272727272731,91.572727272727263,91.36363636363636,92.35,91.43,91.43,91.43,91.43,null,null,91.43,91.59,100.52219154593637,103.69091494756718,103.69091494756718,103.69091494756718,102.108671875,null,93.66,86.35,79.5,71.98,74.28,75.77,78.41,84.11,88.97,{"$f":"Revenue!AN64*AN$17","v":129.91032844200001},{"$f":"Revenue!AO64*AO$17","v":137.16326496028495},{"$f":"Revenue!AP64*AP$17","v":144.82144944894853},{"$f":"Revenue!AQ64*AQ$17","v":152.91520516689255},{"$f":"Revenue!AR64*AR$17","v":161.45327567923297}]
[{"$f":"ROW()","v":198},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,4.3981818181818177E-2,4.4336363636363632E-2,4.4327272727272722E-2,4.4618181818181814E-2,4.4636363636363634E-2,4.4536363636363631E-2,4.5019999999999998E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,null,null,4.4600000000000001E-2,3.6909999999999998E-2,4.0518640269733855E-2,4.1795899604912486E-2,4.1795899604912486E-2,4.1795899604912486E-2,4.1157265625000002E-2,null,3.7760000000000002E-2,3.4700000000000002E-2,3.1949999999999999E-2,2.8930000000000001E-2,2.9850000000000002E-2,3.0450000000000001E-2,3.1510000000000003E-2,3.3799999999999997E-2,3.5749999999999997E-2,{"$f":"Revenue!AN65*AN$17","v":5.2202479428E-2},{"$f":"Revenue!AO65*AO$17","v":5.5116181140701381E-2},{"$f":"Revenue!AP65*AP$17","v":5.8199169578580685E-2},{"$f":"Revenue!AQ65*AQ$17","v":6.1448048489596799E-2},{"$f":"Revenue!AR65*AR$17","v":6.4882103798902885E-2}]
[{"$f":"ROW()","v":199},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,2.1990909090909089E-2,2.2163636363636361E-2,2.2154545454545451E-2,2.2299999999999997E-2,2.2309090909090907E-2,2.225454545454545E-2,2.249E-2,2.23E-2,2.23E-2,2.23E-2,2.23E-2,null,null,2.23E-2,1.8450000000000001E-2,2.024331861284126E-2,2.088143964504572E-2,2.088143964504572E-2,2.088143964504572E-2,2.0563046874999998E-2,null,1.8960000000000001E-2,1.7489999999999999E-2,1.61E-2,1.4579999999999999E-2,1.5049999999999999E-2,1.5350000000000001E-2,1.5879999999999998E-2,1.703E-2,1.8010000000000002E-2,{"$f":"Revenue!AN66*AN$17","v":2.6292769397999998E-2},{"$f":"Revenue!AO66*AO$17","v":2.7759881457170992E-2},{"$f":"Revenue!AP66*AP$17","v":2.9306440627369833E-2},{"$f":"Revenue!AQ66*AQ$17","v":3.0947534214122618E-2},{"$f":"Revenue!AR66*AR$17","v":3.2676046842584017E-2}]
[{"$f":"ROW()","v":200},null,"A2"]
[{"$f":"ROW()","v":201},null,null,"Fixed [$/year]",null,null,null,null,null,496.81818181818176,500.79090909090905,500.63636363636363,503.89090909090902,504.14545454545447,502.98181818181814,508.18,526.04,526.04,556.13,556.13,null,null,556.13,22854.58,25083.201341670498,25875.632574693213,25879.11,25879.11,25483.475390625001,null,23375.64,21551.35,19827.7,17952,18526.310000000001,18897.490000000002,19555.12,20976.86,22177.58,{"$f":"Revenue!AN68*AN$17","v":32383.775127491997},{"$f":"Revenue!AO68*AO$17","v":34192.505901535485},{"$f":"Revenue!AP68*AP$17","v":36102.258703700325},{"$f":"Revenue!AQ68*AQ$17","v":38118.67391811969},{"$f":"Revenue!AR68*AR$17","v":40247.713157534177}]
[{"$f":"ROW()","v":202},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ]",null,null,null,null,null,4.5818181818181811,4.6181818181818182,4.6181818181818182,4.6454545454545455,4.6454545454545455,4.6363636363636358,4.6900000000000004,4.8499999999999996,4.8499999999999996,4.8899999999999997,4.8899999999999997,null,null,4.8899999999999997,2.2000000000000002,2.4413485410708651,2.4982414586244692]
[{"$f":"ROW()","v":203},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ]",null,null,null,null,null,4.3545454545454545,4.3909090909090907,4.3909090909090907,4.418181818181818,4.418181818181818,4.4090909090909083,4.45,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,null,null,4.5999999999999996,2.2000000000000002,2.4413485410708651,2.4982414586244692]
[{"$f":"ROW()","v":204},null,null,"Usage 3 (Q>10TJ/year) [$/GJ]",null,null,null,null,null,1.1454545454545453,1.1545454545454545,1.1545454545454545,1.1636363636363636,1.1636363636363636,1.1636363636363636,1.17,1.21,1.21,1.21,1.21,null,null,1.21,1.19,1.3153493197721888,1.3367393471998721]
[{"$f":"ROW()","v":205},null,null,"Usage 1* (Q<=10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,2.5,2.4625781250000003,null,2.2599999999999998,2.08,1.92,1.74,1.8,1.84,1.9,2.04,2.16,{"$f":"Revenue!AN72*AN$17","v":3.1495992479999999},{"$f":"Revenue!AO72*AO$17","v":3.3268227286589989},{"$f":"Revenue!AP72*AP$17","v":3.5109585490248483},{"$f":"Revenue!AQ72*AQ$17","v":3.70224205598578},{"$f":"Revenue!AR72*AR$17","v":3.9126658031573092}]
[{"$f":"ROW()","v":206},null,null,"Usage 2* (Q>10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.34,1.34,1.319609375,null,1.21,1.1200000000000001,1.03,0.93,0.96,0.98,1.01,1.08,1.1399999999999999,{"$f":"Revenue!AN73*AN$17","v":1.6705644659999999},{"$f":"Revenue!AO73*AO$17","v":1.7670337116155996},{"$f":"Revenue!AP73*AP$17","v":1.8672932410418779},{"$f":"Revenue!AQ73*AQ$17","v":1.9714725499367001},{"$f":"Revenue!AR73*AR$17","v":2.0797052467232544}]
[{"$f":"ROW()","v":207},null,"B1"]
[{"$f":"ROW()","v":208},null,null,"Fixed [$/year]",null,null,null,null,null,496.81818181818176,500.79090909090905,500.63636363636363,503.89090909090902,504.14545454545447,502.98181818181814,508.18,526.04,526.04,556.13,556.13,null,null,556.13,1146.76,1258.7498735426566,1300.1721905363056,1303.6500000000001,1303.6500000000001,1283.7201562499999,null,1180.53,1089.07,1002.38,907.55,936.58,955.34,988.7,1060.5999999999999,1121.8399999999999,{"$f":"Revenue!AN75*AN$17","v":1635.2910825299998},{"$f":"Revenue!AO75*AO$17","v":1726.6319037895244},{"$f":"Revenue!AP75*AP$17","v":1823.0708172794791},{"$f":"Revenue!AQ75*AQ$17","v":1924.8907799195911},{"$f":"Revenue!AR75*AR$17","v":2032.400764670668}]
[{"$f":"ROW()","v":209},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ]",null,null,null,null,null,4.5818181818181811,4.6181818181818182,4.6181818181818182,4.6454545454545455,4.6454545454545455,4.6363636363636358,4.6900000000000004,4.8499999999999996,4.8499999999999996,4.8899999999999997,4.8899999999999997,null,null,4.8899999999999997,4.41,4.9482513731522015,4.9836784332749584,4.9800000000000004,4.9800000000000004,4.9043749999999999,null,4.49,4.1399999999999997,3.81,3.45,3.56,3.63,3.76,4.03,4.26,{"$f":"Revenue!AN76*AN$17","v":6.2140741919999991},{"$f":"Revenue!AO76*AO$17","v":6.5663845332875974},{"$f":"Revenue!AP76*AP$17","v":6.9324659248261336},{"$f":"Revenue!AQ76*AQ$17","v":7.3242497640090196},{"$f":"Revenue!AR76*AR$17","v":7.7313336290615897}]
[{"$f":"ROW()","v":210},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ]",null,null,null,null,null,4.3545454545454545,4.3909090909090907,4.3909090909090907,4.418181818181818,4.418181818181818,4.4090909090909083,4.45,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,null,null,4.5999999999999996,3.78,4.2626285224131806,4.2764479713732806]
[{"$f":"ROW()","v":211},null,null,"Usage 2* (Q>5TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2764479713732806,4.2699999999999996,4.2699999999999996,4.2082031249999998,null,3.86,3.56,3.28,2.97,3.06,3.12,3.23,3.46,3.66,{"$f":"Revenue!AN78*AN$17","v":5.3521906139999995},{"$f":"Revenue!AO78*AO$17","v":5.6501448309683981},{"$f":"Revenue!AP78*AP$17","v":5.9708658126728311},{"$f":"Revenue!AQ78*AQ$17","v":6.3041273399138671},{"$f":"Revenue!AR78*AR$17","v":6.6621066378083915}]
[{"$f":"ROW()","v":212},null,"B2"]
[{"$f":"ROW()","v":213},null,null,"Fixed [$/year]",null,null,null,null,null,198.72727272727272,200.31818181818178,200.25454545454545,201.55454545454543,201.65454545454543,201.19090909090909,203.25,210.39,210.96,223.02,223.02,null,null,223.02,283.77999999999997,311.63210061214829,323.19879567236472,326.67,326.67,321.67296875,null,295.07,272.04000000000002,250.44,226.74,233.99,239.78,248.12,266.16000000000003,281.52999999999997,{"$f":"Revenue!AN80*AN$17","v":411.08654509199994},{"$f":"Revenue!AO80*AO$17","v":434.04674374271326},{"$f":"Revenue!AP80*AP$17","v":458.29190461427214},{"$f":"Revenue!AQ80*AQ$17","v":483.89335256207949},{"$f":"Revenue!AR80*AR$17","v":510.92600535883611}]
[{"$f":"ROW()","v":214},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ]",null,null,null,null,null,5.0636363636363635,5.0999999999999996,5.0999999999999996,5.1363636363636367,5.1363636363636367,5.127272727272727,5.18,5.36,5.36,5.66,5.66,null,null,5.66,7.33,8.1775678997088015,8.3147074298207979,8.31,8.31,8.1878124999999997,null,7.51,6.92,6.37,5.77,5.96,6.08,6.29,6.75,7.13,{"$f":"Revenue!AN81*AN$17","v":7.3100496059999998},{"$f":"Revenue!AO81*AO$17","v":7.7225917766903978},{"$f":"Revenue!AP81*AP$17","v":8.1512381599971793},{"$f":"Revenue!AQ81*AQ$17","v":8.6079993314096619},{"$f":"Revenue!AR81*AR$17","v":9.0943042992305028}]
[{"$f":"ROW()","v":215},null,null,"Usage 2 (Q>100GJ/year) [$/GJ]",null,null,null,null,null,4.5636363636363626,4.5999999999999996,4.5999999999999996,4.627272727272727,4.6181818181818182,4.6181818181818182,4.68,4.84,4.84,4.84,4.84,null,null,4.84,4.3600000000000003,4.9131367030285871,4.9473676715296078,4.95,4.95,4.8732031250000007,null,4.47,4.12,3.79,3.44,3.55,3.62,3.75,4.0199999999999996,4.25,{"$f":"Revenue!AN82*AN$17","v":5.7671715959999998},{"$f":"Revenue!AO82*AO$17","v":6.0864494511203979},{"$f":"Revenue!AP82*AP$17","v":6.4293030754435918},{"$f":"Revenue!AQ82*AQ$17","v":6.7855334276891073},{"$f":"Revenue!AR82*AR$17","v":7.167345765543419}]
[{"$f":"ROW()","v":216},null,"B3"]
[{"$f":"ROW()","v":217},null,null,"Fixed [$/year]",null,null,null,null,null,24.836363636363636,25.036363636363635,25.027272727272727,25.190909090909091,25.2,25.145454545454545,25.91,26.82,27.05,28.59,28.59,null,null,28.59,57.93,63.747235041164771,67.499943256857321,70.98,70.98,78.771328124999997,null,82.37,93.16,104.77,116.84,118.8,119.62,123.22,132.18,139.28,{"$f":"Revenue!AN84*AN$17","v":189.09300079799999},{"$f":"Revenue!AO84*AO$17","v":199.65299418155513},{"$f":"Revenue!AP84*AP$17","v":210.80287109797919},{"$f":"Revenue!AQ84*AQ$17","v":222.58154329779524},{"$f":"Revenue!AR84*AR$17","v":235.01844262688439}]
[{"$f":"ROW()","v":218},null,null,"Usage 1 (Q<=10GJ/year) [$/GJ]",null,null,null,null,null,8.5,8.5636363636363626,8.5636363636363626,8.6181818181818173,8.6181818181818173,8.6,8.69,8.99,8.99,9.5,9.5,null,null,9.5]
[{"$f":"ROW()","v":219},null,null,"Usage 2 (10<Q<=15GJ/year) [$/GJ]",null,null,null,null,null,5.9454545454545453,5.9909090909090903,5.9909090909090903,6.0272727272727264,6.0272727272727264,6.0090909090909088,6.07,5.69,5.69,5.69,5.69,null,null,5.69]
[{"$f":"ROW()","v":220},null,null,"Usage 3 (Q>15GJ/year) [$/GJ]",null,null,null,null,null,3.9090909090909087,3.9363636363636361,3.9363636363636361,3.9636363636363634,3.9636363636363634,3.9545454545454537,3.73,3.86,3.86,3.86,3.86,null,null,3.86]
[{"$f":"ROW()","v":221},null,null,"Usage 1* (Q<=2GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.32,13.73754878594551,13.959643587693927,13.95,13.95,null,null,null,null,null,0]
[{"$f":"ROW()","v":222},null,null,"Usage 2* (Q<=10GJ/year) [$/GJ] -- from 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.32,13.73754878594551,13.959643587693927,13.95,13.95,15.565156250000001,null,13.29,10.46,7.77,4.8899999999999997,5.48,5.59,5.78,6.2,6.56,{"$f":"Revenue!AN89*AN$17","v":6.8631470099999996},{"$f":"Revenue!AO89*AO$17","v":7.2426566945231974},{"$f":"Revenue!AP89*AP$17","v":7.6480753106146375},{"$f":"Revenue!AQ89*AQ$17","v":8.0807450447986842},{"$f":"Revenue!AR89*AR$17","v":8.5303164357123311}]
[{"$f":"ROW()","v":223},null,null,"Usage 3* (Q>10GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.32,6.0475725011627848,6.0272506966479709,6.02,6.02,6.7227343749999999,null,5.73,4.51,3.35,2.11,3.66,3.73,3.86,4.1399999999999997,4.38,{"$f":"Revenue!AN90*AN$17","v":5.9480607419999991},{"$f":"Revenue!AO90*AO$17","v":6.2827865301887975},{"$f":"Revenue!AP90*AP$17","v":6.6305682151966083},{"$f":"Revenue!AQ90*AQ$17","v":7.0033123721588595},{"$f":"Revenue!AR90*AR$17","v":7.3905909615193615}]
[{"$f":"\"Tariffs Excluding GST [$ \"&Input!$G$51&\"]\"","v":"Tariffs Excluding GST [$ 31/12/2023]"}]
[{"$f":"ROW()","v":225},null,"A1",null,null,null,null,null,null,{"$f":"\"Actual 1 (FA1) [$ \"&Input!$G$51&\"]\"","v":"Actual 1 (FA1) [$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 2 [$ \"&Input!$G$51&\"]\"","v":"Actual 2 [$ 31/12/2023]"},null,null,null,null,{"$f":"\"Actual 3 [$ \"&Input!$G$51&\"]\"","v":"Actual 3 [$ 31/12/2023]"},null,null,null,null,null,null,null,null,null,{"$f":"\"Actual  up to Dec 2018 [$ \"&Input!$G$51&\"]\"","v":"Actual  up to Dec 2018 [$ 31/12/2023]"},null,null,null,{"$f":"\"Forecast [$ \"&Input!$G$51&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,{"$f":"\"Forecast 5 [$ \"&Input!$G$51&\"]\"","v":"Forecast 5 [$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast [$ \"&Input!$G$51&\"]\"","v":"Forecast [$ 31/12/2023]"}]
[{"$f":"ROW()","v":226},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J195*J$16","v":81428.488392204206},79594.489655557947,77231.981670450783,75937.60914883879,74056.74295554978,71874.901968487247,70351.149529982955,67646.5237228724,65242.219566457068,63895.035091633465,62929.741127436806,{"$f":"$S195*U$16","v":62242.577287539498},null,{"$f":"W195*W$16","v":60741.494380436743},55962.923754980075,59985.935251464158,60067.767129367319,59677.768921200746,{"$f":"AB195*AB$16","v":58686.809658671576},57789.618727153473,null,{"$f":"AE195*AE$16","v":52238.607245454543},47259.723371989297,42735.4,{"$f":"AH195*AH$16","v":38001.239974182441},38882.3300341297,38320.778268755152,36774.251215596327,37912.49,38633.362235067441,{"$f":"Revenue!AN62","v":55031.29},{"$f":"Revenue!AO62","v":56682.23},{"$f":"Revenue!AP62","v":58382.7},{"$f":"Revenue!AQ62","v":60134.18},{"$f":"Revenue!AR62","v":61938.21}]
[{"$f":"ROW()","v":227},null,null,"Demand 1 (<=10km) [$/GJ*km*year]",null,null,null,null,null,{"$f":"J196*J$16","v":336.14733844515303},328.57921695787002,318.82643076439746,313.48246677156908,305.71691282650954,296.71489341439019,290.48316011836891,279.31118613615496,269.38386084577354,263.8213622442384,259.83568216384901,{"$f":"$S196*U$16","v":256.99839597930122},null,250.80045373190359,235.89762948207172,252.84761087161968,253.18312138272427,251.52056805281896,{"$f":"AB196*AB$16","v":247.34402725489389},243.56497275714941,null,{"$f":"AE196*AE$16","v":220.1603090909091},199.17221231043712,180.16252410166521,{"$f":"AH196*AH$16","v":160.16932013769363},163.87740614334473,161.51356141797197,154.99584097859326,159.79,162.83236994219655,{"$f":"Revenue!AN63","v":231.94},{"$f":"Revenue!AO63","v":238.9},{"$f":"Revenue!AP63","v":246.07},{"$f":"Revenue!AQ63","v":253.45},{"$f":"Revenue!AR63","v":261.05}]
[{"$f":"ROW()","v":228},null,null,"Demand 2 (>10km) [$/GJ*km*year]",null,null,null,null,null,{"$f":"J197*J$16","v":168.08213513046059},164.28960847893501,159.41321538219873,156.74123338578454,152.85845641325477,148.35744670719509,145.23371683683271,139.65559306807748,134.69193042288677,131.9106811221192,129.91784108192451,{"$f":"$S197*U$16","v":128.49919798965061},null,125.40022686595179,124.15736055776892,133.08434114204221,133.26093979569302,132.38586795838549,{"$f":"AB197*AB$16","v":130.18757863804328},128.2010169943496,null,{"$f":"AE197*AE$16","v":115.88296363636364},104.83706512042818,94.828659070990355,{"$f":"AH197*AH$16","v":84.307039586919103},86.258600682593865,85.01481450948063,81.587163608562676,84.11,85.712909441233151,{"$f":"Revenue!AN64","v":122.09},{"$f":"Revenue!AO64","v":125.75},{"$f":"Revenue!AP64","v":129.52000000000001},{"$f":"Revenue!AQ64","v":133.41},{"$f":"Revenue!AR64","v":137.41}]
[{"$f":"ROW()","v":229},null,null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,null,{"$f":"J198*J$16","v":8.1916124686327016E-2},8.0075996457302234E-2,7.7706571848805459E-2,7.6409016036693519E-2,7.4509582149218809E-2,7.23187195441342E-2,7.0800454055161971E-2,6.8124679545403646E-2,6.570338069409111E-2,6.4346673718106928E-2,6.3374556625329023E-2,{"$f":"$S198*U$16","v":6.2682535604707615E-2},null,6.1170842373635015E-2,5.0034372509960151E-2,5.3643841835707952E-2,5.3715032447862028E-2,5.336230709407682E-2,{"$f":"AB198*AB$16","v":5.2476217123879967E-2},5.1674389774561805E-2,null,{"$f":"AE198*AE$16","v":4.6719418181818184E-2},4.2129081177520074E-2,3.8110385626643296E-2,{"$f":"AH198*AH$16","v":3.3884449225473325E-2},3.4663694539249147E-2,3.4165251442704041E-2,3.2786781345565751E-2,3.3799999999999997E-2,3.4441233140655107E-2,{"$f":"Revenue!AN65","v":4.9059999999999999E-2},{"$f":"Revenue!AO65","v":5.0529999999999999E-2},{"$f":"Revenue!AP65","v":5.2049999999999999E-2},{"$f":"Revenue!AQ65","v":5.3609999999999998E-2},{"$f":"Revenue!AR65","v":5.5219999999999998E-2}]
[{"$f":"ROW()","v":230},null,null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,null,{"$f":"J199*J$16","v":4.0958062343163508E-2},4.0029788673959982E-2,3.8837349383826686E-2,3.8188939759170579E-2,3.7239616006961899E-2,3.6137216869573482E-2,3.5368774138173985E-2,3.4062339772701823E-2,3.2851690347045555E-2,3.2173336859053464E-2,3.1687278312664512E-2,{"$f":"$S199*U$16","v":3.1341267802353807E-2},null,3.0585421186817507E-2,2.5010408366533864E-2,2.6800736023421163E-2,2.68362977874478E-2,2.666007444362779E-2,{"$f":"AB199*AB$16","v":2.6217379480541717E-2},2.5817626196379145E-2,null,{"$f":"AE199*AE$16","v":2.3458690909090911E-2},2.1234513826940228E-2,1.9204294478527607E-2,{"$f":"AH199*AH$16","v":1.7076919104991393E-2},1.7477005119453923E-2,1.7222877164056061E-2,1.6523455657492352E-2,1.703E-2,1.7350674373795765E-2,{"$f":"Revenue!AN66","v":2.4709999999999999E-2},{"$f":"Revenue!AO66","v":2.545E-2},{"$f":"Revenue!AP66","v":2.6210000000000001E-2},{"$f":"Revenue!AQ66","v":2.7E-2},{"$f":"Revenue!AR66","v":2.7810000000000001E-2}]
[{"$f":"ROW()","v":231},null,"A2"]
[{"$f":"ROW()","v":232},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J201*J$16","v":925.32373172959308},904.47947854078484,877.62528952291166,862.91746961732849,841.54855145968997,816.74833944434715,799.18646694251925,803.50462843193122,774.9463313973024,802.3568532477758,790.23525058395137,{"$f":"$S201*U$16","v":781.60624497412653},null,{"$f":"W201*W$16","v":762.75651500559729},30981.158745019922,33208.401776277766,33254.708153123189,33040.777401500935,32492.12980627306,{"$f":"AC201*AC$16","v":31995.396685092823},null,28922.041854545456,26165.3767618198,23650.744697633658,{"$f":"AH201*AH$16","v":21026.395869191048},21513.914598976113,21203.201887881289,20347.491070336389,20976.86,21365.684007707132,{"$f":"Revenue!AN68","v":30434.34},{"$f":"Revenue!AO68","v":31347.37},{"$f":"Revenue!AP68","v":32287.79},{"$f":"Revenue!AQ68","v":33256.42},{"$f":"Revenue!AR68","v":34254.11}]
[{"$f":"ROW()","v":233},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J202*J$16","v":8.5336351471494041},8.3409075661901859,8.0957626126319067,7.9553804390281977,7.754459567871856,7.5285868478278095,7.375702565942019,7.4081770357669878,7.1448743579897274,7.0550501004830233,6.9484659618354012,{"$f":"$S202*U$16","v":6.8725919082291522},null,{"$f":"W202*W$16","v":6.7068479642841972},2.9822709163346612,3.2321744789858435,3.2106766998941474,null,null,{"$f":"AC202*AC$16","v":0},null,0,0,0,{"$f":"AH202*AH$16","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":234},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J203*J$16","v":8.1103397529455652},7.9304298316335817,7.6973490982307302,7.5661739596236872,7.3750828766843872,7.1595384729342886,6.9982678930579922,7.0263122401088953,6.7765818653098444,6.6366524462621488,6.5363892483523207,{"$f":"$S203*U$16","v":6.4650148829967486},null,6.3091003345004717,2.9822709163346612,3.2321744789858435,3.2106766998941474,null,null,{"$f":"AC203*AC$16","v":0},null,0,0,0,{"$f":"AH203*AH$16","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":235},null,null,"Usage 3 (Q>10TJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J204*J$16","v":2.133408786787351},2.0852268915475465,2.0239406531579767,1.9927371745510944,1.9424086588798386,1.8895276794548228,1.8399940303096292,1.848225610985166,1.7825356645706332,1.7457281434733043,1.7193545631535452,{"$f":"$S204*U$16","v":1.7005800018317534},null,1.6595676966838198,1.6131374501992031,1.7414303737450865,1.7179435803012519,null,null,{"$f":"AC204*AC$16","v":0},null,0,0,0,{"$f":"AH204*AH$16","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":236},null,null,"Usage 1* (Q<=10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA205*AA$16","v":3.1918386491557222},3.1388376383763834,3.0918531624769372,null,{"$f":"AE205*AE$16","v":2.7962363636363636},2.5253166815343442,2.2902015775635407,2.0379862306368333,2.0902730375426621,2.0645012366034625,1.9769877675840974,2.04,2.0809248554913298,{"$f":"Revenue!AN72","v":2.96},{"$f":"Revenue!AO72","v":3.05},{"$f":"Revenue!AP72","v":3.14},{"$f":"Revenue!AQ72","v":3.23},{"$f":"Revenue!AR72","v":3.33}]
[{"$f":"ROW()","v":237},null,null,"Usage 2* (Q>10TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7108255159474672,1.6824169741697415,1.6568158296817341,null,{"$f":"AE206*AE$16","v":1.4971000000000001},1.35978590544157,1.2285977212971078,1.0892685025817557,1.1148122866894197,1.0995713107996703,1.0509250764525992,1.08,1.0982658959537572,{"$f":"Revenue!AN73","v":1.57},{"$f":"Revenue!AO73","v":1.62},{"$f":"Revenue!AP73","v":1.67},{"$f":"Revenue!AQ73","v":1.72},{"$f":"Revenue!AR73","v":1.77}]
[{"$f":"ROW()","v":238},null,"B1"]
[{"$f":"ROW()","v":239},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J208*J$16","v":925.32373172959308},904.47947854078484,877.62528952291166,862.91746961732849,841.54855145968997,816.74833944434715,799.18646694251925,803.50462843193122,774.9463313973024,802.3568532477758,790.23525058395137,{"$f":"$S208*U$16","v":781.60624497412653},null,{"$f":"W208*W$16","v":762.75651500559729},1554.5222709163345,1666.4966711007351,1670.9483959583681,1664.4161819887429,{"$f":"AB208*AB$16","v":1636.7782749077489},1611.7556574319647,null,{"$f":"AE208*AE$16","v":1460.6375727272728},1322.2339607493309,1195.6522173531989,{"$f":"AH208*AH$16","v":1062.9737951807228},1087.6155119453927,1071.9025061830175,1028.7620030581038,1060.5999999999999,1080.7707129094413,{"$f":"Revenue!AN75","v":1536.85},{"$f":"Revenue!AO75","v":1582.96},{"$f":"Revenue!AP75","v":1630.45},{"$f":"Revenue!AQ75","v":1679.36},{"$f":"Revenue!AR75","v":1729.74}]
[{"$f":"ROW()","v":240},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J209*J$16","v":8.5336351471494041},8.3409075661901859,8.0957626126319067,7.9553804390281977,7.754459567871856,7.5285868478278095,7.375702565942019,7.4081770357669878,7.1448743579897274,7.0550501004830233,6.9484659618354012,{"$f":"$S209*U$16","v":6.8725919082291522},null,6.7068479642841972,5.9780976095617531,6.5511382479184297,6.4048974010266457,6.3581425891181986,{"$f":"AB209*AB$16","v":6.2525645756457564},6.1576147370848702,null,{"$f":"AE209*AE$16","v":5.5553545454545459},5.0263514719000888,4.5446187554776509,{"$f":"AH209*AH$16","v":4.0408347676419965},4.1340955631399314,4.072901896125309,3.9123547400611614,4.03,4.104046242774567,{"$f":"Revenue!AN76","v":5.84},{"$f":"Revenue!AO76","v":6.02},{"$f":"Revenue!AP76","v":6.2},{"$f":"Revenue!AQ76","v":6.39},{"$f":"Revenue!AR76","v":6.58}]
[{"$f":"ROW()","v":241},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J210*J$16","v":8.1103397529455652},7.9304298316335817,7.6973490982307302,7.5661739596236872,7.3750828766843872,7.1595384729342886,6.9982678930579922,7.0263122401088953,6.7765818653098444,6.6366524462621488,6.5363892483523207,{"$f":"$S210*U$16","v":6.4650148829967486},null,{"$f":"W210*W$16","v":6.3091003345004717},{"$f":"X210*X$16","v":5.1240836653386452},{"$f":"Y210*Y$16","v":5.6434216138174502},{"$f":"Z210*Z$16","v":5.4959827091964444},null,null,{"$f":"AC210*AC$16","v":0},null,{"$f":"AE210*AE$16","v":0},0,0,{"$f":"AH210*AH$16","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":242},null,null,"Usage 2* (Q>5TJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA211*AA$16","v":5.4516604127579731},{"$f":"AB211*AB$16","v":5.3611346863468619},{"$f":"AC211*AC$16","v":5.2835465434732463},null,{"$f":"AE211*AE$16","v":4.775872727272727},4.3221766280107046,3.9124276950043821,3.4786316695352841,3.5534641638225257,3.5006760098928282,3.3608792048929659,3.46,3.5260115606936422,{"$f":"Revenue!AN78","v":5.03},{"$f":"Revenue!AO78","v":5.18},{"$f":"Revenue!AP78","v":5.34},{"$f":"Revenue!AQ78","v":5.5},{"$f":"Revenue!AR78","v":5.67}]
[{"$f":"ROW()","v":243},null,"B2"]
[{"$f":"ROW()","v":244},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J213*J$16","v":370.12949269183724},361.79507523819035,351.05011580916465,345.16387419509618,336.61335055681701,326.69638339073975,319.63998859865995,321.36213743402402,310.77993702299239,321.76222360117055,316.90120221033362,{"$f":"$S213*U$16","v":313.44078678389889},null,{"$f":"W213*W$16","v":305.88164273919466},384.68583665338639,412.57907483767883,415.36691304068773,417.07117260787993,{"$f":"AB213*AB$16","v":410.14563653136526},403.87168862430804,null,{"$f":"AE213*AE$16","v":365.08206363636361},330.28228367528993,298.72816827344434,{"$f":"AH213*AH$16","v":265.57068846815838},271.72388225255975,269.03592745259687,258.17379204892961,266.16000000000003,271.22350674373797,{"$f":"Revenue!AN80","v":386.34},{"$f":"Revenue!AO80","v":397.93},{"$f":"Revenue!AP80","v":409.87},{"$f":"Revenue!AQ80","v":422.17},{"$f":"Revenue!AR80","v":434.84}]
[{"$f":"ROW()","v":245},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J214*J$16","v":9.4310213828615446},9.2111203634501848,8.9403992631624014,8.7960664345419417,8.5739132208367881,8.3257313375978139,8.1462983564135723,8.1871812189094975,7.8961910430566897,8.1659680099660363,8.0426006838422044,{"$f":"$S214*U$16","v":7.9547791821220866},null,7.7629364985375382,9.936384462151393,10.82652715126817,10.685851569391978,10.60967166979362,{"$f":"AB214*AB$16","v":10.433496309963099},10.280085620387451,null,{"$f":"AE214*AE$16","v":9.2919181818181826},8.4015343443354134,7.5982208588957061,{"$f":"AH214*AH$16","v":6.7581497418244405},6.9211262798634809,6.8218301731244857,6.5448700305810394,6.75,6.8689788053949909,{"$f":"Revenue!AN81","v":6.87},{"$f":"Revenue!AO81","v":7.08},{"$f":"Revenue!AP81","v":7.29},{"$f":"Revenue!AQ81","v":7.51},{"$f":"Revenue!AR81","v":7.74}]
[{"$f":"ROW()","v":246},null,null,"Usage 2 (Q>100GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J215*J$16","v":8.4997715156130962},8.3080693474256559,8.0638895314798127,7.9242439206758366,7.7089343649293598,7.4990629778363287,7.3599761212385166,7.3929024439406641,7.1301426582825327,6.9829125738932172,6.8774182526141807,{"$f":"$S215*U$16","v":6.8023200073270136},null,6.638270786735279,5.9103187250996019,6.5046488840680023,6.3582317289440935,6.3198405253283303,{"$f":"AB215*AB$16","v":6.214898523985239},6.1184773552813656,null,{"$f":"AE215*AE$16","v":5.530609090909091},5.0020695807314892,4.5207624890446976,{"$f":"AH215*AH$16","v":4.0291222030981064},4.1224829351535837,4.0616817807089864,3.9019495412844032,4.0199999999999996,4.0944123314065513,{"$f":"Revenue!AN82","v":5.42},{"$f":"Revenue!AO82","v":5.58},{"$f":"Revenue!AP82","v":5.75},{"$f":"Revenue!AQ82","v":5.92},{"$f":"Revenue!AR82","v":6.1}]
[{"$f":"ROW()","v":247},null,"B3","N.B.  Usage band widths have changed for F/C."]
[{"$f":"ROW()","v":248},null,null,"Fixed [$/year]",null,null,null,null,null,{"$f":"J217*J$16","v":46.257720678595582},45.218227238755453,43.873296205857564,43.139646177195964,42.065287518866505,40.831512198219066,40.747218226771366,40.966455278200129,39.849247707963329,41.24823770405105,40.625080132694094,{"$f":"$S217*U$16","v":40.181472935842834},null,{"$f":"W217*W$16","v":39.212430122471417},78.528615537848594,84.396874407612117,86.749218859851567,90.62268292682927,89.117878228782274,{"$f":"AC217*AC$16","v":98.900163817458463},null,101.91415454545455,113.1050490633363,124.97105170902717,{"$f":"AH217*AH$16","v":136.84960413080896},137.95802047781569,134.21502061005773,128.2128593272171,132.18,134.18111753371872,{"$f":"Revenue!AN84","v":177.71},{"$f":"Revenue!AO84","v":183.04},{"$f":"Revenue!AP84","v":188.53},{"$f":"Revenue!AQ84","v":194.19},{"$f":"Revenue!AR84","v":200.02}]
[{"$f":"ROW()","v":249},null,null,"Usage 1 (Q<=10GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J218*J$16","v":15.831247743223598},15.466801038092823,15.012221222636331,14.758709699019043,14.385964129828803,13.9647905059708,13.66628044734246,13.731858051864995,13.24379803676859,13.706130052063134,13.499064752031966,{"$f":"$S218*U$16","v":13.351661171406329},null,{"$f":"W218*W$16","v":13.029663734294454},0,0,0,null,null,{"$f":"AC218*AC$16","v":0},null,0,0,0,{"$f":"AH218*AH$16","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":250},null,null,"Usage 2 (10<Q<=15GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J219*J$16","v":11.073407512372441},10.82019308291207,10.502180239615013,10.321755833807622,10.061069850291663,9.757639032184672,9.5459519350251725,8.6912427491781781,8.3823371333941346,8.20925052591992,8.0852293093749363,{"$f":"$S219*U$16","v":7.9969423226633705},null,7.8040828050668889,0,0,0,null,null,{"$f":"AC219*AC$16","v":0},null,0,0,0,{"$f":"AH219*AH$16","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":251},null,null,"Usage 3 (Q>15GJ/year) [$/GJ]",null,null,null,null,null,{"$f":"J220*J$16","v":7.2806807803060387},7.1094743625203742,6.9005220694283773,6.7877610008146654,6.6163294943094497,6.4214417231472485,5.8659638744059128,5.8959924449609433,5.686436086977392,5.5690170527330203,5.4848831518782513,{"$f":"$S220*U$16","v":5.4249907496450973},null,5.2941581067764831,0,0,0,null,null,{"$f":"AC220*AC$16","v":0},null,0,0,0,{"$f":"AH220*AH$16","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":252},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":"X221*X$16","v":16.700717131474104},18.187552429641865,17.940580663693517,17.810459662288928,{"$f":"AB221*AB$16","v":17.514714022140218},0,null,{"$f":"AE221*AE$16","v":0},0,0,{"$f":"AH221*AH$16","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":253},null,null,"Usage 2* (Q<=10GJ/year) [$/GJ] -- from 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.700717131474104,18.187552429641865,17.940580663693517,17.810459662288928,{"$f":"AB222*AB$16","v":17.514714022140218},19.542599313883763,null,{"$f":"AE222*AE$16","v":16.443354545454543},12.69942908117752,9.2681595092024533,{"$f":"AH222*AH$16","v":5.7274440619621343},6.3637201365187721,6.27204451772465,6.0142048929663607,6.2,6.3198458574181124,{"$f":"Revenue!AN89","v":6.45},{"$f":"Revenue!AO89","v":6.64},{"$f":"Revenue!AP89","v":6.84},{"$f":"Revenue!AQ89","v":7.05},{"$f":"Revenue!AR89","v":7.26}]
[{"$f":"ROW()","v":254},null,null,"Usage 3* (Q>10GJ/year) [$/GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2116733067729086,8.0065624261503405,7.7460700643417253,7.6859474671669785,{"$f":"AB223*AB$16","v":7.5583210332103308},8.4406286756226923,null,{"$f":"AE223*AE$16","v":7.0895727272727278},5.4755664585191788,3.9959246275197198,{"$f":"AH223*AH$16","v":2.4713511187607571},4.2502218430034135,4.1851030502885411,4.0164067278287456,4.1399999999999997,4.2196531791907521,{"$f":"Revenue!AN90","v":5.59},{"$f":"Revenue!AO90","v":5.76},{"$f":"Revenue!AP90","v":5.93},{"$f":"Revenue!AQ90","v":6.11},{"$f":"Revenue!AR90","v":6.29}]
[{"$f":"ROW()","v":255}]
[{"$f":"\"Ancillary Services Revenue [$ \"&Input!$G$51&\"]\"","v":"Ancillary Services Revenue [$ 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,null,null,null,"Actual  up to Dec 2018 [$ 31/12/2019]",null,null,null,"Forecast [$ 31/12/2019]",null,"Actual 5 [$ 31/12/2023]",null,"Forecast 5 [$ 31/12/2023]",null,null,null,"Forecast [$ 31/12/2023]"]
[{"$f":"ROW()","v":258},null,null,"Apply Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1360,null,null,3750,3750,3750,3750,2645,null,null,7923,8549,9364,9024,9187.9338354008196,null,null,null,null,null,9408.5886256702779,9503.9989643509216,9614.5389987183007,9733.0039517849473,9855.4518306042355]
[{"$f":"ROW()","v":259},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"18.5*$S$16","v":26.690884838228207},null,null,{"$f":"34.33964*$S$16","v":49.543533871687295},{"$f":"50.17928*$S$16","v":72.396182905146375},{"$f":"X259","v":72.396182905146375},{"$f":"Y259","v":72.396182905146375},60.454699640597376,null,null,56.730838058509427,44.86703838955637,44.59695808,44.571266726137381,44.61,null,null,null,null,null,40.748884500161935,40.748884500161935,40.748884500161935,40.748884500161935,40.748884500161935]
[{"$f":"ROW()","v":260},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T259*T258","v":36299.60337999036},null,null,185788.25201882736,271485.68589429889,271485.68589429889,{"$f":"Z259*Z258","v":271485.68589429889},159902.68054938005,null,null,{"$f":"AD259*AD258","v":449478.42993757018},383568.3111923174,417605.91546112002,402211.11093666375,409873.72839723056,null,null,null,null,null,{"$f":"AN259*AN258","v":383389.4912169755},387277.35608799435,391781.7391810746,396609.05387090449,401598.6683422015]
[{"$f":"ROW()","v":261}]
[{"$f":"ROW()","v":262},null,null,"Remove Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1341,null,null,3200,3200,3200,3200,1927,null,null,6839,7205,8578,7580,7955.0329366086007,null,null,null,null,null,8473.9612232198106,8568.2308168656673,8672.1772058680344,8780.6574477769645,8891.7458604487874]
[{"$f":"ROW()","v":263},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"18.5*$S$16","v":26.690884838228207},null,null,{"$f":"18.101148*$S$16","v":26.115440903120259},{"$f":"17.702296*$S$16","v":25.539996968012318},{"$f":"X263","v":25.539996968012318},{"$f":"Y263","v":25.539996968012318},21.322196968675424,null,null,20.758575289832571,17.57688688853527,17.475784736000001,17.466155218554864,17.475743999999999,null,null,null,null,null,27.783426540286168,27.783426540286168,27.783426540286168,27.783426540286168,27.783426540286168]
[{"$f":"ROW()","v":264},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T263*T262","v":35792.476568064027},null,null,83569.410889984836,81727.990297639422,81727.990297639422,{"$f":"Z263*Z262","v":81727.990297639422},41087.873558637541,null,null,{"$f":"AD263*AD262","v":141967.89640716495},126641.47003189662,149907.28146540801,132393.45655664586,139020.11911174012,null,null,null,null,null,{"$f":"AN263*AN262","v":235435.67915056113},238054.81148060341,240942.7983435787,243956.75117572793,247043.16792867251]
[{"$f":"ROW()","v":265}]
[{"$f":"ROW()","v":266},null,null,"Deregistration Request","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,954,null,null,1800,1800,1800,1800,1323,null,null,1689,3388,2872,4672,4697.5853716453785,null,null,null,null,null,2049.760545039539,2070.5466964589832,2094.6290121078332,2120.4378551157474,2147.1144206255585]
[{"$f":"ROW()","v":267},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"197.049685534591*$S$16","v":284.29353859528925},null,null,{"$f":"173.924842767296*$S$16","v":250.93015939507276},{"$f":"150.8*$S$16","v":217.5667801948548},{"$f":"X267","v":217.5667801948548},{"$f":"Y267","v":217.5667801948548},181.68038726557299,null,null,172.12622240228592,117.45757305609891,116.7506876992,116.67513826940232,116.79,null,null,null,null,null,151.33915203310949,151.33915203310949,151.33915203310949,151.33915203310949,151.33915203310949]
[{"$f":"ROW()","v":268},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T267*T266","v":271216.03581990593},null,null,451674.286911131,391620.20435073867,391620.20435073867,{"$f":"Z267*Z266","v":391620.20435073867},240363.15235235306,null,null,{"$f":"AD267*AD266","v":290721.18963746092},397946.25751406309,335307.97507210239,545106.24599464762,548630.99555446382,null,null,null,null,null,{"$f":"AN267*AN266","v":310209.02275720815},313354.78128705866,316999.3785163493,320905.2669321227,324942.47573553317]
[{"$f":"ROW()","v":269},null,null,"Deregistration request revenue not at standard rate","Revenue - Deregistration request at \"refer to quote\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43802.280126912585,51484.709879627946]
[{"$f":"ROW()","v":270},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T268:T269)","v":271216.03581990593},null,null,451674.286911131,391620.20435073867,391620.20435073867,391620.20435073867,240363.15235235306,null,null,290721.18963746092,{"$f":"SUM(AE268:AE269)","v":441748.53764097567},{"$f":"SUM(AF268:AF269)","v":386792.68495173031},545106.24599464762,548630.99555446382,null,null,null,null,null,{"$f":"SUM(AN268:AN269)","v":310209.02275720815},313354.78128705866,316999.3785163493,320905.2669321227,324942.47573553317]
[{"$f":"ROW()","v":271}]
[{"$f":"ROW()","v":272},null,null,"Disconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,451,null,null,1000,1000,1000,1000,537,null,null,3063,3344,3949,3266,3440.0255423336012,null,null,null,null,null,3153.4777615992912,3185.4564560907438,3222.5061724735897,3262.212084793458,3303.2529548085517]
[{"$f":"ROW()","v":273},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"196.417516629712*$S$16","v":283.3814765715901},null,null,{"$f":"148.668758314856*$S$16","v":214.49193012022724},{"$f":"100.92*$S$16","v":145.60238366886438},{"$f":"X273","v":145.60238366886438},{"$f":"Y273","v":145.60238366886438},121.58560194720901,null,null,118.06760531630154,100.60997371735854,100.00089995520001,99.931650312221251,100.03,null,null,null,null,null,94.288408282208579,94.288408282208579,94.288408282208579,94.288408282208579,94.288408282208579]
[{"$f":"ROW()","v":274},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T273*T272","v":127805.04593378713},null,null,214491.93012022725,145602.38366886438,145602.38366886438,{"$f":"Z273*Z272","v":145602.38366886438},65291.468245651238,null,null,{"$f":"AD273*AD272","v":361641.07508383162},336439.75211084698,394903.55392308487,326376.7699197146,344105.75499963015,null,null,null,null,null,{"$f":"AN273*AN272","v":297336.39869453915},300351.61889708129,303844.97768212709,307588.78495416039,311458.46326240059]
[{"$f":"ROW()","v":275}]
[{"$f":"ROW()","v":276},null,null,"Reconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,413,null,null,900,900,900,900,386,null,null,2074,2535,3074,2865,2762.1189936975952,null,null,null,null,null,3074.6408175593087,3105.8200446884748,3141.9435181617496,3180.6567826736214,3220.6716309383378]
[{"$f":"ROW()","v":277},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"100.2*$S$16","v":144.56360328597117},null,null,{"$f":"117.96*$S$16","v":170.18685273067024},{"$f":"135.72*$S$16","v":195.81010217536931},{"$f":"X277","v":195.81010217536931},{"$f":"Y277","v":195.81010217536931},163.51016724009304,null,null,154.64945783601343,133.98809085145018,133.18933387519999,133.09291703835862,133.22999999999999,null,null,null,null,null,200.26763237774034,200.26763237774034,200.26763237774034,200.26763237774034,200.26763237774034]
[{"$f":"ROW()","v":278},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T277*T276","v":59704.768157106089},null,null,{"$f":"W277*W276","v":153168.16745760321},176229.09195783237,176229.09195783237,176229.09195783237,63114.924554675912,null,null,{"$f":"AD277*AD276","v":320742.97555189184},339659.81030842621,409424.0123323648,381311.20731489745,367997.11353033059,null,null,null,null,null,{"$f":"AN277*AN276","v":615751.03694456269},621995.22694108856,629229.58944684139,636982.60327224713,644996.28219417646]
[{"$f":"ROW()","v":279}]
[{"$f":"ROW()","v":280},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,null,null,null,null,null,1323.2569415211847,1336.6757865759662,1352.2225251583648,1368.8838521340942,1386.1053517732735]
[{"$f":"ROW()","v":281},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1136.1079999999999,1136.1079999999999,1136.1079999999999,1136.1079999999999,1136.1079999999999]
[{"$f":"ROW()","v":282},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,{"$f":"AN280*AN281","v":1503362.7973177501},1518608.0545352476,1536270.8286126193,1555199.8954803615,1574765.3789924302]
[{"$f":"ROW()","v":283}]
[{"$f":"ROW()","v":284},null,null,"Final/churn meter reads (SRR)","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15892,null,null,28772,63077,119622,121389,117727.56053327781,null,null,null,null,null,102488.02725197696,103527.33482294917,104731.45060539166,106021.89275578738,107355.72103127794]
[{"$f":"ROW()","v":285},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.32291095006379,null,null,18.184978273906928,18.559839673041452,18.678865465600001,18.657029438001786,18.829999999999998,null,null,null,null,null,9.7579106299572054,9.7579106299572054,9.7579106299572054,9.7579106299572054,9.7579106299572054]
[{"$f":"ROW()","v":286},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T285*T284","v":0},null,null,{"$f":"W285*W284","v":0},0,0,0,291187.70081841375,null,null,{"$f":"AD285*AD284","v":523218.19489685015},1170699.0070564356,2234403.2447260031,2264758.1464495989,2216809.964841621,null,null,null,null,null,{"$f":"AN285*AN284","v":1000069.0105654098},1010210.4809599945,1021960.1351531892,1034552.1543298805,1047567.5314378273]
[{"$f":"ROW()","v":287}]
[{"$f":"ROW()","v":288},null,null,"Sum Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T260+T264+T270+T274+T278+T286","v":530817.92985885357},null,null,{"$f":"W260+W264+W270+W274+W278+W286","v":1088692.0473977737},1066665.3561693737,1066665.3561693737,1066665.3561693737,{"$f":"AA260+AA264+AA270+AA274+AA278+AA286","v":860947.80007911159},null,null,{"$f":"AD260+AD264+AD270+AD274+AD278+AD286","v":2087769.7615147694},2798756.8883408983,3993036.6928597111,4052156.9371721684,4026437.6764350161,null,null,null,null,null,{"$f":"AN260+AN264+AN270+AN274+AN278+AN282+AN286","v":4345553.4366470063},4389852.3301890688,4441029.4469357794,4495794.5100154048,{"$f":"AR260+AR264+AR270+AR274+AR278+AR282+AR286","v":4552371.9678932419}]
[{"$f":"ROW()","v":289},null,null,"Check (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,null,null,null,null,null,null,null,null,null,null,{"$f":"AN288/1000000-Input!AJ1720","v":0},{"$f":"AO288/1000000-Input!AK1720","v":0},{"$f":"AP288/1000000-Input!AL1720","v":0},{"$f":"AQ288/1000000-Input!AM1720","v":0},{"$f":"AR288/1000000-Input!AN1720","v":0}]
["Ancillary Services Revenue [$ nominal]"]
[{"$f":"ROW()","v":291},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 3 and est for 2013/14 [$ nominal]",null,null,null,null,null,null,null,null,null,"Actual  up to Dec 2018 [$ nominal]",null,null,null,"Forecast [$ nominal)",null,null,"Forecast 5 [$ nominal)",null,null,null,null,"Forecast [$ nominal)"]
[{"$f":"ROW()","v":292},null,null,"Apply Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T258","v":1360},null,null,{"$f":"W258","v":3750},{"$f":"X258","v":3750},{"$f":"Y258","v":3750},{"$f":"Z258","v":3750},{"$f":"AA258","v":2645},null,null,{"$f":"AD258","v":7923},8549,9364,9024,9187.9338354008196,0,0,0,0,0,{"$f":"AN258","v":9408.5886256702779},9503.9989643509216,9614.5389987183007,9733.0039517849473,9855.4518306042355]
[{"$f":"ROW()","v":293},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T259*$Z$16*T$17","v":24.140433313556226},null,null,{"$f":"W259*$Z$16*W$17","v":46.423677828930842},68.636230063047179,70.276936757781371,72.396182905146375,{"$f":"AA259*$AH$16*AA$17","v":55.460163353594503},null,null,{"$f":"AD259*$AH$16*AD$17","v":52.922743937542357},42.473100024537011,43.023399318141138,43.765761905785496,44.610000000000007,{"$f":"AI259*$AL$16*AI$17","v":0},{"$f":"AJ259*$AL$16*AJ$17","v":0},0,0,0,43.359005398158402,44.447316433652169,45.562944076136837,46.706573972447863,47.878908979156314]
[{"$f":"ROW()","v":294},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T293*T292","v":32830.989306436466},null,null,{"$f":"W293*W292","v":174088.79185849064},{"$f":"X293*X292","v":257385.86273642693},{"$f":"Y293*Y292","v":263538.51284168015},{"$f":"Z293*Z292","v":271485.68589429889},{"$f":"AA260*AA$17","v":125243.39270069003},null,null,{"$f":"AD293*AD292","v":419306.90021714807},363102.53210976691,402871.11121507362,394942.23543780833,409873.72839723062,0,0,0,0,0,{"$f":"AN293*AN292","v":407947.04500948935},422427.24935360794,438066.70271643862,454595.269048171,471868.28114595969]
[{"$f":"ROW()","v":295}]
[{"$f":"ROW()","v":296},null,null,"Remove Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T262","v":1341},null,null,{"$f":"W262","v":3200},{"$f":"X262","v":3200},{"$f":"Y262","v":3200},{"$f":"Z262","v":3200},{"$f":"AA262","v":1927},null,null,{"$f":"AD262","v":6839},7205,8578,7580,7955.0329366086007,0,0,0,0,0,{"$f":"AN262","v":8473.9612232198106},8568.2308168656673,8672.1772058680344,8780.6574477769645,8891.7458604487874]
[{"$f":"ROW()","v":297},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T263*$Z$16*T$17","v":24.140433313556226},null,null,{"$f":"W263*$Z$16*W$17","v":24.470899027648386},{"$f":"X263*$Z$16*X$17","v":24.2135570877095},{"$f":"Y263*$Z$16*Y$17","v":24.792367217296185},{"$f":"Z263*$Z$16*Z$17","v":25.539996968012318},{"$f":"AA263*$AH$16*AA$17","v":19.56063852720138},null,null,{"$f":"AD263*$AH$16*AD$17","v":19.365142525110596},16.639049550248536,16.859169267690191,17.150501810990619,17.475743999999999,{"$f":"AI263*$AL$16*AI$17","v":0},{"$f":"AJ263*$AL$16*AJ$17","v":0},0,0,0,29.563060587212348,30.305093407951372,31.065751252490951,31.845501608928465,32.644823699312575]
[{"$f":"ROW()","v":298},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T297*T296","v":32372.321073478899},null,null,{"$f":"W297*W296","v":78306.876888474828},{"$f":"X297*X296","v":77483.382680670402},{"$f":"Y297*Y296","v":79335.575095347798},{"$f":"Z297*Z296","v":81727.990297639422},{"$f":"AA264*AA$17","v":32181.978849013682},null,null,{"$f":"AD297*AD296","v":132438.20972923137},119884.3520095407,144617.95397824646,130000.80372730888,139020.11911174012,0,0,0,0,0,{"$f":"AN297*AN296","v":250516.22905573531},259661.03524600153,269407.69989501836,279624.44088063104,290269.47599344305]
[{"$f":"ROW()","v":299}]
[{"$f":"ROW()","v":300},null,null,"Deregistration Request","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T266","v":954},null,null,{"$f":"W266","v":1800},{"$f":"X266","v":1800},{"$f":"Y266","v":1800},{"$f":"Z266","v":1800},{"$f":"AA266","v":1323},null,null,{"$f":"AD266","v":1689},3388,2872,4672,4697.5853716453785,0,0,0,0,0,{"$f":"AN266","v":2049.760545039539},2070.5466964589832,2094.6290121078332,2120.4378551157474,2147.1144206255585]
[{"$f":"ROW()","v":301},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T267*$Z$16*T$17","v":257.12782665432536},null,null,{"$f":"W267*$Z$16*W$17","v":235.1285822179965},{"$f":"X267*$Z$16*X$17","v":206.26727791844587},{"$f":"Y267*$Z$16*Y$17","v":211.19796982087885},{"$f":"Z267*$Z$16*Z$17","v":217.5667801948548},{"$f":"AA267*$AH$16*AA$17","v":166.6706478701384},null,null,{"$f":"AD267*$AH$16*AD$17","v":160.57213862657309},111.1904736331401,112.63125723821274,114.56655143320829,116.79000000000002,{"$f":"AI267*$AL$16*AI$17","v":0},{"$f":"AJ267*$AL$16*AJ$17","v":0},0,0,0,161.03299980960787,165.07492810482898,169.21830880026019,173.4656883511467,177.8196771287605]
[{"$f":"ROW()","v":302},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T301*T300","v":245299.9466282264},null,null,{"$f":"W301*W300","v":423231.44799239369},{"$f":"X301*X300","v":371281.10025320254},{"$f":"Y301*Y300","v":380156.34567758196},{"$f":"Z301*Z300","v":391620.20435073867},{"$f":"AA268*AA$17","v":188263.86510478205},null,null,{"$f":"AD301*AD300","v":271206.34214028198},376713.32466907869,323476.97078814701,535254.92829594912,548630.99555446382,0,0,0,0,0,{"$f":"AN301*AN300","v":330079.08945909381},341795.34705565782,354449.57899284724,367823.21214348217,381799.19303414249]
[{"$f":"ROW()","v":303},null,null,"Deregistration request revenue not at standard rate","Revenue - Deregistration request at \"refer to quote\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE269*$Z$16*AE$17","v":45498.119111996071},{"$f":"AF269*$Z$16*AF$17","v":54498.9233003427}]
[{"$f":"ROW()","v":304},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T302:T303)","v":245299.9466282264},null,null,{"$f":"SUM(W302:W303)","v":423231.44799239369},{"$f":"SUM(X302:X303)","v":371281.10025320254},{"$f":"SUM(Y302:Y303)","v":380156.34567758196},{"$f":"SUM(Z302:Z303)","v":391620.20435073867},{"$f":"SUM(AA302:AA303)","v":188263.86510478205},null,null,{"$f":"SUM(AD302:AD303)","v":271206.34214028198},{"$f":"SUM(AE302:AE303)","v":422211.44378107478},{"$f":"SUM(AF302:AF303)","v":377975.8940884897},{"$f":"SUM(AG302:AG303)","v":535254.92829594912},{"$f":"SUM(AH302:AH303)","v":548630.99555446382},{"$f":"SUM(AI302:AI303)","v":0},{"$f":"SUM(AJ302:AJ303)","v":0},{"$f":"SUM(AK302:AK303)","v":0},{"$f":"SUM(AL302:AL303)","v":0},{"$f":"SUM(AM302:AM303)","v":0},330079.08945909381,341795.34705565782,354449.57899284724,367823.21214348217,{"$f":"SUM(AR302:AR303)","v":381799.19303414249}]
[{"$f":"ROW()","v":305}]
[{"$f":"ROW()","v":306},null,null,"Disconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T272","v":451},null,null,{"$f":"W272","v":1000},{"$f":"X272","v":1000},{"$f":"Y272","v":1000},{"$f":"Z272","v":1000},{"$f":"AA272","v":537},null,null,{"$f":"AD272","v":3063},3344,3949,3266,3440.0255423336012,0,0,0,0,0,{"$f":"AN272","v":3153.4777615992912},3185.4564560907438,3222.5061724735897,3262.212084793458,3303.2529548085517]
[{"$f":"ROW()","v":307},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T273*$Z$16*T$17","v":256.30291685480449},null,null,{"$f":"W273*$Z$16*W$17","v":200.98494157877187},{"$f":"X273*$Z$16*X$17","v":138.04040906849843},{"$f":"Y273*$Z$16*Y$17","v":141.34017980320357},{"$f":"Z273*$Z$16*Z$17","v":145.60238366886438},{"$f":"AA273*$AH$16*AA$17","v":111.54066409270638},null,null,{"$f":"AD273*$AH$16*AD$17","v":110.1422411040197},95.241799560322207,96.47246888965509,98.125656631879892,100.03000000000002,{"$f":"AI273*$AL$16*AI$17","v":0},{"$f":"AJ273*$AL$16*AJ$17","v":0},0,0,0,100.32793912863551,102.84617040076424,105.42760927782342,108.07384227069676,110.78649571169126]
[{"$f":"ROW()","v":308},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T307*T306","v":115592.61550151683},null,null,{"$f":"W307*W306","v":200984.94157877186},{"$f":"X307*X306","v":138040.40906849844},{"$f":"Y307*Y306","v":141340.17980320356},{"$f":"Z307*Z306","v":145602.38366886438},{"$f":"AA274*AA$17","v":51139.386590642338},null,null,{"$f":"AD307*AD306","v":337365.68450161233},318488.57772971748,380969.77964524797,320478.39455971972,344105.75499963015,0,0,0,0,0,{"$f":"AN307*AN306","v":316381.92490923946},327611.99748732318,339741.12164691987,352559.79430552904,365955.81931252911]
[{"$f":"ROW()","v":309}]
[{"$f":"ROW()","v":310},null,null,"Reconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T276","v":413},null,null,{"$f":"W276","v":900},{"$f":"X276","v":900},{"$f":"Y276","v":900},{"$f":"Z276","v":900},{"$f":"AA276","v":386},null,null,{"$f":"AD276","v":2074},2535,3074,2865,2762.1189936975952,0,0,0,0,0,{"$f":"AN276","v":3074.6408175593087},3105.8200446884748,3141.9435181617496,3180.6567826736214,3220.6716309383378]
[{"$f":"ROW()","v":311},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T277*$Z$16*T$17","v":130.7498063793694},null,null,{"$f":"W277*$Z$16*W$17","v":159.46984408399976},{"$f":"X277*$Z$16*X$17","v":185.64055012660128},{"$f":"Y277*$Z$16*Y$17","v":190.07817283879095},{"$f":"Z277*$Z$16*Z$17","v":195.81010217536931},{"$f":"AA277*$AH$16*AA$17","v":150.00158199478415},null,null,{"$f":"AD277*$AH$16*AD$17","v":144.26851316199532},126.83898445490121,128.48988233571359,130.68762335694251,133.22999999999999,{"$f":"AI277*$AL$16*AI$17","v":0},{"$f":"AJ277*$AL$16*AJ$17","v":0},0,0,0,213.09553524853763,218.44423318327588,223.92718343617611,229.54775574042407,235.30940440950874]
[{"$f":"ROW()","v":312},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T311*T310","v":53999.670034679562},null,null,{"$f":"W311*W310","v":143522.85967559979},{"$f":"X311*X310","v":167076.49511394114},{"$f":"Y311*Y310","v":171070.35555491186},{"$f":"Z311*Z310","v":176229.09195783237},{"$f":"AA311*AA310","v":57900.61064998668},null,null,{"$f":"AD311*AD310","v":299212.8962979783},321536.82559317455,394977.89829998359,374420.04091764032,367997.11353033059,0,0,0,0,0,{"$f":"AN311*AN310","v":655192.23071480228},678448.47806722147,703566.56253751065,730112.62624328746,757854.32327470137]
[{"$f":"ROW()","v":313}]
[{"$f":"ROW()","v":314},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,{"$f":"AI280","v":0},0,0,0,0,1323.2569415211847,1336.6757865759662,1352.2225251583648,1368.8838521340942,1386.1053517732735]
[{"$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,{"$f":"AI281*$AL$16*AI$17","v":0},{"$f":"AJ281*$AL$16*AJ$17","v":0},0,0,0,1208.8800346103999,1239.2229234791207,1270.3274188584467,1302.2126370717933,1334.8981742622955]
[{"$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,{"$f":"AI315*AI314","v":0},0,0,0,0,1599658.8972645816,1656439.2759844221,1717765.3501066766,1782577.8509325336,1850309.5034173396]
[{"$f":"ROW()","v":317}]
[{"$f":"ROW()","v":318},null,null,"Final/churn meter reads (SRR)","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA284","v":15892},null,null,{"$f":"AD284","v":28772},63077,119622,121389,117727.56053327781,0,0,0,0,0,{"$f":"AN284","v":102488.02725197696},103527.33482294917,104731.45060539166,106021.89275578738,107355.72103127794]
[{"$f":"ROW()","v":319},null,null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA285*AA$17","v":14.351376247441587},null,null,{"$f":"AD285*AD$17","v":14.48384750103976},15.000605172921086,15.385017036691846,15.641198081381363,16.076752387950037,{"$f":"AI285*$AL$16*AI$17","v":0},{"$f":"AJ285*$AL$16*AJ$17","v":0},0,0,0,10.382941885866357,10.643553727201601,10.910706925754361,11.184565669590793,11.465298267897523]
[{"$f":"ROW()","v":320},null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T319*T318","v":0},null,null,{"$f":"W319*W318","v":0},{"$f":"X319*X318","v":0},{"$f":"Y319*Y318","v":0},{"$f":"Z319*Z318","v":0},{"$f":"AA286*AA$17","v":228072.07132434173},null,null,{"$f":"AD319*AD318","v":416729.26029991597},946193.17249234335,1840386.5079631519,1898669.3939008024,1892676.8399309067,0,0,0,0,0,{"$f":"AN319*AN318","v":1064127.2309543642},1101898.7504220486,1142694.1634645476,1185808.8219414162,1230865.3623888006]
[{"$f":"ROW()","v":321}]
[{"$f":"ROW()","v":322},null,null,"Sum Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T294+T298+T304+T308+T312+T316+T320","v":480095.54254433821},null,null,{"$f":"W294+W298+W304+W308+W312+W316+W320","v":1020134.9179937309},1011267.2498527394,1035440.9689727253,1066665.3561693737,682801.30521945644,null,null,{"$f":"AD294+AD298+AD304+AD308+AD312+AD316+AD320","v":1876259.293186168},2491416.903715618,3541799.1451901933,3653765.7968392288,3702304.551524302,0,0,0,0,0,4623902.6473673061,4788282.1336162826,4965691.1793599585,5153102.0154950507,{"$f":"AR294+AR298+AR304+AR308+AR312+AR316+AR320","v":5348921.9585669162}]
[{"$f":"ROW()","v":323},null,null,"Check (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,null,null,null,null,null,null,null,null,null,null,{"$f":"AN322/1000000-Input!AJ1698","v":0},{"$f":"AO322/1000000-Input!AK1698","v":0},{"$f":"AP322/1000000-Input!AL1698","v":0},{"$f":"AQ322/1000000-Input!AM1698","v":0},{"$f":"AR322/1000000-Input!AN1698","v":0}]

{"sheet":"Revenue","index":8,"n_rows":275,"n_cols":49,"rows_kept":275,"cut":false,"hidden":false,"merged":[[3,39,3,43],[3,34,3,38],[59,19,59,25],[93,19,93,25],[93,26,93,33],[21,19,21,25],[3,22,3,25],[184,9,184,13],[184,14,184,18],[184,19,184,25],[184,26,184,33],[13,9,13,13],[13,14,13,18],[96,9,96,13],[96,14,96,18],[94,9,94,13],[94,14,94,18],[94,26,94,33],[94,19,94,25],[96,26,96,33],[3,9,3,13],[3,14,3,18],[3,29,3,33],[13,19,13,25],[10,9,10,13],[10,14,10,18],[10,19,10,25]]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Draft Decision, April 2024"}]
["Revenue"]
["Ref",null,{"$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",3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
["Year ending",null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!J6","v":2000},{"$f":"Load_Tariffs!K6","v":2001},{"$f":"Load_Tariffs!L6","v":2002},{"$f":"Load_Tariffs!M6","v":2003},{"$f":"Load_Tariffs!N6","v":2004},{"$f":"Load_Tariffs!O6","v":2005},{"$f":"Load_Tariffs!P6","v":2006},{"$f":"Load_Tariffs!Q6","v":2007},{"$f":"Load_Tariffs!R6","v":2008},{"$f":"Load_Tariffs!S6","v":2009},{"$f":"Load_Tariffs!T6","v":2010},{"$f":"Load_Tariffs!U6","v":"2010"},{"$f":"Load_Tariffs!V6","v":2011},{"$f":"Load_Tariffs!W6","v":2011},{"$f":"Load_Tariffs!X6","v":2012},{"$f":"Load_Tariffs!Y6","v":2013},{"$f":"Load_Tariffs!Z6","v":2014},{"$f":"Load_Tariffs!AA6","v":"2014"},{"$f":"Load_Tariffs!AB6","v":"2015"},{"$f":"Load_Tariffs!AC6","v":"2015"},{"$f":"Load_Tariffs!AD6","v":"2015"},{"$f":"Load_Tariffs!AE6","v":2016},{"$f":"Load_Tariffs!AF6","v":2017},{"$f":"Load_Tariffs!AG6","v":2018},{"$f":"Load_Tariffs!AH6","v":2019},{"$f":"Load_Tariffs!AI6","v":2020},{"$f":"Load_Tariffs!AJ6","v":2021},{"$f":"Load_Tariffs!AK6","v":2022},{"$f":"Load_Tariffs!AL6","v":2023},{"$f":"Load_Tariffs!AM6","v":2024},{"$f":"Load_Tariffs!AN6","v":2025},{"$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"},{"$f":"Load_Tariffs!AM7","v":"1 to 12"},{"$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!AM8","v":366},{"$f":"Load_Tariffs!AN8","v":365},{"$f":"Load_Tariffs!AO8","v":365},{"$f":"Load_Tariffs!AP8","v":365},{"$f":"Load_Tariffs!AQ8","v":366},{"$f":"Load_Tariffs!AR8","v":365}]
["Year portion",null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!J9","v":1},{"$f":"Load_Tariffs!K9","v":1},{"$f":"Load_Tariffs!L9","v":1},{"$f":"Load_Tariffs!M9","v":1},{"$f":"Load_Tariffs!N9","v":1},{"$f":"Load_Tariffs!O9","v":1},{"$f":"Load_Tariffs!P9","v":1},{"$f":"Load_Tariffs!Q9","v":1},{"$f":"Load_Tariffs!R9","v":1},{"$f":"Load_Tariffs!S9","v":1},{"$f":"Load_Tariffs!T9","v":0.49589041095890413},{"$f":"Load_Tariffs!U9","v":0.50410958904109593},{"$f":"Load_Tariffs!V9","v":0.49589041095890407},{"$f":"Load_Tariffs!W9","v":1},{"$f":"Load_Tariffs!X9","v":1},{"$f":"Load_Tariffs!Y9","v":1},{"$f":"Load_Tariffs!Z9","v":1},{"$f":"Load_Tariffs!AA9","v":0.50410958904109593},{"$f":"Load_Tariffs!AB9","v":0.74794520547945209},{"$f":"Load_Tariffs!AC9","v":0.25205479452054791},{"$f":"Load_Tariffs!AD9","v":1},{"$f":"Load_Tariffs!AE9","v":1},{"$f":"Load_Tariffs!AF9","v":1},{"$f":"Load_Tariffs!AG9","v":1},{"$f":"Load_Tariffs!AH9","v":1},{"$f":"Load_Tariffs!AI9","v":1},{"$f":"Load_Tariffs!AJ9","v":1},{"$f":"Load_Tariffs!AK9","v":1},{"$f":"Load_Tariffs!AL9","v":1},{"$f":"Load_Tariffs!AM9","v":1},{"$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"]
[{"$f":"ROW()","v":11},null,"Inflation factor",null,null,null,null,null,null,"Actual 1",null,null,null,null,"Actual 2",null,null,null,null,"Actual 3",null,null,null,null,"FORECAST",null,null,null,null,"Actual 4 up to Dec 2017",null,null,"Forecast",null,null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$f":"ROW()","v":12},null,null,{"$f":"\"Inflation Factor (convert to real \"&Input!$G$51&\" $)\"","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":1.4209541844244176},{"$f":"Load_Tariffs!U16","v":1.4054380180427715},{"$f":"Load_Tariffs!V16","v":1.3715435509783636},{"$f":"Load_Tariffs!W16","v":1.3715435509783636},{"$f":"Load_Tariffs!X16","v":1.3555776892430278},{"$f":"Load_Tariffs!Y16","v":1.3239299610894941},{"$f":"Load_Tariffs!Z16","v":1.2851746931067043},{"$f":"Load_Tariffs!AA16","v":1.2767354596622889},{"$f":"Load_Tariffs!AB16","v":1.2555350553505533},{"$f":"Load_Tariffs!AC16","v":1.2555350553505533},{"$f":"Load_Tariffs!AD16","v":1.2555350553505533},{"$f":"Load_Tariffs!AE16","v":1.2372727272727273},{"$f":"Load_Tariffs!AF16","v":1.2140945584299732},{"$f":"Load_Tariffs!AG16","v":1.1928133216476775},{"$f":"Load_Tariffs!AH16","v":1.1712564543889845},{"$f":"Load_Tariffs!AI16","v":1.1612627986348123},{"$f":"Load_Tariffs!AJ16","v":1.1220115416323166},{"$f":"Load_Tariffs!AK16","v":1.0405198776758409},{"$f":"Load_Tariffs!AL16","v":1},{"$f":"Load_Tariffs!AM16","v":0.96339113680154154},{"$f":"Load_Tariffs!AN16","v":0.93980210399135844},{"$f":"Load_Tariffs!AO16","v":0.91679065846391428},{"$f":"Load_Tariffs!AP16","v":0.8943426577542819},{"$f":"Load_Tariffs!AQ16","v":0.87244430568167208},{"$f":"Load_Tariffs!AR16","v":0.85108214387052195}]
[{"$f":"ROW()","v":13},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$51& \" $ 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":0.70375245800417385},{"$f":"Load_Tariffs!U17","v":0.71152195056784584},{"$f":"Load_Tariffs!V17","v":0.72910553900141906},{"$f":"Load_Tariffs!W17","v":0.72910553900141906},{"$f":"Load_Tariffs!X17","v":0.73769287288758267},{"$f":"Load_Tariffs!Y17","v":0.75532696546656874},{"$f":"Load_Tariffs!Z17","v":0.77810433504775911},{"$f":"Load_Tariffs!AA17","v":0.78324761204996329},{"$f":"Load_Tariffs!AB17","v":0.79647318148420287},{"$f":"Load_Tariffs!AC17","v":0.79647318148420287},{"$f":"Load_Tariffs!AD17","v":0.79647318148420287},{"$f":"Load_Tariffs!AE17","v":0.80822924320352685},{"$f":"Load_Tariffs!AF17","v":0.82365907421013962},{"$f":"Load_Tariffs!AG17","v":0.83835415135929459},{"$f":"Load_Tariffs!AH17","v":0.85378398236590747},{"$f":"Load_Tariffs!AI17","v":0.86113152094048495},{"$f":"Load_Tariffs!AJ17","v":0.89125642909625269},{"$f":"Load_Tariffs!AK17","v":0.96105804555473928},{"$f":"Load_Tariffs!AL17","v":1},{"$f":"Load_Tariffs!AM17","v":1.0379999999999998},{"$f":"Load_Tariffs!AN17","v":1.0640537999999999},{"$f":"Load_Tariffs!AO17","v":1.0907615503799997},{"$f":"Load_Tariffs!AP17","v":1.1181396652945377},{"$f":"Load_Tariffs!AQ17","v":1.1462049708934303},{"$f":"Load_Tariffs!AR17","v":1.1749747156628556}]
[{"$f":"ROW()","v":14},null,null,null,null,null,null,null,null,"Approved 1",null,null,null,null,"Approved 2",null,null,null,null,"Approved 3",null,null,null,null,null,null,null,null,null,"Actual 4 up to Dec 2017",null,null,"Forecast",null,null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$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!$S$38","v":6.5699805068226036E-2},{"$f":"W16","v":6.5699805068226036E-2},{"$f":"X16","v":6.5699805068226036E-2},{"$f":"Y16","v":6.5699805068226036E-2},{"$f":"(1+WACC!$U$38)^AA$9-1","v":1.9810107804075106E-2},{"$f":"AD16","v":4.0109911678115839E-2},{"$f":"AD16","v":4.0109911678115839E-2},{"$f":"Input!Z57","v":4.0109911678115839E-2},{"$f":"Input!AA57","v":3.9903827281648763E-2},{"$f":"Input!AB57","v":3.9073601570166927E-2},{"$f":"Input!AC57","v":3.5322865554465288E-2},{"$f":"Input!AD57","v":3.577466265060214E-2},{"$f":"Input!AE57","v":2.9814119042910869E-2},{"$f":"Input!AF57","v":2.9650978841210041E-2},{"$f":"Input!AG57","v":2.8775459758750177E-2},{"$f":"Input!AH57","v":2.8313229187264977E-2},{"$f":"Input!AI57","v":2.8133774965394265E-2},{"$f":"Input!AJ57","v":4.7050531655448369E-2},{"$f":"Input!AK57","v":4.7050531655448369E-2},{"$f":"Input!AL57","v":4.7050531655448369E-2},{"$f":"Input!AM57","v":4.7050531655448369E-2},{"$f":"Input!AN57","v":4.7050531655448369E-2}]
[{"$f":"ROW()","v":17},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+T16)","v":0.95668343793767152},{"$f":"T17/(1+U16)","v":0.91457168778717535},{"$f":"U17/(1+V16)","v":0.87495558651269367},{"$f":"T17/(1+W16)","v":0.89770443176202397},{"$f":"W17/(1+X16)","v":0.84236144878017782},{"$f":"X17/(1+Y16)","v":0.79043033016811892},{"$f":"Y17/(1+Z16)","v":0.74170073636967182},{"$f":"1/(1+AA16)","v":0.98057470929884039},{"$f":"AD17","v":0.94276066239651424},{"$f":"AD17","v":0.94276066239651424},{"$f":"AA17/(1+AD16)","v":0.94276066239651424},{"$f":"AD17/(1+AE16)","v":0.90658447220155858},0.87249302728083833,0.8427255461160672,0.81361861465068852,0.7900635654586381,0.76731201319090825,0.74584984110220165,{"$f":"Input!AH58","v":0.89146665328563113},{"$f":"Input!AI58","v":0.86707262711570465},{"$f":"Input!AJ58","v":0.95506374312130027},{"$f":"Input!AK58","v":0.91214675342486906},{"$f":"Input!AL58","v":0.87115829260189714},{"$f":"Input!AM58","v":0.83201169978352885},{"$f":"Input!AN58","v":0.79462420831597258}]
[{"$f":"ROW()","v":18},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":19},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+$W$19)^(T$8/365)-1","v":4.5277842538704594E-2},{"$f":"(1+$W$19)^(U$8/365)-1","v":4.6045324508553698E-2},{"$f":"(1+$W$19)^(V$8/365)-1","v":4.5277842538704594E-2},{"$f":"WACC!$S$37","v":9.3407999999999991E-2},{"$f":"W19","v":9.3407999999999991E-2},{"$f":"X19","v":9.3407999999999991E-2},{"$f":"Y19","v":9.3407999999999991E-2},{"$f":"(1+WACC!$U$37)^AA$9-1","v":2.9532347866229047E-2},{"$f":"AD19","v":5.9871999999999995E-2},{"$f":"AD19","v":5.9871999999999995E-2},{"$f":"Input!Z60","v":5.9871999999999995E-2},{"$f":"Input!AA60","v":5.9662E-2},{"$f":"Input!AB60","v":5.8815999999999993E-2},{"$f":"Input!AC60","v":5.4994000000000001E-2},{"$f":"Input!AD60","v":5.4837999999999998E-2},{"$f":"Input!AE60","v":4.1553999999999994E-2},{"$f":"Input!AF60","v":4.1388999999999995E-2},{"$f":"Input!AG60","v":4.0503499999999998E-2},{"$f":"Input!AH60","v":4.0035999999999995E-2},{"$f":"Input!AI60","v":3.9854500000000001E-2},{"$f":"Input!AJ60","v":7.3331499999999994E-2},{"$f":"Input!AK60","v":7.3331499999999994E-2},{"$f":"Input!AL60","v":7.3331499999999994E-2},{"$f":"Input!AM60","v":7.3331499999999994E-2},{"$f":"Input!AN60","v":7.3331499999999994E-2}]
[{"$f":"ROW()","v":20},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+T19)","v":0.95668343793767152},{"$f":"T20/(1+U19)","v":0.91457168778717535},{"$f":"U20/(1+V19)","v":0.87495558651269367},{"$f":"T20/(1+W19)","v":0.87495558651269389},{"$f":"W20/(1+X19)","v":0.80020960749573256},{"$f":"X20/(1+Y19)","v":0.7318490513108854},{"$f":"Y20/(1+Z19)","v":0.66932842206283971},{"$f":"1/(1+AA19)","v":0.97131479362699313},0.91644537607087762,0.91644537607087762,{"$f":"AA20/(1+AD19)","v":0.91644537607087762},{"$f":"AD20/(1+AE19)","v":0.86484688143094446},0.81680564085822704,0.7742277594547714,0.73397788044682832,0.70469498503853689,0.67668756347391512,0.65034626358672998,{"$f":"Input!AH61","v":0.85194842654472092},{"$f":"Input!AI61","v":0.81929580200376206},{"$f":"Input!AJ61","v":0.93167861001004804},{"$f":"Input!AK61","v":0.86802503235025519},{"$f":"Input!AL61","v":0.80872035559401279},{"$f":"Input!AM61","v":0.7534674567866616},{"$f":"Input!AN61","v":0.70198951282680289}]
["Modelled Volume & Customer # (excluding prudent discount)"]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual 4 up to Dec 2017",null,null,"Forecast",null,null,null,"Forecast",null,null,null,null,"Forecast"]
[{"$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":71},{"$f":"Load_Tariffs!AM80","v":67.5},{"$f":"Load_Tariffs!AN80","v":66},{"$f":"Load_Tariffs!AO80","v":65.5},{"$f":"Load_Tariffs!AP80","v":64.5},{"$f":"Load_Tariffs!AQ80","v":63.5},{"$f":"Load_Tariffs!AR80","v":62.5}]
[{"$f":"ROW()","v":25},null,null,"Demand 1 [GJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":17059.37656164384},{"$f":"Load_Tariffs!AM81","v":14722.620344000001},{"$f":"Load_Tariffs!AN81","v":11950.685969},{"$f":"Load_Tariffs!AO81","v":12285.393944000001},{"$f":"Load_Tariffs!AP81","v":12224.393944000001},{"$f":"Load_Tariffs!AQ81","v":12202.593944000002},{"$f":"Load_Tariffs!AR81","v":12026.593944000002}]
[{"$f":"ROW()","v":26},null,null,"Demand 2 [GJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":6237.2178082191786},{"$f":"Load_Tariffs!AM82","v":5799.96},{"$f":"Load_Tariffs!AN82","v":5799.96},{"$f":"Load_Tariffs!AO82","v":5799.96},{"$f":"Load_Tariffs!AP82","v":5799.96},{"$f":"Load_Tariffs!AQ82","v":5799.96},{"$f":"Load_Tariffs!AR82","v":5799.96}]
[{"$f":"ROW()","v":27},null,null,"Usage 1 [TJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":36358.586964268994},{"$f":"Load_Tariffs!AM83","v":33517.634620448196},{"$f":"Load_Tariffs!AN83","v":32813.843920863008},{"$f":"Load_Tariffs!AO83","v":33901.206759094508},{"$f":"Load_Tariffs!AP83","v":34965.477092046873},{"$f":"Load_Tariffs!AQ83","v":34892.026800796048},{"$f":"Load_Tariffs!AR83","v":34721.837962251389}]
[{"$f":"ROW()","v":28},null,null,"Usage 2 [TJ km]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":24812.554138979998},{"$f":"Load_Tariffs!AM84","v":28905.851271846816},{"$f":"Load_Tariffs!AN84","v":28974.040230300347},{"$f":"Load_Tariffs!AO84","v":28952.628746523002},{"$f":"Load_Tariffs!AP84","v":28931.410230219135},{"$f":"Load_Tariffs!AQ84","v":28911.032887853831},{"$f":"Load_Tariffs!AR84","v":28890.844942562195}]
[{"$f":"ROW()","v":29},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":11503749.147000002},{"$f":"Load_Tariffs!AM71*1000","v":12150331.165525407},{"$f":"Load_Tariffs!AN71*1000","v":13178431.318346294},{"$f":"Load_Tariffs!AO71*1000","v":13378659.201057199},{"$f":"Load_Tariffs!AP71*1000","v":13876850.648176419},{"$f":"Load_Tariffs!AQ71*1000","v":13854511.34200472},{"$f":"Load_Tariffs!AR71*1000","v":13821128.324177954}]
[{"$f":"ROW()","v":30},null,"A2"]
[{"$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},{"$f":"Load_Tariffs!AL37","v":104},{"$f":"Load_Tariffs!AM37","v":104.5},{"$f":"Load_Tariffs!AN37","v":104},{"$f":"Load_Tariffs!AO37","v":104},{"$f":"Load_Tariffs!AP37","v":104},{"$f":"Load_Tariffs!AQ37","v":104},{"$f":"Load_Tariffs!AR37","v":104}]
[{"$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":824989.50371806847},{"$f":"Load_Tariffs!AM94","v":833149.91162880848},{"$f":"Load_Tariffs!AN94","v":833964.20545235346},{"$f":"Load_Tariffs!AO94","v":828068.87684291124},{"$f":"Load_Tariffs!AP94","v":826239.39629928302},{"$f":"Load_Tariffs!AQ94","v":824088.56164877373},{"$f":"Load_Tariffs!AR94","v":821969.54552839103}]
[{"$f":"ROW()","v":36},null,null,"GJ Band 2*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"Load_Tariffs!AL95","v":1054413.586281931},{"$f":"Load_Tariffs!AM95","v":1064843.3492448635},{"$f":"Load_Tariffs!AN95","v":1065884.0927536013},{"$f":"Load_Tariffs!AO95","v":1058349.3125492742},{"$f":"Load_Tariffs!AP95","v":1056011.0656596515},{"$f":"Load_Tariffs!AQ95","v":1053262.0982277971},{"$f":"Load_Tariffs!AR95","v":1050553.7978472319}]
[{"$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},1828885.9289999995,1918287.2799999993,1879403.0899999994,1897993.2608736721,{"$f":"SUM(AN32:AN36)","v":1899848.2982059547},1886418.1893921853,1882250.4619589346,1877350.6598765708,1872523.3433756228]
[{"$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":1994.5},{"$f":"Load_Tariffs!AM38","v":2045.5},{"$f":"Load_Tariffs!AN38","v":2094.768475609756},{"$f":"Load_Tariffs!AO38","v":2144.8981586012792},{"$f":"Load_Tariffs!AP38","v":2196.2274897382131},{"$f":"Load_Tariffs!AQ38","v":2248.7851776735333},{"$f":"Load_Tariffs!AR38","v":2302.6006180839568},0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1925710.3432127465},{"$f":"Load_Tariffs!AM102","v":1926878.1392050891},{"$f":"Load_Tariffs!AN102","v":1921091.3633339854},{"$f":"Load_Tariffs!AO102","v":1915407.1904829326},{"$f":"Load_Tariffs!AP102","v":1911455.265494945},{"$f":"Load_Tariffs!AQ102","v":1904195.4183702879},{"$f":"Load_Tariffs!AR102","v":1896012.6570205525},0,0,0,0,0]
[{"$f":"ROW()","v":41},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"Load_Tariffs!AL104","v":249059.77830100054},{"$f":"Load_Tariffs!AM104","v":237602.28662467326},{"$f":"Load_Tariffs!AN104","v":232870.29090871423},{"$f":"Load_Tariffs!AO104","v":227761.81419011543},{"$f":"Load_Tariffs!AP104","v":220975.19996272097},{"$f":"Load_Tariffs!AQ104","v":217550.34693695744},{"$f":"Load_Tariffs!AR104","v":215101.97727206847}]
[{"$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,{"$f":"SUM(AI40:AI42)","v":1840144.8763129092},2076475.0069128731,2136322.7851297609,2174770.1215137471,2164480.4258297621,{"$f":"SUM(AN40:AN42)","v":2153961.6542426995},2143169.0046730479,2132430.4654576657,2121745.7653072453,2111114.6342926212]
[{"$f":"ROW()","v":44},null,"B2"]
[{"$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},{"$f":"Load_Tariffs!AL39","v":12632.5},{"$f":"Load_Tariffs!AM39","v":12819.100000000002},{"$f":"Load_Tariffs!AN39","v":13008.805600000002},{"$f":"Load_Tariffs!AO39","v":13201.546489600001},{"$f":"Load_Tariffs!AP39","v":13397.371233433601},{"$f":"Load_Tariffs!AQ39","v":13631.100708608574},{"$f":"Load_Tariffs!AR39","v":13903.261390826383}]
[{"$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},{"$f":"Load_Tariffs!AL118","v":506443.84248739918},{"$f":"Load_Tariffs!AM118","v":517288.42305656191},{"$f":"Load_Tariffs!AN118","v":516259.77324175823},{"$f":"Load_Tariffs!AO118","v":515435.18646091345},{"$f":"Load_Tariffs!AP118","v":514301.56221286504},{"$f":"Load_Tariffs!AQ118","v":514808.23953624361},{"$f":"Load_Tariffs!AR118","v":516106.42464801681}]
[{"$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},{"$f":"Load_Tariffs!AL119","v":811594.17882171972},{"$f":"Load_Tariffs!AM119","v":792909.46131816984},{"$f":"Load_Tariffs!AN119","v":784563.33507761604},{"$f":"Load_Tariffs!AO119","v":776102.52047656872},{"$f":"Load_Tariffs!AP119","v":768038.86284725834},{"$f":"Load_Tariffs!AQ119","v":761677.97608150844},{"$f":"Load_Tariffs!AR119","v":757699.75632595376}]
[{"$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,{"$f":"SUM(AL46:AL47)","v":1318038.021309119},{"$f":"SUM(AM46:AM47)","v":1310197.8843747317},{"$f":"SUM(AN46:AN47)","v":1300823.1083193743},1291537.7069374821,1282340.4250601234,{"$f":"SUM(AQ46:AQ47)","v":1276486.2156177522},{"$f":"SUM(AR46:AR47)","v":1273806.1809739706}]
[{"$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":772818.5},{"$f":"Load_Tariffs!AM40","v":781627.943987682},{"$f":"Load_Tariffs!AN40","v":788369.44039982278},{"$f":"Load_Tariffs!AO40","v":796364.11402268603},{"$f":"Load_Tariffs!AP40","v":805626.54311839747},{"$f":"Load_Tariffs!AQ40","v":815553.02119836456},{"$f":"Load_Tariffs!AR40","v":825813.23870213795}]
[{"$f":"ROW()","v":51},null,null,"GJ Band 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T140","v":3008688.1178116449},{"$f":"Load_Tariffs!U140","v":0},{"$f":"Load_Tariffs!V140","v":0},{"$f":"Load_Tariffs!W140","v":6231552.5771953175},{"$f":"Load_Tariffs!X140","v":4913980.4237653585},{"$f":"Load_Tariffs!Y140","v":5016507.281552678},{"$f":"Load_Tariffs!Z140","v":5081054.6201434312},{"$f":"Load_Tariffs!AA140","v":0},null,null,{"$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}]
[{"$f":"ROW()","v":52},null,null,"GJ Band 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T141","v":1249333.8424773843},{"$f":"Load_Tariffs!U141","v":0},{"$f":"Load_Tariffs!V141","v":0},{"$f":"Load_Tariffs!W141","v":2807463.1313247383},{"$f":"Load_Tariffs!X141","v":4731980.4288263023},{"$f":"Load_Tariffs!Y141","v":4889443.1076201992},{"$f":"Load_Tariffs!Z141","v":4759786.6569697354},{"$f":"Load_Tariffs!AA141","v":0},null,null,{"$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}]
[{"$f":"ROW()","v":53},null,null,"GJ Band 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!T142","v":331249.2264992111},{"$f":"Load_Tariffs!U142","v":0},{"$f":"Load_Tariffs!V142","v":0},{"$f":"Load_Tariffs!W142","v":730749.36552342272},{"$f":"Load_Tariffs!X142","v":0},{"$f":"Load_Tariffs!Y142","v":0},{"$f":"Load_Tariffs!Z142","v":0},{"$f":"Load_Tariffs!AA142","v":0},null,null,{"$f":"Load_Tariffs!AD142","v":0},{"$f":"Load_Tariffs!AE142","v":0},{"$f":"Load_Tariffs!AF142","v":0},{"$f":"Load_Tariffs!AG142","v":0},{"$f":"Load_Tariffs!AH142","v":0},{"$f":"Load_Tariffs!AI142","v":0},{"$f":"Load_Tariffs!AJ142","v":0},{"$f":"Load_Tariffs!AK142","v":0},{"$f":"Load_Tariffs!AL142","v":0},{"$f":"Load_Tariffs!AM142","v":0},{"$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}]
[{"$f":"ROW()","v":54},null,null,"GJ Band 1*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA143","v":0},null,null,{"$f":"Load_Tariffs!AD143","v":288522.85558491666},{"$f":"Load_Tariffs!AE143","v":1180420.5659503359},{"$f":"Load_Tariffs!AF143","v":1198474.2509928974},{"$f":"Load_Tariffs!AG143","v":1219086.4469574539},{"$f":"Load_Tariffs!AH143","v":1236348.6240395342},{"$f":"Load_Tariffs!AI143","v":1259936.3960018398},{"$f":"Load_Tariffs!AJ143","v":1273263.1262445571},{"$f":"Load_Tariffs!AK143","v":1280066.815714166},{"$f":"Load_Tariffs!AL143","v":1279444.8472978107},{"$f":"Load_Tariffs!AM143","v":1290816.8607085373},{"$f":"Load_Tariffs!AN143","v":0},{"$f":"Load_Tariffs!AO143","v":0},{"$f":"Load_Tariffs!AP143","v":0},{"$f":"Load_Tariffs!AQ143","v":0},{"$f":"Load_Tariffs!AR143","v":0}]
[{"$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,{"$f":"Load_Tariffs!AA144","v":2658352.3161165379},null,null,{"$f":"Load_Tariffs!AD144","v":4884879.3332074024},{"$f":"Load_Tariffs!AE144","v":4166565.7971832114},{"$f":"Load_Tariffs!AF144","v":4166780.0876124604},{"$f":"Load_Tariffs!AG144","v":4215164.046518527},{"$f":"Load_Tariffs!AH144","v":4241292.033291406},{"$f":"Load_Tariffs!AI144","v":4312169.3071278865},{"$f":"Load_Tariffs!AJ144","v":4361073.337298926},{"$f":"Load_Tariffs!AK144","v":4322337.4182771789},{"$f":"Load_Tariffs!AL144","v":4300758.1599224061},{"$f":"Load_Tariffs!AM144","v":4318025.0662931213},{"$f":"Load_Tariffs!AN144","v":5527142.9880281491},{"$f":"Load_Tariffs!AO144","v":5473873.7178870058},{"$f":"Load_Tariffs!AP144","v":5434846.6829149341},{"$f":"Load_Tariffs!AQ144","v":5406301.4325594986},{"$f":"Load_Tariffs!AR144","v":5385685.6412183112}]
[{"$f":"ROW()","v":56},null,null,"GJ Band 3*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AA145","v":2568594.6916341954},null,null,{"$f":"Load_Tariffs!AD145","v":4623497.4751820425},{"$f":"Load_Tariffs!AE145","v":5527792.6963904565},{"$f":"Load_Tariffs!AF145","v":4566927.534878755},{"$f":"Load_Tariffs!AG145","v":4643447.7862144578},{"$f":"Load_Tariffs!AH145","v":4456494.7858905355},{"$f":"Load_Tariffs!AI145","v":4541285.4828267489},{"$f":"Load_Tariffs!AJ145","v":4877423.1857393067},{"$f":"Load_Tariffs!AK145","v":4715843.4170049373},{"$f":"Load_Tariffs!AL145","v":4556053.285840299},{"$f":"Load_Tariffs!AM145","v":4460126.0970693165},{"$f":"Load_Tariffs!AN145","v":4279323.3047912214},{"$f":"Load_Tariffs!AO145","v":4125041.8255145522},{"$f":"Load_Tariffs!AP145","v":3985032.0259395582},{"$f":"Load_Tariffs!AQ145","v":3855672.1347670415},{"$f":"Load_Tariffs!AR145","v":3734502.4215414585}]
[{"$f":"ROW()","v":57},null,null,"Total Volume [GJ per Annum]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T51:T56)","v":4589271.1867882404},0,0,9769765.074043477,9645960.8525916599,9905950.3891728781,9840841.2771131657,{"$f":"SUM(AA51:AA56)","v":5226947.0077507328},null,null,{"$f":"SUM(AD51:AD56)","v":9796899.6639743615},10874779.059524003,9932181.8734841123,10077698.279690439,9934135.4432214759,{"$f":"SUM(AI51:AI56)","v":10113391.185956474},10511759.649282791,10318247.650996283,10136256.293060515,10068968.024070974,{"$f":"SUM(AN51:AN56)","v":9806466.2928193696},9598915.543401558,9419878.7088544928,9261973.5673265401,9120188.0627597701]
[{"$f":"ROW()","v":58},null,null,null,null,{"$f":"Revenue!AM90","v":4.2196531791907521}]
[{"$f":"\"Tariffs Excluding GST [$ \"&Input!$G$51&\"]\"","v":"Tariffs Excluding GST [$ 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":"\"Forecast [$ \"&Input!$G$51&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,{"$f":"\"Forecast [$ \"&Input!$G$51&\"]\"","v":"Forecast [$ 31/12/2023]"},null,null,null,null,{"$f":"\"Forecast [$ \"&Input!$G$51&\"]\"","v":"Forecast [$ 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":"Load_Tariffs!AM226","v":38633.362235067441},{"$f":"Price_path_AA6!G121","v":55031.29},{"$f":"Price_path_AA6!H121","v":56682.23},{"$f":"Price_path_AA6!I121","v":58382.7},{"$f":"Price_path_AA6!J121","v":60134.18},{"$f":"Price_path_AA6!K121","v":61938.21}]
[{"$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":"Load_Tariffs!AM227","v":162.83236994219655},{"$f":"Price_path_AA6!G123","v":231.94},{"$f":"Price_path_AA6!H123","v":238.9},{"$f":"Price_path_AA6!I123","v":246.07},{"$f":"Price_path_AA6!J123","v":253.45},{"$f":"Price_path_AA6!K123","v":261.05}]
[{"$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":"Load_Tariffs!AM228","v":85.712909441233151},{"$f":"Price_path_AA6!G124","v":122.09},{"$f":"Price_path_AA6!H124","v":125.75},{"$f":"Price_path_AA6!I124","v":129.52000000000001},{"$f":"Price_path_AA6!J124","v":133.41},{"$f":"Price_path_AA6!K124","v":137.41}]
[{"$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":"Load_Tariffs!AM229","v":3.4441233140655107E-2},{"$f":"Price_path_AA6!G126","v":4.9059999999999999E-2},{"$f":"Price_path_AA6!H126","v":5.0529999999999999E-2},{"$f":"Price_path_AA6!I126","v":5.2049999999999999E-2},{"$f":"Price_path_AA6!J126","v":5.3609999999999998E-2},{"$f":"Price_path_AA6!K126","v":5.5219999999999998E-2}]
[{"$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":"Load_Tariffs!AM230","v":1.7350674373795765E-2},{"$f":"Price_path_AA6!G127","v":2.4709999999999999E-2},{"$f":"Price_path_AA6!H127","v":2.545E-2},{"$f":"Price_path_AA6!I127","v":2.6210000000000001E-2},{"$f":"Price_path_AA6!J127","v":2.7E-2},{"$f":"Price_path_AA6!K127","v":2.7810000000000001E-2}]
[{"$f":"ROW()","v":67},null,"A2"]
[{"$f":"ROW()","v":68},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AM232","v":21365.684007707132},{"$f":"Price_path_AA6!G129","v":30434.34},{"$f":"Price_path_AA6!H129","v":31347.37},{"$f":"Price_path_AA6!I129","v":32287.79},{"$f":"Price_path_AA6!J129","v":33256.42},{"$f":"Price_path_AA6!K129","v":34254.11}]
[{"$f":"ROW()","v":69},null,null,"Usage 1 (Q<=5TJ/year) [$/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,{"$f":"Load_Tariffs!AM233","v":0}]
[{"$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":"Load_Tariffs!AM234","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,{"$f":"Load_Tariffs!AM235","v":0}]
[{"$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":"Load_Tariffs!AM236","v":2.0809248554913298},{"$f":"Price_path_AA6!G130","v":2.96},{"$f":"Price_path_AA6!H130","v":3.05},{"$f":"Price_path_AA6!I130","v":3.14},{"$f":"Price_path_AA6!J130","v":3.23},{"$f":"Price_path_AA6!K130","v":3.33}]
[{"$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":"Load_Tariffs!AM237","v":1.0982658959537572},{"$f":"Price_path_AA6!G131","v":1.57},{"$f":"Price_path_AA6!H131","v":1.62},{"$f":"Price_path_AA6!I131","v":1.67},{"$f":"Price_path_AA6!J131","v":1.72},{"$f":"Price_path_AA6!K131","v":1.77}]
[{"$f":"ROW()","v":74},null,"B1"]
[{"$f":"ROW()","v":75},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AM239","v":1080.7707129094413},{"$f":"Price_path_AA6!G133","v":1536.85},{"$f":"Price_path_AA6!H133","v":1582.96},{"$f":"Price_path_AA6!I133","v":1630.45},{"$f":"Price_path_AA6!J133","v":1679.36},{"$f":"Price_path_AA6!K133","v":1729.74}]
[{"$f":"ROW()","v":76},null,null,"Usage 1 (Q<=5TJ/year) [$/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,{"$f":"Load_Tariffs!AM240","v":4.104046242774567},{"$f":"Price_path_AA6!G134","v":5.84},{"$f":"Price_path_AA6!H134","v":6.02},{"$f":"Price_path_AA6!I134","v":6.2},{"$f":"Price_path_AA6!J134","v":6.39},{"$f":"Price_path_AA6!K134","v":6.58}]
[{"$f":"ROW()","v":77},null,null,"Usage 2 (Q>5TJ/year) [$/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,{"$f":"Load_Tariffs!AM241","v":0}]
[{"$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":"Load_Tariffs!AM242","v":3.5260115606936422},{"$f":"Price_path_AA6!G135","v":5.03},{"$f":"Price_path_AA6!H135","v":5.18},{"$f":"Price_path_AA6!I135","v":5.34},{"$f":"Price_path_AA6!J135","v":5.5},{"$f":"Price_path_AA6!K135","v":5.67}]
[{"$f":"ROW()","v":79},null,"B2"]
[{"$f":"ROW()","v":80},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AM244","v":271.22350674373797},{"$f":"Price_path_AA6!G137","v":386.34},{"$f":"Price_path_AA6!H137","v":397.93},{"$f":"Price_path_AA6!I137","v":409.87},{"$f":"Price_path_AA6!J137","v":422.17},{"$f":"Price_path_AA6!K137","v":434.84}]
[{"$f":"ROW()","v":81},null,null,"Usage 1 (Q<=100GJ/year) [$/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,{"$f":"Load_Tariffs!AM245","v":6.8689788053949909},{"$f":"Price_path_AA6!G138","v":6.87},{"$f":"Price_path_AA6!H138","v":7.08},{"$f":"Price_path_AA6!I138","v":7.29},{"$f":"Price_path_AA6!J138","v":7.51},{"$f":"Price_path_AA6!K138","v":7.74}]
[{"$f":"ROW()","v":82},null,null,"Usage 2 (Q>100GJ/year) [$/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,{"$f":"Load_Tariffs!AM246","v":4.0944123314065513},{"$f":"Price_path_AA6!G139","v":5.42},{"$f":"Price_path_AA6!H139","v":5.58},{"$f":"Price_path_AA6!I139","v":5.75},{"$f":"Price_path_AA6!J139","v":5.92},{"$f":"Price_path_AA6!K139","v":6.1}]
[{"$f":"ROW()","v":83},null,"B3"]
[{"$f":"ROW()","v":84},null,null,"Fixed [$/year]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AM248","v":134.18111753371872},{"$f":"Price_path_AA6!G141","v":177.71},{"$f":"Price_path_AA6!H141","v":183.04},{"$f":"Price_path_AA6!I141","v":188.53},{"$f":"Price_path_AA6!J141","v":194.19},{"$f":"Price_path_AA6!K141","v":200.02}]
[{"$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":"Load_Tariffs!AM249","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,{"$f":"Load_Tariffs!AM250","v":0}]
[{"$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":"Load_Tariffs!AM251","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,{"$f":"Load_Tariffs!AM252","v":0}]
[{"$f":"ROW()","v":89},null,null,"Usage 2* (Q<=10GJ/year to 2016) [$/GJ] -- from 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AM253","v":6.3198458574181124},{"$f":"Price_path_AA6!G143","v":6.45},{"$f":"Price_path_AA6!H143","v":6.64},{"$f":"Price_path_AA6!I143","v":6.84},{"$f":"Price_path_AA6!J143","v":7.05},{"$f":"Price_path_AA6!K143","v":7.26}]
[{"$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":"Load_Tariffs!AM254","v":4.2196531791907521},{"$f":"Price_path_AA6!G144","v":5.59},{"$f":"Price_path_AA6!H144","v":5.76},{"$f":"Price_path_AA6!I144","v":5.93},{"$f":"Price_path_AA6!J144","v":6.11},{"$f":"Price_path_AA6!K144","v":6.29}]
[{"$f":"ROW()","v":91}]
[{"$f":"ROW()","v":92}]
[{"$f":"\"Revenue [m$ \"&Input!$G$51&\"]\"","v":"Revenue [m$ 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":0.95506374312130027},0.91214675342486906,0.87115829260189714,0.83201169978352885,0.79462420831597258]
[{"$f":"ROW()","v":97},null,"A1",null,null,"PV","Sum"]
[{"$f":"ROW()","v":98},null,null,"Fixed",{"$f":"F98/$F$103","v":0.37465122956978797},{"$f":"SUMPRODUCT($AN$96:$AR$96,AN98:AR98)","v":16.389028984618655},{"$f":"SUM(AN98:AR98)","v":18.800093910000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN24*AN62/1000000","v":3.6320651399999999},3.7126860650000002,3.7656841499999998,3.81852043,3.8711381249999999]
[{"$f":"ROW()","v":99},null,null,"Demand 1 (<=10km) ",0.29747266000208156,{"$f":"SUMPRODUCT($AN$96:$AR$96,AN99:AR99)","v":13.0128708038781},{"$f":"SUM(AN99:AR99)","v":14.947169118859541},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN25*AN63/1000000","v":2.7718421036498597},2.9349806132216001,3.0080566178000803,3.0927474351068005,3.1395423490812004]
[{"$f":"ROW()","v":100},null,null,"Demand 2 (>10km)",7.482202545610446E-2,3.2730717187184619,3.7594180728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN26*AN64/1000000","v":0.70811711640000008},0.72934496999999998,0.75121081919999999,0.77377266359999997,0.79697250359999994]
[{"$f":"ROW()","v":101},null,null,"Usage 1 (<=10km)",0.1775161228417915,7.7654005989304116,8.9307296920018224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN27*AN65/1000","v":1.6098471827575394},1.7130279775370454,1.8199530826410395,1.8705615567906761,1.9173398922755216]
[{"$f":"ROW()","v":102},null,null,"Usage 2 (>10km)",7.5537962130234559E-2,3.3043901983533566,3.7951374836484839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN28*AN66/1000","v":0.71594853409072157},0.73684440159901043,0.75829226213404355,0.78059788797205343,0.80345439785265471]
[{"$f":"ROW()","v":103},null,null,"Total",1,43.744762304498984,50.232548277309846,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN98:AN102)","v":9.4378200768981202},{"$f":"SUM(AO98:AO102)","v":9.8268840273576554},10.103196931775162,10.33619997346953,10.528447267809376]
[{"$f":"ROW()","v":104},null,"A2"]
[{"$f":"ROW()","v":105},null,null,"Fixed",{"$f":"F105/$F$111","v":0.43510645670910142},{"$f":"SUMPRODUCT($AN$96:$AR$96,AN105:AR105)","v":14.630385955666648},16.804323119999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN31*AN68/1000000","v":3.16517136},3.2601264799999998,3.35793016,3.4586676799999996,3.56242744]
[{"$f":"ROW()","v":106},null,null,"Usage 1 (Q<=5TJ/year)",{"$f":"F106/$F$111","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$111","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN33*AN70/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":108},null,null,"Usage 3 (Q>10TJ/year)",{"$f":"F108/$F$111","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN34*AN71/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":109},null,null,"Usage 1* (Q<=10TJ/year)",{"$f":"F109/$F$111","v":0.33639195764498131},11.311126499827456,12.987500467624676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN35*AN72/1000000","v":2.4685340481389662},2.5256100743708791,2.5943917043797491,2.6618060541255391,2.7371585866095423]
[{"$f":"ROW()","v":110},null,null,"Usage 2* (Q>10TJ/year)",0.22850158564591722,7.6833297643216927,8.8225934227460083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN36*AN73/1000000","v":1.673438025623154},1.7145258863298243,1.763538479651618,1.811610808951811,1.8594802221896003]
[{"$f":"ROW()","v":111},null,null,"Total",{"$f":"F111/$F$111","v":1},33.624842219815797,38.614417010370687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN105:AN110)","v":7.3071434337621204},{"$f":"SUM(AO105:AO110)","v":7.5002624407007037},7.715860344031368,7.9320845430773499,8.1590662487991423]
[{"$f":"ROW()","v":112},null,"B1"]
[{"$f":"ROW()","v":113},null,null,"Fixed",{"$f":"F113/$F$117","v":0.21550436558036437},{"$f":"SUMPRODUCT($AN$96:$AR$96,AN113:AR113)","v":15.59817601582003},17.954892300626369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN39*AN75/1000000","v":3.2193449317408533},3.3952879891394812,3.5808391106436694,3.7765198759778249,3.9829003931245435]
[{"$f":"ROW()","v":114},null,null,"Usage 1 (Q<=5TJ/year)",{"$f":"F114/$F$117","v":0.71282511407922933},51.594182642014637,59.244519501227757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN40*AN76/1000000","v":11.219173561870475},11.530751286707254,11.851022646068659,12.167808723386139,12.475763283195237]
[{"$f":"ROW()","v":115},null,null,"Usage 2 (5<Q<=10TJ/year)",{"$f":"F115/$F$117","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN41*AN77/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":116},null,null,"Usage 2* (Q>5TJ/year)",{"$f":"F116/$F$117","v":7.167052034040633E-2},5.1875022967837614,5.947306447862454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN42*AN78/1000000","v":1.1713375632708327},1.179806197504798,1.1800075678009301,1.1965269081532659,1.2196282111326282]
[{"$f":"ROW()","v":117},null,null,"Total",{"$f":"F117/$F$117","v":1},72.379860954618422,83.146718249716599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN113:AN116)","v":15.60985605688216},{"$f":"SUM(AO113:AO116)","v":16.105845473351533},16.611869324513258,17.14085550751723,17.67829188745241]
[{"$f":"ROW()","v":118},null,"B2"]
[{"$f":"ROW()","v":119},null,null,"Fixed",{"$f":"F119/$F$122","v":0.40197836221980721},{"$f":"SUMPRODUCT($AN$96:$AR$96,AN119:AR119)","v":23.967424737731186},27.570629866898187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN45*AN80/1000000","v":5.025821955504},5.2532913946065287,5.4911805474474296,5.7546417861532824,6.045694183186944]
[{"$f":"ROW()","v":120},null,null,"Usage 1 (Q<=100GJ/year)",{"$f":"F120/$F$122","v":0.27460897920106031},16.37319482810285,18.806117756538775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN46*AN81/1000000","v":3.5467046421708792},3.6492811201432671,3.7492583885317865,3.8662098789171893,3.9946637267756504]
[{"$f":"ROW()","v":121},null,null,"Usage 2 (Q>100GJ/year)",{"$f":"F121/$F$122","v":0.32341265857913232},19.283049244044516,22.130310933742514,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN47*AN82/1000000","v":4.2523332761206785},4.3306520642592536,4.4162234613717359,4.5091336184025295,4.6219685135883175]
[{"$f":"ROW()","v":122},null,null,"Total",{"$f":"F122/$F$122","v":1},59.623668809878559,68.507058557179477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN119:AN121)","v":12.824859873795559},{"$f":"SUM(AO119:AO121)","v":13.23322457900905},13.656662397350953,14.129985283473001,14.662326423550912]
[{"$f":"ROW()","v":123},null,"B3"]
[{"$f":"ROW()","v":124},null,null,"Fixed",{"$f":"F124/$F$131","v":0.71359428548262815},{"$f":"SUMPRODUCT($AN$96:$AR$96,AN124:AR124)","v":662.10453982411991},761.30379804998847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN50*AN84/1000000","v":140.1011332534525},145.76648743071243,151.88477217411148,158.37224118651042,165.17916400520164]
[{"$f":"ROW()","v":125},null,null,"Usage 1 (Q<=15GJ/year)",{"$f":"F125/$F$131","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$131","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN52*AN86/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":127},null,null,"Usage 3 (Q>45GJ/year)",{"$f":"F127/$F$131","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$131","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN54*AN88/1000000","v":0},0,0,0,0]
[{"$f":"ROW()","v":129},null,null,"Usage 2* (Q<=10GJ/year to 2016) [$/GJ] -- from 2025",0.17499452950563427,162.36771340132455,186.38544792547881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN55*AN89/1000000","v":35.650072272781564},36.34652148676971,37.174351311138146,38.114425099544462,39.100077755244939]
[{"$f":"ROW()","v":130},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards)",0.1114111850117374,103.37225631447694,118.36107507749072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN56*AN90/1000000","v":23.921417273782929},23.76024091496382,23.631239913821577,23.558156743426625,23.490020231495777]
[{"$f":"ROW()","v":131},null,null,"Total",{"$f":"F131/$F$131","v":1},927.84450953992155,1066.050321052958,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN124:AN130)","v":199.672622800017},{"$f":"SUM(AO124:AO130)","v":205.87324983244596},212.6903633990712,220.04482302948151,227.76926199194236]
[{"$f":"ROW()","v":132},null,"Calculated Tariff Revenue",null,null,"PV","Sum",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$141","v":3.7821894079908353E-2},{"$f":"SUMPRODUCT($AN$96:$AR$96,AN133:AR133)","v":43.744762304498984},50.232548277309846,null,{"$f":"IF(F161<F133,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F168>F133,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN103","v":9.4378200768981202},9.8268840273576554,10.103196931775162,{"$f":"AQ103","v":10.33619997346953},{"$f":"AR103","v":10.528447267809376}]
[{"$f":"ROW()","v":134},null,null,"A2",2.9072171247361157E-2,{"$f":"SUMPRODUCT($AN$96:$AR$96,AN134:AR134)","v":33.624842219815797},38.614417010370687,null,{"$f":"IF(F162<F134,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F169>F134,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN111","v":7.3071434337621204},7.5002624407007037,7.715860344031368,{"$f":"AQ111","v":7.9320845430773499},{"$f":"AR111","v":8.1590662487991423}]
[{"$f":"ROW()","v":135},null,null,"B1",6.2579913350278418E-2,72.379860954618422,83.146718249716599,null,{"$f":"IF(F163<F135,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F170>F135,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN117","v":15.60985605688216},16.105845473351533,16.611869324513258,{"$f":"AQ117","v":17.14085550751723},{"$f":"AR117","v":17.67829188745241}]
[{"$f":"ROW()","v":136},null,null,"B2",5.1550859293407011E-2,59.623668809878559,68.507058557179477,null,{"$f":"IF(F164<F136,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F171>F136,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN122","v":12.824859873795559},13.23322457900905,13.656662397350953,{"$f":"AQ122","v":14.129985283473001},{"$f":"AR122","v":14.662326423550912}]
[{"$f":"ROW()","v":137},null,null,"B3",0.80221802368404371,927.84450953992155,1066.050321052958,null,{"$f":"IF(F165<F137,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F172>F137,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN131","v":199.672622800017},205.87324983244596,212.6903633990712,{"$f":"AQ131","v":220.04482302948151},{"$f":"AR131","v":227.76926199194236}]
[{"$f":"ROW()","v":138},null,null,"Total Tariff Revenue",0.98324286165499863,1137.2176438287333,1306.5510631475347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN133:AN137)","v":244.85230224135495},{"$f":"SUM(AO133:AO137)","v":252.53946635286491},260.77795239674197,269.58394833701863,278.7973938195542]
[{"$f":"ROW()","v":139},null,null,"Revenue from Prudent Discounts",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AN163","v":0},{"$f":"Load_Tariffs!AO163","v":0},{"$f":"Load_Tariffs!AP163","v":0},{"$f":"Load_Tariffs!AQ163","v":0},{"$f":"Load_Tariffs!AR163","v":0}]
[{"$f":"ROW()","v":140},null,null,"Revenue from Ancillary Services",1.6757138345001473E-2,19.381288315623962,22.224601691680498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load_Tariffs!AN190","v":4.3455534366470063},{"$f":"Load_Tariffs!AO190","v":4.3898523301890684},{"$f":"Load_Tariffs!AP190","v":4.4410294469357794},{"$f":"Load_Tariffs!AQ190","v":4.4957945100154051},{"$f":"Load_Tariffs!AR190","v":4.5523719678932419}]
[{"$f":"ROW()","v":141},null,null,"Total Smoothed Revenue",1,1156.5989321443571,1328.7756648392153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN138:AN140)","v":249.19785567800196},256.92931868305396,265.21898184367774,{"$f":"SUM(AQ138:AQ140)","v":274.07974284703403},{"$f":"SUM(AR138:AR140)","v":283.34976578744744}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},null,"Calculated Tariff Revenue",null,null,"PV","Sum",null,"Lower Bound Check per Rule 94 (3)(b)",null,null,null,null,"Upper Bound Check per Rule 94 (3)(a)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
[{"$f":"ROW()","v":144},null,null,"A1",{"$f":"F144/$F$141","v":3.7821894079908353E-2},{"$f":"SUM(AN144:AR144)","v":43.744762304498984},{"$f":"SUM(AN144:AR144)","v":43.744762304498984},null,{"$f":"IF(F161<F144,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F168>F144,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$96*AN133","v":9.0137197695476772},8.9635603618369881,8.8014837889059763,8.5998393092288499,8.3661590749794907]
[{"$f":"ROW()","v":145},null,null,"A2",{"$f":"F145/$F$141","v":2.9072171247361157E-2},{"$f":"SUM(AN145:AR145)","v":33.624842219815797},33.624842219815797,null,{"$f":"IF(F162<F145,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F169>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$96*AN134","v":6.9787877593730814},6.8413400351196314,6.7217357232610535,6.5995871435124416,6.4833915585495907]
[{"$f":"ROW()","v":146},null,null,"B1",6.2579913350278418E-2,72.379860954618422,72.379860954618422,null,{"$f":"IF(F163<F146,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F170>F146,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$96*AN135","v":14.908407555270577},14.690894659680223,14.471567717668799,14.261392326553272,14.047598695445553]
[{"$f":"ROW()","v":147},null,null,"B2",5.1550859293407011E-2,59.623668809878559,59.623668809878559,null,{"$f":"IF(F164<F147,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F171>F147,\"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$96*AN136","v":12.248558676073353},12.070642837085284,11.897114696716788,11.756313073618619,11.651039526384508]
[{"$f":"ROW()","v":148},null,null,"B3",0.80221802368404371,927.84450953992155,927.84450953992155,null,{"$f":"IF(F165<F148,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F172>F148,\"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$96*AN137","v":190.70008253023173},187.78661645169257,185.2869738316119,183.07986723732469,180.99096948906055]
[{"$f":"ROW()","v":149},null,null,"Total Tariff Revenue",{"$f":"F149/$F$141","v":0.98324286165499863},1137.2176438287333,1137.2176438287333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN144:AN148)","v":233.84955629049642},230.35305434541471,227.17887575816451,224.29699909023788,221.53915834441969]
[{"$f":"ROW()","v":150},null,null,"Revenue from Prudent Discounts",{"$f":"F150/$F$141","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$96*AN139","v":0},0,0,0,0]
[{"$f":"ROW()","v":151},null,null,"Revenue from Ancillary Services",1.6757138345001473E-2,19.381288315623962,19.381288315623962,null,null,null,null,null,null,null,null,null,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$96*AN140","v":4.15028053113772},4.0041895509965553,3.8688396303873209,3.7405536321553745,3.6174249709469937]
[{"$f":"ROW()","v":152},null,null,"Total Smoothed Revenue",1,1156.5989321443571,1156.5989321443571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN149:AN151)","v":237.99983682163415},234.35724389641126,231.04771538855184,{"$f":"SUM(AQ149:AQ151)","v":228.03755272239326},{"$f":"SUM(AR149:AR151)","v":225.15658331536667}]
[{"$f":"ROW()","v":153},null,"Avoidable OPEX plus UAFG Cost"]
[{"$f":"ROW()","v":154},null,null,"A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.51016125025354153,0.52798408531881091,0.54486467666329907,0.57496487082191272,0.57088247678382109]
[{"$f":"ROW()","v":155},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,3.8517775749761576E-2,3.9091333835027733E-2,3.9567411420768334E-2,4.0931605049711398E-2,4.070333547456538E-2]
[{"$f":"ROW()","v":156},null,null,"B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2143369131423567,1.2214970690836209,1.2253627696839415,1.243888944070247,1.236424356448943]
[{"$f":"ROW()","v":157},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,0.97968835235277485,0.99344474031994212,1.0022611419418139,1.0344971883921423,1.0290861521573649]
[{"$f":"ROW()","v":158},null,null,"B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.278737685733201,17.749755415359417,18.076211607349308,19.10445898410569,18.908836111678028]
[{"$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,null,null,null,null,{"$f":"SUM(AN154:AN158)","v":20.021441977231635},20.531772643916817,20.888267607059131,21.998741592439703,{"$f":"SUM(AR154:AR158)","v":21.785932432542722}]
[{"$f":"ROW()","v":160},null,"Total Avoidable  costs including Return and Depreciation",null,null,"PV","Sum"]
[{"$f":"ROW()","v":161},null,null,"A1",{"$f":"F161/$F$166","v":1.6579658588010821E-2},{"$f":"SUMPRODUCT($AN$96:$AR$96,AN161:AR161)","v":2.6869514598790127},{"$f":"SUM(AN161:AR161)","v":3.107306933564193},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN154+Input!AJ1771","v":0.51016125025354153},{"$f":"AO154+Input!AK1771","v":0.55002830940702752},{"$f":"AP154+Input!AL1771","v":0.59925246825390521},{"$f":"AQ154+Input!AM1771","v":0.68087339957512982},{"$f":"AR154+Input!AN1771","v":0.76699150607458899}]
[{"$f":"ROW()","v":162},null,null,"A2",3.4230638639155737E-3,0.55475246354337304,0.65945484670668453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN155+Input!AJ1772","v":3.8517775749761576E-2},{"$f":"AO155+Input!AK1772","v":8.0531020093086561E-2},{"$f":"AP155+Input!AL1772","v":0.11499076664414107},{"$f":"AQ155+Input!AM1772","v":0.16821081920865188},{"$f":"AR155+Input!AN1772","v":0.25720446501104344}]
[{"$f":"ROW()","v":163},null,null,"B1",5.344977855884029E-2,8.6622387165884707,10.103960306929819,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN156+Input!AJ1773","v":1.2143369131423567},{"$f":"AO156+Input!AK1773","v":1.6417380462311413},{"$f":"AP156+Input!AL1773","v":2.0295425402338125},{"$f":"AQ156+Input!AM1773","v":2.4149572603416858},{"$f":"AR156+Input!AN1773","v":2.8033855469808238}]
[{"$f":"ROW()","v":164},null,null,"B2",4.7157622494475748E-2,7.6425121743811077,8.9417146434182229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN157+Input!AJ1774","v":0.97968835235277485},{"$f":"AO157+Input!AK1774","v":1.3756074419849633},{"$f":"AP157+Input!AL1774","v":1.7786512236404788},{"$f":"AQ157+Input!AM1774","v":2.1995640203642357},{"$f":"AR157+Input!AN1774","v":2.6082036050757704}]
[{"$f":"ROW()","v":165},null,null,"B3",0.87938987649475764,142.51668090192592,166.81265142557177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN158+Input!AJ1775","v":17.278737685733201},{"$f":"AO158+Input!AK1775","v":24.583734000046675},{"$f":"AP158+Input!AL1775","v":35.332679344118304},{"$f":"AQ158+Input!AM1775","v":42.736751780230747},{"$f":"AR158+Input!AN1775","v":46.88074861544284}]
[{"$f":"ROW()","v":166},null,null,"Total",1,162.06313571631787,189.62508815619069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN161:AN165)","v":20.021441977231635},28.231638817762892,39.855116342890639,48.20035727972045,{"$f":"SUM(AR161:AR165)","v":53.316533738585065}]
[{"$f":"ROW()","v":167},null,"Stand Alone Costs",null,null,"PV","Sum"]
[{"$f":"ROW()","v":168},null,null,"A1",{"$f":"F168/$F$173","v":9.1573922056306697E-2},{"$f":"SUMPRODUCT($AN$96:$AR$96,AN168:AR168)","v":255.46690260454685},294.09011604735986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51.280974198396443,56.159499427260499,59.79189841752406,63.447846623496247,63.409897380682608]
[{"$f":"ROW()","v":169},null,null,"A2",0.13458346816424585,375.45210450369325,431.58571525126445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78.414894392062607,83.882616847236477,86.94776539454719,91.213174842222884,91.127263775195289]
[{"$f":"ROW()","v":170},null,null,"B1",0.1982979531361696,553.19858255464965,635.89947977594716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116.09761238849973,123.1554054239306,128.13986400131171,133.47274471884248,135.03385324336267]
[{"$f":"ROW()","v":171},null,null,"B2",0.20074907171061931,560.03655188118034,644.00474773811959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116.38216329860566,123.98893970186722,130.24821676998613,135.94293063795016,137.44249732971045]
[{"$f":"ROW()","v":172},null,null,"B3",0.37479558493265852,1045.580062997984,1204.9221765272641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204.0240515123507,227.33654792231036,247.11298002059056,260.95554279785034,265.49305427416209]
[{"$f":"ROW()","v":173},null,null,"Total",1,2789.7342045420542,3210.5022353399554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN168:AN172)","v":566.19969578991504},{"$f":"SUM(AO168:AO172)","v":614.52300932260516},652.24072460395973,685.03223962036213,{"$f":"SUM(AR168:AR172)","v":692.50656600311311}]
[{"$f":"ROW()","v":174},null,"PV of Volume [TJ]",null,null,"PV"]
[{"$f":"ROW()","v":175},null,null,"A1",{"$f":"F175/$F$182","v":0.47964004212182421},{"$f":"SUMPRODUCT($AN$96:$AR$96,AN$29:AR$29)/1000","v":59388.19470011066}]
[{"$f":"ROW()","v":176},null,null,"A2",6.6426670415288644E-2,{"$f":"SUMPRODUCT($AN$96:$AR$96,AN$37:AR$37)/1000","v":8224.8346456888576}]
[{"$f":"ROW()","v":177},null,null,"B1",7.5211846984659728E-2,{"$f":"SUMPRODUCT($AN$96:$AR$96,AN$43:AR$43)/1000","v":9312.5999087152995}]
[{"$f":"ROW()","v":178},null,null,"B2",4.532296910576341E-2,{"$f":"SUMPRODUCT($AN$96:$AR$96,AN$48:AR$48)/1000","v":5611.8111026195829}]
[{"$f":"ROW()","v":179},null,null,"B3",0.33339847137246398,{"$f":"SUMPRODUCT($AN$96:$AR$96,AN$57:AR$57)/1000","v":41280.818096413554}]
[{"$f":"ROW()","v":180},null,null,"Total",1,{"$f":"SUM(F175:F179)","v":123818.25845354795}]
[{"$f":"ROW()","v":181},null,null,"Prudent Discount Volume",0,{"$f":"SUMPRODUCT($AN$96:$AR$96,Load_Tariffs!AN69:AR69)","v":0}]
[{"$f":"ROW()","v":182},null,null,"Total Volume",1,{"$f":"SUM(F180:F181)","v":123818.25845354795}]
[{"$f":"ROW()","v":183}]
["Revenue [m$ nominal]"]
[{"$f":"ROW()","v":185}]
[{"$f":"ROW()","v":186},null,"PV of Tariff Revenue"]
[{"$f":"ROW()","v":187},null,null,"Discounting Factor Nominal Post-tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$20","v":0.93167861001004804},0.86802503235025519,0.80872035559401279,0.7534674567866616,0.70198951282680289]
[{"$f":"ROW()","v":188},null,"A1",null,null,"PV","Sum"]
[{"$f":"ROW()","v":189},null,null,"Fixed [$/year]",{"$f":"F189/$F$194","v":0.37465122956978791},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN189:AR189)","v":17.011812086034155},{"$f":"SUM(AN189:AR189)","v":21.050225253521731},null,null,null,null,null,null,null,null,null,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$13","v":3.8647127140645319},{"$f":"AO98*AO$13","v":4.0496552083336201},{"$f":"AP98*AP$13","v":4.2105608150859455},{"$f":"AQ98*AQ$13","v":4.376807098324119},{"$f":"AR98*AR$13","v":4.5484894177135144}]
[{"$f":"ROW()","v":190},null,null,"Demand 1 (<=10km) [$/GJ*km*year], ",0.29747266000208156,13.507359894425461,{"$f":"SUM(AN190:AR190)","v":16.747985909975959},null,null,null,null,null,null,null,null,null,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$13","v":2.9493891233886269},{"$f":"AO99*AO$13","v":3.2013640040128348},{"$f":"AP99*AP$13","v":3.3634274198140006},{"$f":"AQ99*AQ$13","v":3.5449224838373214},{"$f":"AR99*AR$13","v":3.6888828789231773}]
[{"$f":"ROW()","v":191},null,null,"Demand 2 (>10km) [$/GJ*km*year], ",7.482202545610446E-2,3.3974484440297621,4.2122993869037337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN100*AN$13","v":0.75347470855046239},{"$f":"AO100*AO$13","v":0.79554145023905432},{"$f":"AP100*AP$13","v":0.83995861394592342},{"$f":"AQ100*AQ$13","v":0.88690207335977},{"$f":"AR100*AR$13","v":0.93642254080852405}]
[{"$f":"ROW()","v":192},null,null,"Usage 1 (<=10km) [$/GJ*km]",0.17751612284179152,8.060485821689765,10.0133036450422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN101*AN$13","v":1.7129640122324541},{"$f":"AO101*AO$13","v":1.8685050526226228},{"$f":"AP101*AP$13","v":2.0349617306760139},{"$f":"AQ101*AQ$13","v":2.1440469547556265},{"$f":"AR101*AR$13","v":2.2528258947554813}]
[{"$f":"ROW()","v":193},null,null,"Usage 2 (>10km) [$/GJ*km]",7.5537962130234559E-2,3.4299570258907828,4.252169738486093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN102*AN$13","v":0.76180775830366176},{"$f":"AO102*AO$13","v":0.80372154187695977},{"$f":"AP102*AP$13","v":0.84787665617799723},{"$f":"AQ102*AQ$13","v":0.89472517946248065},{"$f":"AR102*AR$13","v":0.94403860266499384}]
[{"$f":"ROW()","v":194},null,null,"Total",1,45.407063272069927,56.275983933929723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN189:AN193)","v":10.042348316539737},{"$f":"SUM(AO189:AO193)","v":10.718787257085094},11.296785235699881,11.847403789739317,12.370659334865692]
[{"$f":"ROW()","v":195},null,"A2"]
[{"$f":"ROW()","v":196},null,null,"Fixed [$/year]",{"$f":"F196/$F$202","v":0.43510645670910147},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN196:AR196)","v":15.186340621981977},18.828672388071695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN105*AN$13","v":3.3679126132591679},{"$f":"AO105*AO$13","v":3.5560206137596908},{"$f":"AP105*AP$13","v":3.7546349051848336},{"$f":"AQ105*AQ$13","v":3.9643420874844475},{"$f":"AR105*AR$13","v":4.1857621683835546}]
[{"$f":"ROW()","v":197},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",{"$f":"F197/$F$202","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN106*AN$13","v":0},{"$f":"AO106*AO$13","v":0},{"$f":"AP106*AP$13","v":0},{"$f":"AQ106*AQ$13","v":0},{"$f":"AR106*AR$13","v":0}]
[{"$f":"ROW()","v":198},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",{"$f":"F198/$F$202","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN107*AN$13","v":0},{"$f":"AO107*AO$13","v":0},{"$f":"AP107*AP$13","v":0},{"$f":"AQ107*AQ$13","v":0},{"$f":"AR107*AR$13","v":0}]
[{"$f":"ROW()","v":199},null,null,"Usage 3 (Q>10TJ/year) [$/GJ], ",{"$f":"F199/$F$202","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN108*AN$13","v":0},{"$f":"AO108*AO$13","v":0},{"$f":"AP108*AP$13","v":0},{"$f":"AQ108*AQ$13","v":0},{"$f":"AR108*AR$13","v":0}]
[{"$f":"ROW()","v":200},null,null,"Usage 1* (Q<=10TJ/year) [$/GJ], ",{"$f":"F200/$F$111","v":0.34917485203549048},11.740949306820895,14.549451129524485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN109*AN$13","v":2.6266530343516497},{"$f":"AO109*AO$13","v":2.7548383603761266},{"$f":"AP109*AP$13","v":2.9008922719780976},{"$f":"AQ109*AQ$13","v":3.0509753307929199},{"$f":"AR109*AR$13","v":3.2160921320256906}]
[{"$f":"ROW()","v":201},null,null,"Usage 2* (Q>10TJ/year) [$/GJ], ",0.23718464590046198,7.9752962953659141,9.8839688894330386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN110*AN$13","v":1.7806280902288143},{"$f":"AO110*AO$13","v":1.8701389139397622},{"$f":"AP110*AP$13","v":1.9718823253716979},{"$f":"AQ110*AQ$13","v":2.0764773145448343},{"$f":"AR110*AR$13","v":2.1848422453479293}]
[{"$f":"ROW()","v":202},null,null,"Total",{"$f":"F202/$F$202","v":1},34.902586224168786,43.262092407029215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN196:AN201)","v":7.7751937378396327},{"$f":"SUM(AO196:AO201)","v":8.1809978880755789},8.6274095025346291,9.0917947328222013,9.5866965457571744]
[{"$f":"ROW()","v":203},null,"B1"]
[{"$f":"ROW()","v":204},null,null,"Fixed [$/year]",{"$f":"F204/$F$208","v":0.21550436558036434},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN204:AR204)","v":16.190906704421185},20.141357155247277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN113*AN$13","v":3.4255562081295956},{"$f":"AO113*AO$13","v":3.7034495910203717},{"$f":"AP113*AP$13","v":4.0038782446487025},{"$f":"AQ113*AQ$13","v":4.3286658545236243},{"$f":"AR113*AR$13","v":4.6798072569249864}]
[{"$f":"ROW()","v":205},null,null,"Usage 1 (Q<=5TJ/year) [$/GJ], ",{"$f":"F205/$F$208","v":0.71282511407922933},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN205:AR205)","v":53.554761582411174},66.371712166751038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN114*AN$13","v":11.937804261367813},{"$f":"AO114*AO$13","v":12.577300150534981},{"$f":"AP114*AP$13","v":13.251098494873196},{"$f":"AQ114*AQ$13","v":13.946802843625637},{"$f":"AR114*AR$13","v":14.658706416349418}]
[{"$f":"ROW()","v":206},null,null,"Usage 2 (5<Q<=10TJ/year) [$/GJ], ",{"$f":"F206/$F$208","v":0},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN206:AR206)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN115*AN$13","v":0},{"$f":"AO115*AO$13","v":0},{"$f":"AP115*AP$13","v":0},{"$f":"AQ115*AQ$13","v":0},{"$f":"AR115*AR$13","v":0}]
[{"$f":"ROW()","v":207},null,null,"Usage 2* (Q>5TJ/year) [$/GJ], ",{"$f":"F207/$F$117","v":7.4394000113341727E-2},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN207:AR207)","v":5.3846273840615417},6.6571640898482665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN116*AN$13","v":1.2463661852810699},{"$f":"AO116*AO$13","v":1.2868872371382656},{"$f":"AP116*AP$13","v":1.3194132669059535},{"$f":"AQ116*AQ$13","v":1.3714650899330203},{"$f":"AR116*AR$13","v":1.4330323105899569}]
[{"$f":"ROW()","v":208},null,null,"Total",{"$f":"F208/$F$208","v":1},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN208:AR208)","v":75.130295670893901},93.170233411846596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN204:AN207)","v":16.609726654778477},{"$f":"SUM(AO204:AO207)","v":17.567636978693621},18.574390006427851,19.646933788082283,20.771545983864364]
[{"$f":"ROW()","v":209},null,"B2"]
[{"$f":"ROW()","v":210},null,null,"Fixed [$/year]",{"$f":"F210/$F$213","v":0.40197836221980721},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN210:AR210)","v":24.878186877764961},30.917276820325736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN119*AN$13","v":5.3477449498774616},{"$f":"AO119*AO$13","v":5.7300882661789281},{"$f":"AP119*AP$13","v":6.1399067793947451},{"$f":"AQ119*AQ$13","v":6.5959990209999413},{"$f":"AR119*AR$13","v":7.1035378038746595}]
[{"$f":"ROW()","v":211},null,null,"Usage 1 (Q<=100GJ/year) [$/GJ], ",{"$f":"F211/$F$213","v":0.27460897920106031},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN211:AR211)","v":16.995376231570752},21.071672462284276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN120*AN$13","v":3.7738845519795641},{"$f":"AO120*AO$13","v":3.980495532379932},{"$f":"AP120*AP$13","v":4.1921945196556694},{"$f":"AQ120*AQ$13","v":4.43146898173217},{"$f":"AR120*AR$13","v":4.6936288765369429}]
[{"$f":"ROW()","v":212},null,null,"Usage 2 (Q>100GJ/year) [$/GJ], ",{"$f":"F212/$F$213","v":0.32341265857913237},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN212:AR212)","v":20.015805115318202},24.785462271946272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN121*AN$13","v":4.5247113813226569},{"$f":"AO121*AO$13","v":4.7237087597677698},{"$f":"AP121*AP$13","v":4.9379546229640772},{"$f":"AQ121*AQ$13","v":5.1683913678356594},{"$f":"AR121*AR$13","v":5.4306961400561047}]
[{"$f":"ROW()","v":213},null,null,"Total",{"$f":"F213/$F$213","v":1},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN213:AR213)","v":61.889368224653921},76.774411554556281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN210:AN212)","v":13.646340883179683},14.434292558326629,15.270055922014492,{"$f":"SUM(AQ210:AQ212)","v":16.195859370567771},{"$f":"SUM(AR210:AR212)","v":17.227862820467706}]
[{"$f":"ROW()","v":214},null,"B3"]
[{"$f":"ROW()","v":215},null,null,"Fixed [$/year]",{"$f":"F215/$F$222","v":0.71359428548262827},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN215:AR215)","v":687.26451233743626},853.50840272806272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN124*AN$13","v":149.07514322264248},{"$f":"AO124*AO$13","v":158.99647982337063},{"$f":"AP124*AP$13","v":169.82838832209811},{"$f":"AQ124*AQ$13","v":181.52705009951151},{"$f":"AR124*AR$13","v":194.08134126043998}]
[{"$f":"ROW()","v":216},null,null,"Usage 1 (Q<=15GJ/year) [$/GJ], ",{"$f":"F216/$F$222","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN125*AN$13","v":0},{"$f":"AO125*AO$13","v":0},{"$f":"AP125*AP$13","v":0},{"$f":"AQ125*AQ$13","v":0},{"$f":"AR125*AR$13","v":0}]
[{"$f":"ROW()","v":217},null,null,"Usage 2 (15<Q<=45GJ/year) [$/GJ], ",{"$f":"F217/$F$222","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN126*AN$13","v":0},{"$f":"AO126*AO$13","v":0},{"$f":"AP126*AP$13","v":0},{"$f":"AQ126*AQ$13","v":0},{"$f":"AR126*AR$13","v":0}]
[{"$f":"ROW()","v":218},null,null,"Usage 3 (Q>45GJ/year) [$/GJ], ",{"$f":"F218/$F$222","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN127*AN$13","v":0},{"$f":"AO127*AO$13","v":0},{"$f":"AP127*AP$13","v":0},{"$f":"AQ127*AQ$13","v":0},{"$f":"AR127*AR$13","v":0}]
[{"$f":"ROW()","v":219},null,null,"Usage 1* (Q<=2GJ/year to 2016); (Q<=1.825GJ/year, 2017 onwards)",{"$f":"F219/$F$131","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN128*AN$13","v":0},{"$f":"AO128*AO$13","v":0},{"$f":"AP128*AP$13","v":0},{"$f":"AQ128*AQ$13","v":0},{"$f":"AR128*AR$13","v":0}]
[{"$f":"ROW()","v":220},null,null,"Usage 2* (Q<=10GJ/year to 2016) [$/GJ] -- from 2025",0.18164432162684829,168.53768651057482,208.77364598724199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN129*AN$13","v":37.933594872127856},{"$f":"AO129*AO$13","v":39.645388127828902},{"$f":"AP129*AP$13","v":41.566116732577562},{"$f":"AQ129*AQ$13","v":43.686943511843189},{"$f":"AR129*AR$13","v":45.941602742864468}]
[{"$f":"ROW()","v":221},null,null,"Usage 3* (Q>10GJ/year to 2016); (Q>9.855GJ/year, 2017 onwards)",0.11564481004218338,107.30040205442704,132.39611506391662,null,null,null,null,null,null,null,null,null,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$13","v":25.453674951554365},{"$f":"AO130*AO$13","v":25.916757217808239},{"$f":"AP130*AP$13","v":26.423026687735376},{"$f":"AQ130*AQ$13","v":27.002476364402185},{"$f":"AR130*AR$13","v":27.600179842416477}]
[{"$f":"ROW()","v":222},null,null,"Total",{"$f":"F222/$F$222","v":1},963.1026009024381,1194.6781637792214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN215:AN221)","v":212.46241304632471},{"$f":"SUM(AO215:AO221)","v":224.55862516900777},237.81753174241106,252.21646997575689,267.6231238457209]
[{"$f":"ROW()","v":223},null,"Calculated Tariff Revenue",null,null,"PV","Sum",null,"Lower Bound Check per Rule 94 (3)(b)",null,null,null,null,"Upper Bound Check per Rule 94 (3)(a)"]
[{"$f":"ROW()","v":224},null,null,"A1",{"$f":"F224/$F$232","v":3.7821894079908353E-2},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN224:AR224)","v":45.407063272069927},56.275983933929716,null,{"$f":"IF(F253<F224,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F260>F224,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN133*AN$13","v":10.042348316539737},{"$f":"AO133*AO$13","v":10.718787257085092},{"$f":"AP133*AP$13","v":11.296785235699881},{"$f":"AQ133*AQ$13","v":11.847403789739317},{"$f":"AR133*AR$13","v":12.370659334865691}]
[{"$f":"ROW()","v":225},null,null,"A2",2.9072171247361157E-2,34.902586224168786,43.262092407029215,null,{"$f":"IF(F254<F225,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F261>F225,\"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$13","v":7.7751937378396319},{"$f":"AO134*AO$13","v":8.1809978880755807},{"$f":"AP134*AP$13","v":8.6274095025346309},{"$f":"AQ134*AQ$13","v":9.0917947328222031},{"$f":"AR134*AR$13","v":9.5866965457571744}]
[{"$f":"ROW()","v":226},null,null,"B1",6.2579913350278432E-2,75.130295670893901,93.170233411846596,null,{"$f":"IF(F255<F226,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F262>F226,\"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$13","v":16.609726654778477},{"$f":"AO135*AO$13","v":17.567636978693617},{"$f":"AP135*AP$13","v":18.574390006427851},{"$f":"AQ135*AQ$13","v":19.646933788082283},{"$f":"AR135*AR$13","v":20.771545983864364}]
[{"$f":"ROW()","v":227},null,null,"B2",5.1550859293407011E-2,61.889368224653921,76.774411554556281,null,{"$f":"IF(F256<F227,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F263>F227,\"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$13","v":13.646340883179684},{"$f":"AO136*AO$13","v":14.43429255832663},{"$f":"AP136*AP$13","v":15.270055922014492},{"$f":"AQ136*AQ$13","v":16.195859370567771},{"$f":"AR136*AR$13","v":17.227862820467706}]
[{"$f":"ROW()","v":228},null,null,"B3",0.80221802368404371,963.10260090243821,1194.6781637792214,null,{"$f":"IF(F257<F228,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F264>F228,\"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":"AN137*AN$13","v":212.46241304632471},{"$f":"AO137*AO$13","v":224.55862516900777},{"$f":"AP137*AP$13","v":237.81753174241106},{"$f":"AQ137*AQ$13","v":252.21646997575687},{"$f":"AR137*AR$13","v":267.62312384572095}]
[{"$f":"ROW()","v":229},null,null,"Total Tariff Revenue",0.98324286165499863,1180.4319142942247,1464.1608850865832,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN224:AN228)","v":260.53602263866225},275.46033985118868,291.58617240908791,308.99846165696846,327.57988853067587]
[{"$f":"ROW()","v":230},null,null,"Revenue from Prudent Discounts",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN139*AN$13","v":0},{"$f":"AO139*AO$13","v":0},{"$f":"AP139*AP$13","v":0},{"$f":"AQ139*AQ$13","v":0},{"$f":"AR139*AR$13","v":0}]
[{"$f":"ROW()","v":231},null,null,"Ancillary Services' Revenue",1.6757138345001473E-2,20.117777271617665,24.879899934405511,null,null,null,null,null,null,null,null,null,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$13","v":4.6239026473673057},{"$f":"AO140*AO$13","v":4.7882821336162822},{"$f":"AP140*AP$13","v":4.9656911793599585},{"$f":"AQ140*AQ$13","v":5.1531020154950511},{"$f":"AR140*AR$13","v":5.3489219585669163}]
[{"$f":"ROW()","v":232},null,null,"Total Smoothed Revenue",1,1200.5496915658423,1489.0407850209888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN229:AN231)","v":265.15992528602953},280.24862198480497,296.55186358844787,314.15156367246351,332.92881048924278]
[{"$f":"ROW()","v":233}]
[{"$f":"ROW()","v":234},null,"PV of Annual Calculated Tariff Revenue",null,null,"PV","Sum",null,"Lower Bound Check per Rule 94 (3)(b)",null,null,null,null,"Upper Bound Check per Rule 94 (3)(a)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV","PV","PV","PV","PV"]
[{"$f":"ROW()","v":235},null,null,"A1",{"$f":"F235/$F$232","v":3.7821894079908353E-2},{"$f":"SUM(AN235:AR235)","v":45.407063272069927},{"$f":"SUM(AN235:AR235)","v":45.407063272069927},null,{"$f":"IF(F253<F235,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F260>F235,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN224*AN$187","v":9.3562411207904876},9.3041756555867892,9.1359401728844016,8.9266332029795397,8.6840731198287084]
[{"$f":"ROW()","v":236},null,null,"A2",{"$f":"F236/$F$232","v":2.9072171247361157E-2},34.902586224168786,34.902586224168786,null,{"$f":"IF(F254<F236,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F261>F236,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN225*AN$187","v":7.2439816942292579},7.1013109564541752,6.9771616807449712,6.8503714549659112,6.7297604377744733]
[{"$f":"ROW()","v":237},null,null,"B1",6.2579913350278432E-2,75.130295670893901,75.130295670893901,null,{"$f":"IF(F255<F237,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F262>F237,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN226*AN$187","v":15.474927042370856},15.249148656748066,15.021487290940209,14.803325234962289,14.581407445872479]
[{"$f":"ROW()","v":238},null,null,"B2",5.1550859293407011E-2,61.889368224653921,61.889368224653921,null,{"$f":"IF(F256<F238,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F263>F238,\"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":"AN227*AN$187","v":12.714003905764139},12.529327264894521,12.349205055192021,12.20305297041612,12.093779028387116]
[{"$f":"ROW()","v":239},null,null,"B3",0.80221802368404371,963.10260090243821,963.10260090243821,null,{"$f":"IF(F257<F239,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"},null,null,null,null,{"$f":"IF(F264>F239,\"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":"AN228*AN$187","v":197.94668566638052},194.9225078768568,192.32787883721309,190.03690219234292,187.8686263296448]
[{"$f":"ROW()","v":240},null,null,"Total Tariff Revenue",0.98324286165499863,1180.4319142942247,1180.4319142942247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN235:AN239)","v":242.73583942953525},239.10647041054034,235.8116730369747,232.82028505566677,229.95764636150759]
[{"$f":"ROW()","v":241},null,null,"Revenue from Prudent Discounts",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN230*AN$187","v":0},0,0,0,0]
[{"$f":"ROW()","v":242},null,null,"Ancillary Services' Revenue",1.6757138345001473E-2,20.117777271617665,20.117777271617665,null,null,null,null,null,null,null,null,null,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$187","v":4.3079911913209523},4.1563487539344219,4.0158555363420385,3.8826946701772762,3.7548871198429778]
[{"$f":"ROW()","v":243},null,null,"Total Smoothed Revenue",1,1200.5496915658423,1200.5496915658423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN240:AN242)","v":247.0438306208562},{"$f":"SUM(AO240:AO242)","v":243.26281916447476},239.82752857331673,236.70297972584405,233.71253348135056]
[]
[{"$f":"ROW()","v":245},null,"Avoidable OPEX plus UAFG Cost"]
[{"$f":"ROW()","v":246},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$13","v":0.54283901694503178},{"$f":"AO154*AO$13","v":0.57590473947831222},{"$f":"AP154*AP$13","v":0.60923480719511769},{"$f":"AQ154*AQ$13","v":0.65902759302517544},{"$f":"AR154*AR$13","v":0.67077247583597699}]
[{"$f":"ROW()","v":247},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$13","v":4.0984985654081652E-2},{"$f":"AO155*AO$13","v":4.2639323900316987E-2},{"$f":"AP155*AP$13","v":4.4241892162589169E-2},{"$f":"AQ155*AQ$13","v":4.6916009174625836E-2},{"$f":"AR155*AR$13","v":4.7825390025757281E-2}]
[{"$f":"ROW()","v":248},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$13","v":1.2921198069093944},{"$f":"AO156*AO$13","v":1.3323620368582758},{"$f":"AP156*AP$13","v":1.3701267171587901},{"$f":"AQ156*AQ$13","v":1.4257516909326973},{"$f":"AR156*AR$13","v":1.4527673566572261}]
[{"$f":"ROW()","v":249},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$13","v":1.0424411141367089},{"$f":"AO157*AO$13","v":1.0836113251682362},{"$f":"AP157*AP$13","v":1.1206679377885409},{"$f":"AQ157*AQ$13","v":1.185745819710351},{"$f":"AR157*AR$13","v":1.2091502090236819}]
[{"$f":"ROW()","v":250},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$13","v":18.385506493707616},{"$f":"AO158*AO$13","v":19.360750735723233},{"$f":"AP158*AP$13","v":20.211729196434792},{"$f":"AQ158*AQ$13","v":21.897625853811597},{"$f":"AR158*AR$13","v":22.217404333834427}]
[{"$f":"ROW()","v":251},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,{"$f":"SUM(AN246:AN250)","v":21.303891417352833},22.395268161128374,23.356000550739829,25.215066966654447,25.597919765377071]
[{"$f":"ROW()","v":252},null,"Avoidable Return and Depreciation",null,null,"PV","Sum"]
[{"$f":"ROW()","v":253},null,null,"A1",{"$f":"F253/$F$258","v":1.6579658588010821E-2},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN253:AR253)","v":2.7890556153544148},{"$f":"SUM(AN253:AR253)","v":3.4944528046550163},null,null,null,null,null,null,null,null,null,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$13","v":0.54283901694503178},{"$f":"AO161*AO$13","v":0.5999497315216995},{"$f":"AP161*AP$13","v":0.67004795428034714},{"$f":"AQ161*AQ$13","v":0.78042047514212265},{"$f":"AR161*AR$13","v":0.90119562676581555}]
[{"$f":"ROW()","v":254},null,null,"A2",3.4230638639155733E-3,0.57583305715802102,0.75241368359052241,null,null,null,null,null,null,null,null,null,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$13","v":4.0984985654081652E-2},{"$f":"AO162*AO$13","v":8.7840140330417996E-2},{"$f":"AP162*AP$13","v":0.12857573732744218},{"$f":"AQ162*AQ$13","v":0.19280407713501291},{"$f":"AR162*AR$13","v":0.30220874314356766}]
[{"$f":"ROW()","v":255},null,null,"B1",5.3449778558840283E-2,8.9914037878188289,11.414119712428338,null,null,null,null,null,null,null,null,null,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$13","v":1.2921198069093944},{"$f":"AO163*AO$13","v":1.7907447366249112},{"$f":"AP163*AP$13","v":2.2693120166380609},{"$f":"AQ163*AQ$13","v":2.76803601629882},{"$f":"AR163*AR$13","v":3.2939071359571521}]
[{"$f":"ROW()","v":256},null,null,"B2",4.7157622494475748E-2,7.9329276370075874,10.11740580735214,null,null,null,null,null,null,null,null,null,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$13","v":1.0424411141367089},{"$f":"AO164*AO$13","v":1.5004597061337841},{"$f":"AP164*AP$13","v":1.9887804838770848},{"$f":"AQ164*AQ$13","v":2.5211512139398256},{"$f":"AR164*AR$13","v":3.0645732892647382}]
[{"$f":"ROW()","v":257},null,null,"B3",0.87938987649475764,147.93231477619906,188.77614016635059,null,null,null,null,null,null,null,null,null,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$13","v":18.385506493707616},{"$f":"AO165*AO$13","v":26.814991812020423},{"$f":"AP165*AP$13","v":39.506870255791668},{"$f":"AQ165*AQ$13","v":48.985077330339138},{"$f":"AR165*AR$13","v":55.083694274491762}]
[{"$f":"ROW()","v":258},null,null,"Total",1,168.22153487353791,214.55453217437665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN253:AN257)","v":21.303891417352833},30.793986126631236,44.563586447914602,55.247489112854922,62.645579069623039]
[{"$f":"ROW()","v":259},null,"Stand Alone Costs",null,null,"PV","Sum"]
[{"$f":"ROW()","v":260},null,null,"A1",{"$f":"F260/$F$265","v":9.1573922056306697E-2},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN260:AR260)","v":265.17464490351955},329.90729474865816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN168*AN$13","v":54.565715463505683},{"$f":"AO168*AO$13","v":61.256622663843366},{"$f":"AP168*AP$13","v":66.855693283895349},{"$f":"AQ168*AQ$13","v":72.724237192335352},{"$f":"AR168*AR$13","v":74.505026145078403}]
[{"$f":"ROW()","v":261},null,null,"A2",0.13458346816424582,389.71928447483339,483.77457011158458,null,null,null,null,null,null,null,null,null,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$13","v":83.437666354472896},{"$f":"AO169*AO$13","v":91.495933202223142},{"$f":"AP169*AP$13","v":97.21974529636698},{"$f":"AQ169*AQ$13","v":104.54899441512745},{"$f":"AR169*AR$13","v":107.07223084339412}]
[{"$f":"ROW()","v":262},null,null,"B1",0.1982979531361696,574.22012869172613,712.79403803111529,null,null,null,null,null,null,null,null,null,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$13","v":123.5341056329102},{"$f":"AO170*AO$13","v":134.33318095788397},{"$f":"AP170*AP$13","v":143.27826464531424},{"$f":"AQ170*AQ$13","v":152.98712347552708},{"$f":"AR170*AR$13","v":158.66136331947982}]
[{"$f":"ROW()","v":263},null,null,"B2",0.20074907171061931,581.31794085266506,722.02487078869422,null,null,null,null,null,null,null,null,null,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$13","v":123.83688311010188},{"$f":"AO171*AO$13","v":135.24236809918099},{"$f":"AP171*AP$13","v":145.63569750440269},{"$f":"AQ171*AQ$13","v":155.81846285503929},{"$f":"AR171*AR$13","v":161.49145921996933}]
[{"$f":"ROW()","v":264},null,null,"B3",0.37479558493265847,1085.3121053919069,1352.4255238363837,null,null,null,null,null,null,null,null,null,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$13","v":217.0925673031125},{"$f":"AO172*AO$13","v":247.96996546977633},{"$f":"AP172*AP$13","v":276.30682477015893},{"$f":"AQ172*AQ$13","v":299.10854033708938},{"$f":"AR172*AR$13","v":311.94762595624667}]
[{"$f":"ROW()","v":265},null,null,"Total",1,2895.7441043146514,3600.9262975164365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN260:AN264)","v":602.4669378641031},670.29807039290779,729.29622550013823,785.18735827511864,813.67770548416843]
[{"$f":"ROW()","v":266},null,"PV of Volume [TJ]",null,null,"PV"]
[{"$f":"ROW()","v":267},null,null,"A1",{"$f":"F267/$F$274","v":0.47931181059188521},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN$29:AR$29)/1000","v":55254.775814197375}]
[{"$f":"ROW()","v":268},null,null,"A2",{"$f":"F268/$F$274","v":6.6436285803214062E-2},{"$f":"SUMPRODUCT($AN$187:$AR$187,AN$37:AR$37)/1000","v":7658.7348712551957}]
[{"$f":"ROW()","v":269},null,null,"B1",7.5228629934449204E-2,{"$f":"SUMPRODUCT($AN$187:$AR$187,AN$43:AR$43)/1000","v":8672.3109883401285}]
[{"$f":"ROW()","v":270},null,null,"B2",4.533403655476112E-2,{"$f":"SUMPRODUCT($AN$187:$AR$187,AN$48:AR$48)/1000","v":5226.0803327435533}]
[{"$f":"ROW()","v":271},null,null,"B3",0.33368923711569037,{"$f":"SUMPRODUCT($AN$187:$AR$187,AN$57:AR$57)/1000","v":38467.493562634481}]
[{"$f":"ROW()","v":272},null,null,"Total",1,{"$f":"SUM(F267:F271)","v":115279.39556917074}]
[{"$f":"ROW()","v":273},null,null,"Prudent Discount Volume",0,{"$f":"SUMPRODUCT($AN$187:$AR$187,Load_Tariffs!AN168:AR168)","v":0}]
[{"$f":"ROW()","v":274},null,null,"Total Volume",1,{"$f":"SUM(F272:F273)","v":115279.39556917074}]
[{"$f":"ROW()","v":275}]

{"sheet":"Working_Capital","index":9,"n_rows":36,"n_cols":40,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Draft Decision, April 2024"}]
["Working Capital [m$ 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,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R5","v":2009},{"$f":"1+S5","v":2010},{"$f":"T5+1","v":2011},{"$f":"U5+1","v":2012},{"$f":"V5+1","v":2013},{"$f":"W5+1","v":2014},"2014",{"$f":"Y5+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,{"$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$8","v":365},{"$f":"Input!AK$8","v":365},{"$f":"Input!AL$8","v":365},{"$f":"Input!AM$8","v":366},{"$f":"Input!AN$8","v":365}]
["Year portion",null,null,null,null,null,null,null,{"$f":"Input!I$9","v":1},{"$f":"Input!J$9","v":1},{"$f":"Input!K$9","v":1},{"$f":"Input!L$9","v":1},{"$f":"Input!M$9","v":1},{"$f":"Input!N$9","v":1},{"$f":"Input!O$9","v":1},{"$f":"Input!P$9","v":1},{"$f":"Input!Q$9","v":1},{"$f":"Input!R$9","v":1},{"$f":"Input!S$9","v":1},{"$f":"Input!T$9","v":0.49589041095890413},{"$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$48","v":5.8017727639001038E-2},{"$f":"Input!K$48","v":3.1226199543031186E-2},{"$f":"Input!L$48","v":3.0280649926144765E-2},{"$f":"Input!M$48","v":2.3655913978494647E-2},{"$f":"Input!N$48","v":2.5910364145658171E-2},{"$f":"Input!O$48","v":2.7986348122866822E-2},{"$f":"Input!P$48","v":3.253652058432932E-2},{"$f":"Input!Q$48","v":2.9581993569131715E-2},{"$f":"Input!R$48","v":3.6851967520299844E-2},{"$f":"Input!S$48","v":2.108433734939763E-2},{"$f":"Input!T$48","v":1.5339233038347944E-2},{"$f":"Input!U$48","v":3.6025566531086683E-2},{"$f":"Input!V$48","v":1.1777902411665764E-2},{"$f":"Input!W$48","v":2.3904382470119501E-2},{"$f":"Input!X$48","v":3.0155642023346418E-2},{"$f":"Input!Y$48","v":6.6100094428704903E-3},{"$f":"Input!Z$48","v":1.6885553470919357E-2},{"$f":"Input!AA$48","v":1.4760147601476037E-2},{"$f":"Input!AB$48","v":1.9090909090909047E-2},{"$f":"Input!AC$48","v":1.7841213202497874E-2},{"$f":"Input!AD$48","v":1.8404907975460238E-2},{"$f":"Input!AE$48","v":8.6058519793459354E-3},{"$f":"Input!AF$48","v":3.4982935153583528E-2},{"$f":"Input!AG$48","v":7.8318219291014124E-2},{"$f":"Input!AH$48","v":4.0519877675840865E-2},{"$f":"Input!AI$48","v":3.8000000000000034E-2},{"$f":"Input!AJ$48","v":2.50999999999999E-2},{"$f":"Input!AK$48","v":2.50999999999999E-2},{"$f":"Input!AL$48","v":2.50999999999999E-2},{"$f":"Input!AM$48","v":2.50999999999999E-2},{"$f":"Input!AN$48","v":2.50999999999999E-2}]
[{"$f":"ROW()","v":12},null,null,"Inflation Factor (convert to nominal $)",null,null,null,null,null,{"$f":"Input!J$52","v":0.53691282821585162},{"$f":"Input!K$52","v":0.55367857532693299},{"$f":"Input!L$52","v":0.57044432243801446},{"$f":"Input!M$52","v":0.58393870425912886},{"$f":"Input!N$52","v":0.59906876872522663},{"$f":"Input!O$52","v":0.61583451583630811},{"$f":"Input!P$52","v":0.63587162823735655},{"$f":"Input!Q$52","v":0.65468197865466737},{"$f":"Input!R$52","v":0.67880829766817474},{"$f":"Input!S$52","v":0.69312052081178088},{"$f":"Input!T$52","v":0.70375245800417385},{"$f":"Input!U$52","v":0.72910553900141906},{"$f":"Input!V$52","v":0.73769287288758267},{"$f":"Input!W$52","v":0.75532696546656874},{"$f":"Input!X$52","v":0.77810433504775911},{"$f":"Input!Y$52","v":0.78324761204996329},{"$f":"Input!Z$52","v":0.79647318148420287},{"$f":"Input!AA$52","v":0.80822924320352685},{"$f":"Input!AB$52","v":0.82365907421013962},{"$f":"Input!AC$52","v":0.83835415135929459},{"$f":"Input!AD$52","v":0.85378398236590747},{"$f":"Input!AE$52","v":0.86113152094048495},{"$f":"Input!AF$52","v":0.89125642909625269},{"$f":"Input!AG$52","v":0.96105804555473928},{"$f":"Input!AH$52","v":1},{"$f":"Input!AI$52","v":1.0379999999999998},{"$f":"Input!AJ$52","v":1.0640537999999999},{"$f":"Input!AK$52","v":1.0907615503799997},{"$f":"Input!AL$52","v":1.1181396652945377},{"$f":"Input!AM$52","v":1.1462049708934303},{"$f":"Input!AN$52","v":1.1749747156628556}]
[{"$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$60","v":4.5277842538704594E-2},{"$f":"Input!U$60","v":9.3407999999999991E-2},{"$f":"Input!V$60","v":9.3407999999999991E-2},{"$f":"Input!W$60","v":9.3407999999999991E-2},{"$f":"Input!X$60","v":9.3407999999999991E-2},{"$f":"Input!Y$60","v":2.9532347866229047E-2},{"$f":"Input!Z$60","v":5.9871999999999995E-2},{"$f":"Input!AA$60","v":5.9662E-2},{"$f":"Input!AB$60","v":5.8815999999999993E-2},{"$f":"Input!AC$60","v":5.4994000000000001E-2},{"$f":"Input!AD$60","v":5.4837999999999998E-2},{"$f":"Input!AE$60","v":4.1553999999999994E-2},{"$f":"Input!AF$60","v":4.1388999999999995E-2},{"$f":"Input!AG$60","v":4.0503499999999998E-2},{"$f":"Input!AH$60","v":4.0035999999999995E-2},{"$f":"Input!AI$60","v":3.9854500000000001E-2},{"$f":"Input!AJ$60","v":7.3331499999999994E-2},{"$f":"Input!AK$60","v":7.3331499999999994E-2},{"$f":"Input!AL$60","v":7.3331499999999994E-2},{"$f":"Input!AM$60","v":7.3331499999999994E-2},{"$f":"Input!AN$60","v":7.3331499999999994E-2}]
[{"$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$61","v":0.95668343793767152},{"$f":"Input!U$61","v":0.87495558651269389},{"$f":"Input!V$61","v":0.80020960749573256},{"$f":"Input!W$61","v":0.7318490513108854},{"$f":"Input!X$61","v":0.66932842206283971},{"$f":"Input!Y$61","v":0.97131479362699313},{"$f":"Input!Z$61","v":0.91644537607087762},{"$f":"Input!AA$61","v":0.86484688143094446},{"$f":"Input!AB$61","v":0.81680564085822704},{"$f":"Input!AC$61","v":0.7742277594547714},{"$f":"Input!AD$61","v":0.73397788044682832},{"$f":"Input!AE$61","v":0.96010384483185696},{"$f":"Input!AF$61","v":0.92194544481635299},{"$f":"Input!AG$61","v":0.88605703374986533},{"$f":"Input!AH$61","v":0.85194842654472092},{"$f":"Input!AI$61","v":0.81929580200376206},{"$f":"Input!AJ$61","v":0.93167861001004804},{"$f":"Input!AK$61","v":0.86802503235025519},{"$f":"Input!AL$61","v":0.80872035559401279},{"$f":"Input!AM$61","v":0.7534674567866616},{"$f":"Input!AN$61","v":0.70198951282680289}]
["Working Capital [m$ 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,{"$f":"Tax_CoRE!AJ41","v":266.70588515181282},{"$f":"Tax_CoRE!AK41","v":283.94894466459834},{"$f":"Tax_CoRE!AL41","v":300.60969718405636},{"$f":"Tax_CoRE!AM41","v":313.84364101854078},{"$f":"Tax_CoRE!AN41","v":321.95728098059351}]
[{"$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$1733","v":87.41879589344866},{"$f":"Input!AK$1733","v":92.940600606289635},{"$f":"Input!AL$1733","v":97.856405684571413},{"$f":"Input!AM$1733","v":107.35730324820202},{"$f":"Input!AN$1733","v":109.29215466287013}]
[{"$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,{"$f":"CoS!AJ34","v":106.29720912461212},{"$f":"CoS!AK34","v":124.01878409699604},{"$f":"CoS!AL34","v":107.29534372623927},{"$f":"CoS!AM34","v":105.13915206687125},{"$f":"CoS!AN34","v":105.04812864750434}]
[{"$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,{"$f":"SUM(AJ20:AJ21)","v":193.7160050180608},216.95938470328568,205.15174941081068,212.49645531507326,214.34028331037447]
[{"$f":"ROW()","v":23},null,"Working Capital",null,"Base for Calculation"]
[{"$f":"ROW()","v":24},null,null,"Receivables",{"$f":"Input!$AJ1817","v":62},"Days outstanding on receipts (billing plus credit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ18/AJ$7*$E24","v":45.303465423047655},48.232423477274239,51.062469110716421,53.164769790026028,54.688634029580271]
[{"$f":"ROW()","v":25},null,null,"Inventory",{"$f":"Input!$AJ1818","v":2.257188991081183E-2},"(materials consumed / asset turnover) +  insurance spares (ratio)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ21*$E25","v":2.3993289021872877},2.7993383415101358,2.4218586865313876,2.3731893657695218,2.3711347951682664]
[{"$f":"ROW()","v":26},null,null,"Creditors",{"$f":"-Input!$AJ1819","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":-10.083846836556589},-11.29377619003405,-10.679132161110692,-11.031236751328938,-11.157439405197575]
[{"$f":"ROW()","v":27},null,null,"End of the Year Working Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ24:AJ26)","v":37.618947488678351},39.737985628750323,42.805195636137114,44.506722404466608,45.902329419550966]
[{"$f":"ROW()","v":28},null,"Working Capital",null,null,"PV"]
[{"$f":"ROW()","v":29},null,null,"Opening Value",null,{"$f":"SUMPRODUCT(AJ29,AJ$15)","v":21.415959695224714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AJ1820","v":22.986424143615089},{"$f":"AJ31","v":37.618947488678351},{"$f":"AK31","v":39.737985628750323},{"$f":"AL31","v":42.805195636137114},{"$f":"AM31","v":44.506722404466608}]
[{"$f":"ROW()","v":30},null,null,"Variation",null,{"$f":"SUMPRODUCT(AJ30:AN30,AJ$15:AN$15)","v":20.214448864415264},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ27-AJ29","v":14.632523345063262},{"$f":"AK27-AK29","v":2.1190381400719716},{"$f":"AL27-AL29","v":3.0672100073867909},1.7015267683294937,1.3956070150843587]
[{"$f":"ROW()","v":31},null,null,"Closing Value",null,{"$f":"SUMPRODUCT(AJ31:AN31,AJ$15:AN$15)","v":169.91708881020031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ29:AJ30)","v":37.618947488678351},{"$f":"SUM(AK29:AK30)","v":39.737985628750323},42.805195636137114,44.506722404466608,45.902329419550966]
[{"$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$14","v":7.3331499999999994E-2},7.3331499999999994E-2,7.3331499999999994E-2,7.3331499999999994E-2,{"$f":"AN$14","v":7.3331499999999994E-2}]
[{"$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$15)","v":10.977919141184334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ29*AJ33","v":1.6856289620875098},{"$f":"AK29*AK33","v":2.7586538477660163},2.9140460931347039,3.1389692037913886,3.2637447140031428]
[{"$f":"ROW()","v":36},null,null,"Inflationary gain: Double counted inflation"]

{"sheet":"Tax_CoRE","index":10,"n_rows":123,"n_cols":41,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Draft Decision, April 2024"}]
["Taxation Account and Equity Raising Cost"]
["Ref",null,{"$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,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R5","v":2009},{"$f":"1+S5","v":2010},{"$f":"T5+1","v":2011},2012,2013,2014,2014,2015,2016,2017,2018,{"$f":"AC5+1","v":2019},{"$f":"AD5+1","v":2020},{"$f":"AE5+1","v":2021},{"$f":"AF5+1","v":2022},{"$f":"AG5+1","v":2023},{"$f":"AH5+1","v":2024},{"$f":"AI5+1","v":2025},{"$f":"AJ5+1","v":2026},{"$f":"AK5+1","v":2027},{"$f":"AL5+1","v":2028},{"$f":"AM5+1","v":2029},{"$f":"AN5+1","v":2030}]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 6","7 to 6","7 to 6","7 to 6","7 to 6","7 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12","1 to 12",{"$f":"AN6","v":"1 to 12"}]
["Days",null,null,null,null,null,null,null,{"$f":"Input!I8","v":365},{"$f":"Input!J8","v":366},{"$f":"Input!K8","v":365},{"$f":"Input!L8","v":365},{"$f":"Input!M8","v":365},{"$f":"Input!N8","v":366},{"$f":"Input!O8","v":365},{"$f":"Input!P8","v":365},{"$f":"Input!Q8","v":365},{"$f":"Input!R8","v":366},{"$f":"Input!S8","v":365},{"$f":"Input!T8","v":181},{"$f":"Input!U8","v":365},{"$f":"Input!V8","v":366},{"$f":"Input!W8","v":365},{"$f":"Input!X8","v":365},{"$f":"Input!Y8","v":184},{"$f":"Input!Z8","v":365},{"$f":"Input!AA8","v":366},{"$f":"Input!AB8","v":365},{"$f":"Input!AC8","v":365},{"$f":"Input!AD8","v":365},{"$f":"Input!AE8","v":366},{"$f":"Input!AF8","v":365},{"$f":"Input!AG8","v":365},{"$f":"Input!AH8","v":365},{"$f":"Input!AI8","v":366},{"$f":"Input!AJ8","v":365},{"$f":"Input!AK8","v":365},{"$f":"Input!AL8","v":365},{"$f":"Input!AM8","v":366},{"$f":"Input!AN8","v":365},{"$f":"AN7","v":365}]
["Year portion",null,null,null,null,null,null,null,{"$f":"Input!I9","v":1},{"$f":"Input!J9","v":1},{"$f":"Input!K9","v":1},{"$f":"Input!L9","v":1},{"$f":"Input!M9","v":1},{"$f":"Input!N9","v":1},{"$f":"Input!O9","v":1},{"$f":"Input!P9","v":1},{"$f":"Input!Q9","v":1},{"$f":"Input!R9","v":1},{"$f":"Input!S9","v":1},{"$f":"Input!T9","v":0.49589041095890413},{"$f":"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":"AN8","v":1}]
["Financial Parameters"]
[{"$f":"ROW()","v":10},null,"Modelled Inflation"]
[{"$f":"ROW()","v":11},null,null,"Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE48","v":8.6058519793459354E-3},{"$f":"Input!AF48","v":3.4982935153583528E-2},{"$f":"Input!AG48","v":7.8318219291014124E-2},{"$f":"Input!AH48","v":4.0519877675840865E-2},{"$f":"Input!AI48","v":3.8000000000000034E-2},{"$f":"Input!AJ48","v":2.50999999999999E-2},{"$f":"Input!AK48","v":2.50999999999999E-2},{"$f":"Input!AL48","v":2.50999999999999E-2},{"$f":"Input!AM48","v":2.50999999999999E-2},{"$f":"Input!AN48","v":2.50999999999999E-2}]
[{"$f":"ROW()","v":12},null,null,{"$f":"Input!D52","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD52","v":0.85378398236590747},{"$f":"Input!AE52","v":0.86113152094048495},{"$f":"Input!AF52","v":0.89125642909625269},{"$f":"Input!AG52","v":0.96105804555473928},{"$f":"Input!AH52","v":1},{"$f":"Input!AI52","v":1.0379999999999998},{"$f":"Input!AJ52","v":1.0640537999999999},{"$f":"Input!AK52","v":1.0907615503799997},{"$f":"Input!AL52","v":1.1181396652945377},{"$f":"Input!AM52","v":1.1462049708934303},{"$f":"Input!AN52","v":1.1749747156628556}]
[{"$f":"ROW()","v":13},null,"Nominal Post Tax WACC"]
[{"$f":"ROW()","v":14},null,null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AE60","v":4.1553999999999994E-2},{"$f":"Input!AF60","v":4.1388999999999995E-2},{"$f":"Input!AG60","v":4.0503499999999998E-2},{"$f":"Input!AH60","v":4.0035999999999995E-2},{"$f":"Input!AI60","v":3.9854500000000001E-2},{"$f":"Input!AJ60","v":7.3331499999999994E-2},{"$f":"Input!AK60","v":7.3331499999999994E-2},{"$f":"Input!AL60","v":7.3331499999999994E-2},{"$f":"Input!AM60","v":7.3331499999999994E-2},{"$f":"Input!AN60","v":7.3331499999999994E-2}]
[{"$f":"ROW()","v":15},null,null,"Discounting Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!AD61","v":0.73397788044682832},{"$f":"Input!AE61","v":0.96010384483185696},{"$f":"Input!AF61","v":0.92194544481635299},{"$f":"Input!AG61","v":0.88605703374986533},{"$f":"Input!AH61","v":0.85194842654472092},{"$f":"Input!AI61","v":0.81929580200376206},{"$f":"Input!AJ61","v":0.93167861001004804},{"$f":"Input!AK61","v":0.86802503235025519},{"$f":"Input!AL61","v":0.80872035559401279},{"$f":"Input!AM61","v":0.7534674567866616},{"$f":"Input!AN61","v":0.70198951282680289}]
[{"$f":"ROW()","v":16}]
["Asset Value [m$ 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$52","v":1643.9745808702023},{"$f":"Asset!AJ$24*Input!AJ$52","v":1701.017192829913},{"$f":"Asset!AK$24*Input!AK$52","v":1769.6748047586577},{"$f":"Asset!AL$24*Input!AL$52","v":1815.2696406541138},{"$f":"Asset!AM$24*Input!AM$52","v":1858.3510870979371},{"$f":"Asset!AN$24*Input!AN$52","v":1898.8588521206564}]
[{"$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!AJ$29","v":22.986424143615089},{"$f":"Working_Capital!AK$29","v":37.618947488678351},{"$f":"Working_Capital!AL$29","v":39.737985628750323},{"$f":"Working_Capital!AM$29","v":42.805195636137114},{"$f":"Working_Capital!AN$29","v":44.506722404466608},{"$f":"Working_Capital!AN$31","v":45.902329419550966}]
[{"$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,{"$f":"SUM(AJ19:AJ20)","v":1666.9610050138174},{"$f":"SUM(AK19:AK20)","v":1738.6361403185913},1809.412790387408,1858.0748362902509,1902.8578095024038,1944.7611815402074]
[{"$f":"ROW()","v":22},null,"Equity"]
[{"$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!AF$26","v":750.13245225621779},{"$f":"AK$21*WACC!AG$26","v":782.38626314336602},{"$f":"AL$21*WACC!AH$26","v":814.23575567433352},{"$f":"AM$21*WACC!AI$26","v":836.13367633061284},{"$f":"AN$21*WACC!AJ$26","v":856.28601427608169}]
[{"$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,{"$f":"SUM(AJ23:AJ23)","v":750.13245225621779},{"$f":"SUM(AK23:AK23)","v":782.38626314336602},814.23575567433352,836.13367633061284,856.28601427608169]
[{"$f":"ROW()","v":25},null,"Debt"]
[{"$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!AF$25","v":916.8285527575996},{"$f":"AK$21*WACC!AG$25","v":956.24987717522527},{"$f":"AL$21*WACC!AH$25","v":995.17703471307448},{"$f":"AM$21*WACC!AI$25","v":1021.9411599596381},{"$f":"AN$21*WACC!AJ$25","v":1046.5717952263221}]
[{"$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,{"$f":"SUM(AJ26:AJ26)","v":916.8285527575996},{"$f":"SUM(AK26:AK26)","v":956.24987717522527},995.17703471307448,1021.9411599596381,1046.5717952263221]
[{"$f":"ROW()","v":28},null,"Check that A=D+E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(AJ21-AJ24-AJ27,8)=0,\"OK\",\"CHECK\")","v":"OK"},"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":87.41879589344866},{"$f":"CoS!AK43","v":92.940600606289635},{"$f":"CoS!AL43","v":97.856405684571399},{"$f":"CoS!AM43","v":107.357303248202},{"$f":"CoS!AN43","v":109.29215466287015}]
[{"$f":"ROW()","v":34},null,null,"Return of Asset (regulatory depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ44","v":64.055341138743955},{"$f":"CoS!AK44","v":79.481034505310205},{"$f":"CoS!AL44","v":87.681222349518549},{"$f":"CoS!AM44","v":91.356325066487898},{"$f":"CoS!AN44","v":93.971596326482768}]
[{"$f":"ROW()","v":35},null,null,"Inflationary Gain in Return on Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ45","v":-41.263761979841917},{"$f":"CoS!AK45","v":-42.69553154003065},{"$f":"CoS!AL45","v":-44.418837599442135},{"$f":"CoS!AM45","v":-45.563267980418075},{"$f":"CoS!AN45","v":-46.644612286158036}]
[{"$f":"ROW()","v":36},null,null,"Accelerated depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ46","v":26.463018005999999},{"$f":"CoS!AK46","v":18.575669202971394},{"$f":"CoS!AL46","v":18.438123080706923},{"$f":"CoS!AM46","v":16.264648536977777},{"$f":"CoS!AN46","v":17.213379584460835}]
[{"$f":"ROW()","v":37},null,null,"Return on Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ47","v":120.55512197708323},{"$f":"CoS!AK47","v":124.73814227600676},{"$f":"CoS!AL47","v":129.77290794515949},{"$f":"CoS!AM47","v":133.11644565362712},{"$f":"CoS!AN47","v":136.27567274352236}]
[{"$f":"ROW()","v":38},null,null,"Return on working capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ48","v":1.6856289620875098},{"$f":"CoS!AK48","v":2.7586538477660163},{"$f":"CoS!AL48","v":2.9140460931347039},{"$f":"CoS!AM48","v":3.1389692037913886},{"$f":"CoS!AN48","v":3.2637447140031428}]
[{"$f":"ROW()","v":39},null,null,"Income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ51","v":15.583482308582825},{"$f":"-AK51","v":16.300751532569986},16.731659260814727,16.346434579745324,17.170690470824503]
[{"$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,{"$f":"-AJ52","v":-7.7917411542914126},{"$f":"-AK52","v":-8.1503757662849932},-8.3658296304073634,-8.1732172898726621,-8.5853452354122517]
[{"$f":"ROW()","v":41},null,null,"Total Unsmooth Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ33:AJ40)","v":266.70588515181282},{"$f":"SUM(AK33:AK40)","v":283.94894466459834},300.60969718405636,313.84364101854078,321.95728098059351]
[{"$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":-87.41879589344866},{"$f":"-CoS!AK43","v":-92.940600606289635},{"$f":"-CoS!AL43","v":-97.856405684571399},{"$f":"-CoS!AM43","v":-107.357303248202},{"$f":"-CoS!AN43","v":-109.29215466287015}]
[{"$f":"ROW()","v":44},null,null,"Interest on Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Tax_CoRE!AJ26*WACC!AF$15*AJ$8","v":-58.704532233069102},{"$f":"-Tax_CoRE!AK26*WACC!AG$15*AK$8","v":-61.22867963552968},{"$f":"-Tax_CoRE!AL26*WACC!AH$15*AL$8","v":-63.721185532678163},{"$f":"-Tax_CoRE!AM26*WACC!AI$15*AM$8","v":-65.434892472215623},{"$f":"-Tax_CoRE!AN26*WACC!AJ$15*AN$8","v":-67.011992048341412}]
[{"$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,{"$f":"Tax_Asset!AJ21","v":-68.637615996685639},{"$f":"Tax_Asset!AK21","v":-75.443825980879097},{"$f":"Tax_Asset!AL21","v":-83.259908430757648},{"$f":"Tax_Asset!AM21","v":-86.563330032305345},{"$f":"Tax_Asset!AN21","v":-88.417499366633606}]
[{"$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,{"$f":"SUM(AJ43:AJ45)","v":-214.76094412320342},-229.61310622269841,-244.83749964800722,-259.355525752723,-264.72164607784515]
[{"$f":"ROW()","v":47},null,"Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK45-AJ45","v":-6.8062099841934582},{"$f":"AL45-AK45","v":-7.8160824498785502},{"$f":"AM45-AL45","v":-3.3034216015476972},{"$f":"AN45-AM45","v":-1.8541693343282617}]
[{"$f":"ROW()","v":48},null,null,"Net Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ41+AJ46","v":51.944941028609406},54.335838441899938,55.772197536049134,54.488115265817783,57.235634902748359]
[{"$f":"ROW()","v":49},null,null,"Tax Loss Carried Forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":51.944941028609406},{"$f":"AK48+AJ49","v":54.335838441899938},{"$f":"AL48+AK49","v":55.772197536049134},{"$f":"AM48+AL49","v":54.488115265817783},{"$f":"AN48+AM49","v":57.235634902748359}]
[{"$f":"ROW()","v":51},null,null,"Income tax expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF((SUM(AJ33:AJ38)+AJ46+AI49)>0,(SUM(AJ33:AJ38)+AJ46+AI49)*WACC!AF$29/(1-(1-WACC!AF$30)*WACC!AF$29),0)","v":-15.583482308582825},{"$f":"-IF((SUM(AK33:AK38)+AK46+AJ49)>0,(SUM(AK33:AK38)+AK46+AJ49)*WACC!AG$29/(1-(1-WACC!AG$30)*WACC!AG$29),0)","v":-16.300751532569986},{"$f":"-IF((SUM(AL33:AL38)+AL46+AK49)>0,(SUM(AL33:AL38)+AL46+AK49)*WACC!AH$29/(1-(1-WACC!AH$30)*WACC!AH$29),0)","v":-16.731659260814727},{"$f":"-IF((SUM(AM33:AM38)+AM46+AL49)>0,(SUM(AM33:AM38)+AM46+AL49)*WACC!AI$29/(1-(1-WACC!AI$30)*WACC!AI$29),0)","v":-16.346434579745324},{"$f":"-IF((SUM(AN33:AN38)+AN46+AM49)>0,(SUM(AN33:AN38)+AN46+AM49)*WACC!AJ$29/(1-(1-WACC!AJ$30)*WACC!AJ$29),0)","v":-17.170690470824503}]
[{"$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!AF$30","v":7.7917411542914126},{"$f":"-AK51*WACC!AG$30","v":8.1503757662849932},{"$f":"-AL51*WACC!AH$30","v":8.3658296304073634},{"$f":"-AM51*WACC!AI$30","v":8.1732172898726621},{"$f":"-AN51*WACC!AJ$30","v":8.5853452354122517}]
[{"$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,{"$f":"SUM(AJ51:AJ52)","v":-7.7917411542914126},-8.1503757662849932,-8.3658296304073634,-8.1732172898726621,-8.5853452354122517]
[{"$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$31","v":1643.9745808702023},{"$f":"CoS!AK$31","v":1701.017192829913},{"$f":"CoS!AL$31","v":1769.6748047586577},{"$f":"CoS!AM$31","v":1815.2696406541138},{"$f":"CoS!AN$31","v":1858.3510870979371}]
[{"$f":"ROW()","v":58},null,null,"Equity",null,{"$f":"WACC!$AA$26","v":0.44999999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F58*AJ57","v":739.78856139159097},765.45773677346074,796.35366214139594,816.87133829435118,836.25798919407157]
[{"$f":"ROW()","v":59},null,null,"Debt",null,{"$f":"WACC!$AA$25","v":0.55000000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F59*AJ57","v":904.18601947861134},935.55945605645229,973.32114261726178,998.39830235976262,1022.0930979038656]
[{"$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!AF$22","v":8.4699999999999998E-2},{"$f":"WACC!AG$22","v":8.4699999999999998E-2},{"$f":"WACC!AH$22","v":8.4699999999999998E-2},{"$f":"WACC!AI$22","v":8.4699999999999998E-2},{"$f":"WACC!AJ$22","v":8.4699999999999998E-2}]
[{"$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!AF$15","v":6.4030000000000004E-2},{"$f":"WACC!AG$15","v":6.4030000000000004E-2},{"$f":"WACC!AH$15","v":6.4030000000000004E-2},{"$f":"WACC!AI$15","v":6.4030000000000004E-2},{"$f":"WACC!AJ$15","v":6.4030000000000004E-2}]
[{"$f":"ROW()","v":64},null,null,"Return on Equity",null,null,{"$f":"SUMPRODUCT($AJ$15:$AN$15,AJ64:AN64)","v":271.06027551549261},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$58*AJ$62","v":62.660091149867753},64.83427030471212,67.45115518337623,69.189002353531549,70.831051684737858]
[{"$f":"ROW()","v":65},null,null,"Return on Debt",null,null,{"$f":"SUMPRODUCT($AJ$15:$AN$15,AJ65:AN65)","v":250.44717808451654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$59*AJ$63","v":57.895030827215486},59.903871971294642,62.321752761783273,63.927443300095604,65.44462105878452]
[{"$f":"ROW()","v":66},null,null,null,null,null,521.50745360000906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ64:AJ65)","v":120.55512197708325},124.73814227600676,129.77290794515949,133.11644565362715,136.27567274352236]
[{"$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,{"$f":"CoS!F65","v":1200.5496915658423},{"$f":"SUMPRODUCT($AJ$15:$AN$15,AJ69:AN69)","v":1200.5497462932626},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$41","v":266.70588515181282},283.94894466459834,300.60969718405636,313.84364101854078,321.95728098059351]
[{"$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":1200.5497462932626},1200.5497462932626,null,null,null,null,null,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$51","v":266.70588515181282},{"$f":"CoS!AK$51","v":283.94894466459834},{"$f":"CoS!AL$51","v":300.60969718405636},{"$f":"CoS!AM$51","v":313.84364101854078},{"$f":"CoS!AN$51","v":321.95728098059351}]
[{"$f":"ROW()","v":72},null,null,"Less:"]
[{"$f":"ROW()","v":73},null,null,"OPEX (Including UAFG)",null,{"$f":"CoS!F56","v":398.87163795054255},{"$f":"SUMPRODUCT($AJ$15:$AN$15,AJ73:AN73)","v":398.87163795054255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AJ43","v":87.41879589344866},92.940600606289635,97.856405684571399,107.357303248202,109.29215466287015]
[{"$f":"ROW()","v":74},null,null,"Return on Debt (includes inflationary gain)",null,{"$f":"G74","v":250.44717808451654},250.44717808451654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ65","v":57.895030827215486},59.903871971294642,62.321752761783273,63.927443300095604,65.44462105878452]
[{"$f":"ROW()","v":75},null,null,"Tax Payable",null,{"$f":"CoS!F62","v":66.569642068697263},66.569642068697263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ49","v":15.583482308582825},{"$f":"CoS!AK49","v":16.300751532569986},{"$f":"CoS!AL49","v":16.731659260814727},{"$f":"CoS!AM49","v":16.346434579745324},{"$f":"CoS!AN49","v":17.170690470824503}]
[{"$f":"ROW()","v":76},null,null,"Imputation Credits",null,{"$f":"CoS!F63","v":-33.284821034348631},-33.284821034348631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ50","v":-7.7917411542914126},{"$f":"CoS!AK50","v":-8.1503757662849932},{"$f":"CoS!AL50","v":-8.3658296304073634},{"$f":"CoS!AM50","v":-8.1732172898726621},{"$f":"CoS!AN50","v":-8.5853452354122517}]
[{"$f":"ROW()","v":77},null,null,"Depreciation",null,{"$f":"CoS!F57","v":334.38120109499516},334.38120109499516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ44","v":64.055341138743955},{"$f":"CoS!AK44","v":79.481034505310205},{"$f":"CoS!AL44","v":87.681222349518549},{"$f":"CoS!AM44","v":91.356325066487898},{"$f":"CoS!AN44","v":93.971596326482768}]
[null,null,null,"Accelerated depreciation",null,{"$f":"CoS!F59","v":80.028954464937357},{"$f":"SUMPRODUCT($AJ$15:$AN$15,AJ78:AN78)","v":80.028954464937357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ46","v":26.463018005999999},{"$f":"CoS!AK46","v":18.575669202971394},{"$f":"CoS!AL46","v":18.438123080706923},{"$f":"CoS!AM46","v":16.264648536977777},{"$f":"CoS!AN46","v":17.213379584460835}]
[{"$f":"ROW()","v":79},null,null,"Return of Asset Inflationary gain",null,{"$f":"CoS!F58","v":-178.50224099275448},-178.50224099275448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ45","v":-41.263761979841917},{"$f":"CoS!AK45","v":-42.69553154003065},{"$f":"CoS!AL45","v":-44.418837599442135},{"$f":"CoS!AM45","v":-45.563267980418075},{"$f":"CoS!AN45","v":-46.644612286158036}]
[{"$f":"ROW()","v":80},null,null,"Return on Working Capital",null,{"$f":"CoS!F61","v":10.977919141184334},10.977919141184334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CoS!AJ48","v":1.6856289620875098},{"$f":"CoS!AK48","v":2.7586538477660163},{"$f":"CoS!AL48","v":2.9140460931347039},{"$f":"CoS!AM48","v":3.1389692037913886},{"$f":"CoS!AN48","v":3.2637447140031428}]
[{"$f":"ROW()","v":81},null,null,null,null,{"$f":"SUM(F73:F80)","v":929.48947077777018},929.48947077777007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ73:AJ80)","v":204.04579400194513},219.11467435988621,233.15854200068009,244.65463866500929,251.12622929585558]
[{"$f":"ROW()","v":82},null,null,"Return on Equity",null,{"$f":"F71-F81","v":271.06027551549244},271.06027551549261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ71-AJ81","v":62.660091149867696},64.834270304712135,67.451155183376272,69.189002353531492,70.831051684737929]
[{"$f":"ROW()","v":83},null,null,"Expected Return on Equity",null,{"$f":"G64","v":271.06027551549261},271.06027551549261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ64","v":62.660091149867753},64.83427030471212,67.45115518337623,69.189002353531549,70.831051684737858]
[{"$f":"ROW()","v":84},null,null,"Difference (should be 0)",null,{"$f":"F82-F83","v":0},-5.2959797472456559E-14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ82-AJ83","v":-5.6843418860808015E-14},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,{"$f":"-AJ51","v":15.583482308582825},16.300751532569986,16.731659260814727,16.346434579745324,17.170690470824503]
[{"$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!AF$29*(1-WACC!AF$29)*$G$89)","v":25.45302110401861},{"$f":"(AK95/WACC!AG$29*(1-WACC!AG$29)*$G$89)","v":26.624560836530978},{"$f":"(AL95/WACC!AH$29*(1-WACC!AH$29)*$G$89)","v":27.328376792664052},{"$f":"(AM95/WACC!AI$29*(1-WACC!AI$29)*$G$89)","v":26.699176480250692},{"$f":"(AN95/WACC!AJ$29*(1-WACC!AJ$29)*$G$89)","v":28.045461102346685}]
[{"$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$92","v":6.3632552760046526},6.6561402091327446,6.832094198166013,6.674794120062673,7.0113652755866713]
[{"$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,{"$f":"AJ41","v":266.70588515181282},283.94894466459834,300.60969718405636,313.84364101854078,321.95728098059351]
[{"$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,{"$f":"AJ43","v":-87.41879589344866},-92.940600606289635,-97.856405684571399,-107.357303248202,-109.29215466287015]
[{"$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,{"$f":"AJ44","v":-58.704532233069102},-61.22867963552968,-63.721185532678163,-65.434892472215623,-67.011992048341412]
[{"$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,{"$f":"AJ51","v":-15.583482308582825},-16.300751532569986,-16.731659260814727,-16.346434579745324,-17.170690470824503]
[{"$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,{"$f":"SUM(AJ100:AJ103)","v":104.99907471671224},113.47891289020902,122.30044670599207,124.70501071837784,128.48244379855745]
[{"$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,{"$f":"-AJ96","v":-25.45302110401861},-26.624560836530978,-27.328376792664052,-26.699176480250692,-28.045461102346685]
[{"$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,{"$f":"AJ97","v":6.3632552760046526},6.6561402091327446,6.832094198166013,6.674794120062673,7.0113652755866713]
[{"$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,{"$f":"SUM(AJ104:AJ106)","v":85.909308888698291},93.510492262810786,101.80416411149405,104.68062835818981,107.44834797179745]
[{"$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$12","v":106.29720912461212},{"$f":"(Asset!AK17+Asset!AK18+Asset!AK19)*AK$12","v":124.01878409699604},{"$f":"(Asset!AL17+Asset!AL18+Asset!AL19)*AL$12","v":107.29534372623927},{"$f":"(Asset!AM17+Asset!AM18+Asset!AM19)*AM$12","v":105.13915206687125},{"$f":"(Asset!AN17+Asset!AN18+Asset!AN19)*AN$12","v":105.04812864750434}]
[{"$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!AF$25","v":31.373436577840895},{"$f":"(AL19-AK19)*WACC!AG$25","v":37.761686560809586},{"$f":"(AM19-AL19)*WACC!AH$25","v":25.077159742500843},{"$f":"(AN19-AM19)*WACC!AI$25","v":23.694795544102831},{"$f":"(AO19-AN19)*WACC!AJ$25","v":22.279270762495585}]
[{"$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,{"$f":"AJ110-AJ111","v":74.923772546771232},86.25709753618645,82.218183983738427,81.444356522768416,82.768857885008757]
[{"$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,{"$f":"AJ107","v":85.909308888698291},93.510492262810786,101.80416411149405,104.68062835818981,107.44834797179745]
[{"$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,{"$f":"AJ112-AJ113","v":-10.985536341927059},-7.2533947266243359,-19.585980127755619,-23.236271835421391,-24.679490086788689]
[{"$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$90","v":-0.32956609025781175},-0.21760184179873007,-0.58757940383266849,-0.69708815506264166,-0.74038470260366063]
[{"$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$91","v":6.3632552760046521E-2},6.6561402091327451E-2,6.8320941981660138E-2,6.6747941200626729E-2,7.0113652755866715E-2]
[{"$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,{"$f":"SUM(AJ117:AJ118)","v":-0.26593353749776522},{"$f":"SUM(AK117:AK118)","v":-0.15104043970740261},-0.51925846185100832,-0.63034021386201489,-0.67027104984779395]
[{"$f":"ROW()","v":120},null,null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,SUM(AJ117:AJ118))","v":0},0,0,0,0]
[{"$f":"ROW()","v":121},null,null,"Equity Raising Costs (manual entry)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SolverSheet!$I$24","v":0},{"$f":"SolverSheet!$J$24","v":0},{"$f":"SolverSheet!$K$24","v":0},{"$f":"SolverSheet!$L$24","v":0},{"$f":"SolverSheet!$M$24","v":0}]
[{"$f":"ROW()","v":122},null,null,{"$f":"\"Total Equity Raising Costs [Real \" & Input!$G$51 & \" $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$51","v":0},{"$f":"AK120*Input!AK$51","v":0},{"$f":"AL120*Input!AL$51","v":0},{"$f":"AM120*Input!AM$51","v":0},{"$f":"AN120*Input!AN$51","v":0}]
[{"$f":"ROW()","v":123}]

{"sheet":"2019 Capex NGR 77(2)(a)","index":11,"n_rows":83,"n_cols":18,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Draft Decision, April 2024"}]
["2019 Capex NGR 77(2)(a)"]
["Ref",null,{"$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},{"$f":"COLUMN()","v":14}]
["Inputs"]
[{"$f":"ROW()","v":5},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"]
[{"$f":"ROW()","v":6},null,null,"High pressure mains - steel",null,null,null,null,2.5528792579685535,{"$f":"Input!AD499+Input!AD556","v":2.3652408000000005},{"$f":"J6-I6","v":-0.18763845796855305},{"$f":"K6/$K$22*$G$48","v":-2.8766087741450119E-2},{"$f":"K6/$K$22*$G$51","v":-3.36924659346933E-2}]
[{"$f":"ROW()","v":7},null,null,"High pressure mains - PE",null,null,null,null,0,{"$f":"Input!AD500+Input!AD557","v":-4.9090219999999983E-2},-4.9090219999999983E-2,-7.5258216841866893E-3,-8.8146672221842363E-3]
[{"$f":"ROW()","v":8},null,null,"Medium pressure mains",null,null,null,null,0,{"$f":"Input!AD501+Input!AD558","v":0},0,0,0]
[{"$f":"ROW()","v":9},null,null,"Medium/low pressure mains",null,null,null,null,26.730256146852188,{"$f":"Input!AD502+Input!AD559","v":27.786149025586464},1.0558928787342765,0.16187463659679519,0.18959671291586769]
[{"$f":"ROW()","v":10},null,null,"Low pressure mains",null,null,null,null,0,{"$f":"Input!AD503+Input!AD560","v":0},0,0,0]
[{"$f":"ROW()","v":11},null,null,"Regulators",null,null,null,null,0.74030247794271509,{"$f":"Input!AD504+Input!AD561","v":0.48697699000000044},-0.25332548794271464,-3.883629876412157E-2,-4.5487265592056333E-2]
[{"$f":"ROW()","v":12},null,null,"Secondary gate stations",null,null,null,null,5.0173808524351475,{"$f":"Input!AD505+Input!AD562","v":0.15572516000000003},-4.8616556924351473,-0.74532063272843541,-0.87296160167246173]
[{"$f":"ROW()","v":13},null,null,"Buildings",null,null,null,null,2.8711714858730173,{"$f":"Input!AD506+Input!AD563","v":1.588475878312045},-1.2826956075609723,-0.19664483918779316,-0.23032153712098666]
[{"$f":"ROW()","v":14},null,null,"Meter and services pipes",null,null,null,null,31.371797744737346,{"$f":"Input!AD507+Input!AD564","v":29.103235515615754},-2.2685622291215921,-0.34778403551359466,-0.40734429632874553]
[{"$f":"ROW()","v":15},null,null,"Equipment and vehicles",null,null,null,null,0.48575031520316775,{"$f":"Input!AD508+Input!AD565","v":0.57342946506665959},8.7679149863491845E-2,1.3441733349203192E-2,1.5743716943429898E-2]
[{"$f":"ROW()","v":16},null,null,"Vehicles",null,null,null,null,3.5586303377916222,{"$f":"Input!AD509+Input!AD566","v":2.336065749867124},-1.2225645879244982,-0.18742639748041373,-0.21952437777180989]
[{"$f":"ROW()","v":17},null,null,"Information technology",null,null,null,null,2.2196108797477936,{"$f":"Input!AD510+Input!AD567","v":1.2029813953840458},-1.0166294843637478,-0.15585532552529258,-0.18254655597239516]
[{"$f":"ROW()","v":18},null,null,"Telemetry and monitoring",null,null,null,null,0.59125753515379575,{"$f":"Input!AD511+Input!AD568","v":0.88771814000000038},0.29646060484620462,4.54491678476623E-2,5.3232631188182784E-2]
[{"$f":"ROW()","v":19},null,null,"Full retail contestability",null,null,null,null,0,{"$f":"Input!AD512+Input!AD569","v":0},0,0,0]
[{"$f":"ROW()","v":20},null,null,"Land",null,null,null,null,2.0229949999999999,{"$f":"Input!AD513+Input!AD570","v":2.0448427800000002},2.1847780000000316E-2,3.3493941659936068E-3,3.9229995352128219E-3]
[{"$f":"ROW()","v":21},null,null,"Equity raising costs",null,null,null,null,0.67879448821921573,{"$f":"Input!AD514+Input!AD571","v":0.67917041414947044},3.7592593025470578E-4,5.7631673224502124E-5,6.7501469241434923E-5]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,{"$f":"SUM(I6:I21)","v":78.840826521924555},{"$f":"SUM(J6:J21)","v":69.160921093981557},{"$f":"SUM(K6:K21)","v":-9.6799054279429964},{"$f":"SUM(L6:L21)","v":-1.483986874992409},{"$f":"SUM(M6:M21)","v":-1.7381292055633981}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,"Source 2019 FD capex: Input Tab Cell AD512 of ERA Final Decision Public Model"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,2019,2020,2021,202,2023,2024]
[{"$f":"ROW()","v":26},null,"Actual capex [$m 31/12/2019]"]
[{"$f":"ROW()","v":27},null,null,"2019 Actual Capex",null,null,null,null,{"$f":"J22","v":69.160921093981557},null,null,null,null,null,null,null,"Source: 2023 RIN Response"]
[{"$f":"ROW()","v":28},null,null,"Overheads adjustment"]
[{"$f":"ROW()","v":29},null,null,"2019 Actual modelled capex",null,null,null,null,{"$f":"I27-I28","v":69.160921093981557}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},null,"Actual Inflation",null,null,null,null,null,2019,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":32},null,null,"CPI Dec Quarter",null,null,null,null,{"$f":"Input!AD42","v":116.2},{"$f":"Input!AE42","v":117.2},{"$f":"Input!AF42","v":121.3},{"$f":"Input!AG42","v":130.80000000000001},{"$f":"Input!AH42","v":136.1},{"$f":"Input!AI42","v":141.27179999999998}]
[{"$f":"ROW()","v":33},null,null,"Inflation (Dec-Dec)",null,null,null,null,null,{"$f":"(J32-I32)/I32","v":8.6058519793459545E-3},{"$f":"(K32-J32)/J32","v":3.4982935153583569E-2},7.8318219291014138E-2,4.0519877675840844E-2,3.799999999999993E-2,null,null,"Source: ABS actual and RBA forecast and TVM for 2024/2022 TVM Model"]
[{"$f":"ROW()","v":34},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"]
[{"$f":"ROW()","v":35},null,"Actual WACC"]
[{"$f":"ROW()","v":36},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},0.10934732181734974,6.9980355446381814E-2,6.7202858414079358E-2]
[{"$f":"ROW()","v":37},null,null,"Discounting Factor",null,null,null,null,null,{"$f":"1/(1+J36)","v":0.96276362739448507},{"$f":"J37/(1+K36)","v":0.90343403704885294},{"$f":"K37/(1+L36)","v":0.81438339398416137},0.76111994938861405,0.71319144564481307]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},null,null,"Real WACC",null,null,null,null,null,{"$f":"WACC!AA38","v":2.9814119042910869E-2},{"$f":"WACC!AB38","v":2.9650978841210041E-2},{"$f":"WACC!AC38","v":2.8775459758750177E-2},{"$f":"WACC!AD38","v":2.8313229187264977E-2},{"$f":"WACC!AE38","v":2.8133774965394265E-2},null,null,"Source: 2024 TVM Model"]
[{"$f":"ROW()","v":40},null,null,"Discounting Factor",null,null,null,null,null,{"$f":"1/(1+J39)","v":0.97104902866294018},{"$f":"J40/(1+K39)","v":0.94308561698817428},{"$f":"K40/(1+L39)","v":0.91670695295291127},0.89146665328563113,0.86707262711570465]
[{"$f":"ROW()","v":41}]
["Calculation of total adjustment to AA6 RAB",null,null,null,null,null,null,null,2019,2020,2021,202,2023,2024]
[{"$f":"ROW()","v":43},null,null,"Actual less forecast 2019 capex","$m real 2019",null,null,null,{"$f":"K22","v":-9.6799054279429964}]
[{"$f":"ROW()","v":44},null,null,"Potential writedown of overhead included in capex","$m real 2019"]
[{"$f":"ROW()","v":45},null,null,"Total forecast capex reduction","$m real 2019",null,null,null,{"$f":"I43+I44","v":-9.6799054279429964}]
[{"$f":"ROW()","v":46},null,null,"Real return on asset difference","$m real 2019",null,null,null,null,{"$f":"$I$45*J39","v":-0.28859785275281158},{"$f":"$I$45*K39","v":-0.28701867102885203},{"$f":"$I$45*L39","v":-0.27854372911028108},{"$f":"$I$45*M39","v":-0.27406938089240029},{"$f":"$I$45*N39","v":-0.27233228099604673}]
[{"$f":"ROW()","v":47},null,null,"Return on return received (compounding)","$m real 2019",null,null,null,null,0,{"$f":"K39*J48","v":-8.5572088255922666E-3},{"$f":"L39*SUM($J$48:K48)","v":-1.6809867734758975E-2},{"$f":"M39*SUM($J$48:L48)","v":-2.4902258855245961E-2},{"$f":"N39*SUM($J$48:M48)","v":-3.3155624796420279E-2}]
[{"$f":"ROW()","v":48},null,null,"Total benefit asset base adjustment","$m real 2019",null,{"$f":"SUM(J48:N48)","v":-1.483986874992409},null,null,{"$f":"SUM(J43:J47)","v":-0.28859785275281158},{"$f":"SUM(K46:K47)","v":-0.29557587985444428},-0.29535359684504003,-0.29897163974764623,-0.30548790579246698]
[{"$f":"ROW()","v":49},null,null,"Total asset base adjustment","$m real 2019",null,null,null,{"$f":"I45","v":-9.6799054279429964}]
[{"$f":"ROW()","v":50},null,null,"Inflator 2019 to 2023",null,{"$f":"M32/I32","v":1.1712564543889845}]
[{"$f":"ROW()","v":51},null,null,"Benefit received to deduct from actual 2019 capex","$m real 2023",null,{"$f":"SUM(I51:N51)","v":-1.7381292055633981},null,null,{"$f":"J48*$F$50","v":-0.33802209775953235},{"$f":"K48*$F$50","v":-0.34619515704122089},{"$f":"L48*$F$50","v":-0.34593480663175513},{"$f":"M48*$F$50","v":-0.35017246273368891},{"$f":"N48*$F$50","v":-0.35780468139720101}]
[{"$f":"ROW()","v":52},null,null,"Actual less forecast 2019 capex","$m real 2023",null,-11.3376517103532,null,{"$f":"I49*$F$50","v":-11.3376517103532}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54},null,null,"Total adjustment to AA6 opening asset base","$m real 2023",null,{"$f":"G51+G52","v":-13.075780915916598}]
[{"$f":"ROW()","v":55}]
["Nominal cross check of total adjustment to RAB"]
[{"$f":"ROW()","v":57},null,"2019 Difference Account"]
[{"$f":"ROW()","v":58},null,null,"Opening Value (start period)","$m nominal",null,null,null,null,{"$f":"I64","v":-13.075780915916598},{"$f":"J64","v":-13.188309150993332},-13.649674914807944,-14.718693148036927,-15.31509279394362]
[{"$f":"ROW()","v":59},null,null,"Inflation on Opening Value (start period)","$m nominal",null,null,null,null,{"$f":"J58*J33","v":-0.11252823507673491},{"$f":"K58*K33","v":-0.46136576381461253},{"$f":"L58*L33","v":-1.0690182332289833},{"$f":"M58*M33","v":-0.59639964590669303},{"$f":"N58*N33","v":-0.58197352616985654}]
[{"$f":"ROW()","v":60},null,null,"Opening Value (end period)","$m nominal",null,null,null,null,{"$f":"SUM(J58:J59)","v":-13.188309150993332},-13.649674914807944,-14.718693148036927,-15.31509279394362,-15.897066320113476]
[{"$f":"ROW()","v":61},null,null,"Capex","$m nominal"]
[{"$f":"ROW()","v":62},null,null,"Depreciation","$m nominal"]
[{"$f":"ROW()","v":63},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal","$m nominal"]
[{"$f":"ROW()","v":64},null,null,"Closing Value","$m nominal",null,null,null,{"$f":"G54","v":-13.075780915916598},{"$f":"SUM(J60:J63)","v":-13.188309150993332},-13.649674914807944,-14.718693148036927,-15.31509279394362,-15.897066320113476]
[{"$f":"ROW()","v":65}]
["Nominal cross check of cost of service"]
[{"$f":"ROW()","v":67},null,"Cost of Service",null,null,"PV"]
[{"$f":"ROW()","v":68},null,null,"Return on Asset","$m nominal",{"$f":"SUMPRODUCT($J$37:$N$37,J68:N68)","v":-4.0028617376812869},null,null,null,{"$f":"J58*J36","v":-0.50572605407916027},{"$f":"K58*K36","v":-0.86609198590297731},{"$f":"L58*L36","v":-1.4925553956117101},{"$f":"M58*M36","v":-1.0300193782058487},{"$f":"N58*N36","v":-1.0292180126298802}]
[{"$f":"ROW()","v":69},null,null,"less Inflationary Gain in Return on Asset","$m nominal",{"$f":"SUMPRODUCT($J$37:$N$37,J69:N69)","v":2.2647325321178897},null,null,null,{"$f":"-J59","v":0.11252823507673491},{"$f":"-K59","v":0.46136576381461253},1.0690182332289833,0.59639964590669303,0.58197352616985654]
[{"$f":"ROW()","v":70},null,null,"Net Cost of Service Adjustment","$m nominal",-1.7381292055633972,null,null,null,{"$f":"SUM(J68:J69)","v":-0.39319781900242534},{"$f":"SUM(K68:K69)","v":-0.40472622208836478},-0.42353716238272687,-0.43361973229915562,-0.44724448646002368]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72},null,"Cost of Service",null,null,"PV",null,null,null,"PV","PV","PV","PV","PV"]
[{"$f":"ROW()","v":73},null,null,"Return on Asset difference","$m nominal",{"$f":"SUM(J73:N73)","v":-4.0028617376812869},null,null,null,{"$f":"J68*J$37","v":-0.48689465029315188},{"$f":"K68*K$37","v":-0.78245697927998503},-1.2155123287876373,-0.78396829700932724,-0.7340294823111857]
[{"$f":"ROW()","v":74},null,null,"less Inflationary Gain in Return on Asset","$m nominal",{"$f":"SUM(J74:N74)","v":2.2647325321178897},null,null,null,{"$f":"J69*J$37","v":0.10833809178677664},0.41681353455916298,0.8705906970079712,0.45393166830788956,0.41505854045608942]
[{"$f":"ROW()","v":75},null,null,"Net Cost of Service Adjustment","$m nominal",-1.7381292055633977,null,null,null,{"$f":"SUM(J73:J74)","v":-0.37855655850637526},{"$f":"SUM(K73:K74)","v":-0.36564344472082205},-0.34492163177966606,-0.33003662870143768,-0.31897094185509628]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77}]
["Credit Foncier Check"]
[{"$f":"ROW()","v":79},null,"Net Cash Flow",null,null,"PV"]
[{"$f":"ROW()","v":80},null,null,"RAB Difference at start of period","$m nominal",{"$f":"SUMPRODUCT($J$37:$N$37,J80:N80)+I80","v":13.075780915916598},null,null,{"$f":"-I64","v":13.075780915916598}]
[{"$f":"ROW()","v":81},null,null,"Additional revenue requirement over period","$m nominal",{"$f":"SUMPRODUCT($J$37:$N$37,J81:N81)+I81","v":-1.7381292055633972},null,null,null,{"$f":"J70","v":-0.39319781900242534},{"$f":"K70","v":-0.40472622208836478},-0.42353716238272687,-0.43361973229915562,-0.44724448646002368]
[{"$f":"ROW()","v":82},null,null,"RAB Difference at end of period","$m nominal",-11.337651710353198,null,null,null,null,null,null,null,{"$f":"N64","v":-15.897066320113476}]
[{"$f":"ROW()","v":83},null,null,"Net Cash Flow (should be 0)","$m nominal",{"$f":"SUM(F80:F82)","v":0}]

{"sheet":"Asset","index":12,"n_rows":4886,"n_cols":41,"rows_kept":2250,"cut":true,"hidden":false,"merged":[[3,19,3,23],[3,24,3,29],[3,9,3,13],[3,14,3,18],[10,9,10,13],[10,14,10,18],[10,19,10,23],[10,24,10,29]],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Draft Decision, April 2024"}]
[{"$f":"\"Assets Account [Real $m \"&Input!$G$51&\"]\"","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,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R6","v":2009},{"$f":"1+S6","v":2010},{"$f":"T6+1","v":2011},2012,2013,2014,2014,2015,2016,2017,2018,2019,{"$f":"AD6+1","v":2020},{"$f":"AE6+1","v":2021},{"$f":"AF6+1","v":2022},{"$f":"AG6+1","v":2023},{"$f":"AH6+1","v":2024},{"$f":"AI6+1","v":2025},{"$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},{"$f":"Input!AJ8","v":365},{"$f":"Input!AK8","v":365},{"$f":"Input!AL8","v":365},{"$f":"Input!AM8","v":366},{"$f":"Input!AN8","v":365}]
["Year portion",null,null,null,null,null,null,null,{"$f":"Input!I9","v":1},{"$f":"Input!J9","v":1},{"$f":"Input!K9","v":1},{"$f":"Input!L9","v":1},{"$f":"Input!M9","v":1},{"$f":"Input!N9","v":1},{"$f":"Input!O9","v":1},{"$f":"Input!P9","v":1},{"$f":"Input!Q9","v":1},{"$f":"Input!R9","v":1},{"$f":"Input!S9","v":1},{"$f":"ROUND(Input!T9,2)","v":0.5},{"$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,"AA6"]
[{"$f":"ROW()","v":12},null,null,{"$f":"\"Inflation Factor (convert to real \"&Input!$G$51&\" $)\"","v":"Inflation Factor (convert to real 31/12/2023 $)"},null,null,null,null,{"$f":"Input!I$51","v":1.9705577368206466},{"$f":"Input!J$51","v":1.8624997344968939},{"$f":"Input!K$51","v":1.8061020320490559},{"$f":"Input!L$51","v":1.7530194633651768},{"$f":"Input!M$51","v":1.7125085093798469},{"$f":"Input!N$51","v":1.6692574412248613},{"$f":"Input!O$51","v":1.6238128495314885},{"$f":"Input!P$51","v":1.5726444703501106},{"$f":"Input!Q$51","v":1.5274591826323687},{"$f":"Input!R$51","v":1.4731699707195316},{"$f":"Input!S$51","v":1.4427505317961193},{"$f":"Input!T$51","v":1.4209541844244176},{"$f":"Input!U$51","v":1.3715435509783636},{"$f":"Input!V$51","v":1.3555776892430278},{"$f":"Input!W$51","v":1.3239299610894941},{"$f":"Input!X$51","v":1.2851746931067043},{"$f":"Input!Y$51","v":1.2767354596622889},{"$f":"Input!Z$51","v":1.2555350553505533},{"$f":"Input!AA$51","v":1.2372727272727273},{"$f":"Input!AB$51","v":1.2140945584299732},{"$f":"Input!AC$51","v":1.1928133216476775},{"$f":"Input!AD$51","v":1.1712564543889845},{"$f":"Input!AE$51","v":1.1612627986348123},{"$f":"Input!AF$51","v":1.1220115416323166},{"$f":"Input!AG$51","v":1.0405198776758409},{"$f":"Input!AH$51","v":1},{"$f":"Input!AI$51","v":0.96339113680154154},{"$f":"Input!AJ$51","v":0.93980210399135844},{"$f":"Input!AK$51","v":0.91679065846391428},{"$f":"Input!AL$51","v":0.8943426577542819},{"$f":"Input!AM$51","v":0.87244430568167208},{"$f":"Input!AN$51","v":0.85108214387052195}]
[{"$f":"ROW()","v":13},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$51& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,{"$f":"Input!I$52","v":0.50747054060614749},{"$f":"Input!J$52","v":0.53691282821585162},{"$f":"Input!K$52","v":0.55367857532693299},{"$f":"Input!L$52","v":0.57044432243801446},{"$f":"Input!M$52","v":0.58393870425912886},{"$f":"Input!N$52","v":0.59906876872522663},{"$f":"Input!O$52","v":0.61583451583630811},{"$f":"Input!P$52","v":0.63587162823735655},{"$f":"Input!Q$52","v":0.65468197865466737},{"$f":"Input!R$52","v":0.67880829766817474},{"$f":"Input!S$52","v":0.69312052081178088},{"$f":"Input!T$52","v":0.70375245800417385},{"$f":"Input!U$52","v":0.72910553900141906},{"$f":"Input!V$52","v":0.73769287288758267},{"$f":"Input!W$52","v":0.75532696546656874},{"$f":"Input!X$52","v":0.77810433504775911},{"$f":"Input!Y$52","v":0.78324761204996329},{"$f":"Input!Z$52","v":0.79647318148420287},{"$f":"Input!AA$52","v":0.80822924320352685},{"$f":"Input!AB$52","v":0.82365907421013962},{"$f":"Input!AC$52","v":0.83835415135929459},{"$f":"Input!AD$52","v":0.85378398236590747},{"$f":"Input!AE$52","v":0.86113152094048495},{"$f":"Input!AF$52","v":0.89125642909625269},{"$f":"Input!AG$52","v":0.96105804555473928},{"$f":"Input!AH$52","v":1},{"$f":"Input!AI$52","v":1.0379999999999998},{"$f":"Input!AJ$52","v":1.0640537999999999},{"$f":"Input!AK$52","v":1.0907615503799997},{"$f":"Input!AL$52","v":1.1181396652945377},{"$f":"Input!AM$52","v":1.1462049708934303},{"$f":"Input!AN$52","v":1.1749747156628556}]
["Summary of Capital Base"]
[{"$f":"ROW()","v":15},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"N24","v":1109.4592304486096},{"$f":"O24","v":1097.7801048274259},1101.648777424843,1105.526654159655,1108.3651416475013,{"$f":"S24","v":1128.0281266850429},{"$f":"T24","v":1152.0868817463529},1171.0891477130606,1183.5334309258735,1245.0943459527407,{"$f":"X24","v":1292.1184246261992},1320.8166764795078,1360.7934509109114,1407.8746239124721,1451.3852160686945,1492.7832187908739,{"$f":"AD24","v":1509.7313093987682},{"$f":"AE24","v":1526.5348331288096},{"$f":"AF24","v":1544.7730445174616},{"$f":"AG24","v":1561.9110695298768},{"$f":"AH24","v":1575.0558207954805},{"$f":"AI24","v":1583.790540337382},{"$f":"AJ24","v":1598.6195367470264},{"$f":"AK24","v":1622.4213295216889},{"$f":"AL24","v":1623.4730749632604},{"$f":"AM24","v":1621.3078238959404}]
[{"$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,{"$f":"O277","v":-10.044949870825356},{"$f":"P277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ277","v":0},0,0,0,0]
[{"$f":"ROW()","v":17},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"O47","v":39.71646037732198},{"$f":"P47","v":47.852697200765562},50.292509946663444,51.228879863725531,61.221185136370707,35.588165981691262,53.228477303998183,49.754793929594882,101.90437474986237,90.336155269450018,49.886965851220985,86.683685764460023,99.129889494973426,99.134492368834316,100.68397824211883,82.038035018983578,{"$f":"AE47","v":71.512238270948657},83.605118116152653,84.089204279902859,81.457042274747081,79.453591615026113,{"$f":"AJ47","v":99.898340783719888},113.69926273417903,95.958802872784034,91.728054524941228,89.404586538904383]
[{"$f":"ROW()","v":18},null,null,"Vines (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S38","v":0.83653994159762124}]
[{"$f":"ROW()","v":19},null,null,"West Net (capex)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T44","v":4.2653581420900863}]
[{"$f":"ROW()","v":20},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O29+O36+O42+O49","v":0},0,0,0,-6.3616881698959142,0,0,0,0,0,-4.9779445079604065E-2,-1.823221537466397E-2,-0.23914221984500875,-0.25032423785013386,-0.60783048194366762,-1.0328597961703958,-0.68604630725255955,-0.56574850238252272,-0.42627022571100914,-0.32805066000000005,0,{"$f":"AJ29+AJ36+AJ42+AJ49","v":-24.87},-17.03,-16.489999999999998,-14.19,-14.65]
[{"$f":"ROW()","v":21},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O30+O37+O43+O48","v":-41.350636127680183},-43.984024603348509,-46.414633211851452,-48.390392375879145,-50.915716169729279,-15.794769062471241,-34.226211337290501,-37.310510716781792,-40.343459722995235,-43.293276790544127,-21.138934552832843,-46.688679117682,-51.809574273567591,-55.373575974761678,-58.678145037995925,-62.318955409355347,-54.02266823365477,-64.801158225118201,-66.524909041776382,-67.984240349143491,-70.718872073124587,{"$f":"AJ30+AJ37+AJ43+AJ48","v":-60.199344374075785},-72.867469959516441,-78.417057431212555,-79.703305592261174,-79.977547664478209]
[{"$f":"ROW()","v":22},null,null,"Depreciation per Tariff Variation",null,null,null,null,null,null,null,null,null,null,{"$f":"O50","v":0},{"$f":"P50","v":0},0,0,0,0,0,0,0,-1.8799805447470792E-2,0,0,0,0,0,-1.7381292055633981,0,0,0,0,0,0,0,0,0,0]
[{"$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":14.882664299198259},{"$f":"T197","v":0},0,0,0,0]
[{"$f":"ROW()","v":24},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"N32+N52","v":1109.4592304486096},{"$f":"SUM(O15:O23)","v":1097.7801048274259},1101.648777424843,1105.526654159655,1108.3651416475013,1128.0281266850429,1152.0868817463529,1171.0891477130606,1183.5334309258735,1245.0943459527407,1292.1184246261992,1320.8166764795078,1360.7934509109114,1407.8746239124721,1451.3852160686945,1492.7832187908739,1509.7313093987682,1526.5348331288096,1544.7730445174616,1561.9110695298768,1575.0558207954805,1583.790540337382,{"$f":"SUM(AJ15:AJ23)","v":1598.6195367470264},1622.4213295216889,1623.4730749632604,1621.3078238959404,1616.0848627703665]
["Initial Asset"]
[{"$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,{"$f":"N32","v":900.92798446473228},{"$f":"O32","v":861.72690043198975},832.57076627007257,803.41463210815539,774.25849794623821,743.56514004974497,735.00677401600365,717.89004194852089,700.77330988103813,683.65657781355537,666.53984574607261,657.98147971233129,640.86474764484853,623.74801557736578,606.63128350988302,589.51455144240026,{"$f":"AD32","v":572.3978193749175},{"$f":"AE32","v":555.3907857530412},{"$f":"AF32","v":538.3837521311649},{"$f":"AG32","v":521.37671850928859},{"$f":"AH32","v":504.40392142830916},{"$f":"AI32","v":487.58781371110609},{"$f":"AJ32","v":445.74909117665078},{"$f":"AK32","v":411.75507383690103},{"$f":"AL32","v":379.03612112228979},{"$f":"AM32","v":348.61716840767855}]
[{"$f":"ROW()","v":28},null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)",null,null,null,null,null,null,null,null,null,null,{"$f":"O277","v":-10.044949870825356}]
[{"$f":"ROW()","v":29},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O313","v":0},0,0,0,-6.3616881698959142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ313","v":-24.87},-17.03,-16.489999999999998,-14.19,-14.65]
[{"$f":"ROW()","v":30},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O331","v":-29.156134161917223},-29.156134161917223,-29.156134161917223,-29.156134161917223,-29.156134161917223,-8.5583660337413594,-17.116732067482719,-17.116732067482719,-17.116732067482719,-17.116732067482719,-8.5583660337413558,-17.116732067482712,-17.116732067482712,-17.116732067482712,-17.116732067482712,-17.116732067482712,-17.007033621876303,-17.007033621876303,-17.007033621876303,-16.972797080979412,-16.81610771720305,{"$f":"AJ331","v":-16.968722534455299},-16.964017339749716,-16.228952714611214,-16.228952714611214,-16.228952714611214]
[{"$f":"ROW()","v":31},null,null,"Over Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O349","v":0},0,0,0,4.8244644353198423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ349","v":0},0,0,0,0]
[{"$f":"ROW()","v":32},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"N367","v":900.92798446473228},{"$f":"SUM(O27:O31)","v":861.72690043198975},832.57076627007257,803.41463210815539,774.25849794623821,743.56514004974497,735.00677401600365,717.89004194852089,700.77330988103813,683.65657781355537,666.53984574607261,657.98147971233129,640.86474764484853,623.74801557736578,606.63128350988302,589.51455144240026,572.3978193749175,555.3907857530412,538.3837521311649,521.37671850928859,504.40392142830916,487.58781371110609,{"$f":"SUM(AJ27:AJ31)","v":445.74909117665078},411.75507383690103,379.03612112228979,348.61716840767855,317.73821569306733]
[{"$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":0.83653994159762124},0.82323409253891999,0.79662239442151761,0.77001069630411523,0.74339899818671284,0.71678730006931046,0.70348145101060922,0.67686975289320683,0.65025805477580445,0.62364635665840207,0.59703465854099969,{"$f":"AD38","v":0.5704229604235973},{"$f":"AE38","v":0.54398181249690392},{"$f":"AF38","v":0.51754066457021053},{"$f":"AG38","v":0.4910995166435172},{"$f":"AH38","v":0.46465836871682387},{"$f":"AI38","v":0.43821722079013053},{"$f":"AJ38","v":0.42062071557402175},{"$f":"AK38","v":0.40837200516126632},{"$f":"AL38","v":0.39612329474851088},{"$f":"AM38","v":0.38387458433575544}]
[{"$f":"ROW()","v":35},null,null,"Assets rolled into asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S422","v":0.83653994159762124},{"$f":"T422","v":0},{"$f":"U422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ422","v":0},0,0,0,0]
[{"$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,{"$f":"T440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ440","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":"T458+T476","v":-1.3305849058701202E-2},-2.6611698117402403E-2,-2.6611698117402403E-2,-2.66116981174024E-2,-2.66116981174024E-2,-1.3305849058701202E-2,-2.66116981174024E-2,-2.6611698117402403E-2,-2.6611698117402403E-2,-2.6611698117402403E-2,-2.6611698117402403E-2,-2.6441147926693345E-2,-2.6441147926693345E-2,-2.6441147926693345E-2,-2.6441147926693345E-2,-2.6441147926693345E-2,-1.7596505216108775E-2,-1.2248710412755435E-2,-1.2248710412755435E-2,-1.2248710412755435E-2,-1.2248710412755435E-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":0.83653994159762124},0.82323409253891999,0.79662239442151761,0.77001069630411523,0.74339899818671284,0.71678730006931046,0.70348145101060922,0.67686975289320683,0.65025805477580445,0.62364635665840207,0.59703465854099969,0.5704229604235973,0.54398181249690392,0.51754066457021053,0.4910995166435172,0.46465836871682387,0.43821722079013053,{"$f":"SUM(AJ34:AJ37)","v":0.42062071557402175},0.40837200516126632,0.39612329474851088,0.38387458433575544,0.37162587392300001]
[{"$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":4.2653581420900863},3.3964047591890534,2.5274513762880204,1.6584979933869872,0.78954461048595415,0.58123773226947151,0.29585022657643556,1.0462720883399612E-2,4.4582393332603942E-16,4.4582393332603942E-16,{"$f":"AD44","v":4.4582393332603942E-16},{"$f":"AE44","v":4.4582393332603942E-16},{"$f":"AF44","v":4.4582393332603942E-16},{"$f":"AG44","v":4.4582393332603942E-16},{"$f":"AH44","v":4.4582393332603942E-16},{"$f":"AI44","v":4.4582393332603942E-16},{"$f":"AJ44","v":0},{"$f":"AK44","v":0},{"$f":"AL44","v":0},{"$f":"AM44","v":0}]
[{"$f":"ROW()","v":41},null,null,"Assets rolled into asset base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T549","v":4.2653581420900863},{"$f":"U549","v":0},{"$f":"V549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ549","v":0},0,0,0,0]
[{"$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,{"$f":"U567","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ567","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":"U585+U603","v":-0.86895338290103308},-0.86895338290103319,-0.86895338290103319,-0.86895338290103308,-0.20830687821648269,-0.28538750569303595,-0.28538750569303595,-1.0462720883399166E-2,0,0,0,0,0,0,0,-4.4582393332603942E-16,0,0,0,0]
[{"$f":"ROW()","v":44},null,null,"Closing Value (Asset Added as at 30/06/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T40:T43)","v":4.2653581420900863},3.3964047591890534,2.5274513762880204,1.6584979933869872,0.78954461048595415,0.58123773226947151,0.29585022657643556,1.0462720883399612E-2,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,{"$f":"SUM(AJ40:AJ43)","v":0},0,0,0,0]
["Capex Account "]
[{"$f":"ROW()","v":46},null,null,"Opening Value",null,null,null,null,null,null,null,null,null,null,{"$f":"N52","v":208.53124598387728},{"$f":"O52","v":236.05320439543632},269.07801115477059,302.11202205149982,334.10664370126341,{"$f":"S52","v":383.62644669370047},{"$f":"T52","v":411.99151549572053},449.00607861092942,479.46265897224367,559.03587114761194,{"$f":"X52","v":624.07224696957155},661.55047758389662,718.95598328659321,783.4658875594472,844.13028620215323,902.67163268993261,{"$f":"AD52","v":936.76306706342712},{"$f":"AE52","v":970.60006556327141},{"$f":"AF52","v":1005.8717517217261},{"$f":"AG52","v":1040.0432515039447},{"$f":"AH52","v":1070.1872409984544},{"$f":"AI52","v":1095.7645094054858},{"$f":"AJ52","v":1152.4498248548014},{"$f":"AK52","v":1210.2578836796265},{"$f":"AL52","v":1244.040830546222},{"$f":"AM52","v":1272.306780903926}]
[{"$f":"ROW()","v":47},null,null,"Capex",null,null,null,null,null,null,null,null,null,null,{"$f":"O676","v":39.71646037732198},{"$f":"P676","v":47.852697200765562},50.292509946663444,51.228879863725531,61.221185136370707,35.588165981691262,53.228477303998183,49.754793929594882,101.90437474986237,90.336155269450018,49.886965851220985,86.683685764460023,99.129889494973426,99.134492368834316,100.68397824211883,82.038035018983578,{"$f":"AE676","v":71.512238270948657},83.605118116152653,84.089204279902859,81.457042274747081,79.453591615026113,{"$f":"AJ676","v":99.898340783719888},113.69926273417903,95.958802872784034,91.728054524941228,89.404586538904383]
[{"$f":"ROW()","v":48},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"O712","v":-12.194501965762958},{"$f":"P712","v":-14.827890441431284},-17.258499049934233,-19.234258213961926,-21.759582007812057,-7.2230971796711803,-16.213914188789346,-19.298213568280634,-22.331162574494076,-25.280979642042976,-12.358955791816301,-29.259947846388844,-34.380843002274439,-38.219769488278168,-41.534801272395811,-45.175611643755232,-36.98919346385177,-47.767683455315208,-49.49143427197339,-50.98500212023739,-53.876323207994844,-43.213025334404378,-55.891203909353969,-62.175856006188582,-63.462104167237207,-63.736346239454242]
[{"$f":"ROW()","v":49},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,null,null,null,null,null,{"$f":"O694","v":0},0,0,0,0,0,0,0,0,0,-4.9779445079604065E-2,-1.823221537466397E-2,-0.23914221984500875,-0.25032423785013386,-0.60783048194366762,-1.0328597961703958,-0.68604630725255955,-0.56574850238252272,-0.42627022571100914,-0.32805066000000005,0,{"$f":"AJ694","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":"O730","v":0},{"$f":"P730","v":0},0,0,0,0,0,0,0,-1.8799805447470792E-2,0,0,0,0,0,-1.7381292055633981,0,0,0,0,0,{"$f":"AJ730","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":"O748","v":0},0,0,0,10.058199863878418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ748","v":0},0,0,0,0]
[{"$f":"ROW()","v":52},null,null,"Closing Value",null,null,null,null,null,null,null,null,null,{"$f":"N766","v":208.53124598387728},{"$f":"SUM(O46:O51)","v":236.05320439543632},{"$f":"SUM(P46:P51)","v":269.07801115477059},302.11202205149982,334.10664370126341,383.62644669370047,411.99151549572053,449.00607861092942,479.46265897224367,559.03587114761194,624.07224696957155,661.55047758389662,718.95598328659321,783.4658875594472,844.13028620215323,902.67163268993261,936.76306706342712,970.60006556327141,1005.8717517217261,1040.0432515039447,1070.1872409984544,1095.7645094054858,{"$f":"SUM(AJ46:AJ51)","v":1152.4498248548014},1210.2578836796265,1244.040830546222,1272.306780903926,1297.9750212033762]
[{"$f":"\"Assets Account [m$\"&Input!$G$51&\"]\"","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,{"$f":"N199","v":284.41858361590414},282.32267831819291,281.70048826509793,281.15419210364917,283.05218774103054,295.38911405858698,305.23810135501918,306.69278554746455,307.21687626581826,330.49704234156155,333.17224307226854,332.13031615805556,328.90259043651241,327.76429647421361,331.15236976293801,333.27611157548967,{"$f":"AD199","v":331.78096069889767},332.10550241174229,332.71919637421598,333.2170111395352,330.73011666443136,{"$f":"AI199","v":329.5533964385927},{"$f":"AJ199","v":302.87396553294423},{"$f":"AK199","v":284.51039026507294},{"$f":"AL199","v":269.992402797311},{"$f":"AM199","v":256.16224299141948}]
[{"$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":1.3789041628056549},{"$f":"Z200","v":3.0028098970296928},{"$f":"AA200","v":3.8038996601507584},{"$f":"AB200","v":4.2727130673926519},{"$f":"AC200","v":4.878228380863983},4.7603845682847234,5.3637388460751563,5.0990480495926107,5.0152617811945843,4.9303917801283621,4.8455217790621399,4.9938754706543671,4.8960964625857111,4.798317454517055,4.700538446448399]
[{"$f":"ROW()","v":57},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N201","v":362.68831207023618},354.85057460972888,346.857965239181,338.72076639718665,330.46166699651593,{"$f":"T245+T390+T517+T644","v":279.97980123029822},276.48005371491951,269.48055868416208,262.48106365340465,255.48156862264719,248.48207359188973,244.98232607651101,237.98283104575356,230.9833360149961,223.98384098423864,216.98434595348118,209.98485092272372,203.03021455551703,196.07557818831035,189.12094182110366,182.16630545389697,175.21166908669028,168.20320232322265,161.19473555975503,154.18626879628741,147.17780203281978]
[{"$f":"ROW()","v":58},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N202","v":171.41832413490872},177.97483863495083,185.98501686577362,200.04967106934851,211.82464348826059,{"$f":"T246+T391+T518+T645","v":263.36641325709672},266.5418393179973,272.80577986842115,279.97838480553554,301.57402997609086,315.37470022048171,327.26920118748808,356.45843506865128,383.84581049244628,410.32632328081178,438.74954117608314,460.64035232341433,480.52067695828686,505.61115749875478,531.50701856086221,555.0998469785136,576.76664548608505,599.73493954840296,622.26213352993943,646.31201007991967,668.48486368322187]
[{"$f":"ROW()","v":59},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N203","v":46.140867352367458},43.481753872313234,41.80937872337811,40.137003574442986,38.464628425507861,36.792253276572737,35.956065702105178,34.283690553170054,32.611315404234929,30.938940255299805,29.266565106364681,28.430377531897118,26.758002382961994,25.08562723402687,23.413252085091745,21.740876936156621,20.068501787221496,18.406806654688122,16.745111522154748,15.083416389621373,13.421721257087999,11.760026124554624,10.080185134258782,8.4001542785489853,6.7201234228391877,5.0400925671293901]
[{"$f":"ROW()","v":60},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"N204","v":16.139572636637435},15.562558899101205,15.971053570898594,16.168375992418319,15.687187872360212,16.035993972529045,15.978411317697029,15.445479555892431,15.18131793275683,15.909024717483376,15.869163385277052,17.191564182388532,19.292866868966492,22.996782574562253,27.507731105035262,28.088495827270005,27.430214965023339,27.706165630065602,27.533492341047502,27.797697744936812,27.918216426072458,28.494437928212882,29.919492789816392,30.760505951578484,32.254186640234479,33.711766623508822]
[{"$f":"ROW()","v":61},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"N205","v":3.066557769193627},2.8386006936812311,2.680582568793918,2.5222522154908815,2.3817540933117387,4.6169159276747846,6.9031792119552078,6.8588424845756482,6.8681288171677659,6.5677158177972155,6.2629159714377547,6.1276447523530599,5.8633328755791343,5.5728024993377883,5.4895893771175182,5.7069586220214985,4.3255055581970172,4.294095677782801,3.8391737364993395,3.4191270465830845,3.1433090051707593,3.0264091606133716,5.0899925284287155,6.2409436598900347,7.9660462364123283,10.790507730230159]
[{"$f":"ROW()","v":62},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"N206","v":2.7173348612376378},2.5661476204622535,2.4144221364023792,2.3224319031278262,2.3381970462653752,0.96508043648909936,1.1099911885037141,2.5429160682126839,3.3975823634024302,8.7093976368639119,20.605155613373437,20.545902194906979,20.515754000573882,20.368389243784577,21.090609012421979,31.225635392836658,31.877026899937519,32.287476627659572,31.58301811325617,30.912360715517416,30.55300614955053,29.804648756271817,30.589673155680323,33.081421673790423,32.457536024737685,31.804238162924069]
[{"$f":"ROW()","v":63},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"N207","v":179.25927169913422},188.93095633169233,202.04866021098206,210.29547473143529,215.06787908861318,220.85691843828329,227.77550642310683,243.32314096834119,254.75314419697051,267.75695444882393,291.16756462655707,304.37930637063039,322.86399984680247,340.05034015534386,353.52185651253575,363.23639506859797,373.90256071015637,375.59441724458821,378.55659407396138,380.13087151312817,382.71757573831701,381.48759269021616,381.90587678373151,383.50844565266004,385.39346784179156,388.49490612450728]
[{"$f":"ROW()","v":64},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"N208","v":4.1634900674118631},-4.8244644353198423,-4.8244644353198431,-4.8244644353198431,-4.8244644353198431,0,4.0989167554890953,4.1972798995514982,4.8065345404861235,9.1413372573861817,14.770802068665851,14.292920150554153,13.892950073445494,12.866572944579051,12.153600093972239,11.928463147079215,10.40429905136552,9.2784667834845713,7.9129054972580892,6.6680779192431707,5.4820426719196078,5.3408365440417214,5.3393100203934516,5.2576199443878391,5.1519241145613535,5.0685837742154156]
[{"$f":"ROW()","v":65},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$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":1.809195340112115},{"$f":"Z209","v":2.9602149655001431},{"$f":"AA209","v":4.4219452777502806},{"$f":"AB209","v":5.3213283223891841},{"$f":"AC209","v":7.0601002738109804},6.8413552899992416,9.6562453997365694,10.144434811112962,9.3195392298166251,8.208768653795504,8.5316367359117056,10.416468358171214,10.844337233886861,10.455789679539842,11.110624711713903]
[{"$f":"ROW()","v":66},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"N210","v":9.9261731718104294},8.542450052107359,5.4583968883919347,1.4204060558641931,0.33764961819697525,5.3172746740507346,7.2964553460987558,10.750312669808173,11.530721532635555,13.809973465325712,12.438879556422265,17.570656958343971,16.561763290285924,21.591395789813749,24.131886482970692,19.596107442493434,13.121377947750121,13.075316562296242,13.007422774890875,13.428083104596814,14.388054413476805,13.028700928983419,32.48819882297029,51.897659113933933,47.608048082511026,38.200077732236458]
[{"$f":"ROW()","v":67},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$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":0.94950524895473587},{"$f":"AD211","v":2.0424834812961037},2.6815018780470639,3.4293423816105277,3.7922073769667239,3.8141243843735011,3.6416028311068511,4.5362857729042929,7.1359724354860523,7.7631967776986919,8.1649790459403118]
[{"$f":"ROW()","v":68},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"N212","v":19.933664196261038},15.946931357008831,11.960198517756623,7.9734656785044162,3.986732839252209,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,{"$f":"AD212","v":2.2232649748987754E-15},{"$f":"AE212","v":2.2232649748987754E-15},{"$f":"AF212","v":2.2232649748987754E-15},{"$f":"AG212","v":2.2232649748987754E-15},{"$f":"AH212","v":2.2232649748987754E-15},{"$f":"AI212","v":-0.16781140368160896},{"$f":"AJ212","v":1.1102230246251565E-15},{"$f":"AK212","v":1.1102230246251565E-15},{"$f":"AL212","v":1.1102230246251565E-15},{"$f":"AM212","v":1.1102230246251565E-15}]
[{"$f":"ROW()","v":69},null,null,"Land",null,null,null,null,null,null,null,null,null,null,9.5870788735068775,9.5870788735068775,9.5870788735068775,9.5870788735068775,9.5870788735068775,4.7083614134614207,4.7083614134614207,4.7083614134614207,4.7083614134614207,4.7083614134614207,4.7083614134614207,4.7083614134614207,5.7379001588488743,8.5234255514670565,9.0201159817792771,9.0281166459247633,11.427074949745691,11.426961622109172,11.426436846091034,11.426436846091034,11.426436846091034,11.426436846091034,11.426436846091034,11.426436846091034,11.426436846091034,11.426436846091034]
[{"$f":"ROW()","v":70},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"N214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33433709981011112,1.1243602447556214,1.1072462767305384,1.0901323087054555,1.0730183406803726,1.0559043726552897,1.0387904046302068,1.021633659356223,1.0044769140822392,0.98732016880825546,0.97016342353427176]
[{"$f":"ROW()","v":71},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O55:O70)","v":1109.4592304486098},1097.7801048274262,1101.6487774248433,1105.5266541596554,1108.3651416475018,1128.0281266850429,1152.0868817463536,1171.0891477130608,1183.5334309258742,1245.0943459527414,1292.1184246261996,1320.8166764795083,1360.7934509109111,1407.8746239124721,1451.3852160686949,1492.7832187908737,1509.7313093987686,1526.5348331288099,1544.773044517462,1561.9110695298773,1575.0558207954807,1583.7905403373823,1598.6195367470266,1622.4213295216891,1623.4730749632606,1621.3078238959404]
["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":"O261","v":0}]
[{"$f":"ROW()","v":74},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O262","v":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]
[{"$f":"ROW()","v":77},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,-0.98673833111910025]
[{"$f":"ROW()","v":78},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":79},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,-7.0257036974549769E-2]
[{"$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,-8.9879545027317054]
[{"$f":"ROW()","v":83},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":84},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":85},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O273","v":0}]
[{"$f":"ROW()","v":86},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O274","v":0}]
[{"$f":"ROW()","v":87},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O275","v":0}]
[{"$f":"ROW()","v":88},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O276","v":0}]
[{"$f":"ROW()","v":89},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O73:O88)","v":-10.044949870825356}]
["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":"O406+O533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O407+O534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O408+O535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O409+O536","v":0},0,0,0,0.61604149232215677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O410+O537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":96},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O411+O538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":97},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O412+O539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O413+O540","v":0},0,0,0,0,1.8546597039565706E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O414+O541","v":0},0,0,0,0.2204984492754645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O415+O542","v":0},0,0,0,0,4.09891675548909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O416+O543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O417+O544","v":0},0,0,0,0,0.14789478956143087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O418+O545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O419+O546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O420+O547","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O421+O548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O91:O106)","v":0},0,0,0,0.83653994159762124,4.2653581420900863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":109},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O660","v":0.74962508292196406},2.2324726201970253,2.3199044318781055,4.7757341507431796,14.957667793008957,11.373536840591987,4.6189276041262817,3.7384407853314601,26.578777638178462,6.1020094428706324,0.87961098808460914,0.62467651957729675,2.8022265922039233,7.5742968398110913,6.3383867209408935,2.7703035531841658,{"$f":"AE660","v":4.3968687104436848},4.7255864221599344,4.6504374950840974,1.72760398,3.0762014285714674,{"$f":"AJ660","v":2.5206921905973063},3.0280564807569696,6.3714949868757742,4.8389663360821089,5.5104079637621952]
[{"$f":"ROW()","v":110},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.3789041628056549,1.6493243934188178,0.85112746320380372,0.51885110732463136,0.65555301355406914,-5.7497237022375199E-2,{"$f":"AE661","v":0.68822427885665527},-0.17982079541632315,1.0837326681957186E-3,0,0,{"$f":"AJ661","v":0},0,0,0,0]
[{"$f":"ROW()","v":111},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O662","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Y662","v":0},0,0,0,0,0,{"$f":"AE662","v":0},0,0,0,0,{"$f":"AJ662","v":0},0,0,0,0]
[{"$f":"ROW()","v":112},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,11.384121335712026,12.886669157915719,18.992544655011812,16.753032997287125,12.440905923975064,6.6257229479426636,13.295008868464572,14.481249693188994,29.195571054153049,21.690533274003776,16.054148245408754,37.776031070517348,36.563694653926952,36.235010017622805,38.721334973206609,32.544706388832338,{"$f":"AE663","v":31.415052093848129},37.419634362489695,38.873822728639404,37.218168420000012,35.958148826060906,{"$f":"AJ663","v":37.60713945800773},37.79282503485976,39.945388020551114,38.734121540882349,38.333351408749408]
[{"$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,{"$f":"AE664","v":0},0,0,0,0,{"$f":"AJ664","v":0},0,0,0,0]
[{"$f":"ROW()","v":114},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,0.16197533174076598,1.1506290381726085,0.9425441606526993,0.26692802991452752,1.048098346562045,0.35354341415033758,0.31341894999526149,0.59160357446377465,1.5917392624638349,0.8525969206421149,1.7792247697546741,3.0598755971139595,4.7479208426683304,5.6019191422124965,1.7177582068826711,0.57037494267642053,{"$f":"AE665","v":1.6349429509470992},1.2177608313025556,1.6766589671177368,1.5611166500000002,2.0373124830317435,{"$f":"AJ665","v":3.0012889058406111},2.4922794286452072,2.4721893161167423,2.4978933436380051,2.5048850433489909]
[{"$f":"ROW()","v":115},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,0,0,0,1.812494515029384E-2,2.391351133604656,2.3952329395724847,0.24595080376639764,0.3148656374029471,5.1663054402791694E-3,7.7945845136921622E-4,9.8688843504565627E-3,2.6215496373752679E-2,0,0.22493910928429572,0.78181559884162299,0.18239409876075735,{"$f":"AE666","v":8.3258675656996586E-2},0,3.6856868493883782E-2,0.18305001999999998,0.187287454848,{"$f":"AJ666","v":0.79718472531235474},1.3337140309825892,1.9412083268181293,3.0890974522841175,2.4773364605417818]
[{"$f":"ROW()","v":116},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,0,0,6.0263581687515777E-2,0.16851426812863929,0.21707795911252892,0.15037758365519185,1.5075312376948669,1.0034627575479198,5.701930757722149,12.285873460770189,0.19450799056498494,0.52819272674713458,0.7972865099285652,1.6868922148050935,11.113207551677181,1.8605126251141937,{"$f":"AE667","v":0.38357939753412978},0.33480925383347071,0.37886132027522951,0.66477575,0.27879106640666673,{"$f":"AJ667","v":1.7317192043511129},3.4875919124886861,0.45914754313806372,0.44121401895564022,0.47154919193618305]
[{"$f":"ROW()","v":117},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,26.819227112288207,31.581263793238435,27.97725311743331,25.492041744490713,27.449419813671021,12.261723643196573,26.759934994125391,23.884482790190422,26.868742451820911,38.679117098290845,21.082222029942173,35.070621364061559,35.363678457593608,33.224220483125862,31.082603988723992,34.087352441267676,{"$f":"AE668","v":24.895397192354512},27.480093187328393,27.435914778646541,29.898298389999994,27.575927153172255,{"$f":"AJ668","v":29.069713830989862},30.560197682433948,31.352423736738665,32.476559318108656,32.625007030061504]
[{"$f":"ROW()","v":118},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5.1278474836349105E-15,0.94210946165567888,1.5466352072154506,5.2721832831808815,6.5668453775604938,0.47530590556438962,1.4489114881937195,1.2484008015915169,1.2339142361927369,1.8618599941248408,0.68052110026310131,{"$f":"AE669","v":1.0747880184042917},0.80076855542285263,0.88273885498415694,0.64504057639557266,1.1753099927308712,{"$f":"AJ669","v":0.98914622436431621},0.92671503170376601,0.92671503170376601,0.92671503170376601,0.92671503170376612]
[{"$f":"ROW()","v":119},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.809195340112115,1.5751276189688417,2.53597451413349,2.412593251216169,3.9583519564802945,3.760103745412354,{"$f":"AE670","v":3.2792216041935713},2.5651049479714594,1.6490279958033915,1.49582614649778,2.9491815235554508,{"$f":"AJ670","v":3.3959310085174854},2.2871284593738772,1.4167241534958812,2.4136360821728773,2.8349993521859429]
[{"$f":"ROW()","v":120},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O671","v":0.60151151465901687},1.662591241773997E-3,0,3.7545037280110551,2.7166641664364275,2.4280286125820219,5.5455953841697374,4.1940534842539154,6.6902639969028197,4.1584002368605857,6.2239775346331756,3.895170744100136,11.434054267105072,9.9251655369269258,3.1612632247763064,1.4089997238534306,2.8479244126089096,8.1799148635255818,7.5949033045816616,7.3258309018537142,5.6725388073221836,{"$f":"AJ671","v":19.333184000836727},28.48817559375729,9.413137090620376,4.7088813416866637,2.087939997406941]
[{"$f":"ROW()","v":121},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.94950524895473587,1.0397456011531847,{"$f":"AE672","v":0.81309426373720139},1.0617912635531743,0.90889823360856248,0.73733144000000006,0.54289287932657337,{"$f":"AJ672","v":1.4523412349023872},3.3025790791769438,1.6603746667255184,1.60097005942705,1.6323950592076655]
[{"$f":"ROW()","v":122},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE673","v":0},0,0,0,0,{"$f":"AJ673","v":0},0,0,0,0]
[{"$f":"ROW()","v":123},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O674","v":0},0,0,0,0,0,0,0,0,0,0,1.0295387453874538,2.7855253926181818,0.49669043031222132,8.0006641454864139E-3,2.3950353042857144,{"$f":"AE674","v":-1.1332763651877204E-4},-5.2477601813685087E-4,0,0,0,{"$f":"AJ674","v":0},0,0,0,0]
[{"$f":"ROW()","v":124},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33433709981011112,0.79548273120260693,{"$f":"AE675","v":0},0,0,0,0,{"$f":"AJ675","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":39.71646037732198},47.852697200765562,50.292509946663444,51.228879863725531,61.221185136370707,35.588165981691262,53.228477303998183,49.754793929594882,101.90437474986237,90.336155269450018,49.886965851220985,86.683685764460023,99.129889494973426,99.134492368834316,100.68397824211883,82.038035018983578,71.512238270948657,83.605118116152653,84.089204279902859,81.457042274747081,79.453591615026113,99.898340783719888,113.69926273417903,95.958802872784034,91.728054524941228,89.404586538904383]
["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":"O297+O424+O551+O678","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-24.87,-17.03,-16.489999999999998,-14.19,-14.65]
[{"$f":"ROW()","v":128},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O298+O425+O552+O679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":129},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O299+O426+O553+O680","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":130},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O300+O427+O554+O681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":131},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O301+O428+O555+O682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":132},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O302+O429+O556+O683","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":133},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O303+O430+O557+O684","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":134},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O304+O431+O558+O685","v":0},0,0,0,-1.4829707098504572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":135},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O305+O432+O559+O686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":136},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O306+O433+O560+O687","v":0},0,0,0,0,0,0,0,0,0,-4.5358979098965829E-2,-1.823221537466397E-2,-0.23914221984500875,-7.4501334255129342E-3,0,-8.8881381669535294E-3,-1.7128626279863481E-2,0,-1.1932681957186544E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":137},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O307+O434+O561+O688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-0.24287410442462093,-0.60783048194366762,-1.0239716580034424,-0.6689176809726961,-0.56574850238252272,-0.41433754375382259,-0.32805066000000005,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O308+O435+O562+O689","v":0},0,0,0,0,0,0,0,0,0,-4.420465980638234E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":139},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O309+O436+O563+O690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":140},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O310+O437+O564+O691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":141},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O311+O438+O565+O692","v":0},0,0,0,-4.8787174600454568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":142},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O312+O439+O566+O693","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":143},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O127:O142)","v":0},0,0,0,-6.3616881698959142,0,0,0,0,0,-4.9779445079604065E-2,-1.823221537466397E-2,-0.23914221984500875,-0.25032423785013386,-0.60783048194366762,-1.0328597961703958,-0.68604630725255955,-0.56574850238252272,-0.42627022571100914,-0.32805066000000005,0,-24.87,-17.03,-16.489999999999998,-14.19,-14.65]
["Depreciation"]
[{"$f":"ROW()","v":145},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O315+O442+O569+O696","v":-2.8455303806331878},-2.8546626732920188,-2.8662005933269064,-2.8777385133617948,-2.8880939788366065,-1.5245495441598007,-3.1642434116808991,-3.2143500669777731,-3.2986115624351631,-3.4268087121635915,-1.9215379022976027,-3.8524022411204433,-3.9405205545027258,-4.1862235510867087,-4.2146449083892286,-4.231761963841528,-4.0723269975990899,-4.1118924596862687,-4.1526227297648317,-4.2144984551038753,-4.2529216544101871,-4.3301230962457602,-4.361631748628227,-4.3994824546376883,-4.4791261419736355,-4.5396132211746618]
[{"$f":"ROW()","v":146},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O316+O443+O570+O697","v":0},0,0,0,0,0,0,0,0,0,0,-2.5418659194779751E-2,-5.0037700082738279E-2,-5.0037700082738279E-2,-5.0037700082738279E-2,-5.1531908334699873E-2,-8.4870001066222611E-2,-8.4870001066222611E-2,-8.4870001066222611E-2,-8.4870001066222611E-2,-8.4870001066222611E-2,0.14835369159222692,-9.7779008068655637E-2,-9.7779008068655637E-2,-9.7779008068655637E-2,-9.7779008068655651E-2]
[{"$f":"ROW()","v":147},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O317+O444+O571+O698","v":-7.8377374605073253},-7.992609370547906,-8.137198841994369,-8.2590994006707188,-8.3970582809603176,-3.4997475153787274,-6.9994950307574548,-6.9994950307574539,-6.9994950307574539,-6.9994950307574539,-3.4997475153787252,-6.9994950307574513,-6.9994950307574513,-6.9994950307574504,-6.9994950307574504,-6.9994950307574504,-6.9546363672066844,-6.9546363672066844,-6.9546363672066844,-6.9546363672066844,-6.9546363672066844,-7.0084667634676112,-7.0084667634676103,-7.0084667634676103,-7.0084667634676094,-7.0084667634676086]
[{"$f":"ROW()","v":148},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O318+O445+O572+O699","v":-4.8276068356699069},-4.8764909270929317,-4.9278904514369275,-4.9780605783750573,-5.0353976783156345,-3.4502968870421178,-7.0310683180406954,-7.3086447560746013,-7.5999258835977503,-7.8898630296129024,-4.1596472784023932,-8.5867971893541082,-9.1763192301319734,-9.7544972292572893,-10.298117077935293,-10.843491954417054,-11.534727458975601,-12.329153822021787,-12.977961666532035,-13.62534000234854,-14.291350318489464,-14.638845395689831,-15.265631053323293,-15.895511470570955,-16.561267937580144,-17.206836629928183]
[{"$f":"ROW()","v":149},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O319+O446+O573+O700","v":-1.6723751489351244},-1.6723751489351244,-1.6723751489351244,-1.6723751489351244,-1.6723751489351244,-0.83618757446756209,-1.6723751489351242,-1.6723751489351242,-1.6723751489351242,-1.6723751489351242,-0.83618757446756198,-1.672375148935124,-1.672375148935124,-1.672375148935124,-1.6723751489351242,-1.6723751489351246,-1.6616951325333738,-1.6616951325333738,-1.6616951325333738,-1.6616951325333738,-1.6616951325333738,-1.6798409902958416,-1.6800308557097974,-1.6800308557097974,-1.6800308557097974,-1.6800308557097974]
[{"$f":"ROW()","v":150},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O320+O447+O574+O701","v":-0.73898906927699748},-0.74213436637522223,-0.74522173913297174,-0.74811614997263565,-0.75168272593833196,-0.41112606898235349,-0.84635071179985844,-0.85576519759937553,-0.8640324777372892,-0.87365844740096821,-0.45682397264319186,-0.95857291053599969,-1.044005137072566,-1.0909706117394875,-1.1369934846479275,-1.1831685393310316,-1.3589922859048356,-1.3904341203206547,-1.4124535632284245,-1.4405979688643522,-1.4610909808913211,-1.5762340442371006,-1.6512662668831157,-0.97850862746074507,-1.0403133603636636,-1.1027606939546137]
[{"$f":"ROW()","v":151},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O321+O448+O575+O702","v":-0.15770003853784617},-0.15801812488731332,-0.15833035330303633,-0.15862306732943673,-0.15898375793944811,-0.10896965529206183,-0.29028753114595796,-0.30557930481082962,-0.30557930481082962,-0.30557930481082962,-0.14514010343515205,-0.29052737314767807,-0.29053037624134581,-0.30815223150456539,-0.56444635393764286,-0.69088556091277653,-0.11466855607121273,-0.45492194128346131,-0.45690355841013885,-0.4588680614123255,-0.30418729940538775,1.2663986425029894,-0.18276289952126989,-0.21610575029583462,-0.26463595846628785,-0.34186339477339078]
[{"$f":"ROW()","v":152},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O322+O449+O576+O703","v":-0.15118724077538434},-0.15172548405987407,-0.15225381496206875,-0.15274912499109042,-0.15335946020020061,-2.4013428680142751E-2,-7.4606357985897195E-2,-0.14879646235817343,-0.390115484260666,-0.390115484260666,-0.25376140903144245,-0.55834092108023237,-0.94465126671786825,-0.96467244616769365,-0.97818117126249782,-0.97879958089235186,2.6870330187927872E-2,-1.0392677682368721,-1.049518718013986,-1.0241303159668851,-1.027148459685379,-0.94669480494260549,-0.9958433943785886,-1.0830331921908058,-1.0945118807692573,-1.1055422312431484]
[{"$f":"ROW()","v":153},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O323+O450+O577+O704","v":-17.147542479730113},-18.463559913948707,-19.7304385969801,-20.719637387312808,-21.880878913276383,-5.3431356583730425,-11.212300448891018,-12.454479561561094,-13.864932199967463,-15.26850692055773,-7.8704802858688154,-16.585927887889461,-18.177338149052243,-19.75270412593396,-21.368065432661762,-23.013842503380534,-23.203540657922641,-24.517916357955251,-25.86163733947971,-27.311594164811169,-28.805910201273072,-28.651429737474515,-28.957628813505455,-29.46740154760716,-29.375121035392954,-29.442483306305128]
[{"$f":"ROW()","v":154},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O324+O451+O578+O705","v":0},-6.2547121528021637E-16,0,0,0,0,-0.84374631759327512,-0.93738056628082467,-0.93738056628082467,-0.93738056628082467,-0.90782884457712343,-1.8306493499277154,-2.0356357106129508,-1.9394369533740372,-2.0869969410178637,-2.2115407747532729,-2.1834916600053762,-2.1663298416493348,-2.1156337510418881,-1.8310758237191362,-1.3165161206087581,-0.99067274801258565,-1.0084051077093787,-1.0324108615302516,-1.0100553720497043,-0.90814533153510846]
[{"$f":"ROW()","v":155},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O325+O452+O579+O706","v":0},0,0,0,0,0,0,0,0,0,0,-0.42410799358081386,-1.0742442018833529,-1.2703361021526447,-1.6117495231148293,-2.7353526934488395,0.20458618651645372,-1.5111670342125449,-2.059586033345906,-2.2785460625189011,-2.6263134414392497,-1.511099386257976,-1.8592595836582291,-1.8052717078429004,-1.7588010499988158,-1.7507470731088912]
[{"$f":"ROW()","v":156},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O326+O453+O580+O707","v":-1.9852346343620857},-3.0857157549571976,-4.0379908325277416,-4.8372601656782734,-5.9911533860750197,-0.59674273009543133,-2.0917380604603202,-3.413644621426533,-4.4110120642126631,-5.5294941457640325,-1.0877796667308308,-4.9040644121581805,-6.4044217675772481,-7.3846748437699805,-7.6970422652535646,-7.7011826626243467,-2.8939857980627881,-8.2478086509309509,-7.1742429748757228,-6.3658595929737229,-7.0318922918155691,0.12631389315014196,-9.0787153027936469,-13.70274812204328,-14.11685169196123,-13.523183366844652]
[{"$f":"ROW()","v":157},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O327+O454+O581+O708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.17407586698624133,-0.31395075998971034,-0.54603323825236683,-0.71541443259322313,-0.71541443259322313,-0.55765829310494541,-0.7028924165951842,-1.0331503245128784,-1.1991877911854303,-1.2529390430903773]
[{"$f":"ROW()","v":158},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O328+O455+O582+O709","v":-3.9867328392522072},-3.9867328392522072,-3.9867328392522072,-3.9867328392522072,-3.9867328392522068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.16781140368161118,0.16781140368161007,0,0,0,0]
[{"$f":"ROW()","v":159},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O329+O456+O583+O710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O330+O457+O584+O711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.5270877263382152E-3,-1.7113968025082957E-2,-1.7113968025082957E-2,-1.7113968025082957E-2,-1.7113968025082957E-2,-1.7113968025082957E-2,-1.7156745273983729E-2,-1.7156745273983729E-2,-1.7156745273983729E-2,-1.7156745273983729E-2,-1.7156745273983729E-2]
[{"$f":"ROW()","v":161},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O145:O160)","v":-41.350636127680183},-43.984024603348502,-46.414633211851452,-48.390392375879138,-50.915716169729265,-15.794769062471239,-34.226211337290501,-37.310510716781785,-40.343459722995227,-43.29327679054412,-21.138934552832843,-46.688679117681986,-51.809574273567591,-55.373575974761671,-58.678145037995925,-62.318955409355347,-54.02266823365477,-64.801158225118215,-66.524909041776382,-67.984240349143505,-70.718872073124587,-60.199344374075785,-72.867469959516441,-78.417057431212541,-79.70330559226116,-79.977547664478195]
["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":"T460+T587+T714","v":0},0,0,0,0,0,0,0,0,0,-3.36924659346933E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T461+T588+T715","v":0},0,0,0,0,0,0,0,0,0,-8.8146672221842363E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":165},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T462+T589+T716","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":166},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T463+T590+T717","v":0},0,0,0,0,0,0,0,0,0,0.18959671291586769,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":167},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T464+T591+T718","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":168},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T465+T592+T719","v":0},0,0,0,-1.8799805447470792E-2,0,0,0,0,0,-4.5487265592056333E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":169},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T466+T593+T720","v":0},0,0,0,0,0,0,0,0,0,-0.87296160167246173,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":170},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T467+T594+T721","v":0},0,0,0,0,0,0,0,0,0,-0.23032153712098666,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":171},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T468+T595+T722","v":0},0,0,0,0,0,0,0,0,0,-0.40734429632874553,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":172},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T469+T596+T723","v":0},0,0,0,0,0,0,0,0,0,1.5743716943429898E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":173},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T470+T597+T724","v":0},0,0,0,0,0,0,0,0,0,-0.21952437777180989,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":174},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T471+T598+T725","v":0},0,0,0,0,0,0,0,0,0,-0.18254655597239516,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":175},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T472+T599+T726","v":0},0,0,0,0,0,0,0,0,0,5.3232631188182784E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":176},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T473+T600+T727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":177},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T474+T601+T728","v":0},0,0,0,0,0,0,0,0,0,3.9229995352128219E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":178},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T475+T602+T729","v":0},0,0,0,0,0,0,0,0,0,6.7501469241434923E-5,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":179},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T163:T178)","v":0},0,0,0,-1.8799805447470792E-2,0,0,0,0,0,-1.7381292055633981,0,0,0,0,0,0,0,0,0,0]
["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":"S732+S333","v":0.26735250338406191},null,null,null,null,{"$f":"X732+X333","v":0}]
[{"$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]
[{"$f":"ROW()","v":183},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4350160521440205,null,null,null,null,0]
[{"$f":"ROW()","v":184},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9649345317071719E-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,5.2390479545119759E-2,null,null,null,null,0]
[{"$f":"ROW()","v":187},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7944586978384603E-3,null,null,null,null,0]
[{"$f":"ROW()","v":188},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6135601161852849E-2,null,null,null,null,0]
[{"$f":"ROW()","v":189},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":190},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8244644353198431,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,8.254114275492352,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,2.8189256484623115E-18,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":14.882664299198259},null,null,null,null,{"$f":"SUM(X181:X196)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":199},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N351+N478+N605+N750","v":284.41858361590414},{"$f":"O55+O73+O91+O109+O145+O127+O163+O181","v":282.32267831819291},281.70048826509793,281.15419210364917,283.05218774103054,295.38911405858698,305.23810135501918,306.69278554746455,307.21687626581826,330.49704234156155,333.17224307226854,332.13031615805556,328.90259043651241,327.76429647421361,331.15236976293801,333.27611157548967,331.78096069889767,332.10550241174229,332.71919637421598,333.2170111395352,330.73011666443136,329.5533964385927,302.87396553294423,284.51039026507294,269.992402797311,256.16224299141948,242.48303773400701]
[{"$f":"ROW()","v":200},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,{"$f":"O56+O74+O92+O110+O146+O128+O164+O182","v":0},0,0,0,0,0,0,0,0,0,1.3789041628056549,3.0028098970296928,3.8038996601507584,4.2727130673926519,4.878228380863983,4.7603845682847234,5.3637388460751563,5.0990480495926107,5.0152617811945843,4.9303917801283621,4.8455217790621399,4.9938754706543671,4.8960964625857111,4.798317454517055,4.700538446448399,4.602759438379743]
[{"$f":"ROW()","v":201},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,362.68831207023618,{"$f":"O57+O75+O93+O111+O147+O129+O165+O183","v":354.85057460972888},346.857965239181,338.72076639718665,330.46166699651593,323.49962476769963,276.48005371491951,269.48055868416208,262.48106365340465,255.48156862264719,248.48207359188973,244.98232607651101,237.98283104575356,230.9833360149961,223.98384098423864,216.98434595348118,209.98485092272372,203.03021455551703,196.07557818831035,189.12094182110366,182.16630545389697,175.21166908669028,168.20320232322265,161.19473555975503,154.18626879628741,147.17780203281978,140.16933526935219]
[{"$f":"ROW()","v":202},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,171.41832413490872,{"$f":"O58+O76+O94+O112+O148+O130+O166+O184","v":177.97483863495083},185.98501686577362,200.04967106934851,211.82464348826059,219.84658971969534,266.5418393179973,272.80577986842115,279.97838480553554,301.57402997609086,315.37470022048171,327.26920118748808,356.45843506865128,383.84581049244628,410.32632328081178,438.74954117608314,460.64035232341433,480.52067695828686,505.61115749875478,531.50701856086221,555.0998469785136,576.76664548608505,599.73493954840296,622.26213352993943,646.31201007991967,668.48486368322187,689.61137846204315]
[{"$f":"ROW()","v":203},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,46.140867352367458,{"$f":"O59+O77+O95+O113+O149+O131+O167+O185","v":43.481753872313234},41.80937872337811,40.137003574442986,38.464628425507861,36.792253276572737,35.956065702105178,34.283690553170054,32.611315404234929,30.938940255299805,29.266565106364681,28.430377531897118,26.758002382961994,25.08562723402687,23.413252085091745,21.740876936156621,20.068501787221496,18.406806654688122,16.745111522154748,15.083416389621373,13.421721257087999,11.760026124554624,10.080185134258782,8.4001542785489853,6.7201234228391877,5.0400925671293901,3.3600617114195925]
[{"$f":"ROW()","v":204},null,null,"Regulators",null,null,null,null,null,null,null,null,null,16.139572636637435,{"$f":"O60+O78+O96+O114+O150+O132+O168+O186","v":15.562558899101205},15.971053570898594,16.168375992418319,15.687187872360212,16.035993972529045,15.978411317697029,15.445479555892431,15.18131793275683,15.909024717483376,15.869163385277052,17.191564182388532,19.292866868966492,22.996782574562253,27.507731105035262,28.088495827270005,27.430214965023339,27.706165630065602,27.533492341047502,27.797697744936812,27.918216426072458,28.494437928212882,29.919492789816392,30.760505951578484,32.254186640234479,33.711766623508822,35.113890972903199]
[{"$f":"ROW()","v":205},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,3.066557769193627,{"$f":"O61+O79+O97+O115+O151+O133+O169+O187","v":2.8386006936812311},2.680582568793918,2.5222522154908815,2.3817540933117387,4.6169159276747846,6.9031792119552078,6.8588424845756482,6.8681288171677659,6.5677158177972155,6.2629159714377547,6.1276447523530599,5.8633328755791343,5.5728024993377883,5.4895893771175182,5.7069586220214985,4.3255055581970172,4.294095677782801,3.8391737364993395,3.4191270465830845,3.1433090051707593,3.0264091606133716,5.0899925284287155,6.2409436598900347,7.9660462364123283,10.790507730230159,12.92598079599855]
[{"$f":"ROW()","v":206},null,null,"Buildings",null,null,null,null,null,null,null,null,null,2.7173348612376378,{"$f":"O62+O80+O98+O116+O152+O134+O170+O188","v":2.5661476204622535},2.4144221364023792,2.3224319031278262,2.3381970462653752,0.96508043648909936,1.1099911885037141,2.5429160682126839,3.3975823634024302,8.7093976368639119,20.605155613373437,20.545902194906979,20.515754000573882,20.368389243784577,21.090609012421979,31.225635392836658,31.877026899937519,32.287476627659572,31.58301811325617,30.912360715517416,30.55300614955053,29.804648756271817,30.589673155680323,33.081421673790423,32.457536024737685,31.804238162924069,31.1702451236171]
[{"$f":"ROW()","v":207},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,179.25927169913422,{"$f":"O63+O81+O99+O117+O153+O135+O171+O189","v":188.93095633169233},202.04866021098206,210.29547473143529,215.06787908861318,220.85691843828329,227.77550642310683,243.32314096834119,254.75314419697051,267.75695444882393,291.16756462655707,304.37930637063039,322.86399984680247,340.05034015534386,353.52185651253575,363.23639506859797,373.90256071015637,375.59441724458821,378.55659407396138,380.13087151312817,382.71757573831701,381.48759269021616,381.90587678373151,383.50844565266004,385.39346784179156,388.49490612450728,391.67742984826367]
[{"$f":"ROW()","v":208},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,4.1634900674118631,{"$f":"O64+O82+O100+O118+O154+O136+O172+O190","v":-4.8244644353198423},-4.8244644353198431,-4.8244644353198431,-4.8244644353198431,0,4.0989167554890953,4.1972798995514982,4.8065345404861235,9.1413372573861817,14.770802068665851,14.292920150554153,13.892950073445494,12.866572944579051,12.153600093972239,11.928463147079215,10.40429905136552,9.2784667834845713,7.9129054972580892,6.6680779192431707,5.4820426719196078,5.3408365440417214,5.3393100203934516,5.2576199443878391,5.1519241145613535,5.0685837742154156,5.0871534743840741]
[{"$f":"ROW()","v":209},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,{"$f":"O65+O83+O101+O119+O155+O137+O173+O191","v":0},0,0,0,0,0,0,0,0,0,1.809195340112115,2.9602149655001431,4.4219452777502806,5.3213283223891841,7.0601002738109804,6.8413552899992416,9.6562453997365694,10.144434811112962,9.3195392298166251,8.208768653795504,8.5316367359117056,10.416468358171214,10.844337233886861,10.455789679539842,11.110624711713903,12.194876990790954]
[{"$f":"ROW()","v":210},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,9.9261731718104294,{"$f":"O66+O84+O102+O120+O156+O138+O174+O192","v":8.542450052107359},5.4583968883919347,1.4204060558641931,0.33764961819697525,5.3172746740507346,7.2964553460987558,10.750312669808173,11.530721532635555,13.809973465325712,12.438879556422265,17.570656958343971,16.561763290285924,21.591395789813749,24.131886482970692,19.596107442493434,13.121377947750121,13.075316562296242,13.007422774890875,13.428083104596814,14.388054413476805,13.028700928983419,32.48819882297029,51.897659113933933,47.608048082511026,38.200077732236458,26.764834362798748]
[{"$f":"ROW()","v":211},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0,{"$f":"O67+O85+O103+O121+O157+O139+O175+O193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.94950524895473587,2.0424834812961037,2.6815018780470639,3.4293423816105277,3.7922073769667239,3.8141243843735011,3.6416028311068511,4.5362857729042929,7.1359724354860523,7.7631967776986919,8.1649790459403118,8.5444350620575999]
[{"$f":"ROW()","v":212},null,null,"FRC",null,null,null,null,null,null,null,null,null,19.933664196261038,{"$f":"O68+O86+O104+O122+O158+O140+O176+O194","v":15.946931357008831},11.960198517756623,7.9734656785044162,3.986732839252209,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,-0.16781140368160896,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15]
[{"$f":"ROW()","v":213},null,null,"Land",null,null,null,null,null,null,null,null,null,9.5870788735068775,{"$f":"O69+O87+O105+O123+O159+O141+O177+O195","v":9.5870788735068775},9.5870788735068775,9.5870788735068775,9.5870788735068775,4.7083614134614207,4.7083614134614207,4.7083614134614207,4.7083614134614207,4.7083614134614207,4.7083614134614207,4.7083614134614207,5.7379001588488743,8.5234255514670565,9.0201159817792771,9.0281166459247633,11.427074949745691,11.426961622109172,11.426436846091034,11.426436846091034,11.426436846091034,11.426436846091034,11.426436846091034,11.426436846091034,11.426436846091034,11.426436846091034,11.426436846091034]
[{"$f":"ROW()","v":214},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0,{"$f":"O70+O88+O106+O124+O160+O142+O178+O196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.33433709981011112,1.1243602447556214,1.1072462767305384,1.0901323087054555,1.0730183406803726,1.0559043726552897,1.0387904046302068,1.021633659356223,1.0044769140822392,0.98732016880825546,0.97016342353427176,0.95300667826028806]
[{"$f":"ROW()","v":215},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N199:N214)","v":1109.4592304486098},1097.7801048274262,1101.6487774248433,1105.5266541596554,1108.3651416475018,1128.0281266850429,1152.0868817463536,1171.0891477130608,1183.5334309258742,1245.0943459527414,1292.1184246261996,1320.8166764795083,1360.7934509109111,1407.8746239124721,1451.3852160686949,1492.7832187908737,1509.7313093987686,1526.5348331288099,1544.773044517462,1561.9110695298773,1575.0558207954807,1583.7905403373823,1598.6195367470266,1622.4213295216891,1623.4730749632606,1621.3078238959404,1616.0848627703667]
[{"$f":"\"ICB Account [m$\"&Input!$G$51&\"]\"","v":"ICB Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":217}]
[{"$f":"ROW()","v":218}]
[{"$f":"ROW()","v":219}]
[{"$f":"ROW()","v":220}]
[{"$f":"ROW()","v":221}]
[{"$f":"ROW()","v":222}]
[{"$f":"ROW()","v":223}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":225},null,null,"High Pressure Mains - Steel",null,null,null,null,{"$f":"Input!$F$84","v":106},{"$f":"(I225-I$9)*(I225>J$9)","v":105},{"$f":"(J225-J$9)*(J225>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":"(AI225-AI$9)*(AI225>AJ$9)","v":80},{"$f":"(AJ225-AJ$9)*(AJ225>AK$9)","v":79},{"$f":"(AK225-AK$9)*(AK225>AL$9)","v":78},{"$f":"(AL225-AL$9)*(AL225>AM$9)","v":77},{"$f":"(AM225-AM$9)*(AM225>AN$9)","v":76}]
[{"$f":"ROW()","v":226},null,null,"High Pressure Mains - PE",null,null,null,null,{"$f":"Input!$F$84","v":106},{"$f":"(I226-I$9)*(I226>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":227},null,null,"Medium Pressure Mains",null,null,null,null,{"$f":"Input!$F$86","v":51},{"$f":"(I227-I$9)*(I227>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":228},null,null,"Medium / Low Pressure Mains",null,null,null,null,{"$f":"Input!$F$87","v":41},{"$f":"(I228-I$9)*(I228>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":229},null,null,"Low Pressure Mains",null,null,null,null,{"$f":"Input!$F$88","v":33},{"$f":"(I229-I$9)*(I229>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":230},null,null,"Regulators",null,null,null,null,{"$f":"Input!$F$89","v":28},{"$f":"(I230-I$9)*(I230>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":231},null,null,"Secondary Gate Stations",null,null,null,null,{"$f":"Input!$F$90","v":25},{"$f":"(I231-I$9)*(I231>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":232},null,null,"Buildings",null,null,null,null,{"$f":"Input!$F$91","v":24},{"$f":"(I232-I$9)*(I232>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":233},null,null,"Meter and Services Pipes",null,null,null,null,{"$f":"Input!$F$92","v":11},{"$f":"(I233-I$9)*(I233>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":234},null,null,"Equipment & Vehicles",null,null,null,null,{"$f":"Input!$F$93","v":11},{"$f":"(I234-I$9)*(I234>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":235},null,null,"Vehicle",null,null,null,null,{"$f":"Input!$F$94","v":11},{"$f":"(I235-I$9)*(I235>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":236},null,null,"Information Technology",null,null,null,null,{"$f":"Input!$F$95","v":6},{"$f":"(I236-I$9)*(I236>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":237},null,null,"Telemetry and Monitoring",null,null,null,null,{"$f":"Input!$F$96","v":0},{"$f":"(I237-I$9)*(I237>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":238},null,null,"FRC",null,null,null,null,{"$f":"Input!$F$97","v":6},{"$f":"(I238-I$9)*(I238>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":239},null,null,"Land",null,null,null,null,{"$f":"Input!$F$98","v":0},{"$f":"(I239-I$9)*(I239>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":240},null,null,"Equity Raising Cost",null,null,null,null,{"$f":"Input!$F$99","v":0},{"$f":"(I240-I$9)*(I240>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":241}]
["Opening Asset Value"]
[{"$f":"ROW()","v":243},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N351","v":280.04800364238969},{"$f":"O351","v":277.2475236059658},274.4470435695419,271.64656353311801,268.84608349669412,266.04560346027023,264.64536344205828,261.84488340563439,259.0444033692105,256.24392333278661,253.44344329636272,252.04320327815077,249.24272324172688,246.44224320530299,243.64176316887909,240.8412831324552,{"$f":"AD351","v":238.04080309603131},235.25827089601313,232.47573869599495,229.69320649597677,226.91067429595859,{"$f":"AI351","v":224.1281420959404},{"$f":"AJ351","v":196.45654031974115},{"$f":"AK351","v":176.6249385435419},{"$f":"AL351","v":157.33333676734264},{"$f":"AM351","v":140.3417349911434}]
[{"$f":"ROW()","v":244},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O352","v":0},{"$f":"P352","v":0},{"$f":"Q352","v":0},{"$f":"R352","v":0},0,0,0,0,0,{"$f":"X352","v":0},{"$f":"Y352","v":0},{"$f":"Z352","v":0},{"$f":"AA352","v":0},{"$f":"AB352","v":0},{"$f":"AC352","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":245},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,314.97727638408537,{"$f":"O353","v":307.97778135332794},300.97828632257051,293.97879129181308,286.97929626105565,279.97980123029822,276.48005371491951,269.48055868416208,262.48106365340465,255.48156862264719,248.48207359188973,244.98232607651101,237.98283104575356,230.9833360149961,223.98384098423864,216.98434595348118,209.98485092272372,203.03021455551703,196.07557818831035,189.12094182110366,182.16630545389697,175.21166908669028,168.20320232322265,161.19473555975503,154.18626879628741,147.17780203281978]
[{"$f":"ROW()","v":246},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,165.50629822224252,{"$f":"O354","v":160.77754684446415},156.04879546668579,151.32004408890742,146.59129271112906,141.86254133335069,139.49816564446152,134.76941426668316,130.04066288890479,125.31191151112643,120.58316013334806,118.21878444445888,113.49003306668052,108.76128168890217,104.03253031112382,99.30377893334547,94.575027555567118,89.876582002157349,85.17813644874758,80.479690895337811,75.781245341928042,71.082799788518273,66.343946469283722,61.605093150049171,56.866239830814621,52.12738651158007]
[{"$f":"ROW()","v":247},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,46.140867352367458,{"$f":"O355","v":43.481753872313234},41.80937872337811,40.137003574442986,38.464628425507861,36.792253276572737,35.956065702105178,34.283690553170054,32.611315404234929,30.938940255299805,29.266565106364681,28.430377531897118,26.758002382961994,25.08562723402687,23.413252085091745,21.740876936156621,20.068501787221496,18.406844627770912,16.745187468320328,15.083530308869745,13.421873149419163,11.760215989968581,10.080185134258784,8.4001542785489871,6.7201234228391895,5.0400925671293919]
[{"$f":"ROW()","v":248},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,15.916407369865002,{"$f":"O356","v":15.192934307598412},14.469461245331821,13.745988183065231,13.022515120798641,12.29904205853205,11.937305527398754,11.213832465132164,10.490359402865574,9.7668863405989832,9.0434132783323928,8.6816767471990968,7.9582036849325055,7.2347306226659143,6.511257560399323,5.7877844981327318,5.0643114358661405,4.3454749987483128,3.626638561630485,2.9078021245126573,2.1889656873948296,1.4701292502770018,0.7350646251385009,0,0,0]
[{"$f":"ROW()","v":249},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,3.066557769193627,{"$f":"O357","v":2.8386006936812311},2.6809006551433852,2.5232006166055392,2.3655005780676932,2.2078005395298472,2.1289505202609242,1.971250481723078,1.8135504431852318,1.6558504046473856,1.4981503661095394,1.4193003468406162,1.26160030830277,1.1039002697649236,0.9462002312270773,0.78850019268923099,0.63080015415138468,0.47411079037502113,0.31742142659865757,0.16073206282229405,4.0426990459305201E-3,4.0426990459305201E-3,0,0,0,0]
[{"$f":"ROW()","v":250},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,2.6735767698949089,{"$f":"O358","v":2.5250447271229697},2.3765126843510305,2.2279806415790913,2.079448598807152,0.44794584618475541,0.43071715979303404,0.39625978700959136,0.36180241422614867,0.32734504144270599,0.2928876686592633,0.27565898226754193,0.24120160948409922,0.2067442367006565,0.17228686391721379,0.13782949113377108,0.10337211835032836,6.9135577453435321E-2,3.4899036556542272E-2,6.6249565964922319E-4,6.6249565964922319E-4,6.6249565964922319E-4,0,0,0,0]
[{"$f":"ROW()","v":251},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,59.626637122230058,{"$f":"O359","v":47.701309697784048},35.775982273338037,23.850654848892027,11.925327424446015,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,0,0,0,0]
[{"$f":"ROW()","v":252},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,4.1634900674118631,{"$f":"O360","v":-4.8244644353198423},-4.8244644353198423,-4.8244644353198423,-4.8244644353198423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":253},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,0,0,0,0,{"$f":"X361","v":0},{"$f":"Y361","v":0},{"$f":"Z361","v":0},{"$f":"AA361","v":0},{"$f":"AB361","v":0},{"$f":"AC361","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":254},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":255},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"N363","v":0},{"$f":"O363","v":0},{"$f":"P363","v":0},{"$f":"Q363","v":0},{"$f":"R363","v":0},{"$f":"S363","v":0},{"$f":"T363","v":0},{"$f":"U363","v":0},{"$f":"V363","v":0},{"$f":"W363","v":0},{"$f":"X363","v":0},{"$f":"Y363","v":0},{"$f":"Z363","v":0},{"$f":"AA363","v":0},{"$f":"AB363","v":0},{"$f":"AC363","v":0},{"$f":"AD363","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":256},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"N364","v":0},{"$f":"O364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD364","v":0},{"$f":"AE364","v":0},{"$f":"AF364","v":0},{"$f":"AG364","v":0},{"$f":"AH364","v":0},{"$f":"AI364","v":0},{"$f":"AJ364","v":0},{"$f":"AK364","v":0},{"$f":"AL364","v":0},{"$f":"AM364","v":0}]
[{"$f":"ROW()","v":257},null,null,"Land",null,null,null,null,null,null,null,null,null,null,8.8088697650518295,8.8088697650518295,8.8088697650518295,8.8088697650518295,8.8088697650518295,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727]
[{"$f":"ROW()","v":258},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":259},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O243:O258)","v":900.92798446473228},861.72690043198952,832.57076627007245,803.41463210815539,774.25849794623798,743.56514004974485,735.00677401600365,717.890041948521,700.77330988103824,683.65657781355537,666.53984574607273,657.98147971233118,640.86474764484865,623.748015577366,606.63128350988325,589.51455144240049,572.39781937491784,555.39078575304143,538.38375213116512,521.37671850928882,504.40392142830962,487.58781371110649,445.74909117665112,411.75507383690149,379.03612112229024,348.61716840767895]
[{"$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":261},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y84","v":0}]
[{"$f":"ROW()","v":262},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y85","v":0}]
[{"$f":"ROW()","v":263},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y86","v":0}]
[{"$f":"ROW()","v":264},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y87","v":0}]
[{"$f":"ROW()","v":265},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y88","v":-0.98673833111910025}]
[{"$f":"ROW()","v":266},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y89","v":0}]
[{"$f":"ROW()","v":267},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y90","v":-7.0257036974549769E-2}]
[{"$f":"ROW()","v":268},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y91","v":0}]
[{"$f":"ROW()","v":269},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y92","v":0}]
[{"$f":"ROW()","v":270},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y93","v":-8.9879545027317054}]
[{"$f":"ROW()","v":271},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y94","v":0}]
[{"$f":"ROW()","v":272},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y95","v":0}]
[{"$f":"ROW()","v":273},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y96","v":0}]
[{"$f":"ROW()","v":274},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y97","v":0}]
[{"$f":"ROW()","v":275},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y98","v":0}]
[{"$f":"ROW()","v":276},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Y99","v":0}]
[{"$f":"ROW()","v":277},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O261:O276)","v":-10.044949870825356},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Adjusted Opening Asset Value"]
[{"$f":"ROW()","v":279},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O243+O261","v":280.04800364238969},277.2475236059658,274.4470435695419,271.64656353311801,268.84608349669412,266.04560346027023,264.64536344205828,261.84488340563439,259.0444033692105,256.24392333278661,253.44344329636272,252.04320327815077,249.24272324172688,246.44224320530299,243.64176316887909,240.8412831324552,238.04080309603131,235.25827089601313,232.47573869599495,229.69320649597677,226.91067429595859,224.1281420959404,196.45654031974115,176.6249385435419,157.33333676734264,140.3417349911434]
[{"$f":"ROW()","v":280},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O244+O262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":281},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O245+O263","v":314.97727638408537},307.97778135332794,300.97828632257051,293.97879129181308,286.97929626105565,279.97980123029822,276.48005371491951,269.48055868416208,262.48106365340465,255.48156862264719,248.48207359188973,244.98232607651101,237.98283104575356,230.9833360149961,223.98384098423864,216.98434595348118,209.98485092272372,203.03021455551703,196.07557818831035,189.12094182110366,182.16630545389697,175.21166908669028,168.20320232322265,161.19473555975503,154.18626879628741,147.17780203281978]
[{"$f":"ROW()","v":282},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O246+O264","v":165.50629822224252},160.77754684446415,156.04879546668579,151.32004408890742,146.59129271112906,141.86254133335069,139.49816564446152,134.76941426668316,130.04066288890479,125.31191151112643,120.58316013334806,118.21878444445888,113.49003306668052,108.76128168890217,104.03253031112382,99.30377893334547,94.575027555567118,89.876582002157349,85.17813644874758,80.479690895337811,75.781245341928042,71.082799788518273,66.343946469283722,61.605093150049171,56.866239830814621,52.12738651158007]
[{"$f":"ROW()","v":283},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O247+O265","v":45.154129021248359},43.481753872313234,41.80937872337811,40.137003574442986,38.464628425507861,36.792253276572737,35.956065702105178,34.283690553170054,32.611315404234929,30.938940255299805,29.266565106364681,28.430377531897118,26.758002382961994,25.08562723402687,23.413252085091745,21.740876936156621,20.068501787221496,18.406844627770912,16.745187468320328,15.083530308869745,13.421873149419163,11.760215989968581,10.080185134258784,8.4001542785489871,6.7201234228391895,5.0400925671293919]
[{"$f":"ROW()","v":284},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O248+O266","v":15.916407369865002},15.192934307598412,14.469461245331821,13.745988183065231,13.022515120798641,12.29904205853205,11.937305527398754,11.213832465132164,10.490359402865574,9.7668863405989832,9.0434132783323928,8.6816767471990968,7.9582036849325055,7.2347306226659143,6.511257560399323,5.7877844981327318,5.0643114358661405,4.3454749987483128,3.626638561630485,2.9078021245126573,2.1889656873948296,1.4701292502770018,0.7350646251385009,0,0,0]
[{"$f":"ROW()","v":285},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O249+O267","v":2.9963007322190771},2.8386006936812311,2.6809006551433852,2.5232006166055392,2.3655005780676932,2.2078005395298472,2.1289505202609242,1.971250481723078,1.8135504431852318,1.6558504046473856,1.4981503661095394,1.4193003468406162,1.26160030830277,1.1039002697649236,0.9462002312270773,0.78850019268923099,0.63080015415138468,0.47411079037502113,0.31742142659865757,0.16073206282229405,4.0426990459305201E-3,4.0426990459305201E-3,0,0,0,0]
[{"$f":"ROW()","v":286},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O250+O268","v":2.6735767698949089},2.5250447271229697,2.3765126843510305,2.2279806415790913,2.079448598807152,0.44794584618475541,0.43071715979303404,0.39625978700959136,0.36180241422614867,0.32734504144270599,0.2928876686592633,0.27565898226754193,0.24120160948409922,0.2067442367006565,0.17228686391721379,0.13782949113377108,0.10337211835032836,6.9135577453435321E-2,3.4899036556542272E-2,6.6249565964922319E-4,6.6249565964922319E-4,6.6249565964922319E-4,0,0,0,0]
[{"$f":"ROW()","v":287},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O251+O269","v":59.626637122230058},47.701309697784048,35.775982273338037,23.850654848892027,11.925327424446015,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,0,0,0,0]
[{"$f":"ROW()","v":288},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O252+O270","v":-4.8244644353198423},-4.8244644353198423,-4.8244644353198423,-4.8244644353198423,-4.8244644353198423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O253+O271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":290},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O254+O272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":291},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O255+O273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":292},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O256+O274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":293},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O257+O275","v":8.8088697650518295},8.8088697650518295,8.8088697650518295,8.8088697650518295,8.8088697650518295,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727]
[{"$f":"ROW()","v":294},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O258+O276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":295},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O279:O294)","v":890.88303459390681},861.72690043198952,832.57076627007245,803.41463210815539,774.25849794623798,743.56514004974485,735.00677401600365,717.890041948521,700.77330988103824,683.65657781355537,666.53984574607273,657.98147971233118,640.86474764484865,623.748015577366,606.63128350988325,589.51455144240049,572.39781937491784,555.39078575304143,538.38375213116512,521.37671850928882,504.40392142830962,487.58781371110649,445.74909117665112,411.75507383690149,379.03612112229024,348.61716840767895]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":297},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O217","v":0},{"$f":"Input!P217","v":0},{"$f":"Input!Q217","v":0},{"$f":"Input!R217","v":0},{"$f":"Input!S217","v":0},{"$f":"Input!T217","v":0},{"$f":"Input!U217","v":0},{"$f":"Input!V217","v":0},{"$f":"Input!W217","v":0},{"$f":"Input!X217","v":0},{"$f":"Input!Y217","v":0},{"$f":"Input!Z217","v":0},{"$f":"Input!AA217","v":0},{"$f":"Input!AB217","v":0},{"$f":"Input!AC217","v":0},{"$f":"Input!AD217","v":0},{"$f":"Input!AE217","v":0},{"$f":"Input!AF217","v":0},{"$f":"Input!AG217","v":0},{"$f":"Input!AH217","v":0},{"$f":"Input!AI217","v":0},{"$f":"Input!AJ$217","v":-24.87},{"$f":"Input!AK$217","v":-17.03},{"$f":"Input!AL$217","v":-16.489999999999998},{"$f":"Input!AM$217","v":-14.19},{"$f":"Input!AN$217","v":-14.65}]
[{"$f":"ROW()","v":298},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O218","v":0},{"$f":"Input!P218","v":0},{"$f":"Input!Q218","v":0},{"$f":"Input!R218","v":0},{"$f":"Input!S218","v":0},{"$f":"Input!T218","v":0},{"$f":"Input!U218","v":0},{"$f":"Input!V218","v":0},{"$f":"Input!W218","v":0},{"$f":"Input!X218","v":0},{"$f":"Input!Y218","v":0},{"$f":"Input!Z218","v":0},{"$f":"Input!AA218","v":0},{"$f":"Input!AB218","v":0},{"$f":"Input!AC218","v":0},{"$f":"Input!AD218","v":0},{"$f":"Input!AE218","v":0},{"$f":"Input!AF218","v":0},{"$f":"Input!AG218","v":0},{"$f":"Input!AH218","v":0},{"$f":"Input!AI218","v":0},{"$f":"Input!AJ218","v":0},{"$f":"Input!AK218","v":0},{"$f":"Input!AL218","v":0},{"$f":"Input!AM218","v":0},{"$f":"Input!AN218","v":0}]
[{"$f":"ROW()","v":299},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"Input!AJ219","v":0},{"$f":"Input!AK219","v":0},{"$f":"Input!AL219","v":0},{"$f":"Input!AM219","v":0},{"$f":"Input!AN219","v":0}]
[{"$f":"ROW()","v":300},null,null,"Medium / Low Pressure Mains",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}]
[{"$f":"ROW()","v":301},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$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":302},null,null,"Regulators",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}]
[{"$f":"ROW()","v":303},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$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":304},null,null,"Buildings",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},{"$f":"Input!S224","v":-1.4829707098504572},{"$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}]
[{"$f":"ROW()","v":305},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$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":306},null,null,"Equipment & Vehicles",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},{"$f":"Input!S226","v":0},{"$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}]
[{"$f":"ROW()","v":307},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$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":308},null,null,"Information Technology",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}]
[{"$f":"ROW()","v":309},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$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":310},null,null,"FRC",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}]
[{"$f":"ROW()","v":311},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!O231","v":0},{"$f":"Input!P231","v":0},{"$f":"Input!Q231","v":0},{"$f":"Input!R231","v":0},{"$f":"Input!S231","v":-4.8787174600454568},{"$f":"Input!T231","v":0},{"$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":312},null,null,"Equity Raising Cost",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}]
[{"$f":"ROW()","v":313},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O297:O312)","v":0},0,0,0,-6.3616881698959142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-24.87,-17.03,-16.489999999999998,-14.19,-14.65]
["Depreciation"]
[{"$f":"ROW()","v":315},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O406","v":-2.8004800364238966},{"$f":"-Input!P406","v":-2.8004800364238971},{"$f":"-Input!Q406","v":-2.8004800364238971},{"$f":"-Input!R406","v":-2.8004800364238975},{"$f":"-Input!S406","v":-2.8004800364238975},{"$f":"-Input!T406","v":-1.4002400182119488},{"$f":"-Input!U406","v":-2.8004800364238975},{"$f":"-Input!V406","v":-2.8004800364238975},{"$f":"-Input!W406","v":-2.8004800364238975},{"$f":"-Input!X406","v":-2.8004800364238975},{"$f":"-Input!Y406","v":-1.4002400182119488},{"$f":"-Input!Z406","v":-2.8004800364238975},{"$f":"-Input!AA406","v":-2.8004800364238975},{"$f":"-Input!AB406","v":-2.8004800364238975},{"$f":"-Input!AC406","v":-2.8004800364238984},{"$f":"-Input!AD406","v":-2.8004800364238984},{"$f":"-Input!AE406","v":-2.7825322000181902},{"$f":"-Input!AF406","v":-2.7825322000181902},{"$f":"-Input!AG406","v":-2.7825322000181902},{"$f":"-Input!AH406","v":-2.7825322000181902},{"$f":"-Input!AI406","v":-2.7825322000181902},{"$f":"-IF($D315=\"Land\",0,IF(AJ243<0,AJ243,IF(AJ225<1,AJ243,MAX(MIN(IF(AJ225>0,((AJ243)/AJ225)*AJ$9,0),AJ243*AJ$9),0))))","v":-2.8016017761992549},{"$f":"-IF($D315=\"Land\",0,IF(AK243<0,AK243,IF(AK225<1,AK243,MAX(MIN(IF(AK225>0,((AK243-SUM($AJ$297:AJ297))/AK225)*AK$9,0),AK243*AK$9),0))))","v":-2.8016017761992553},{"$f":"-IF($D315=\"Land\",0,IF(AL243<0,AL243,IF(AL225<1,AL243,MAX(MIN(IF(AL225>0,((AL243-SUM($AJ$297:AK297))/AL225)*AL$9,0),AL243*AL$9),0))))","v":-2.8016017761992553},{"$f":"-IF($D315=\"Land\",0,IF(AM243<0,AM243,IF(AM225<1,AM243,MAX(MIN(IF(AM225>0,((AM243-SUM($AJ$297:AL297))/AM225)*AM$9,0),AM243*AM$9),0))))","v":-2.8016017761992549},{"$f":"-IF($D315=\"Land\",0,IF(AN243<0,AN243,IF(AN225<1,AN243,MAX(MIN(IF(AN225>0,((AN243-SUM($AJ$297:AM297))/AN225)*AN$9,0),AN243*AN$9),0))))","v":-2.8016017761992553},"Formula adjsuted to preserve value of accelerated depreciation"]
[{"$f":"ROW()","v":316},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O407","v":0},{"$f":"-Input!P407","v":0},{"$f":"-Input!Q407","v":0},{"$f":"-Input!R407","v":0},{"$f":"-Input!S407","v":0},{"$f":"-Input!T407","v":0},{"$f":"-Input!U407","v":0},{"$f":"-Input!V407","v":0},{"$f":"-Input!W407","v":0},{"$f":"-Input!X407","v":0},{"$f":"-Input!Y407","v":0},{"$f":"-Input!Z407","v":0},{"$f":"-Input!AA407","v":0},{"$f":"-Input!AB407","v":0},{"$f":"-Input!AC407","v":0},{"$f":"-Input!AD407","v":0},{"$f":"-Input!AE407","v":0},{"$f":"-Input!AF407","v":0},{"$f":"-Input!AG407","v":0},{"$f":"-Input!AH407","v":0},{"$f":"-Input!AI407","v":0},{"$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,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O408","v":-6.9994950307574531},{"$f":"-Input!P408","v":-6.9994950307574513},{"$f":"-Input!Q408","v":-6.9994950307574513},{"$f":"-Input!R408","v":-6.9994950307574513},{"$f":"-Input!S408","v":-6.9994950307574513},{"$f":"-Input!T408","v":-3.4997475153787274},{"$f":"-Input!U408","v":-6.9994950307574548},{"$f":"-Input!V408","v":-6.9994950307574539},{"$f":"-Input!W408","v":-6.9994950307574539},{"$f":"-Input!X408","v":-6.9994950307574539},{"$f":"-Input!Y408","v":-3.4997475153787252},{"$f":"-Input!Z408","v":-6.9994950307574513},{"$f":"-Input!AA408","v":-6.9994950307574513},{"$f":"-Input!AB408","v":-6.9994950307574504},{"$f":"-Input!AC408","v":-6.9994950307574504},{"$f":"-Input!AD408","v":-6.9994950307574504},{"$f":"-Input!AE408","v":-6.9546363672066844},{"$f":"-Input!AF408","v":-6.9546363672066844},{"$f":"-Input!AG408","v":-6.9546363672066844},{"$f":"-Input!AH408","v":-6.9546363672066844},{"$f":"-Input!AI408","v":-6.9546363672066844},-7.0084667634676112,-7.0084667634676103,-7.0084667634676103,-7.0084667634676094,-7.0084667634676086]
[{"$f":"ROW()","v":318},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O409","v":-4.7287513777783579},{"$f":"-Input!P409","v":-4.7287513777783579},{"$f":"-Input!Q409","v":-4.7287513777783579},{"$f":"-Input!R409","v":-4.7287513777783579},{"$f":"-Input!S409","v":-4.7287513777783579},{"$f":"-Input!T409","v":-2.3643756888891798},{"$f":"-Input!U409","v":-4.7287513777783596},{"$f":"-Input!V409","v":-4.7287513777783596},{"$f":"-Input!W409","v":-4.7287513777783605},{"$f":"-Input!X409","v":-4.7287513777783605},{"$f":"-Input!Y409","v":-2.3643756888891789},{"$f":"-Input!Z409","v":-4.7287513777783579},{"$f":"-Input!AA409","v":-4.7287513777783579},{"$f":"-Input!AB409","v":-4.7287513777783579},{"$f":"-Input!AC409","v":-4.7287513777783579},{"$f":"-Input!AD409","v":-4.7287513777783579},{"$f":"-Input!AE409","v":-4.6984455534097656},{"$f":"-Input!AF409","v":-4.6984455534097656},{"$f":"-Input!AG409","v":-4.6984455534097656},{"$f":"-Input!AH409","v":-4.6984455534097656},{"$f":"-Input!AI409","v":-4.6984455534097656},-4.7388533192345514,-4.7388533192345514,-4.7388533192345514,-4.7388533192345514,-4.7388533192345514]
[{"$f":"ROW()","v":319},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O410","v":-1.6723751489351244},{"$f":"-Input!P410","v":-1.6723751489351244},{"$f":"-Input!Q410","v":-1.6723751489351244},{"$f":"-Input!R410","v":-1.6723751489351244},{"$f":"-Input!S410","v":-1.6723751489351244},{"$f":"-Input!T410","v":-0.83618757446756209},{"$f":"-Input!U410","v":-1.6723751489351242},{"$f":"-Input!V410","v":-1.6723751489351242},{"$f":"-Input!W410","v":-1.6723751489351242},{"$f":"-Input!X410","v":-1.6723751489351242},{"$f":"-Input!Y410","v":-0.83618757446756198},{"$f":"-Input!Z410","v":-1.672375148935124},{"$f":"-Input!AA410","v":-1.672375148935124},{"$f":"-Input!AB410","v":-1.672375148935124},{"$f":"-Input!AC410","v":-1.6723751489351242},{"$f":"-Input!AD410","v":-1.6723751489351246},{"$f":"-Input!AE410","v":-1.6616571594505827},{"$f":"-Input!AF410","v":-1.6616571594505827},{"$f":"-Input!AG410","v":-1.6616571594505827},{"$f":"-Input!AH410","v":-1.6616571594505827},{"$f":"-Input!AI410","v":-1.6616571594505827},-1.6800308557097972,-1.6800308557097974,-1.6800308557097974,-1.6800308557097974,-1.6800308557097974]
[{"$f":"ROW()","v":320},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O411","v":-0.72347306226659092},{"$f":"-Input!P411","v":-0.72347306226659103},{"$f":"-Input!Q411","v":-0.72347306226659103},{"$f":"-Input!R411","v":-0.72347306226659103},{"$f":"-Input!S411","v":-0.72347306226659103},{"$f":"-Input!T411","v":-0.36173653113329546},{"$f":"-Input!U411","v":-0.72347306226659092},{"$f":"-Input!V411","v":-0.72347306226659092},{"$f":"-Input!W411","v":-0.72347306226659092},{"$f":"-Input!X411","v":-0.72347306226659092},{"$f":"-Input!Y411","v":-0.36173653113329546},{"$f":"-Input!Z411","v":-0.72347306226659092},{"$f":"-Input!AA411","v":-0.72347306226659092},{"$f":"-Input!AB411","v":-0.72347306226659092},{"$f":"-Input!AC411","v":-0.72347306226659092},{"$f":"-Input!AD411","v":-0.72347306226659092},{"$f":"-Input!AE411","v":-0.71883643711782763},{"$f":"-Input!AF411","v":-0.71883643711782763},{"$f":"-Input!AG411","v":-0.71883643711782763},{"$f":"-Input!AH411","v":-0.71883643711782763},{"$f":"-Input!AI411","v":-0.71883643711782763},-0.7350646251385009,-0.7350646251385009,0,0,0]
[{"$f":"ROW()","v":321},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O412","v":-0.15770003853784617},{"$f":"-Input!P412","v":-0.15770003853784617},{"$f":"-Input!Q412","v":-0.15770003853784617},{"$f":"-Input!R412","v":-0.15770003853784617},{"$f":"-Input!S412","v":-0.15770003853784617},{"$f":"-Input!T412","v":-7.8850019268923086E-2},{"$f":"-Input!U412","v":-0.15770003853784617},{"$f":"-Input!V412","v":-0.15770003853784617},{"$f":"-Input!W412","v":-0.15770003853784617},{"$f":"-Input!X412","v":-0.15770003853784617},{"$f":"-Input!Y412","v":-7.8850019268923141E-2},{"$f":"-Input!Z412","v":-0.15770003853784631},{"$f":"-Input!AA412","v":-0.15770003853784631},{"$f":"-Input!AB412","v":-0.15770003853784631},{"$f":"-Input!AC412","v":-0.15770003853784628},{"$f":"-Input!AD412","v":-0.15770003853784628},{"$f":"-Input!AE412","v":-0.15668936377636353},{"$f":"-Input!AF412","v":-0.15668936377636353},{"$f":"-Input!AG412","v":-0.15668936377636353},{"$f":"-Input!AH412","v":-0.15668936377636353},{"$f":"-Input!AI412","v":0},-4.0426990459305201E-3,0,0,0,0]
[{"$f":"ROW()","v":322},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O413","v":-0.14853204277193938},{"$f":"-Input!P413","v":-0.14853204277193938},{"$f":"-Input!Q413","v":-0.14853204277193938},{"$f":"-Input!R413","v":-0.14853204277193938},{"$f":"-Input!S413","v":-0.14853204277193938},{"$f":"-Input!T413","v":-1.7228686391721343E-2},{"$f":"-Input!U413","v":-3.4457372783442679E-2},{"$f":"-Input!V413","v":-3.4457372783442679E-2},{"$f":"-Input!W413","v":-3.4457372783442679E-2},{"$f":"-Input!X413","v":-3.4457372783442679E-2},{"$f":"-Input!Y413","v":-1.722868639172136E-2},{"$f":"-Input!Z413","v":-3.445737278344272E-2},{"$f":"-Input!AA413","v":-3.445737278344272E-2},{"$f":"-Input!AB413","v":-3.445737278344272E-2},{"$f":"-Input!AC413","v":-3.4457372783442713E-2},{"$f":"-Input!AD413","v":-3.4457372783442713E-2},{"$f":"-Input!AE413","v":-3.4236540896893049E-2},{"$f":"-Input!AF413","v":-3.4236540896893049E-2},{"$f":"-Input!AG413","v":-3.4236540896893049E-2},{"$f":"-Input!AH413","v":0},{"$f":"-Input!AI413","v":0},-6.6249565964922319E-4,0,0,0,0]
[{"$f":"ROW()","v":323},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O414","v":-11.925327424446012},{"$f":"-Input!P414","v":-11.925327424446012},{"$f":"-Input!Q414","v":-11.925327424446012},{"$f":"-Input!R414","v":-11.925327424446012},{"$f":"-Input!S414","v":-11.925327424446012},{"$f":"-Input!T414","v":0},{"$f":"-Input!U414","v":0},{"$f":"-Input!V414","v":0},{"$f":"-Input!W414","v":0},{"$f":"-Input!X414","v":0},{"$f":"-Input!Y414","v":0},{"$f":"-Input!Z414","v":0},{"$f":"-Input!AA414","v":0},{"$f":"-Input!AB414","v":0},{"$f":"-Input!AC414","v":0},{"$f":"-Input!AD414","v":0},{"$f":"-Input!AE414","v":0},{"$f":"-Input!AF414","v":0},{"$f":"-Input!AG414","v":0},{"$f":"-Input!AH414","v":0},{"$f":"-Input!AI414","v":0},-3.5527136788005009E-15,0,0,0,0]
[{"$f":"ROW()","v":324},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O415","v":0},{"$f":"-Input!P415","v":0},{"$f":"-Input!Q415","v":0},{"$f":"-Input!R415","v":0},{"$f":"-Input!S415","v":0},{"$f":"-Input!T415","v":0},{"$f":"-Input!U415","v":0},{"$f":"-Input!V415","v":0},{"$f":"-Input!W415","v":0},{"$f":"-Input!X415","v":0},{"$f":"-Input!Y415","v":0},{"$f":"-Input!Z415","v":0},{"$f":"-Input!AA415","v":0},{"$f":"-Input!AB415","v":0},{"$f":"-Input!AC415","v":0},{"$f":"-Input!AD415","v":0},{"$f":"-Input!AE415","v":0},{"$f":"-Input!AF415","v":0},{"$f":"-Input!AG415","v":0},{"$f":"-Input!AH415","v":0},{"$f":"-Input!AI415","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":325},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O416","v":0},{"$f":"-Input!P416","v":0},{"$f":"-Input!Q416","v":0},{"$f":"-Input!R416","v":0},{"$f":"-Input!S416","v":0},{"$f":"-Input!T416","v":0},{"$f":"-Input!U416","v":0},{"$f":"-Input!V416","v":0},{"$f":"-Input!W416","v":0},{"$f":"-Input!X416","v":0},{"$f":"-Input!Y416","v":0},{"$f":"-Input!Z416","v":0},{"$f":"-Input!AA416","v":0},{"$f":"-Input!AB416","v":0},{"$f":"-Input!AC416","v":0},{"$f":"-Input!AD416","v":0},{"$f":"-Input!AE416","v":0},{"$f":"-Input!AF416","v":0},{"$f":"-Input!AG416","v":0},{"$f":"-Input!AH416","v":0},{"$f":"-Input!AI416","v":0},{"$f":"-IF($D325=\"Land\",0,IF(AJ253<0,AJ253,IF(AJ235<1,AJ253,MAX(MIN(IF(AJ235>0,(AJ253/AJ235)*AJ$9,0),AJ253*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":326},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O417","v":0},{"$f":"-Input!P417","v":0},{"$f":"-Input!Q417","v":0},{"$f":"-Input!R417","v":0},{"$f":"-Input!S417","v":0},{"$f":"-Input!T417","v":0},{"$f":"-Input!U417","v":0},{"$f":"-Input!V417","v":0},{"$f":"-Input!W417","v":0},{"$f":"-Input!X417","v":0},{"$f":"-Input!Y417","v":0},{"$f":"-Input!Z417","v":0},{"$f":"-Input!AA417","v":0},{"$f":"-Input!AB417","v":0},{"$f":"-Input!AC417","v":0},{"$f":"-Input!AD417","v":0},{"$f":"-Input!AE417","v":0},{"$f":"-Input!AF417","v":0},{"$f":"-Input!AG417","v":0},{"$f":"-Input!AH417","v":0},{"$f":"-Input!AI417","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":327},null,null,"Telemetry and Monitoring",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},{"$f":"-Input!AI418","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":328},null,null,"FRC",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},{"$f":"-Input!AI419","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":329},null,null,"Land",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},{"$f":"-Input!AI420","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":330},null,null,"Equity Raising Cost",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},{"$f":"-Input!AI421","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":331},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O315:O330)","v":-29.156134161917223},-29.156134161917223,-29.156134161917223,-29.156134161917223,-29.156134161917223,-8.5583660337413594,-17.116732067482719,-17.116732067482719,-17.116732067482719,-17.116732067482719,-8.5583660337413558,-17.116732067482712,-17.116732067482712,-17.116732067482712,-17.116732067482712,-17.116732067482712,-17.007033621876303,-17.007033621876303,-17.007033621876303,-16.972797080979412,-16.81610771720305,-16.968722534455299,-16.964017339749716,-16.228952714611214,-16.228952714611214,-16.228952714611214]
["Over Depreciation"]
[{"$f":"ROW()","v":333},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(R243+R315+R297)*(R243+R315+R297<0)","v":0},null,null,null,null,{"$f":"-(W243+W315+W297)*(W243+W315+W297<0)","v":0}]
[{"$f":"ROW()","v":334},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":335},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]
[{"$f":"ROW()","v":336},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":337},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]
[{"$f":"ROW()","v":338},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":339},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]
[{"$f":"ROW()","v":340},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":341},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]
[{"$f":"ROW()","v":342},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8244644353198423,null,null,null,null,0]
[{"$f":"ROW()","v":343},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":344},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":345},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]
[{"$f":"ROW()","v":346},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":347},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":348},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":349},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S333:S348)","v":4.8244644353198423},null,null,null,null,{"$f":"SUM(X333:X348)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":351},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"Input!X84","v":280.04800364238969},{"$f":"O279+O315+O297+O333","v":277.2475236059658},274.4470435695419,271.64656353311801,268.84608349669412,266.04560346027023,264.64536344205828,261.84488340563439,259.0444033692105,256.24392333278661,253.44344329636272,252.04320327815077,249.24272324172688,246.44224320530299,243.64176316887909,240.8412831324552,238.04080309603131,235.25827089601313,232.47573869599495,229.69320649597677,226.91067429595859,224.1281420959404,196.45654031974115,{"$f":"AK279+AK315+AK297+AK333","v":176.6249385435419},157.33333676734264,140.3417349911434,122.89013321494414]
[{"$f":"ROW()","v":352},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"Input!X85","v":0},{"$f":"O280+O316+O298+O334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK280+AK316+AK298+AK334","v":0},0,0,0]
[{"$f":"ROW()","v":353},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!X86","v":314.97727638408537},{"$f":"O281+O317+O299+O335","v":307.97778135332794},300.97828632257051,293.97879129181308,286.97929626105565,279.97980123029822,276.48005371491951,269.48055868416208,262.48106365340465,255.48156862264719,248.48207359188973,244.98232607651101,237.98283104575356,230.9833360149961,223.98384098423864,216.98434595348118,209.98485092272372,203.03021455551703,196.07557818831035,189.12094182110366,182.16630545389697,175.21166908669028,168.20320232322265,161.19473555975503,154.18626879628741,147.17780203281978,140.16933526935219]
[{"$f":"ROW()","v":354},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!X87","v":165.50629822224252},{"$f":"O282+O318+O300+O336","v":160.77754684446415},156.04879546668579,151.32004408890742,146.59129271112906,141.86254133335069,139.49816564446152,134.76941426668316,130.04066288890479,125.31191151112643,120.58316013334806,118.21878444445888,113.49003306668052,108.76128168890217,104.03253031112382,99.30377893334547,94.575027555567118,89.876582002157349,85.17813644874758,80.479690895337811,75.781245341928042,71.082799788518273,66.343946469283722,61.605093150049171,56.866239830814621,52.12738651158007,47.38853319234552]
[{"$f":"ROW()","v":355},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!X88","v":46.140867352367458},{"$f":"O283+O319+O301+O337","v":43.481753872313234},41.80937872337811,40.137003574442986,38.464628425507861,36.792253276572737,35.956065702105178,34.283690553170054,32.611315404234929,30.938940255299805,29.266565106364681,28.430377531897118,26.758002382961994,25.08562723402687,23.413252085091745,21.740876936156621,20.068501787221496,18.406844627770912,16.745187468320328,15.083530308869745,13.421873149419163,11.760215989968581,10.080185134258784,8.4001542785489871,6.7201234228391895,5.0400925671293919,3.3600617114195943]
[{"$f":"ROW()","v":356},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"Input!X89","v":15.916407369865002},{"$f":"O284+O320+O302+O338","v":15.192934307598412},14.469461245331821,13.745988183065231,13.022515120798641,12.29904205853205,11.937305527398754,11.213832465132164,10.490359402865574,9.7668863405989832,9.0434132783323928,8.6816767471990968,7.9582036849325055,7.2347306226659143,6.511257560399323,5.7877844981327318,5.0643114358661405,4.3454749987483128,3.626638561630485,2.9078021245126573,2.1889656873948296,1.4701292502770018,0.7350646251385009,0,0,0,0]
[{"$f":"ROW()","v":357},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"Input!X90","v":3.066557769193627},{"$f":"O285+O321+O303+O339","v":2.8386006936812311},2.6809006551433852,2.5232006166055392,2.3655005780676932,2.2078005395298472,2.1289505202609242,1.971250481723078,1.8135504431852318,1.6558504046473856,1.4981503661095394,1.4193003468406162,1.26160030830277,1.1039002697649236,0.9462002312270773,0.78850019268923099,0.63080015415138468,0.47411079037502113,0.31742142659865757,0.16073206282229405,4.0426990459305201E-3,4.0426990459305201E-3,0,0,0,0,0]
[{"$f":"ROW()","v":358},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"Input!X91","v":2.6735767698949089},{"$f":"O286+O322+O304+O340","v":2.5250447271229697},2.3765126843510305,2.2279806415790913,2.079448598807152,0.44794584618475541,0.43071715979303404,0.39625978700959136,0.36180241422614867,0.32734504144270599,0.2928876686592633,0.27565898226754193,0.24120160948409922,0.2067442367006565,0.17228686391721379,0.13782949113377108,0.10337211835032836,6.9135577453435321E-2,3.4899036556542272E-2,6.6249565964922319E-4,6.6249565964922319E-4,6.6249565964922319E-4,0,0,0,0,0]
[{"$f":"ROW()","v":359},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"Input!X92","v":59.626637122230058},{"$f":"O287+O323+O305+O341","v":47.701309697784048},35.775982273338037,23.850654848892027,11.925327424446015,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,0,0,0,0,0]
[{"$f":"ROW()","v":360},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"Input!X93","v":4.1634900674118631},{"$f":"O288+O324+O306+O342","v":-4.8244644353198423},-4.8244644353198423,-4.8244644353198423,-4.8244644353198423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":361},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"Input!X94","v":0},{"$f":"O289+O325+O307+O343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":362},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"Input!X95","v":0},{"$f":"O290+O326+O308+O344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":363},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"Input!X96","v":0},{"$f":"O291+O327+O309+O345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":364},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"Input!X97","v":0},{"$f":"O292+O328+O310+O346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":365},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"Input!X98","v":8.8088697650518295},{"$f":"O293+O329+O311+O347","v":8.8088697650518295},8.8088697650518295,8.8088697650518295,8.8088697650518295,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727,3.9301523050063727]
[{"$f":"ROW()","v":366},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"Input!X99","v":0},{"$f":"O294+O330+O312+O348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":367},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N351:N366)","v":900.92798446473228},861.72690043198952,832.57076627007245,803.41463210815539,774.25849794623798,743.56514004974485,735.00677401600365,717.890041948521,700.77330988103824,683.65657781355537,666.53984574607273,657.98147971233118,640.86474764484865,623.748015577366,606.63128350988325,589.51455144240049,572.39781937491784,555.39078575304143,538.38375213116512,521.37671850928882,504.40392142830962,487.58781371110649,445.74909117665112,411.75507383690149,379.03612112229024,348.61716840767895,317.73821569306773]
[{"$f":"\"Vines Account [m$\"&Input!$G$51&\"]\"","v":"Vines Account [m$31/12/2023]"}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":370},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P104","v":0},{"$f":"(T370-T$9)*(T370>U$9)","v":0},0,0,0,{"$f":"IF(X370=0,0,MAX(Input!Y$66-(Input!J$66-X370)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(AI370-AI$9)*(AI370>AJ$9)","v":0},{"$f":"(AJ370-AJ$9)*(AJ370>AK$9)","v":0},{"$f":"(AK370-AK$9)*(AK370>AL$9)","v":0},{"$f":"(AL370-AL$9)*(AL370>AM$9)","v":0},{"$f":"(AM370-AM$9)*(AM370>AN$9)","v":0}]
[{"$f":"ROW()","v":371},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P105","v":0},{"$f":"(T371-T$9)*(T371>U$9)","v":0},0,0,0,{"$f":"IF(X371=0,0,MAX(Input!Y$67-(Input!J$67-X371)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P106","v":0},{"$f":"(T372-T$9)*(T372>U$9)","v":0},0,0,0,{"$f":"IF(X372=0,0,MAX(Input!Y$68-(Input!J$68-X372)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":373},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P107","v":50.34},{"$f":"(T373-T$9)*(T373>U$9)","v":49.84},48.84,47.84,46.84,{"$f":"IF(X373=0,0,MAX(Input!Y$69-(Input!J$69-X373)-1,0))","v":45.84},45.34,44.34,43.34,42.34,41.34,40.340000000000003,39.340000000000003,38.340000000000003,37.340000000000003,36.340000000000003,35.340000000000003,34.340000000000003,33.340000000000003,32.340000000000003,31.340000000000003]
[{"$f":"ROW()","v":374},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P108","v":0},{"$f":"(T374-T$9)*(T374>U$9)","v":0},0,0,0,{"$f":"IF(X374=0,0,MAX(Input!Y$70-(Input!J$70-X374)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":375},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P109","v":0},{"$f":"(T375-T$9)*(T375>U$9)","v":0},0,0,0,{"$f":"IF(X375=0,0,MAX(Input!Y$71-(Input!J$71-X375)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":376},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P110","v":0},{"$f":"(T376-T$9)*(T376>U$9)","v":0},0,0,0,{"$f":"IF(X376=0,0,MAX(Input!Y$72-(Input!J$72-X376)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":377},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P111","v":0},{"$f":"(T377-T$9)*(T377>U$9)","v":0},0,0,0,{"$f":"IF(X377=0,0,MAX(Input!Y$73-(Input!J$73-X377)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":378},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P112","v":15.34},{"$f":"(T378-T$9)*(T378>U$9)","v":14.84},13.84,12.84,11.84,{"$f":"IF(X378=0,0,MAX(Input!Y$74-(Input!J$74-X378)-1,0))","v":10.84},10.34,9.34,8.34,7.34,6.34,5.34,4.34,3.34,2.34,1.3399999999999999,0.33999999999999986,0,0,0,0]
[{"$f":"ROW()","v":379},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P113","v":0},{"$f":"(T379-T$9)*(T379>U$9)","v":0},0,0,0,{"$f":"IF(X379=0,0,MAX(Input!Y$75-(Input!J$75-X379)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P114","v":0},{"$f":"(T380-T$9)*(T380>U$9)","v":0},0,0,0,{"$f":"IF(X380=0,0,MAX(Input!Y$76-(Input!J$76-X380)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P115","v":0},{"$f":"(T381-T$9)*(T381>U$9)","v":0},0,0,0,{"$f":"IF(X381=0,0,MAX(Input!Y$77-(Input!J$77-X381)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":382},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P116","v":0},{"$f":"(T382-T$9)*(T382>U$9)","v":0},0,0,0,{"$f":"IF(X382=0,0,MAX(Input!Y$78(Input!J$78-X382)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P117","v":0},{"$f":"(T383-T$9)*(T383>U$9)","v":0},0,0,0,{"$f":"IF(X383=0,0,MAX(Input!Y$79-(Input!J$79-X383)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P118","v":0},{"$f":"(T384-T$9)*(T384>U$9)","v":0},0,0,0,{"$f":"IF(X384=0,0,MAX(Input!Y$80-(Input!J$80-X384)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":385},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!P119","v":0},{"$f":"(T385-T$9)*(T385>U$9)","v":0},0,0,0,{"$f":"IF(X385=0,0,MAX(Input!Y$81-(Input!J$81-X385)-1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":386}]
["Opening Asset Value"]
[{"$f":"ROW()","v":388},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S478","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD478","v":0},0,0,0,0,{"$f":"AI478","v":0},{"$f":"AJ478","v":0},{"$f":"AK478","v":0},{"$f":"AL478","v":0},{"$f":"AM478","v":0}]
[{"$f":"ROW()","v":389},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S479","v":0},{"$f":"T479","v":0},{"$f":"U479","v":0},{"$f":"V479","v":0},{"$f":"W479","v":0},{"$f":"X479","v":0},{"$f":"Y479","v":0},{"$f":"Z479","v":0},{"$f":"AA479","v":0},{"$f":"AB479","v":0},{"$f":"AC479","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S481","v":0.61604149232215677},0.60992268528677585,0.59768507121601389,0.58544745714525193,0.57320984307448997,0.56097222900372801,0.55485342196834708,0.54261580789758512,0.53037819382682316,0.5181405797560612,0.50590296568529924,0.49366535161453728,0.48150616648898525,0.46934698136343322,0.45718779623788119,0.44502861111232916,0.43286942598677713,0.4206207155740217,0.40837200516126626,0.39612329474851082,0.38387458433575539]
[{"$f":"ROW()","v":392},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S486","v":0.2204984492754645},0.21331140725214429,0.19893732320550384,0.18456323915886338,0.17018915511222293,0.15581507106558248,0.14862802904226227,0.13425394499562182,0.11987986094898137,0.10550577690234092,9.1131692855700469E-2,7.6757608809060018E-2,6.2475646007918682E-2,4.8193683206777346E-2,3.391172040563601E-2,1.9629757604494674E-2,5.3477948033533382E-3,0,0,0,0]
[{"$f":"ROW()","v":397},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S488","v":0},{"$f":"T488","v":0},{"$f":"U488","v":0},{"$f":"V488","v":0},{"$f":"W488","v":0},{"$f":"X488","v":0},{"$f":"Y488","v":0},{"$f":"Z488","v":0},{"$f":"AA488","v":0},{"$f":"AB488","v":0},{"$f":"AC488","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"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},{"$f":"AD490","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":401},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S491","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD491","v":0},{"$f":"AE491","v":0},{"$f":"AF491","v":0},{"$f":"AG491","v":0},{"$f":"AH491","v":0},{"$f":"AI491","v":0},{"$f":"AJ491","v":0},{"$f":"AK491","v":0},{"$f":"AL491","v":0},{"$f":"AM491","v":0}]
[{"$f":"ROW()","v":402},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]
[{"$f":"ROW()","v":403},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S493","v":0},0,0,0,0,{"$f":"X493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":404},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T388:T403)","v":0.83653994159762124},0.8232340925389201,0.79662239442151772,0.77001069630411534,0.74339899818671284,0.71678730006931046,0.70348145101060933,0.67686975289320694,0.65025805477580456,0.62364635665840207,0.59703465854099969,0.5704229604235973,0.54398181249690392,0.51754066457021053,0.4910995166435172,0.46465836871682387,0.43821722079013048,0.4206207155740217,0.40837200516126626,0.39612329474851082,0.38387458433575539]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":406},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S104","v":0}]
[{"$f":"ROW()","v":407},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S105","v":0}]
[{"$f":"ROW()","v":408},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S106","v":0}]
[{"$f":"ROW()","v":409},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S107","v":0.61604149232215677}]
[{"$f":"ROW()","v":410},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S108","v":0}]
[{"$f":"ROW()","v":411},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S109","v":0}]
[{"$f":"ROW()","v":412},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S110","v":0}]
[{"$f":"ROW()","v":413},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S111","v":0}]
[{"$f":"ROW()","v":414},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S112","v":0.2204984492754645}]
[{"$f":"ROW()","v":415},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S113","v":0}]
[{"$f":"ROW()","v":416},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S114","v":0}]
[{"$f":"ROW()","v":417},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S115","v":0}]
[{"$f":"ROW()","v":418},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S116","v":0}]
[{"$f":"ROW()","v":419},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S117","v":0}]
[{"$f":"ROW()","v":420},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S118","v":0}]
[{"$f":"ROW()","v":421},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$S119","v":0}]
[{"$f":"ROW()","v":422},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S406:S421)","v":0.83653994159762124},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":424},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T312","v":0},{"$f":"Input!U312","v":0},{"$f":"Input!V312","v":0},{"$f":"Input!W312","v":0},{"$f":"Input!X312","v":0},{"$f":"Input!Y312","v":0},{"$f":"Input!Z312","v":0},{"$f":"Input!AA312","v":0},{"$f":"Input!AB312","v":0},{"$f":"Input!AC312","v":0},{"$f":"Input!AD312","v":0},{"$f":"Input!AE312","v":0},{"$f":"Input!AF312","v":0},{"$f":"Input!AG312","v":0},{"$f":"Input!AH312","v":0},{"$f":"Input!AI312","v":0},{"$f":"Input!AJ312","v":0},{"$f":"Input!AK312","v":0},{"$f":"Input!AL312","v":0},{"$f":"Input!AM312","v":0},{"$f":"Input!AN312","v":0}]
[{"$f":"ROW()","v":425},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T313","v":0},{"$f":"Input!U313","v":0},{"$f":"Input!V313","v":0},{"$f":"Input!W313","v":0},{"$f":"Input!X313","v":0},{"$f":"Input!Y313","v":0},{"$f":"Input!Z313","v":0},{"$f":"Input!AA313","v":0},{"$f":"Input!AB313","v":0},{"$f":"Input!AC313","v":0},{"$f":"Input!AD313","v":0},{"$f":"Input!AE313","v":0},{"$f":"Input!AF313","v":0},{"$f":"Input!AG313","v":0},{"$f":"Input!AH313","v":0},{"$f":"Input!AI313","v":0},{"$f":"Input!AJ313","v":0},{"$f":"Input!AK313","v":0},{"$f":"Input!AL313","v":0},{"$f":"Input!AM313","v":0},{"$f":"Input!AN313","v":0}]
[{"$f":"ROW()","v":426},null,null,"Medium Pressure Mains",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":427},null,null,"Medium / Low Pressure Mains",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":428},null,null,"Low 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":429},null,null,"Regulators",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":430},null,null,"Secondary Gate Stations",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":431},null,null,"Buildings",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":432},null,null,"Meter and Services Pipes",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":433},null,null,"Equipment & Vehicles",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":434},null,null,"Vehicle",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":435},null,null,"Information Technology",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":436},null,null,"Telemetry and Monitoring",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":437},null,null,"FRC",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":438},null,null,"Land",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":439},null,null,"Equity Raising Cost",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":440},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T424:T439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":442},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T631","v":0},{"$f":"-Input!U631","v":0},{"$f":"-Input!V631","v":0},{"$f":"-Input!W631","v":0},{"$f":"-Input!X631","v":0},{"$f":"-Input!Y631","v":0},{"$f":"-Input!Z631","v":0},{"$f":"-Input!AA631","v":0},{"$f":"-Input!AB631","v":0},{"$f":"-Input!AC631","v":0},{"$f":"-Input!AD631","v":0},{"$f":"-Input!AE631","v":0},{"$f":"-Input!AF631","v":0},{"$f":"-Input!AG631","v":0},{"$f":"-Input!AH631","v":0},{"$f":"-Input!AI631","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,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T632","v":0},{"$f":"-Input!U632","v":0},{"$f":"-Input!V632","v":0},{"$f":"-Input!W632","v":0},{"$f":"-Input!X632","v":0},{"$f":"-Input!Y632","v":0},{"$f":"-Input!Z632","v":0},{"$f":"-Input!AA632","v":0},{"$f":"-Input!AB632","v":0},{"$f":"-Input!AC632","v":0},{"$f":"-Input!AD632","v":0},{"$f":"-Input!AE632","v":0},{"$f":"-Input!AF632","v":0},{"$f":"-Input!AG632","v":0},{"$f":"-Input!AH632","v":0},{"$f":"-Input!AI632","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":444},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"-Input!AI633","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":445},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T634","v":-6.1188070353809772E-3},{"$f":"-Input!U634","v":-1.2237614070761954E-2},{"$f":"-Input!V634","v":-1.2237614070761954E-2},{"$f":"-Input!W634","v":-1.2237614070761951E-2},{"$f":"-Input!X634","v":-1.2237614070761951E-2},{"$f":"-Input!Y634","v":-6.1188070353809772E-3},{"$f":"-Input!Z634","v":-1.2237614070761954E-2},{"$f":"-Input!AA634","v":-1.2237614070761954E-2},{"$f":"-Input!AB634","v":-1.2237614070761954E-2},{"$f":"-Input!AC634","v":-1.2237614070761954E-2},{"$f":"-Input!AD634","v":-1.2237614070761954E-2},{"$f":"-Input!AE634","v":-1.2159185125552009E-2},{"$f":"-Input!AF634","v":-1.2159185125552009E-2},{"$f":"-Input!AG634","v":-1.2159185125552009E-2},{"$f":"-Input!AH634","v":-1.2159185125552009E-2},{"$f":"-Input!AI634","v":-1.2159185125552009E-2},-1.2248710412755435E-2,-1.2248710412755435E-2,-1.2248710412755435E-2,-1.2248710412755435E-2,-1.2248710412755435E-2]
[{"$f":"ROW()","v":446},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"-Input!AI635","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":447},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T636","v":0},{"$f":"-Input!U636","v":0},{"$f":"-Input!V636","v":0},{"$f":"-Input!W636","v":0},{"$f":"-Input!X636","v":0},{"$f":"-Input!Y636","v":0},{"$f":"-Input!Z636","v":0},{"$f":"-Input!AA636","v":0},{"$f":"-Input!AB636","v":0},{"$f":"-Input!AC636","v":0},{"$f":"-Input!AD636","v":0},{"$f":"-Input!AE636","v":0},{"$f":"-Input!AF636","v":0},{"$f":"-Input!AG636","v":0},{"$f":"-Input!AH636","v":0},{"$f":"-Input!AI636","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":448},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"-Input!AI637","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":449},null,null,"Buildings",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},0,0,0,0,0]
[{"$f":"ROW()","v":450},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T639","v":-7.1870420233202245E-3},{"$f":"-Input!U639","v":-1.4374084046640449E-2},{"$f":"-Input!V639","v":-1.4374084046640449E-2},{"$f":"-Input!W639","v":-1.4374084046640449E-2},{"$f":"-Input!X639","v":-1.4374084046640449E-2},{"$f":"-Input!Y639","v":-7.1870420233202236E-3},{"$f":"-Input!Z639","v":-1.4374084046640445E-2},{"$f":"-Input!AA639","v":-1.4374084046640447E-2},{"$f":"-Input!AB639","v":-1.4374084046640447E-2},{"$f":"-Input!AC639","v":-1.4374084046640447E-2},{"$f":"-Input!AD639","v":-1.4374084046640447E-2},{"$f":"-Input!AE639","v":-1.4281962801141336E-2},{"$f":"-Input!AF639","v":-1.4281962801141336E-2},{"$f":"-Input!AG639","v":-1.4281962801141336E-2},{"$f":"-Input!AH639","v":-1.4281962801141336E-2},{"$f":"-Input!AI639","v":-1.4281962801141336E-2},-5.3477948033533382E-3,0,0,0,0]
[{"$f":"ROW()","v":451},null,null,"Equipment & Vehicles",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},0,0,0,0,0]
[{"$f":"ROW()","v":452},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T641","v":0},{"$f":"-Input!U641","v":0},{"$f":"-Input!V641","v":0},{"$f":"-Input!W641","v":0},{"$f":"-Input!X641","v":0},{"$f":"-Input!Y641","v":0},{"$f":"-Input!Z641","v":0},{"$f":"-Input!AA641","v":0},{"$f":"-Input!AB641","v":0},{"$f":"-Input!AC641","v":0},{"$f":"-Input!AD641","v":0},{"$f":"-Input!AE641","v":0},{"$f":"-Input!AF641","v":0},{"$f":"-Input!AG641","v":0},{"$f":"-Input!AH641","v":0},{"$f":"-Input!AI641","v":0},{"$f":"-IF($D452=\"Land\",0,IF(AJ398<0,AJ398,IF(AJ380<1,AJ398,MAX(MIN(IF(AJ380>0,(AJ398/AJ380)*AJ$9,0),AJ398*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":453},null,null,"Information Technology",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},0,0,0,0,0]
[{"$f":"ROW()","v":454},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"-Input!AI643","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":455},null,null,"FRC",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},0,0,0,0,0]
[{"$f":"ROW()","v":456},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"-Input!AI645","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":457},null,null,"Equity Raising Cost",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},0,0,0,0,0]
[{"$f":"ROW()","v":458},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T442:T457)","v":-1.3305849058701202E-2},-2.6611698117402403E-2,-2.6611698117402403E-2,-2.66116981174024E-2,-2.66116981174024E-2,-1.3305849058701202E-2,-2.66116981174024E-2,-2.6611698117402403E-2,-2.6611698117402403E-2,-2.6611698117402403E-2,-2.6611698117402403E-2,-2.6441147926693345E-2,-2.6441147926693345E-2,-2.6441147926693345E-2,-2.6441147926693345E-2,-2.6441147926693345E-2,-1.7596505216108775E-2,-1.2248710412755435E-2,-1.2248710412755435E-2,-1.2248710412755435E-2,-1.2248710412755435E-2]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":460},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":461},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":462},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":463},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":464},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":465},null,null,"Regulators"]
[{"$f":"ROW()","v":466},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":467},null,null,"Buildings"]
[{"$f":"ROW()","v":468},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":469},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":470},null,null,"Vehicle"]
[{"$f":"ROW()","v":471},null,null,"Information Technology"]
[{"$f":"ROW()","v":472},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":473},null,null,"FRC"]
[{"$f":"ROW()","v":474},null,null,"Land"]
[{"$f":"ROW()","v":475},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":476},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":478},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S388+S406+S442+S424+S460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S389+S407+S443+S425+S461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":480},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S390+S408+S444+S426+S462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S391+S409+S445+S427+S463","v":0.61604149232215677},0.60992268528677585,0.59768507121601389,0.58544745714525193,0.57320984307448997,0.56097222900372801,0.55485342196834708,0.54261580789758512,0.53037819382682316,0.5181405797560612,0.50590296568529924,0.49366535161453728,0.48150616648898525,0.46934698136343322,0.45718779623788119,0.44502861111232916,0.43286942598677713,0.4206207155740217,0.40837200516126626,0.39612329474851082,0.38387458433575539,0.37162587392299995]
[{"$f":"ROW()","v":482},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S392+S410+S446+S428+S464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S393+S411+S447+S429+S465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":484},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S394+S412+S448+S430+S466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S395+S413+S449+S431+S467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S396+S414+S450+S432+S468","v":0.2204984492754645},0.21331140725214429,0.19893732320550384,0.18456323915886338,0.17018915511222293,0.15581507106558248,0.14862802904226227,0.13425394499562182,0.11987986094898137,0.10550577690234092,9.1131692855700469E-2,7.6757608809060018E-2,6.2475646007918682E-2,4.8193683206777346E-2,3.391172040563601E-2,1.9629757604494674E-2,5.3477948033533382E-3,0,0,0,0,0]
[{"$f":"ROW()","v":487},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S397+S415+S451+S433+S469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":488},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S398+S416+S452+S434+S470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":489},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S399+S417+S453+S435+S471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":490},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S400+S418+S454+S436+S472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":491},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S401+S419+S455+S437+S473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":492},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S402+S420+S456+S438+S474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":493},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S403+S421+S457+S439+S475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":494},null,null,"Total (Asset Added as at 31/12/2009)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S478:S493)","v":0.83653994159762124},0.8232340925389201,0.79662239442151772,0.77001069630411534,0.74339899818671284,0.71678730006931046,0.70348145101060933,0.67686975289320694,0.65025805477580456,0.62364635665840207,0.59703465854099969,0.5704229604235973,0.54398181249690392,0.51754066457021053,0.4910995166435172,0.46465836871682387,0.43821722079013048,0.4206207155740217,0.40837200516126626,0.39612329474851082,0.38387458433575539,0.37162587392299995]
[{"$f":"\"West Net [m$\"&Input!$G$51&\"]\"","v":"West Net [m$31/12/2023]"}]
["Remaining Asset Life"]
[{"$f":"ROW()","v":497},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R123","v":0},{"$f":"(U497-U$9)*(U497>V$9)","v":0},0,0,{"$f":"IF(X497=0,0,MAX(Input!Y$66-(Input!J$66-X497)-1,0))","v":0},{"$f":"(Y497-Y$9)*(Y497>Z$9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AI497-AI$9)*(AI497>AJ$9)","v":0},{"$f":"(AJ497-AJ$9)*(AJ497>AK$9)","v":0},{"$f":"(AK497-AK$9)*(AK497>AL$9)","v":0},{"$f":"(AL497-AL$9)*(AL497>AM$9)","v":0},{"$f":"(AM497-AM$9)*(AM497>AN$9)","v":0}]
[{"$f":"ROW()","v":498},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R124","v":0},{"$f":"(U498-U$9)*(U498>V$9)","v":0},0,0,{"$f":"IF(X498=0,0,MAX(Input!Y$67-(Input!J$67-X498)-1,0))","v":0},{"$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,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R125","v":0},{"$f":"(U499-U$9)*(U499>V$9)","v":0},0,0,{"$f":"IF(X499=0,0,MAX(Input!Y$68-(Input!J$68-X499)-1,0))","v":0},{"$f":"(Y499-Y$9)*(Y499>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":500},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R126","v":0},{"$f":"(U500-U$9)*(U500>V$9)","v":0},0,0,{"$f":"IF(X500=0,0,MAX(Input!Y$69-(Input!J$69-X500)-1,0))","v":0},{"$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,"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":"(U501-U$9)*(U501>V$9)","v":0},0,0,{"$f":"IF(X501=0,0,MAX(Input!Y$70-(Input!J$70-X501)-1,0))","v":0},{"$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,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R128","v":0},{"$f":"(U502-U$9)*(U502>V$9)","v":0},0,0,{"$f":"IF(X502=0,0,MAX(Input!Y$71-(Input!J$71-X502)-1,0))","v":0},{"$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,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R129","v":0},{"$f":"(U503-U$9)*(U503>V$9)","v":0},0,0,{"$f":"IF(X503=0,0,MAX(Input!Y$72-(Input!J$72-X503)-1,0))","v":0},{"$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,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R130","v":35.098812785388127},{"$f":"(U504-U$9)*(U504>V$9)","v":34.098812785388127},33.098812785388127,32.098812785388127,{"$f":"IF(X504=0,0,MAX(Input!Y$73-(Input!J$73-X504)-1,0))","v":31.098812785388127},{"$f":"(Y504-Y$9)*(Y504>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":505},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R131","v":0},{"$f":"(U505-U$9)*(U505>V$9)","v":0},0,0,{"$f":"IF(X505=0,0,MAX(Input!Y$74-(Input!J$74-X505)-1,0))","v":0},{"$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},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R132","v":6.536661453899292},{"$f":"(U506-U$9)*(U506>V$9)","v":5.536661453899292},4.536661453899292,3.536661453899292,{"$f":"IF(X506=0,0,MAX(Input!Y$75-(Input!J$75-X506)-1,0))","v":2.536661453899292},{"$f":"(Y506-Y$9)*(Y506>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":507},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R133","v":0},{"$f":"(U507-U$9)*(U507>V$9)","v":0},0,0,{"$f":"IF(X507=0,0,MAX(Input!Y$76-(Input!J$76-X507)-1,0))","v":0},{"$f":"(Y507-Y$9)*(Y507>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":508},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R134","v":4.0219203272162298},{"$f":"(U508-U$9)*(U508>V$9)","v":3.0219203272162298},2.0219203272162298,1.0219203272162298,{"$f":"IF(X508=0,0,MAX(Input!Y$77-(Input!J$77-X508)-1,0))","v":2.1920327216229829E-2},{"$f":"(Y508-Y$9)*(Y508>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":509},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R135","v":0},{"$f":"(U509-U$9)*(U509>V$9)","v":0},0,0,{"$f":"IF(X509=0,0,MAX(Input!Y$78(Input!J$78-X509)-1,0))","v":0},{"$f":"(Y509-Y$9)*(Y509>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":510},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R136","v":0},{"$f":"(U510-U$9)*(U510>V$9)","v":0},0,0,{"$f":"IF(X510=0,0,MAX(Input!Y$79-(Input!J$79-X510)-1,0))","v":0},{"$f":"(Y510-Y$9)*(Y510>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":511},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R137","v":0},{"$f":"(U511-U$9)*(U511>V$9)","v":0},0,0,{"$f":"IF(X511=0,0,MAX(Input!Y$80-(Input!J$80-X511)-1,0))","v":0},{"$f":"(Y511-Y$9)*(Y511>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":512},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R138","v":0},{"$f":"(U512-U$9)*(U512>V$9)","v":0},0,0,{"$f":"IF(X512=0,0,MAX(Input!Y$81-(Input!J$81-X512)-1,0))","v":0},{"$f":"(Y512-Y$9)*(Y512>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":513}]
["Opening Asset Value"]
[{"$f":"ROW()","v":515},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T605","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD605","v":0},0,0,0,0,{"$f":"AI605","v":0},{"$f":"AJ605","v":0},{"$f":"AK605","v":0},{"$f":"AL605","v":0},{"$f":"AM605","v":0}]
[{"$f":"ROW()","v":516},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T606","v":0},{"$f":"U606","v":0},{"$f":"V606","v":0},{"$f":"W606","v":0},{"$f":"X606","v":0},{"$f":"Y606","v":0},{"$f":"Z606","v":0},{"$f":"AA606","v":0},{"$f":"AB606","v":0},{"$f":"AC606","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":518},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":519},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":520},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":521},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T612","v":1.8546597039565706E-2},8.3289493829406189E-3,-1.8886982736844686E-3,-1.2106345930309554E-2,-2.232399358693464E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":524},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T614","v":4.09891675548909},3.2551704378958148,2.4114241203025397,1.5676778027092646,0.72393148511598948,0.58123773226947151,0.29585022657643556,1.0462720883399612E-2,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,0,0,0,0]
[{"$f":"ROW()","v":525},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T615","v":0},{"$f":"U615","v":0},{"$f":"V615","v":0},{"$f":"W615","v":0},{"$f":"X615","v":0},{"$f":"Y615","v":0},{"$f":"Z615","v":0},{"$f":"AA615","v":0},{"$f":"AB615","v":0},{"$f":"AC615","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T616","v":0.14789478956143087},0.132905371910298,0.11791595425916512,0.10292653660803225,8.7937118956899374E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":527},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"AC617","v":0},{"$f":"AD617","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":528},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T618","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD618","v":0},{"$f":"AE618","v":0},{"$f":"AF618","v":0},{"$f":"AG618","v":0},{"$f":"AH618","v":0},{"$f":"AI618","v":0},{"$f":"AJ618","v":0},{"$f":"AK618","v":0},{"$f":"AL618","v":0},{"$f":"AM618","v":0}]
[{"$f":"ROW()","v":529},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T620","v":0},0,0,0,{"$f":"X620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U515:U530)","v":4.2653581420900863},3.3964047591890538,2.5274513762880204,1.6584979933869874,0.78954461048595426,0.58123773226947151,0.29585022657643556,1.0462720883399612E-2,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,0,0,0,0]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":533},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U123","v":0}]
[{"$f":"ROW()","v":534},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U124","v":0}]
[{"$f":"ROW()","v":535},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U125","v":0}]
[{"$f":"ROW()","v":536},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U126","v":0}]
[{"$f":"ROW()","v":537},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U127","v":0}]
[{"$f":"ROW()","v":538},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U128","v":0}]
[{"$f":"ROW()","v":539},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U129","v":0}]
[{"$f":"ROW()","v":540},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U130","v":1.8546597039565706E-2}]
[{"$f":"ROW()","v":541},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U131","v":0}]
[{"$f":"ROW()","v":542},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U132","v":4.09891675548909}]
[{"$f":"ROW()","v":543},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U133","v":0}]
[{"$f":"ROW()","v":544},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U134","v":0.14789478956143087}]
[{"$f":"ROW()","v":545},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U135","v":0}]
[{"$f":"ROW()","v":546},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U136","v":0}]
[{"$f":"ROW()","v":547},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U137","v":0}]
[{"$f":"ROW()","v":548},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$U138","v":0}]
[{"$f":"ROW()","v":549},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T533:T548)","v":4.2653581420900863}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":551},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U369","v":0},{"$f":"Input!V369","v":0},{"$f":"Input!W369","v":0},{"$f":"Input!X369","v":0},{"$f":"Input!Y369","v":0},{"$f":"Input!Z369","v":0},{"$f":"Input!AA369","v":0},{"$f":"Input!AB369","v":0},{"$f":"Input!AC369","v":0},{"$f":"Input!AD369","v":0},{"$f":"Input!AE369","v":0},{"$f":"Input!AF369","v":0},{"$f":"Input!AG369","v":0},{"$f":"Input!AH369","v":0},{"$f":"Input!AI369","v":0},{"$f":"Input!AJ369","v":0},{"$f":"Input!AK369","v":0},{"$f":"Input!AL369","v":0},{"$f":"Input!AM369","v":0},{"$f":"Input!AN369","v":0}]
[{"$f":"ROW()","v":552},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U370","v":0},{"$f":"Input!V370","v":0},{"$f":"Input!W370","v":0},{"$f":"Input!X370","v":0},{"$f":"Input!Y370","v":0},{"$f":"Input!Z370","v":0},{"$f":"Input!AA370","v":0},{"$f":"Input!AB370","v":0},{"$f":"Input!AC370","v":0},{"$f":"Input!AD370","v":0},{"$f":"Input!AE370","v":0},{"$f":"Input!AF370","v":0},{"$f":"Input!AG370","v":0},{"$f":"Input!AH370","v":0},{"$f":"Input!AI370","v":0},{"$f":"Input!AJ370","v":0},{"$f":"Input!AK370","v":0},{"$f":"Input!AL370","v":0},{"$f":"Input!AM370","v":0},{"$f":"Input!AN370","v":0}]
[{"$f":"ROW()","v":553},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":554},null,null,"Medium / Low Pressure Mains",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}]
[{"$f":"ROW()","v":555},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":556},null,null,"Regulators",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}]
[{"$f":"ROW()","v":557},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":558},null,null,"Buildings",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}]
[{"$f":"ROW()","v":559},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":560},null,null,"Equipment & Vehicles",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}]
[{"$f":"ROW()","v":561},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":562},null,null,"Information Technology",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}]
[{"$f":"ROW()","v":563},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":564},null,null,"FRC",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}]
[{"$f":"ROW()","v":565},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":566},null,null,"Equity Raising Cost",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}]
[{"$f":"ROW()","v":567},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U551:U566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":569},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U667","v":0},{"$f":"-Input!V667","v":0},{"$f":"-Input!W667","v":0},{"$f":"-Input!X667","v":0},{"$f":"-Input!Y667","v":0},{"$f":"-Input!Z667","v":0},{"$f":"-Input!AA667","v":0},{"$f":"-Input!AB667","v":0},{"$f":"-Input!AC667","v":0},{"$f":"-Input!AD667","v":0},{"$f":"-Input!AE667","v":0},{"$f":"-Input!AF667","v":0},{"$f":"-Input!AG667","v":0},{"$f":"-Input!AH667","v":0},{"$f":"-Input!AI667","v":0},{"$f":"-IF($D569=\"Land\",0,IF(AJ515<0,AJ515,IF(AJ497<1,AJ515,MAX(MIN(IF(AJ497>0,(AJ515/AJ497)*AJ$9,0),AJ515*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":570},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U668","v":0},{"$f":"-Input!V668","v":0},{"$f":"-Input!W668","v":0},{"$f":"-Input!X668","v":0},{"$f":"-Input!Y668","v":0},{"$f":"-Input!Z668","v":0},{"$f":"-Input!AA668","v":0},{"$f":"-Input!AB668","v":0},{"$f":"-Input!AC668","v":0},{"$f":"-Input!AD668","v":0},{"$f":"-Input!AE668","v":0},{"$f":"-Input!AF668","v":0},{"$f":"-Input!AG668","v":0},{"$f":"-Input!AH668","v":0},{"$f":"-Input!AI668","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":571},null,null,"Medium Pressure Mains",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},{"$f":"-Input!AI669","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":572},null,null,"Medium / Low Pressure Mains",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},{"$f":"-Input!AI670","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":573},null,null,"Low 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},{"$f":"-Input!AI671","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":574},null,null,"Regulators",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},{"$f":"-Input!AI672","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":575},null,null,"Secondary Gate Stations",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},{"$f":"-Input!AI673","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":576},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U674","v":-1.0217647656625087E-2},{"$f":"-Input!V674","v":-1.0217647656625087E-2},{"$f":"-Input!W674","v":-1.0217647656625086E-2},{"$f":"-Input!X674","v":-1.0217647656625086E-2},{"$f":"-Input!Y674","v":2.232399358693464E-2},{"$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},{"$f":"-Input!AI674","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":577},null,null,"Meter and Services Pipes",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},{"$f":"-Input!AI675","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":578},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U676","v":-0.84374631759327512},{"$f":"-Input!V676","v":-0.84374631759327512},{"$f":"-Input!W676","v":-0.84374631759327512},{"$f":"-Input!X676","v":-0.84374631759327512},{"$f":"-Input!Y676","v":-0.14269375284651797},{"$f":"-Input!Z676","v":-0.28538750569303595},{"$f":"-Input!AA676","v":-0.28538750569303595},{"$f":"-Input!AB676","v":-1.0462720883399166E-2},{"$f":"-Input!AC676","v":0},{"$f":"-Input!AD676","v":0},{"$f":"-Input!AE676","v":0},{"$f":"-Input!AF676","v":0},{"$f":"-Input!AG676","v":0},{"$f":"-Input!AH676","v":0},{"$f":"-Input!AI676","v":0},-4.4582393332603942E-16,0,0,0,0]
[{"$f":"ROW()","v":579},null,null,"Vehicle",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($D579=\"Land\",0,IF(AJ525<0,AJ525,IF(AJ507<1,AJ525,MAX(MIN(IF(AJ507>0,(AJ525/AJ507)*AJ$9,0),AJ525*AJ$9),0))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":580},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U678","v":-1.4989417651132871E-2},{"$f":"-Input!V678","v":-1.4989417651132875E-2},{"$f":"-Input!W678","v":-1.4989417651132875E-2},{"$f":"-Input!X678","v":-1.4989417651132871E-2},{"$f":"-Input!Y678","v":-8.7937118956899374E-2},{"$f":"-Input!Z678","v":0},{"$f":"-Input!AA678","v":0},{"$f":"-Input!AB678","v":0},{"$f":"-Input!AC678","v":0},{"$f":"-Input!AD678","v":0},{"$f":"-Input!AE678","v":0},{"$f":"-Input!AF678","v":0},{"$f":"-Input!AG678","v":0},{"$f":"-Input!AH678","v":0},{"$f":"-Input!AI678","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":581},null,null,"Telemetry and Monitoring",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},{"$f":"-Input!AI679","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":582},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U680","v":0},{"$f":"-Input!V680","v":0},{"$f":"-Input!W680","v":0},{"$f":"-Input!X680","v":0},{"$f":"-Input!Y680","v":0},{"$f":"-Input!Z680","v":0},{"$f":"-Input!AA680","v":0},{"$f":"-Input!AB680","v":0},{"$f":"-Input!AC680","v":0},{"$f":"-Input!AD680","v":0},{"$f":"-Input!AE680","v":0},{"$f":"-Input!AF680","v":0},{"$f":"-Input!AG680","v":0},{"$f":"-Input!AH680","v":0},{"$f":"-Input!AI680","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":583},null,null,"Land",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},{"$f":"-Input!AI681","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":584},null,null,"Equity Raising Cost",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},{"$f":"-Input!AI682","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":585},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U569:U584)","v":-0.86895338290103308},-0.86895338290103319,-0.86895338290103319,-0.86895338290103308,-0.20830687821648269,-0.28538750569303595,-0.28538750569303595,-1.0462720883399166E-2,0,0,0,0,0,0,0,-4.4582393332603942E-16,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":587},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":588},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":589},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":590},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":591},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":592},null,null,"Regulators"]
[{"$f":"ROW()","v":593},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":594},null,null,"Buildings"]
[{"$f":"ROW()","v":595},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":596},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":597},null,null,"Vehicle"]
[{"$f":"ROW()","v":598},null,null,"Information Technology"]
[{"$f":"ROW()","v":599},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":600},null,null,"FRC"]
[{"$f":"ROW()","v":601},null,null,"Land"]
[{"$f":"ROW()","v":602},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":603},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":605},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T515+T533+T569+T551+T587","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":606},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T516+T534+T570+T552+T588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":607},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T517+T535+T571+T553+T589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":608},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T518+T536+T572+T554+T590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":609},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T519+T537+T573+T555+T591","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T520+T538+T574+T556+T592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":611},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T521+T539+T575+T557+T593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T522+T540+T576+T558+T594","v":1.8546597039565706E-2},8.3289493829406189E-3,-1.8886982736844686E-3,-1.2106345930309554E-2,-2.232399358693464E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":613},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T523+T541+T577+T559+T595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":614},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T524+T542+T578+T560+T596","v":4.09891675548909},3.2551704378958148,2.4114241203025397,1.5676778027092646,0.72393148511598948,0.58123773226947151,0.29585022657643556,1.0462720883399612E-2,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,0,0,0,0,0]
[{"$f":"ROW()","v":615},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T525+T543+T579+T561+T597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T526+T544+T580+T562+T598","v":0.14789478956143087},0.132905371910298,0.11791595425916512,0.10292653660803225,8.7937118956899374E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":617},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T527+T545+T581+T563+T599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T528+T546+T582+T564+T600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":619},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T529+T547+T583+T565+T601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":620},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T530+T548+T584+T566+T602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":621},null,null,"Total (Asset Added as at 30/06/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T605:T620)","v":4.2653581420900863},3.3964047591890538,2.5274513762880204,1.6584979933869874,0.78954461048595426,0.58123773226947151,0.29585022657643556,1.0462720883399612E-2,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,4.4582393332603942E-16,0,0,0,0,0]
[{"$f":"\"Capex Account [m$\"&Input!$G$51&\"]\"","v":"Capex Account [m$31/12/2023]"}]
["Average Asset Life  (this data is not used in the model)"]
[{"$f":"ROW()","v":624},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"IF(K696=0,0,-K642/K696*K$9)","v":13.193162493095919},24.049781841044926,19.233341429126753,16.037295856415255,97.015462372717266,93.667547494593478,110.36797369597265,123.06259387139706,162.14433288959862,118.02599348108836,111.59105251946207,108.36228485017608,96.706332326210273,118.55296090520208,76.471440044062874,76.134064403563031,69.874592991682988,58.684779981595995,61.881473885319629,64.581845597539782,72.678349903940216,72.852509928279659,73.165572275547433,72.294863287378107,70.60676479851513,68.972053552674467,68.214987592520899,67.517839834551737,67.157931251843607,66.639669338837408]
[{"$f":"ROW()","v":625},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"IF(K697=0,0,-K643/K697*K$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,54.24771433612208,60.010949585302484,76.020673489407756,85.389877239114512,94.664229183593932,56.090308807352045,63.19946716967663,60.080687940770858,59.093457266263748,58.093457266263748,-32.661956214617206,51.073083776304131,50.073083776304131,49.073083776304124,48.073083776304117]
[{"$f":"ROW()","v":626},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K698=0,0,-K644/K698*K$9)","v":20.29647699596952},27.50713459447767,35.97893889407711,50.602676803215488,56.917944013389487,47.197781139975255,40.326558163437817,35.52065725879811,31.112989504516872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":627},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K699=0,0,-K645/K699*K$9)","v":880.73123735308229},1356.6272723376203,1326.7369015463214,1277.9888419833062,59.804749669482895,116.40276331065125,150.32821459446208,195.45859865504795,212.73157596499874,55.976830309807568,55.20933250749426,53.526910595034394,52.240493622136675,55.794200249006458,54.280039625552845,54.213718577105482,54.657888628362585,54.762880124767349,55.024042572552332,55.541121627645452,53.570499006595597,51.212190735285084,50.797815762190169,50.542178374970369,49.982913023744565,51.098714597181321,50.688943952071881,50.271723355517302,49.876492129436933,49.453012797287435]
[{"$f":"ROW()","v":628},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K700=0,0,-K646/K700*K$9)","v":-0.34872704186416709},-0.80870569874338083,-1.2840319668671794,-1.7583438642195284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":629},null,null,"Regulators",null,null,null,null,null,null,{"$f":"IF(K701=0,0,-K647/K701*K$9)","v":3.7114399346880167},5.6783759858792555,4.3332775396844312,3.1325050174117668,14.382905770972815,19.807007556981674,69.042927751064425,98.298875459462408,94.45957181796922,37.831412043353062,32.88723218297072,31.987140279468907,33.373492015333227,40.897044485312328,35.891964272875384,36.196907389908958,35.362024817313838,42.890223280410808,50.77493736276368,48.511922439496054,34.938216328940818,34.783757025353232,34.466931221079868,34.484929614072655,34.663648682936447,32.127069843902852,31.853717385951679,31.436111126994149,31.00429915555382,30.570337525011851]
[{"$f":"ROW()","v":630},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"IF(K702=0,0,-K648/K702*K$9)","v":0.87993600646156966},0.62329122271023929,-0.37670871825910546,-1.3767085077892052,0,0,-0.50464683208109273,-1.0274881166198799,12.661267893718335,39.992438592122909,36.008137704251247,33.051232441403457,34.180439904616783,33.215375873468169,35.938750608462769,35.447104463420715,34.643686426125299,29.703137863609694,11.170080647011348,9.2246661301385871,-87.925616041710384,12.808744501820454,11.730798785836194,10.783006907013069,10.32017547169567,-2.3789893816605319,27.850250470754567,28.879118909823511,30.101904074487784,31.563799737561276]
[{"$f":"ROW()","v":631},null,null,"Buildings",null,null,null,null,null,null,{"$f":"IF(K703=0,0,-K649/K703*K$9)","v":-0.33387666693913687},7.684772842540605,4.7861639821914377,2.951865099420536,16.480161285883554,12.871034609146186,10.185860422056491,22.397301413713013,53.599766604691887,38.110112980036654,22.074771321510138,20.536858618439084,8.793609798496437,24.299871672563977,39.277698169701097,38.692269071133289,22.274981766193271,21.674175772849036,22.165724952806755,32.920063971256482,-519.96860938081716,32.057054720059384,31.073252133984006,30.183364107012036,29.744817670513992,31.504194907679278,30.717353078159892,30.545159568814245,29.65480466226234,28.767999325689424]
[{"$f":"ROW()","v":632},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"IF(K704=0,0,-K650/K704*K$9)","v":13.43922956038567},17.274437465678542,24.51477535385682,28.796194996024873,22.908408273200816,21.600584999180771,21.303050560349703,21.200619567628415,20.404952140731016,20.674526298188319,20.32181562921156,19.543580565661905,18.379662308711758,17.5419191744048,18.504444672927779,18.358609092590903,17.768561604083498,17.221844987545449,16.550597504002699,15.7892894198578,16.120644821647183,15.325560916500057,14.64398948653267,13.924336468728752,13.291986921022554,13.317082791945708,13.188437466454976,13.014667921535894,13.119723570753829,13.195045475029982]
[{"$f":"ROW()","v":633},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"IF(K705=0,0,-K651/K705*K$9)","v":0.42713529340694667},-0.30573066384632441,-1.1147635315756221,-1.7661349669313453,0,0,0,0,0,0,0,10.061590442183522,25.579426905809726,80.885568697727749,9.1793401814692803,8.8733715062223979,7.768669499930275,6.6647392210606133,5.8234872582250743,5.3937342160964645,4.7649822721740547,4.2830351154745712,3.7402057389948564,3.6416175850650991,4.1640528255625942,5.3911208870498468,5.294806600614951,5.0925655088468647,5.1006353286419888,5.5812474041435545]
[{"$f":"ROW()","v":634},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"IF(K706=0,0,-K652/K706*K$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2658836133617291,2.7556257323151732,3.4809254576462756,3.3015851694531975,2.5810566552239855,-33.439966825174835,6.3899259189228887,4.9254727148410486,4.0901254458354064,3.1255860493547987,5.645979882924248,5.6024820039792713,6.0070388223414026,5.9448393435669651,6.3462192125697552]
[{"$f":"ROW()","v":635},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"IF(K707=0,0,-K653/K707*K$9)","v":0},0,0,0,5.0000000000000009,2.7683852728119644,1.3517605945071036,0.29363854893362468,5.635803265891335E-2,4.4552488081424926,3.4421886256141101,3.1240024837187117,2.5961662384299204,2.485635175692074,6.1764437135445691,3.5828764636089843,2.5859888513481111,2.923811304708853,3.1352155349215458,2.5445581933276258,4.5340160122877862,1.5853079424703198,1.8130725179566707,2.1093903986537783,2.0461141633558713,-103.14543083156315,3.5785017746919787,3.7873905768177569,3.3724267365946181,2.8247844236064394]
[{"$f":"ROW()","v":636},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"IF(K708=0,0,-K654/K708*K$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.733294894102341,8.5411542820757926,6.2804645237100871,5.3007141094718895,5.3313495096095869,6.5301688796395965,6.4537412352207371,6.9070030431927734,6.4737123199232682,6.5166610386738135]
[{"$f":"ROW()","v":637},null,null,"FRC",null,null,null,null,null,null,{"$f":"IF(K709=0,0,-K655/K709*K$9)","v":0},0,0,0,5.0000000000000009,4.0000000000000009,3.0000000000000004,2.0000000000000004,1.0000000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.324859292111625E-14,0.99999999999999334,0,0,0,0]
[{"$f":"ROW()","v":638},null,null,"Land",null,null,null,null,null,null,{"$f":"IF(K710=0,0,-K656/K710*K$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":639},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"IF(K711=0,0,-K657/K711*K$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.490644687417479,65.698395784525914,64.698395784525914,63.698395784525914,62.698395784525921,61.698395784525921,60.547055285912265,59.547055285912258,58.547055285912251,57.547055285912258,56.547055285912258]
[{"$f":"ROW()","v":640},null,null,"Total"]
["Opening Asset Value"]
[{"$f":"ROW()","v":642},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I750","v":0},2.1648016566685024,5.1301878382195003,4.9168724795968295,4.6612293040355217,4.3705799735144453,5.0751547122271186,7.2534446955560217,9.5076285705311179,14.2061042443364,29.343510598316708,40.592737912960843,44.847902141830126,48.172472896607715,74.253119008774917,79.728799775905856,80.087112879904808,79.659867194785548,81.322053268910636,87.510606594058927,92.43482844303449,{"$f":"AD750","v":93.740157602866333},{"$f":"AE750","v":96.847231515729121},{"$f":"AF750","v":100.24345767822098},{"$f":"AG750","v":103.52380464355842},{"$f":"AH750","v":103.81944236847274},{"$f":"AI750","v":105.42525434265221},{"$f":"AJ750","v":106.417425213203},{"$f":"AK750","v":107.88545172153101},{"$f":"AL750","v":112.65906602996836},{"$f":"AM750","v":115.82050800027609}]
[{"$f":"ROW()","v":643},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"I751","v":0},{"$f":"J751","v":0},{"$f":"K751","v":0},{"$f":"L751","v":0},{"$f":"M751","v":0},{"$f":"N751","v":0},{"$f":"O751","v":0},{"$f":"P751","v":0},{"$f":"Q751","v":0},{"$f":"R751","v":0},{"$f":"S751","v":0},{"$f":"T751","v":0},{"$f":"U751","v":0},{"$f":"V751","v":0},{"$f":"W751","v":0},{"$f":"X751","v":0},{"$f":"Y751","v":1.3789041628056549},{"$f":"Z751","v":3.0028098970296928},{"$f":"AA751","v":3.8038996601507584},{"$f":"AB751","v":4.2727130673926519},{"$f":"AC751","v":4.878228380863983},4.7603845682847234,5.3637388460751563,5.0990480495926107,5.0152617811945843,4.9303917801283621,4.8455217790621399,4.9938754706543671,4.8960964625857111,4.798317454517055,4.700538446448399]
[{"$f":"ROW()","v":644},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I752","v":0},9.0683128321097559,15.141548710479869,22.041422469453824,33.142360536749564,47.711035686150787,46.872793256400918,45.879678916610466,44.741975105373548,43.482370735460279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":645},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"I753","v":0},3.5993383540685726,5.7249035086151823,5.8617887925106373,5.8573705926507564,5.9120259126661843,17.197291790486663,29.936221399087806,48.729626980441047,65.233350777131477,{"$f":"S752+S753+S754","v":120.88783043142386},{"$f":"T753","v":126.43375098824897},137.43868053052196,149.35227445948547,175.68890862188988,194.23056785812986,208.49556332106079,242.42578619407314,274.55415060971723,305.77565238993185,338.93985927705234,{"$f":"AD753","v":365.57165941623265},{"$f":"AE753","v":390.16258878964049},{"$f":"AF753","v":419.96367406864374},{"$f":"AG753","v":450.57013986928644},{"$f":"AH753","v":478.87357302547321},{"$f":"AI753","v":505.25097627157993},{"$f":"AJ753","v":532.97037236354515},{"$f":"AK753","v":560.24866837472894},{"$f":"AL753","v":589.04964695435649},{"$f":"AM753","v":615.973602587306}]
[{"$f":"ROW()","v":646},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I754","v":0},-4.0880407758729642E-2,-0.15810793201437082,-0.35361531159639814,-0.629009788308033,0,{"$f":"O754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":647},null,null,"Regulators",null,null,null,null,null,0,0.2496703221173526,0.46256901716400867,0.40611350998197443,0.31239380099431757,{"$f":"N755","v":0.22316526677243159},0.36962459150279103,1.5015923255667685,2.4223878093530868,2.6646727515615698,{"$f":"S755","v":3.7369519139969936},4.041105790298273,4.2316470907602666,4.6909585298912564,6.1421383768843931,6.8257501069446596,8.5098874351894374,11.334663184033989,15.762051951896346,20.996473544635943,22.300711329137279,{"$f":"AD755","v":22.365903529157205},23.360690631317297,23.906853779417027,24.88989562042417,25.729250738677646,{"$f":"AI755","v":27.024308677935895},{"$f":"AJ755","v":29.184428164677907},{"$f":"AK755","v":30.760505951578502},{"$f":"AL755","v":32.254186640234494},{"$f":"AM755","v":33.711766623508836}]
[{"$f":"ROW()","v":648},null,null,"Secondary Gate Stations",null,null,null,null,null,0,2.6011463866993146E-2,1.8424884995217619E-2,-1.1135751066848554E-2,-4.0696391761097711E-2,0,0,-3.1808634946715441E-4,-9.4840111465731899E-4,1.625351524404595E-2,{"$f":"S756","v":2.4091153881449388},4.7742286916942849,4.8875920028525712,5.054578373982535,4.9118654131498305,4.7647656053282157,4.7083444055124435,4.6017325672763638,4.4689022295728646,4.5433891458904414,4.9184584293322686,3.6947054040456337,3.8199848874077809,3.5217523099006831,3.2583949837607915,3.1392663061248296,3.0223664615674419,5.0899925284287164,6.2409436598900356,7.9660462364123301,10.790507730230159]
[{"$f":"ROW()","v":649},null,null,"Buildings",null,null,null,null,null,0,-2.5126576381919508E-3,9.6169556491974437E-2,8.3655256009387821E-2,6.6176695659041315E-2,{"$f":"N757","v":4.3758091342728858E-2},4.1102893339283901E-2,3.7909452051349199E-2,9.4451261548735607E-2,0.2587484474582239,{"$f":"S757","v":0.5171345903043445},0.66072743167111492,2.1383273318201526,3.0376686474499666,8.3941589413515167,20.334591938301106,20.270243212639436,20.274552391089781,20.161645007083919,20.918322148504764,31.087805901702893,31.773654781587197,32.218341050206149,31.548119076699638,30.911698219857776,30.55234365389089,29.803986260612177,30.589673155680334,33.08142167379043,32.457536024737692,31.804238162924076]
[{"$f":"ROW()","v":650},null,null,"Meter and Services Pipes",null,null,null,null,null,0,21.726293291748437,38.11649819939106,68.095409384918213,95.766081397943637,{"$f":"N758","v":119.63263457690417},141.22964663390829,166.27267793764403,186.44481988254327,203.14255166416717,{"$f":"S758","v":220.63641998900783},227.56219501585468,243.12420364513571,254.56858095781166,267.58676529371178,291.01174955549152,304.2306783415882,322.72974590180689,339.93046029439489,353.41635073563344,363.14526337574227,373.82580310134733,375.53194159858032,378.50840039075462,380.09695979272254,382.69794598071252,381.4822448954128,381.90587678373151,383.50844565266004,385.39346784179156,388.49490612450728]
[{"$f":"ROW()","v":651},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0.8927220876132822,-0.75781869360927301,-3.2276013835251662,-5.8217854698810063,0,0,-6.2547121528021637E-16,-6.2547121528021637E-16,-6.2547121528021637E-16,{"$f":"S759","v":0},5.1278474836349105E-15,0.94210946165568399,2.3951104201835851,7.5736594546769167,14.046870583549861,13.711682418284679,13.597099846869057,12.85611022369565,12.153600093972235,11.928463147079212,10.404299051365516,9.2784667834845678,7.9129054972580857,6.6680779192431681,5.4820426719196043,5.3408365440417178,5.3393100203934489,5.2576199443878355,5.1519241145613499,5.0685837742154121]
[{"$f":"ROW()","v":652},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,{"$f":"N760","v":0},0,0,0,0,{"$f":"S760","v":0},{"$f":"T760","v":0},{"$f":"U760","v":0},{"$f":"V760","v":0},{"$f":"W760","v":0},{"$f":"X760","v":0},{"$f":"Y760","v":1.809195340112115},{"$f":"Z760","v":2.9602149655001431},{"$f":"AA760","v":4.4219452777502806},{"$f":"AB760","v":5.3213283223891841},{"$f":"AC760","v":7.0601002738109813},6.8413552899992434,9.6562453997365729,10.144434811112966,9.3195392298166304,8.2087686537955094,8.5316367359117109,10.416468358171221,10.844337233886868,10.45578967953985,11.110624711713911]
[{"$f":"ROW()","v":653},null,null,"Information Technology",null,null,null,null,null,{"$f":"I761","v":0},5.9481067960211353,7.0669522995417333,7.697460510568936,8.2789716803272704,9.9261731718104294,8.542450052107359,5.4583968883919347,1.4204060558641931,0.33764961819697525,5.3172746740507346,7.1485605565373254,10.617407297897875,11.412805578376391,13.707046928717681,12.350942437465367,17.570656958343974,16.561763290285928,21.591395789813753,24.1318864829707,19.596107442493441,13.121377947750128,13.07531656229625,13.007422774890882,13.428083104596821,14.388054413476812,13.028700928983426,32.48819882297029,51.897659113933933,47.608048082511026,38.200077732236458]
[{"$f":"ROW()","v":654},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I762","v":0},{"$f":"J762","v":0},{"$f":"K762","v":0},{"$f":"L762","v":0},{"$f":"M762","v":0},{"$f":"N762","v":0},{"$f":"O762","v":0},{"$f":"P762","v":0},{"$f":"Q762","v":0},{"$f":"R762","v":0},{"$f":"S762","v":0},{"$f":"T762","v":0},{"$f":"U762","v":0},{"$f":"V762","v":0},{"$f":"W762","v":0},{"$f":"X762","v":0},{"$f":"Y762","v":0},{"$f":"Z762","v":0},{"$f":"AA762","v":0},{"$f":"AB762","v":0},{"$f":"AC762","v":0.94950524895473587},{"$f":"AD762","v":2.0424834812961037},2.6815018780470639,3.4293423816105277,3.7922073769667239,3.8141243843735011,3.6416028311068511,4.5362857729042929,7.1359724354860523,7.7631967776986919,8.1649790459403118]
[{"$f":"ROW()","v":655},null,null,"FRC",null,null,null,null,null,{"$f":"I763","v":0},2.0301247106016145E-4,7.6856931898394007E-3,3.0059502612202262,8.2433201729821413,19.933664196261038,15.946931357008831,11.960198517756623,7.9734656785044162,3.986732839252209,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,{"$f":"AD763","v":2.2232649748987754E-15},{"$f":"AE763","v":2.2232649748987754E-15},{"$f":"AF763","v":2.2232649748987754E-15},{"$f":"AG763","v":2.2232649748987754E-15},{"$f":"AH763","v":2.2232649748987754E-15},{"$f":"AI763","v":-0.16781140368160896},{"$f":"AJ763","v":1.1102230246251565E-15},{"$f":"AK763","v":1.1102230246251565E-15},{"$f":"AL763","v":1.1102230246251565E-15},{"$f":"AM763","v":1.1102230246251565E-15}]
[{"$f":"ROW()","v":656},null,null,"Land",null,null,null,null,null,0,0.44676715078364304,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,1.8077478538425016,4.5932732464606829,5.0899636767729044,5.0979643409183906,7.4969226447393176,7.496809317102799,7.4962845410846617,7.4962845410846617,7.4962845410846617,7.4962845410846617,7.4962845410846617,7.4962845410846617,7.4962845410846617,7.4962845410846617]
[{"$f":"ROW()","v":657},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y765","v":0},0,0,0,0.33433709981011112,1.1243602447556214,1.1072462767305384,1.0901323087054555,1.0730183406803726,1.0559043726552897,1.0387904046302068,1.021633659356223,1.0044769140822392,0.98732016880825546,0.97016342353427176]
[{"$f":"ROW()","v":658},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J642:J657)","v":0},44.078833902071814,71.627222190919781,109.29452932652666,150.61462163984717,208.53124598387728,236.0532043954363,269.07801115477054,302.11202205149976,334.10664370126341,383.62644669370047,411.99151549572053,449.00607861092942,479.46265897224362,559.03587114761194,624.07224696957155,661.55047758389662,718.95598328659321,783.46588755944686,844.130286202153,902.67163268993249,936.76306706342712,970.60010353635414,1005.8718276678919,1040.0433654231931,1070.1873928907853,1095.7646992708994,1152.4498248548011,1210.2578836796263,1244.0408305462217,1272.3067809039258]
["Capex"]
[{"$f":"ROW()","v":660},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"Input!J517","v":2.2765700031236067},{"$f":"Input!K517","v":3.1294713019913294},{"$f":"Input!L517","v":0},{"$f":"Input!M517","v":0},{"$f":"Input!N517","v":0},{"$f":"Input!O517","v":0.74962508292196406},{"$f":"Input!P517","v":2.2324726201970253},{"$f":"Input!Q517","v":2.3199044318781055},{"$f":"Input!R517","v":4.7757341507431796},{"$f":"Input!S517","v":14.957667793008957},{"$f":"Input!T517","v":11.373536840591987},{"$f":"Input!U517","v":4.6189276041262817},{"$f":"Input!V517","v":3.7384407853314601},{"$f":"Input!W517","v":26.578777638178462},{"$f":"Input!X517","v":6.1020094428706324},{"$f":"Input!Y517","v":0.87961098808460914},{"$f":"Input!Z517","v":0.62467651957729675},{"$f":"Input!AA517","v":2.8022265922039233},{"$f":"Input!AB517","v":7.5742968398110913},{"$f":"Input!AC517","v":6.3383867209408935},{"$f":"Input!AD517","v":2.7703035531841658},{"$f":"Input!AE517","v":4.3968687104436848},{"$f":"Input!AF517","v":4.7255864221599344},{"$f":"Input!AG517","v":4.6504374950840974},{"$f":"Input!AH517","v":1.72760398},{"$f":"Input!AI517","v":3.0762014285714674},{"$f":"Input!AJ517","v":2.5206921905973063},{"$f":"Input!AK517","v":3.0280564807569696},{"$f":"Input!AL517","v":6.3714949868757742},{"$f":"Input!AM517","v":4.8389663360821089},{"$f":"Input!AN517","v":5.5104079637621952}]
[{"$f":"ROW()","v":661},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"Input!J518","v":0},{"$f":"Input!K518","v":0},{"$f":"Input!L518","v":0},{"$f":"Input!M518","v":0},{"$f":"Input!N518","v":0},{"$f":"Input!O518","v":0},{"$f":"Input!P518","v":0},{"$f":"Input!Q518","v":0},{"$f":"Input!R518","v":0},{"$f":"Input!S518","v":0},{"$f":"Input!T518","v":0},{"$f":"Input!U518","v":0},{"$f":"Input!V518","v":0},{"$f":"Input!W518","v":0},{"$f":"Input!X518","v":0},{"$f":"Input!Y518","v":1.3789041628056549},{"$f":"Input!Z518","v":1.6493243934188178},{"$f":"Input!AA518","v":0.85112746320380372},{"$f":"Input!AB518","v":0.51885110732463136},{"$f":"Input!AC518","v":0.65555301355406914},{"$f":"Input!AD518","v":-5.7497237022375199E-2},{"$f":"Input!AE518","v":0.68822427885665527},{"$f":"Input!AF518","v":-0.17982079541632315},{"$f":"Input!AG518","v":1.0837326681957186E-3},{"$f":"Input!AH518","v":0},{"$f":"Input!AI518","v":0},{"$f":"Input!AJ518","v":0},{"$f":"Input!AK518","v":0},{"$f":"Input!AL518","v":0},{"$f":"Input!AM518","v":0},{"$f":"Input!AN518","v":0}]
[{"$f":"ROW()","v":662},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"Input!J519","v":9.3869986618643448},{"$f":"Input!K519","v":6.5200283356970923},{"$f":"Input!L519","v":7.4503327193020015},{"$f":"Input!M519","v":11.713558204158153},{"$f":"Input!N519","v":15.223627863970734},{"$f":"Input!O519","v":0},{"$f":"Input!P519","v":0},{"$f":"Input!Q519","v":0},{"$f":"Input!R519","v":0},{"$f":"Input!S519","v":0},{"$f":"Input!T519","v":0},{"$f":"Input!U519","v":0},{"$f":"Input!V519","v":0},{"$f":"Input!W519","v":0},{"$f":"Input!X519","v":0},{"$f":"Input!Y519","v":0},{"$f":"Input!Z519","v":0},{"$f":"Input!AA519","v":0},{"$f":"Input!AB519","v":0},{"$f":"Input!AC519","v":0},{"$f":"Input!AD519","v":0},{"$f":"Input!AE519","v":0},{"$f":"Input!AF519","v":0},{"$f":"Input!AG519","v":0},{"$f":"Input!AH519","v":0},{"$f":"Input!AI519","v":0},{"$f":"Input!AJ519","v":0},{"$f":"Input!AK519","v":0},{"$f":"Input!AL519","v":0},{"$f":"Input!AM519","v":0},{"$f":"Input!AN519","v":0}]
[{"$f":"ROW()","v":663},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J520","v":3.6013317284907571},{"$f":"Input!K520","v":2.129651915866539},{"$f":"Input!L520","v":0.14110523702875083},{"$f":"Input!M520","v":0},{"$f":"Input!N520","v":5.9238592106881524E-2},{"$f":"Input!O520","v":11.384121335712026},{"$f":"Input!P520","v":12.886669157915719},{"$f":"Input!Q520","v":18.992544655011812},{"$f":"Input!R520","v":16.753032997287125},{"$f":"Input!S520","v":12.440905923975064},{"$f":"Input!T520","v":6.6257229479426636},{"$f":"Input!U520","v":13.295008868464572},{"$f":"Input!V520","v":14.481249693188994},{"$f":"Input!W520","v":29.195571054153049},{"$f":"Input!X520","v":21.690533274003776},{"$f":"Input!Y520","v":16.054148245408754},{"$f":"Input!Z520","v":37.776031070517348},{"$f":"Input!AA520","v":36.563694653926952},{"$f":"Input!AB520","v":36.235010017622805},{"$f":"Input!AC520","v":38.721334973206609},{"$f":"Input!AD520","v":32.544706388832338},{"$f":"Input!AE520","v":31.415052093848129},{"$f":"Input!AF520","v":37.419634362489695},{"$f":"Input!AG520","v":38.873822728639404},{"$f":"Input!AH520","v":37.218168420000012},{"$f":"Input!AI520","v":35.958148826060906},{"$f":"Input!AJ520","v":37.60713945800773},{"$f":"Input!AK520","v":37.79282503485976},{"$f":"Input!AL520","v":39.945388020551114},{"$f":"Input!AM520","v":38.734121540882349},{"$f":"Input!AN520","v":38.333351408749408}]
[{"$f":"ROW()","v":664},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J521","v":0},{"$f":"Input!K521","v":0},{"$f":"Input!L521","v":0},{"$f":"Input!M521","v":0},{"$f":"Input!N521","v":0},{"$f":"Input!O521","v":0},{"$f":"Input!P521","v":0},{"$f":"Input!Q521","v":0},{"$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}]
[{"$f":"ROW()","v":665},null,null,"Regulators",null,null,null,null,null,{"$f":"Input!J522","v":0.3049671420566607},{"$f":"Input!K522","v":0.2801691686393642},{"$f":"Input!L522","v":2.5005991372183692E-2},{"$f":"Input!M522","v":0},{"$f":"Input!N522","v":1.0497978348054956E-2},{"$f":"Input!O522","v":0.16197533174076598},{"$f":"Input!P522","v":1.1506290381726085},{"$f":"Input!Q522","v":0.9425441606526993},{"$f":"Input!R522","v":0.26692802991452752},{"$f":"Input!S522","v":1.048098346562045},{"$f":"Input!T522","v":0.35354341415033758},{"$f":"Input!U522","v":0.31341894999526149},{"$f":"Input!V522","v":0.59160357446377465},{"$f":"Input!W522","v":1.5917392624638349},{"$f":"Input!X522","v":0.8525969206421149},{"$f":"Input!Y522","v":1.7792247697546741},{"$f":"Input!Z522","v":3.0598755971139595},{"$f":"Input!AA522","v":4.7479208426683304},{"$f":"Input!AB522","v":5.6019191422124965},{"$f":"Input!AC522","v":1.7177582068826711},{"$f":"Input!AD522","v":0.57037494267642053},{"$f":"Input!AE522","v":1.6349429509470992},{"$f":"Input!AF522","v":1.2177608313025556},{"$f":"Input!AG522","v":1.6766589671177368},{"$f":"Input!AH522","v":1.5611166500000002},{"$f":"Input!AI522","v":2.0373124830317435},{"$f":"Input!AJ522","v":3.0012889058406111},{"$f":"Input!AK522","v":2.4922794286452072},{"$f":"Input!AL522","v":2.4721893161167423},{"$f":"Input!AM522","v":2.4978933436380051},{"$f":"Input!AN522","v":2.5048850433489909}]
[{"$f":"ROW()","v":666},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"Input!J523","v":4.0791783332419583E-2},{"$f":"Input!K523","v":2.1974052442303074E-2},{"$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":1.812494515029384E-2},{"$f":"Input!S523","v":2.391351133604656},{"$f":"Input!T523","v":2.3952329395724847},{"$f":"Input!U523","v":0.24595080376639764},{"$f":"Input!V523","v":0.3148656374029471},{"$f":"Input!W523","v":5.1663054402791694E-3},{"$f":"Input!X523","v":7.7945845136921622E-4},{"$f":"Input!Y523","v":9.8688843504565627E-3},{"$f":"Input!Z523","v":2.6215496373752679E-2},{"$f":"Input!AA523","v":0},{"$f":"Input!AB523","v":0.22493910928429572},{"$f":"Input!AC523","v":0.78181559884162299},{"$f":"Input!AD523","v":0.18239409876075735},{"$f":"Input!AE523","v":8.3258675656996586E-2},{"$f":"Input!AF523","v":0},{"$f":"Input!AG523","v":3.6856868493883782E-2},{"$f":"Input!AH523","v":0.18305001999999998},{"$f":"Input!AI523","v":0.187287454848},{"$f":"Input!AJ523","v":0.79718472531235474},{"$f":"Input!AK523","v":1.3337140309825892},{"$f":"Input!AL523","v":1.9412083268181293},{"$f":"Input!AM523","v":3.0890974522841175},{"$f":"Input!AN523","v":2.4773364605417818}]
[{"$f":"ROW()","v":667},null,null,"Buildings",null,null,null,null,null,{"$f":"Input!J524","v":0},{"$f":"Input!K524","v":0.1062079201377982},{"$f":"Input!L524","v":0},{"$f":"Input!M524","v":0},{"$f":"Input!N524","v":0},{"$f":"Input!O524","v":0},{"$f":"Input!P524","v":0},{"$f":"Input!Q524","v":6.0263581687515777E-2},{"$f":"Input!R524","v":0.16851426812863929},{"$f":"Input!S524","v":0.21707795911252892},{"$f":"Input!T524","v":0.15037758365519185},{"$f":"Input!U524","v":1.5075312376948669},{"$f":"Input!V524","v":1.0034627575479198},{"$f":"Input!W524","v":5.701930757722149},{"$f":"Input!X524","v":12.285873460770189},{"$f":"Input!Y524","v":0.19450799056498494},{"$f":"Input!Z524","v":0.52819272674713458},{"$f":"Input!AA524","v":0.7972865099285652},{"$f":"Input!AB524","v":1.6868922148050935},{"$f":"Input!AC524","v":11.113207551677181},{"$f":"Input!AD524","v":1.8605126251141937},{"$f":"Input!AE524","v":0.38357939753412978},{"$f":"Input!AF524","v":0.33480925383347071},{"$f":"Input!AG524","v":0.37886132027522951},{"$f":"Input!AH524","v":0.66477575},{"$f":"Input!AI524","v":0.27879106640666673},{"$f":"Input!AJ524","v":1.7317192043511129},{"$f":"Input!AK524","v":3.4875919124886861},{"$f":"Input!AL524","v":0.45914754313806372},{"$f":"Input!AM524","v":0.44121401895564022},{"$f":"Input!AN524","v":0.47154919193618305}]
[{"$f":"ROW()","v":668},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"Input!J525","v":22.722496760862104},{"$f":"Input!K525","v":18.006837259529089},{"$f":"Input!L525","v":32.185437347384649},{"$f":"Input!M525","v":30.448401296773678},{"$f":"Input!N525","v":27.192203717552989},{"$f":"Input!O525","v":26.819227112288207},{"$f":"Input!P525","v":31.581263793238435},{"$f":"Input!Q525","v":27.97725311743331},{"$f":"Input!R525","v":25.492041744490713},{"$f":"Input!S525","v":27.449419813671021},{"$f":"Input!T525","v":12.261723643196573},{"$f":"Input!U525","v":26.759934994125391},{"$f":"Input!V525","v":23.884482790190422},{"$f":"Input!W525","v":26.868742451820911},{"$f":"Input!X525","v":38.679117098290845},{"$f":"Input!Y525","v":21.082222029942173},{"$f":"Input!Z525","v":35.070621364061559},{"$f":"Input!AA525","v":35.363678457593608},{"$f":"Input!AB525","v":33.224220483125862},{"$f":"Input!AC525","v":31.082603988723992},{"$f":"Input!AD525","v":34.087352441267676},{"$f":"Input!AE525","v":24.895397192354512},{"$f":"Input!AF525","v":27.480093187328393},{"$f":"Input!AG525","v":27.435914778646541},{"$f":"Input!AH525","v":29.898298389999994},{"$f":"Input!AI525","v":27.575927153172255},{"$f":"Input!AJ525","v":29.069713830989862},{"$f":"Input!AK525","v":30.560197682433948},{"$f":"Input!AL525","v":31.352423736738665},{"$f":"Input!AM525","v":32.476559318108656},{"$f":"Input!AN525","v":32.625007030061504}]
[{"$f":"ROW()","v":669},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"Input!J526","v":2.0502727289223275},{"$f":"Input!K526","v":0.43948104884606148},{"$f":"Input!L526","v":8.9307112043513198E-3},{"$f":"Input!M526","v":0.30113971291056568},{"$f":"Input!N526","v":0.13017330727993279},{"$f":"Input!O526","v":0},{"$f":"Input!P526","v":0},{"$f":"Input!Q526","v":0},{"$f":"Input!R526","v":0},{"$f":"Input!S526","v":0},{"$f":"Input!T526","v":5.1278474836349105E-15},{"$f":"Input!U526","v":0.94210946165567888},{"$f":"Input!V526","v":1.5466352072154506},{"$f":"Input!W526","v":5.2721832831808815},{"$f":"Input!X526","v":6.5668453775604938},{"$f":"Input!Y526","v":0.47530590556438962},{"$f":"Input!Z526","v":1.4489114881937195},{"$f":"Input!AA526","v":1.2484008015915169},{"$f":"Input!AB526","v":1.2339142361927369},{"$f":"Input!AC526","v":1.8618599941248408},{"$f":"Input!AD526","v":0.68052110026310131},{"$f":"Input!AE526","v":1.0747880184042917},{"$f":"Input!AF526","v":0.80076855542285263},{"$f":"Input!AG526","v":0.88273885498415694},{"$f":"Input!AH526","v":0.64504057639557266},{"$f":"Input!AI526","v":1.1753099927308712},{"$f":"Input!AJ526","v":0.98914622436431621},{"$f":"Input!AK526","v":0.92671503170376601},{"$f":"Input!AL526","v":0.92671503170376601},{"$f":"Input!AM526","v":0.92671503170376601},{"$f":"Input!AN526","v":0.92671503170376612}]
[{"$f":"ROW()","v":670},null,null,"Vehicle",null,null,null,null,null,{"$f":"Input!J527","v":0},{"$f":"Input!K527","v":0},{"$f":"Input!L527","v":0},{"$f":"Input!M527","v":0},{"$f":"Input!N527","v":0},{"$f":"Input!O527","v":0},{"$f":"Input!P527","v":0},{"$f":"Input!Q527","v":0},{"$f":"Input!R527","v":0},{"$f":"Input!S527","v":0},{"$f":"Input!T527","v":0},{"$f":"Input!U527","v":0},{"$f":"Input!V527","v":0},{"$f":"Input!W527","v":0},{"$f":"Input!X527","v":0},{"$f":"Input!Y527","v":1.809195340112115},{"$f":"Input!Z527","v":1.5751276189688417},{"$f":"Input!AA527","v":2.53597451413349},{"$f":"Input!AB527","v":2.412593251216169},{"$f":"Input!AC527","v":3.9583519564802945},{"$f":"Input!AD527","v":3.760103745412354},{"$f":"Input!AE527","v":3.2792216041935713},{"$f":"Input!AF527","v":2.5651049479714594},{"$f":"Input!AG527","v":1.6490279958033915},{"$f":"Input!AH527","v":1.49582614649778},{"$f":"Input!AI527","v":2.9491815235554508},{"$f":"Input!AJ527","v":3.3959310085174854},{"$f":"Input!AK527","v":2.2871284593738772},{"$f":"Input!AL527","v":1.4167241534958812},{"$f":"Input!AM527","v":2.4136360821728773},{"$f":"Input!AN527","v":2.8349993521859429}]
[{"$f":"ROW()","v":671},null,null,"Information Technology",null,null,null,null,null,{"$f":"Input!J528","v":5.9481067960211353},{"$f":"Input!K528","v":1.1188455035205982},{"$f":"Input!L528","v":0.630508211027203},{"$f":"Input!M528","v":0.58151116975833372},{"$f":"Input!N528","v":1.6472014914831581},{"$f":"Input!O528","v":0.60151151465901687},{"$f":"Input!P528","v":1.662591241773997E-3},{"$f":"Input!Q528","v":0},{"$f":"Input!R528","v":3.7545037280110551},{"$f":"Input!S528","v":2.7166641664364275},{"$f":"Input!T528","v":2.4280286125820219},{"$f":"Input!U528","v":5.5455953841697374},{"$f":"Input!V528","v":4.1940534842539154},{"$f":"Input!W528","v":6.6902639969028197},{"$f":"Input!X528","v":4.1584002368605857},{"$f":"Input!Y528","v":6.2239775346331756},{"$f":"Input!Z528","v":3.895170744100136},{"$f":"Input!AA528","v":11.434054267105072},{"$f":"Input!AB528","v":9.9251655369269258},{"$f":"Input!AC528","v":3.1612632247763064},{"$f":"Input!AD528","v":1.4089997238534306},{"$f":"Input!AE528","v":2.8479244126089096},{"$f":"Input!AF528","v":8.1799148635255818},{"$f":"Input!AG528","v":7.5949033045816616},{"$f":"Input!AH528","v":7.3258309018537142},{"$f":"Input!AI528","v":5.6725388073221836},{"$f":"Input!AJ528","v":19.333184000836727},{"$f":"Input!AK528","v":28.48817559375729},{"$f":"Input!AL528","v":9.413137090620376},{"$f":"Input!AM528","v":4.7088813416866637},{"$f":"Input!AN528","v":2.087939997406941}]
[{"$f":"ROW()","v":672},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$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},{"$f":"Input!Y529","v":0},{"$f":"Input!Z529","v":0},{"$f":"Input!AA529","v":0},{"$f":"Input!AB529","v":0},{"$f":"Input!AC529","v":0.94950524895473587},{"$f":"Input!AD529","v":1.0397456011531847},{"$f":"Input!AE529","v":0.81309426373720139},{"$f":"Input!AF529","v":1.0617912635531743},{"$f":"Input!AG529","v":0.90889823360856248},{"$f":"Input!AH529","v":0.73733144000000006},{"$f":"Input!AI529","v":0.54289287932657337},{"$f":"Input!AJ529","v":1.4523412349023872},{"$f":"Input!AK529","v":3.3025790791769438},{"$f":"Input!AL529","v":1.6603746667255184},{"$f":"Input!AM529","v":1.60097005942705},{"$f":"Input!AN529","v":1.6323950592076655}]
[{"$f":"ROW()","v":673},null,null,"FRC",null,null,null,null,null,{"$f":"Input!J530","v":2.0301247106016145E-4},{"$f":"Input!K530","v":7.4826807187792395E-3},{"$f":"Input!L530","v":2.998264568030387},{"$f":"Input!M530","v":5.2373699117619141},{"$f":"Input!N530","v":11.690344023278897},{"$f":"Input!O530","v":0},{"$f":"Input!P530","v":0},{"$f":"Input!Q530","v":0},{"$f":"Input!R530","v":0},{"$f":"Input!S530","v":0},{"$f":"Input!T530","v":0},{"$f":"Input!U530","v":0},{"$f":"Input!V530","v":0},{"$f":"Input!W530","v":0},{"$f":"Input!X530","v":0},{"$f":"Input!Y530","v":0},{"$f":"Input!Z530","v":0},{"$f":"Input!AA530","v":0},{"$f":"Input!AB530","v":0},{"$f":"Input!AC530","v":0},{"$f":"Input!AD530","v":0},{"$f":"Input!AE530","v":0},{"$f":"Input!AF530","v":0},{"$f":"Input!AG530","v":0},{"$f":"Input!AH530","v":0},{"$f":"Input!AI530","v":0},{"$f":"Input!AJ530","v":0},{"$f":"Input!AK530","v":0},{"$f":"Input!AL530","v":0},{"$f":"Input!AM530","v":0},{"$f":"Input!AN530","v":0}]
[{"$f":"ROW()","v":674},null,null,"Land",null,null,null,null,null,{"$f":"Input!J531","v":0.44676715078364304},{"$f":"Input!K531","v":0.33144195767140466},{"$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":1.0295387453874538},{"$f":"Input!AA531","v":2.7855253926181818},{"$f":"Input!AB531","v":0.49669043031222132},{"$f":"Input!AC531","v":8.0006641454864139E-3},{"$f":"Input!AD531","v":2.3950353042857144},{"$f":"Input!AE531","v":-1.1332763651877204E-4},{"$f":"Input!AF531","v":-5.2477601813685087E-4},{"$f":"Input!AG531","v":0},{"$f":"Input!AH531","v":0},{"$f":"Input!AI531","v":0},{"$f":"Input!AJ531","v":0},{"$f":"Input!AK531","v":0},{"$f":"Input!AL531","v":0},{"$f":"Input!AM531","v":0},{"$f":"Input!AN531","v":0}]
[{"$f":"ROW()","v":675},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"Input!J532","v":0},{"$f":"Input!K532","v":0},{"$f":"Input!L532","v":0},{"$f":"Input!M532","v":0},{"$f":"Input!N532","v":0},{"$f":"Input!O532","v":0},{"$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},{"$f":"Input!AC532","v":0.33433709981011112},{"$f":"Input!AD532","v":0.79548273120260693},{"$f":"Input!AE532","v":0},{"$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}]
[{"$f":"ROW()","v":676},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J660:J675)","v":46.778505767928067},32.091591145060363,43.439584785349524,48.281980295362651,55.953286974020642,39.71646037732198,47.852697200765562,50.292509946663444,51.228879863725531,61.221185136370707,35.588165981691262,53.228477303998183,49.754793929594882,101.90437474986237,90.336155269450018,49.886965851220985,86.683685764460023,99.129889494973426,99.134492368834316,100.68397824211883,82.038035018983578,71.512238270948657,83.605118116152653,84.089204279902859,81.457042274747081,79.453591615026113,99.898340783719888,113.69926273417903,95.958802872784034,91.728054524941228,89.404586538904383]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":678},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"Input!J594","v":0},{"$f":"Input!K594","v":0},{"$f":"Input!L594","v":0},{"$f":"Input!M594","v":0},{"$f":"Input!N594","v":0},{"$f":"Input!O594","v":0},{"$f":"Input!P594","v":0},{"$f":"Input!Q594","v":0},{"$f":"Input!R594","v":0},{"$f":"Input!S594","v":0},{"$f":"Input!T594","v":0},{"$f":"Input!U594","v":0},{"$f":"Input!V594","v":0},{"$f":"Input!W594","v":0},{"$f":"Input!X594","v":0},{"$f":"Input!Y594","v":0},{"$f":"Input!Z594","v":0},{"$f":"Input!AA594","v":0},{"$f":"Input!AB594","v":0},{"$f":"Input!AC594","v":0},{"$f":"Input!AD594","v":0},{"$f":"Input!AE594","v":0},{"$f":"Input!AF594","v":0},{"$f":"Input!AG594","v":0},{"$f":"Input!AH594","v":0},{"$f":"Input!AI594","v":0},{"$f":"Input!AJ594","v":0},{"$f":"Input!AK594","v":0},{"$f":"Input!AL594","v":0},{"$f":"Input!AM594","v":0},{"$f":"Input!AN594","v":0}]
[{"$f":"ROW()","v":679},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"Input!J595","v":0},{"$f":"Input!K595","v":0},{"$f":"Input!L595","v":0},{"$f":"Input!M595","v":0},{"$f":"Input!N595","v":0},{"$f":"Input!O595","v":0},{"$f":"Input!P595","v":0},{"$f":"Input!Q595","v":0},{"$f":"Input!R595","v":0},{"$f":"Input!S595","v":0},{"$f":"Input!T595","v":0},{"$f":"Input!U595","v":0},{"$f":"Input!V595","v":0},{"$f":"Input!W595","v":0},{"$f":"Input!X595","v":0},{"$f":"Input!Y595","v":0},{"$f":"Input!Z595","v":0},{"$f":"Input!AA595","v":0},{"$f":"Input!AB595","v":0},{"$f":"Input!AC595","v":0},{"$f":"Input!AD595","v":0},{"$f":"Input!AE595","v":0},{"$f":"Input!AF595","v":0},{"$f":"Input!AG595","v":0},{"$f":"Input!AH595","v":0},{"$f":"Input!AI595","v":0},{"$f":"Input!AJ595","v":0},{"$f":"Input!AK595","v":0},{"$f":"Input!AL595","v":0},{"$f":"Input!AM595","v":0},{"$f":"Input!AN595","v":0}]
[{"$f":"ROW()","v":680},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":681},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J597","v":0},{"$f":"Input!K597","v":0},{"$f":"Input!L597","v":0},{"$f":"Input!M597","v":0},{"$f":"Input!N597","v":0},{"$f":"Input!O597","v":0},{"$f":"Input!P597","v":0},{"$f":"Input!Q597","v":0},{"$f":"Input!R597","v":0},{"$f":"Input!S597","v":0},{"$f":"Input!T597","v":0},{"$f":"Input!U597","v":0},{"$f":"Input!V597","v":0},{"$f":"Input!W597","v":0},{"$f":"Input!X597","v":0},{"$f":"Input!Y597","v":0},{"$f":"Input!Z597","v":0},{"$f":"Input!AA597","v":0},{"$f":"Input!AB597","v":0},{"$f":"Input!AC597","v":0},{"$f":"Input!AD597","v":0},{"$f":"Input!AE597","v":0},{"$f":"Input!AF597","v":0},{"$f":"Input!AG597","v":0},{"$f":"Input!AH597","v":0},{"$f":"Input!AI597","v":0},{"$f":"Input!AJ597","v":0},{"$f":"Input!AK597","v":0},{"$f":"Input!AL597","v":0},{"$f":"Input!AM597","v":0},{"$f":"Input!AN597","v":0}]
[{"$f":"ROW()","v":682},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J598","v":0},{"$f":"Input!K598","v":0},{"$f":"Input!L598","v":0},{"$f":"Input!M598","v":0},{"$f":"Input!N598","v":0},{"$f":"Input!O598","v":0},{"$f":"Input!P598","v":0},{"$f":"Input!Q598","v":0},{"$f":"Input!R598","v":0},{"$f":"Input!S598","v":0},{"$f":"Input!T598","v":0},{"$f":"Input!U598","v":0},{"$f":"Input!V598","v":0},{"$f":"Input!W598","v":0},{"$f":"Input!X598","v":0},{"$f":"Input!Y598","v":0},{"$f":"Input!Z598","v":0},{"$f":"Input!AA598","v":0},{"$f":"Input!AB598","v":0},{"$f":"Input!AC598","v":0},{"$f":"Input!AD598","v":0},{"$f":"Input!AE598","v":0},{"$f":"Input!AF598","v":0},{"$f":"Input!AG598","v":0},{"$f":"Input!AH598","v":0},{"$f":"Input!AI598","v":0},{"$f":"Input!AJ598","v":0},{"$f":"Input!AK598","v":0},{"$f":"Input!AL598","v":0},{"$f":"Input!AM598","v":0},{"$f":"Input!AN598","v":0}]
[{"$f":"ROW()","v":683},null,null,"Regulators",null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":684},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":685},null,null,"Buildings",null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":686},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":687},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$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},{"$f":"Input!Y603","v":-4.5358979098965829E-2},{"$f":"Input!Z603","v":-1.823221537466397E-2},{"$f":"Input!AA603","v":-0.23914221984500875},{"$f":"Input!AB603","v":-7.4501334255129342E-3},{"$f":"Input!AC603","v":0},{"$f":"Input!AD603","v":-8.8881381669535294E-3},{"$f":"Input!AE603","v":-1.7128626279863481E-2},{"$f":"Input!AF603","v":0},{"$f":"Input!AG603","v":-1.1932681957186544E-2},{"$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}]
[{"$f":"ROW()","v":688},null,null,"Vehicle",null,null,null,null,null,{"$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":-0.24287410442462093},{"$f":"Input!AC604","v":-0.60783048194366762},{"$f":"Input!AD604","v":-1.0239716580034424},{"$f":"Input!AE604","v":-0.6689176809726961},{"$f":"Input!AF604","v":-0.56574850238252272},{"$f":"Input!AG604","v":-0.41433754375382259},{"$f":"Input!AH604","v":-0.32805066000000005},{"$f":"Input!AI604","v":0},{"$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}]
[{"$f":"ROW()","v":689},null,null,"Information Technology",null,null,null,null,null,{"$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},{"$f":"Input!Y605","v":-4.420465980638234E-3},{"$f":"Input!Z605","v":0},{"$f":"Input!AA605","v":0},{"$f":"Input!AB605","v":0},{"$f":"Input!AC605","v":0},{"$f":"Input!AD605","v":0},{"$f":"Input!AE605","v":0},{"$f":"Input!AF605","v":0},{"$f":"Input!AG605","v":0},{"$f":"Input!AH605","v":0},{"$f":"Input!AI605","v":0},{"$f":"Input!AJ605","v":0},{"$f":"Input!AK605","v":0},{"$f":"Input!AL605","v":0},{"$f":"Input!AM605","v":0},{"$f":"Input!AN605","v":0}]
[{"$f":"ROW()","v":690},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$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},{"$f":"Input!AC606","v":0},{"$f":"Input!AD606","v":0},{"$f":"Input!AE606","v":0},{"$f":"Input!AF606","v":0},{"$f":"Input!AG606","v":0},{"$f":"Input!AH606","v":0},{"$f":"Input!AI606","v":0},{"$f":"Input!AJ606","v":0},{"$f":"Input!AK606","v":0},{"$f":"Input!AL606","v":0},{"$f":"Input!AM606","v":0},{"$f":"Input!AN606","v":0}]
[{"$f":"ROW()","v":691},null,null,"FRC",null,null,null,null,null,{"$f":"Input!J607","v":0},{"$f":"Input!K607","v":0},{"$f":"Input!L607","v":0},{"$f":"Input!M607","v":0},{"$f":"Input!N607","v":0},{"$f":"Input!O607","v":0},{"$f":"Input!P607","v":0},{"$f":"Input!Q607","v":0},{"$f":"Input!R607","v":0},{"$f":"Input!S607","v":0},{"$f":"Input!T607","v":0},{"$f":"Input!U607","v":0},{"$f":"Input!V607","v":0},{"$f":"Input!W607","v":0},{"$f":"Input!X607","v":0},{"$f":"Input!Y607","v":0},{"$f":"Input!Z607","v":0},{"$f":"Input!AA607","v":0},{"$f":"Input!AB607","v":0},{"$f":"Input!AC607","v":0},{"$f":"Input!AD607","v":0},{"$f":"Input!AE607","v":0},{"$f":"Input!AF607","v":0},{"$f":"Input!AG607","v":0},{"$f":"Input!AH607","v":0},{"$f":"Input!AI607","v":0},{"$f":"Input!AJ607","v":0},{"$f":"Input!AK607","v":0},{"$f":"Input!AL607","v":0},{"$f":"Input!AM607","v":0},{"$f":"Input!AN607","v":0}]
[{"$f":"ROW()","v":692},null,null,"Land",null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":693},null,null,"Equity Raising Cost",null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":694},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J678:J693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.9779445079604065E-2,-1.823221537466397E-2,-0.23914221984500875,-0.25032423785013386,-0.60783048194366762,-1.0328597961703958,-0.68604630725255955,-0.56574850238252272,-0.42627022571100914,-0.32805066000000005,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":696},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$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":-0.11176834645510411},-0.16408512044033108,-0.21331535862267104,-0.255643175561308,-0.29064933052107611,-4.5050344209291132E-2,-5.4182636868121886E-2,-6.5720556903009458E-2,-7.725847693789703E-2,-8.7613942412708937E-2,-0.12430952594785191,-0.36376337525700148,-0.41387003055387539,-0.4981315260112657,-0.62632867573969386,-0.52129788408565403,-1.0519222046965455,-1.1400405180788284,-1.3857435146628114,-1.4141648719653297,-1.4312819274176296,-1.2897947975808992,-1.3293602596680787,-1.3700905297466417,-1.4319662550856853,-1.4703894543919971,{"$f":"AJ844+AJ989+AJ1134+AJ1279+AJ1424+AJ1569+AJ1714+AJ1859+AJ2004+AJ2149+AJ2294+AJ2421+AJ2548+AJ2675+AJ2802+AJ2929+(AJ3056+AJ3183+AJ3310+AJ3437+AJ3564)+(AJ3691+AJ3818+AJ3945+AJ4072+AJ4199)+(AJ4326+AJ4453+AJ4580+AJ4707+AJ4834)","v":-1.5285213200465049},-1.5600299724289712,-1.5978806784384334,-1.6775243657743801,-1.7380114449754065]
[{"$f":"ROW()","v":697},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J845+J990+J1135+J1280+J1425+J1570+J1715+J1860+J2005+J2150+J2295+J2422+J2549+J2676+J2803+J2930+J3057+J3184+J3311+J3438+J3565+J3692+J3819+J3946+J4073+J4200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.5418659194779751E-2,-5.0037700082738279E-2,-5.0037700082738279E-2,-5.0037700082738279E-2,-5.1531908334699873E-2,-8.4870001066222611E-2,-8.4870001066222611E-2,-8.4870001066222611E-2,-8.4870001066222611E-2,-8.4870001066222611E-2,0.14835369159222692,-9.7779008068655637E-2,-9.7779008068655637E-2,-9.7779008068655637E-2,-9.7779008068655651E-2]
[{"$f":"ROW()","v":698},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J846+J991+J1136+J1281+J1426+J1571+J1716+J1861+J2006+J2151+J2296+J2423+J2550+J2677+J2804+J2931+J3058+J3185+J3312+J3439+J3566+J3693+J3820+J3947+J4074+J4201","v":-0.31868582975458976},-0.44679245732698064,-0.55045896032804831,-0.61262013686241057,-0.6549527145695101,-0.83824242974987206,-0.99311433979045505,-1.1377038112369184,-1.2596043699132682,-1.3975632502028668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":699},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J847+J992+J1137+J1282+J1427+J1572+J1717+J1862+J2007+J2152+J2297+J2424+J2551+J2678+J2805+J2932+J3059+J3186+J3313+J3440+J3567+J3694+J3821+J3948+J4075+J4202","v":-1.9933744221845E-3},-4.0867613199298955E-3,-4.2199531332954366E-3,-4.4181998598807953E-3,-4.5832720914532592E-3,-9.8855457891548815E-2,-0.14773954931457414,-0.19913907365856937,-0.24930920059669909,-0.30664630053727654,-1.0798023911175567,-2.2900793261915733,-2.5676557642254796,-2.8589368917486282,-3.1488740377637803,-1.7891527824778335,-3.8458081975049891,-4.4353302382828543,-5.0135082374081694,-5.5571280860861734,-6.1025029625679341,-6.8241227204402835,-7.6185490834864709,-8.2673569279967172,-8.9147352638132222,-9.5807455799541454,-9.8877433660425247,-10.514529023675987,-11.144409440923649,-11.810165907932836,-12.455734600280875]
[{"$f":"ROW()","v":700},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J848+J993+J1138+J1283+J1428+J1573+J1718+J1863+J2008+J2153+J2298+J2425+J2552+J2679+J2806+J2933+J3060+J3187+J3314+J3441+J3568+J3695+J3822+J3949+J4076+J4203","v":-4.0880407758729642E-2},-0.11722752425564117,-0.19550737958202735,-0.27539447671163486,-0.35772854281106725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.7973082791112809E-5,-3.7973082791112809E-5,-3.7973082791112809E-5,-3.7973082791112809E-5,-3.7973082791112809E-5,1.8986541395556405E-4,0,0,0,0]
[{"$f":"ROW()","v":701},null,null,"Regulators",null,null,null,null,null,{"$f":"J849+J994+J1139+J1284+J1429+J1574+J1719+J1864+J2009+J2154+J2299+J2426+J2553+J2680+J2807+J2934+J3061+J3188+J3315+J3442+J3569+J3696+J3823+J3950+J4077+J4204","v":-5.5296819939308094E-2},-6.727047359270813E-2,-8.1461498554217915E-2,-9.371970898765683E-2,-9.9726512569940917E-2,-1.5516007010406589E-2,-1.8661304108631184E-2,-2.1748676866380694E-2,-2.4643087706044595E-2,-2.8209663671740933E-2,-4.9389537849058057E-2,-0.12287764953326753,-0.13229213533278461,-0.14055941547069833,-0.15018538513437729,-9.5087441509896412E-2,-0.2350998482694088,-0.32053207480597512,-0.36749754947289648,-0.41352042238133657,-0.45969547706444058,-0.64015584878700782,-0.6715976832028272,-0.693617126110597,-0.72176153174652469,-0.74225454377349331,-0.84116941909859955,-0.91620164174461483,-0.97850862746074507,-1.0403133603636636,-1.1027606939546137]
[{"$f":"ROW()","v":702},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J850+J995+J1140+J1285+J1430+J1575+J1720+J1865+J2010+J2155+J2300+J2427+J2554+J2681+J2808+J2935+J3062+J3189+J3316+J3443+J3570+J3697+J3824+J3951+J4078+J4205","v":-1.4780319465426437E-2},-2.95606313140786E-2,-2.9560636062066173E-2,-2.9560640694249157E-2,-2.9560645213452072E-2,0,-3.1808634946715441E-4,-6.3031476519016458E-4,-9.2302879159057054E-4,-1.2837194016019394E-3,-3.0119636023138746E-2,-0.13258749260811181,-0.14787926627298348,-0.14787926627298348,-0.14787926627298348,-6.6290084166228919E-2,-0.13282733460983173,-0.13283033770349947,-0.15045219296671905,-0.40674631539979655,-0.53318552237493022,4.2020807705150792E-2,-0.29823257750709775,-0.30021419463377536,-0.30217869763596195,-0.30418729940538775,1.27044134154892,-0.18276289952126989,-0.21610575029583462,-0.26463595846628785,-0.34186339477339078]
[{"$f":"ROW()","v":703},null,null,"Buildings",null,null,null,null,null,{"$f":"J851+J996+J1141+J1286+J1431+J1576+J1721+J1866+J2011+J2156+J2301+J2428+J2555+J2682+J2809+J2936+J3063+J3190+J3317+J3444+J3571+J3698+J3825+J3952+J4079+J4206","v":-2.5126576381919508E-3},-7.5257060076318206E-3,-1.2514300482586619E-2,-1.7478560350346509E-2,-2.2418604316312454E-2,-2.6551980034449549E-3,-3.1934412879347004E-3,-3.7217721901293644E-3,-4.2170822191510407E-3,-4.8274174282612308E-3,-6.7847422884214064E-3,-2.9931337545829422E-2,-0.10412144191810566,-0.34544046382059823,-0.34544046382059823,-0.25885671622665574,-0.52388354829678963,-0.91019389393442551,-0.93021507338425091,-0.94372379847905508,-0.94434220810890912,6.1106871084820921E-2,-1.0050312273399791,-1.015282177117093,-1.0241303159668851,-1.027148459685379,-0.94603230928295623,-0.9958433943785886,-1.0830331921908058,-1.0945118807692573,-1.1055422312431484]
[{"$f":"ROW()","v":704},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J852+J997+J1142+J1287+J1432+J1577+J1722+J1867+J2012+J2157+J2302+J2429+J2556+J2683+J2810+J2937+J3064+J3191+J3318+J3445+J3572+J3699+J3826+J3953+J4080+J4207","v":-0.99620346911366808},-1.6166323518864687,-2.2065261618574992,-2.7777292837482603,-3.3256505385924604,-5.2222150552841011,-6.538232489502696,-7.8051111725340876,-8.7943099628667945,-9.9555514888303733,-5.3359486163497225,-11.197926364844378,-12.440105477514454,-13.850558115920823,-15.25413283651109,-7.8632932438454954,-16.571553803842821,-18.162964065005603,-19.73833004188732,-21.353691348615122,-22.999468419333894,-23.189258695121499,-24.503634395154108,-25.847355376678568,-27.297312202010026,-28.79162823847193,-28.646081942671159,-28.957628813505455,-29.46740154760716,-29.375121035392954,-29.442483306305128]
[{"$f":"ROW()","v":705},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J853+J998+J1143+J1288+J1433+J1578+J1723+J1868+J2013+J2158+J2303+J2430+J2557+J2684+J2811+J2938+J3065+J3192+J3319+J3446+J3573+J3700+J3827+J3954+J4081+J4208","v":-1.1575506413090453},-2.0900218300686166,-2.4787134011202445,-2.8953237992664058,-3.2963423401306313,0,-6.2547121528021637E-16,0,0,0,0,0,-9.363424868754959E-2,-9.363424868754959E-2,-9.363424868754959E-2,-0.76513509173060545,-1.5452618442346795,-1.7502482049199148,-1.928974232490638,-2.0869969410178637,-2.2115407747532729,-2.1834916600053762,-2.1663298416493348,-2.1156337510418881,-1.8310758237191362,-1.3165161206087581,-0.9906727480125852,-1.0084051077093787,-1.0324108615302516,-1.0100553720497043,-0.90814533153510846]
[{"$f":"ROW()","v":706},null,null,"Vehicle",null,null,null,null,null,{"$f":"J854+J999+J1144+J1289+J1434+J1579+J1724+J1869+J2014+J2159+J2304+J2431+J2558+J2685+J2812+J2939+J3066+J3193+J3320+J3447+J3574+J3701+J3828+J3955+J4082+J4209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.42410799358081386,-1.0742442018833529,-1.2703361021526447,-1.6117495231148293,-2.7353526934488395,0.20458618651645372,-1.5111670342125449,-2.059586033345906,-2.2785460625189011,-2.6263134414392497,{"$f":"AJ854+AJ999+AJ1144+AJ1289+AJ1434+AJ1579+AJ1724+AJ1869+AJ2014+AJ2159+AJ2304+AJ2431+AJ2558+AJ2685+AJ2812+AJ2939+(AJ3066+AJ3193+AJ3320+AJ3447+AJ3574)+(AJ3701+AJ3828+AJ3955+AJ4082+AJ4209)+(AJ4336+AJ4463+AJ4590+AJ4717+AJ4844)","v":-1.511099386257976},-1.8592595836582291,-1.8052717078429004,-1.7588010499988158,-1.7507470731088912]
[{"$f":"ROW()","v":707},null,null,"Information Technology",null,null,null,null,null,{"$f":"J855+J1000+J1145+J1290+J1435+J1580+J1725+J1870+J2015+J2160+J2305+J2432+J2559+J2686+J2813+J2940+J3067+J3194+J3321+J3448+J3575+J3702+J3829+J3956+J4083+J4210","v":0},0,0,0,0,-1.9852346343620857,-3.0857157549571976,-4.0379908325277416,-4.8372601656782734,-5.9911533860750197,-0.59674273009543133,-2.0767486428091875,-3.3986552037754003,-4.39602264656153,-5.5145047281128994,-0.99984254777393133,-4.9040644121581805,-6.4044217675772481,-7.3846748437699805,-7.6970422652535646,-7.7011826626243467,-2.8939857980627881,-8.2478086509309509,-7.1742429748757228,-6.3658595929737229,-7.0318922918155691,0.12631389315014196,-9.0787153027936469,-13.70274812204328,-14.11685169196123,-13.523183366844652]
[{"$f":"ROW()","v":708},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J856+J1001+J1146+J1291+J1436+J1581+J1726+J1871+J2016+J2161+J2306+J2433+J2560+J2687+J2814+J2941+J3068+J3195+J3322+J3449+J3576+J3703+J3830+J3957+J4084+J4211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.17407586698624133,-0.31395075998971034,-0.54603323825236683,-0.71541443259322313,-0.71541443259322313,-0.55765829310494541,-0.7028924165951842,-1.0331503245128784,-1.1991877911854303,-1.2529390430903773]
[{"$f":"ROW()","v":709},null,null,"FRC",null,null,null,null,null,{"$f":"J857+J1002+J1147+J1292+J1437+J1582+J1727+J1872+J2017+J2162+J2307+J2434+J2561+J2688+J2815+J2942+J3069+J3196+J3323+J3450+J3577+J3704+J3831+J3958+J4085+J4212","v":0},0,0,0,0,-3.9867328392522072,-3.9867328392522072,-3.9867328392522072,-3.9867328392522072,-3.9867328392522068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.16781140368161118,0.16781140368161007,0,0,0,0]
[{"$f":"ROW()","v":710},null,null,"Land",null,null,null,null,null,{"$f":"J858+J1003+J1148+J1293+J1438+J1583+J1728+J1873+J2018+J2163+J2308+J2435+J2562+J2689+J2816+J2943+J3070+J3197+J3324+J3451+J3578+J3705+J3832+J3959+J4086+J4213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":711},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J859+J1004+J1149+J1294+J1439+J1584+J1729+J1874+J2019+J2164+J2309+J2436+J2563+J2690+J2817+J2944+J3071+J3198+J3325+J3452+J3579+J3706+J3833+J3960+J4087+J4214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.5270877263382152E-3,-1.7113968025082957E-2,-1.7113968025082957E-2,-1.7113968025082957E-2,-1.7113968025082957E-2,-1.7113968025082957E-2,-1.7156745273983729E-2,-1.7156745273983729E-2,-1.7156745273983729E-2,-1.7156745273983729E-2,-1.7156745273983729E-2]
[{"$f":"ROW()","v":712},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J696:J711)","v":-2.6996718658562475},-4.5432028562123872,-5.7722776497426569,-6.9618879820421533,-8.0816125008159041,-12.194501965762958,-14.827890441431284,-17.258499049934233,-19.234258213961926,-21.759582007812057,-7.2230971796711803,-16.213914188789346,-19.298213568280634,-22.331162574494076,-25.280979642042976,-12.358955791816301,-29.259947846388844,-34.380843002274439,-38.219769488278168,-41.534801272395811,-45.175611643755232,-36.98919346385177,-47.767683455315208,-49.49143427197339,-50.98500212023739,-53.876323207994844,-43.213025334404378,-55.891203909353969,-62.175856006188582,-63.462104167237207,-63.736346239454242]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":714},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T704","v":0},{"$f":"-Input!U704","v":0},{"$f":"-Input!V704","v":0},{"$f":"-Input!W704","v":0},{"$f":"-Input!X704","v":0},{"$f":"-Input!Y704","v":0},{"$f":"-Input!Z704","v":0},{"$f":"-Input!AA704","v":0},{"$f":"-Input!AB704","v":0},{"$f":"-Input!AC704","v":0},{"$f":"-Input!AD704","v":-3.36924659346933E-2},{"$f":"-Input!AE704","v":0},{"$f":"-Input!AF704","v":0},{"$f":"-Input!AG704","v":0},{"$f":"-Input!AH704","v":0},{"$f":"-Input!AI704","v":0},{"$f":"-Input!AJ704","v":0},{"$f":"-Input!AK704","v":0},{"$f":"-Input!AL704","v":0},{"$f":"-Input!AM704","v":0},{"$f":"-Input!AN704","v":0}]
[{"$f":"ROW()","v":715},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T705","v":0},{"$f":"-Input!U705","v":0},{"$f":"-Input!V705","v":0},{"$f":"-Input!W705","v":0},{"$f":"-Input!X705","v":0},{"$f":"-Input!Y705","v":0},{"$f":"-Input!Z705","v":0},{"$f":"-Input!AA705","v":0},{"$f":"-Input!AB705","v":0},{"$f":"-Input!AC705","v":0},{"$f":"-Input!AD705","v":-8.8146672221842363E-3},{"$f":"-Input!AE705","v":0},{"$f":"-Input!AF705","v":0},{"$f":"-Input!AG705","v":0},{"$f":"-Input!AH705","v":0},{"$f":"-Input!AI705","v":0},{"$f":"-Input!AJ705","v":0},{"$f":"-Input!AK705","v":0},{"$f":"-Input!AL705","v":0},{"$f":"-Input!AM705","v":0},{"$f":"-Input!AN705","v":0}]
[{"$f":"ROW()","v":716},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"-Input!AD706","v":0},{"$f":"-Input!AE706","v":0},{"$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}]
[{"$f":"ROW()","v":717},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"-Input!AD707","v":0.18959671291586769},{"$f":"-Input!AE707","v":0},{"$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}]
[{"$f":"ROW()","v":718},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"-Input!AD708","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}]
[{"$f":"ROW()","v":719},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T709","v":0},{"$f":"-Input!U709","v":0},{"$f":"-Input!V709","v":0},{"$f":"-Input!W709","v":0},{"$f":"-Input!X709","v":-1.8799805447470792E-2},{"$f":"-Input!Y709","v":0},{"$f":"-Input!Z709","v":0},{"$f":"-Input!AA709","v":0},{"$f":"-Input!AB709","v":0},{"$f":"-Input!AC709","v":0},{"$f":"-Input!AD709","v":-4.5487265592056333E-2},{"$f":"-Input!AE709","v":0},{"$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}]
[{"$f":"ROW()","v":720},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"-Input!AD710","v":-0.87296160167246173},{"$f":"-Input!AE710","v":0},{"$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}]
[{"$f":"ROW()","v":721},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T711","v":0},{"$f":"-Input!U711","v":0},{"$f":"-Input!V711","v":0},{"$f":"-Input!W711","v":0},{"$f":"-Input!X711","v":0},{"$f":"-Input!Y711","v":0},{"$f":"-Input!Z711","v":0},{"$f":"-Input!AA711","v":0},{"$f":"-Input!AB711","v":0},{"$f":"-Input!AC711","v":0},{"$f":"-Input!AD711","v":-0.23032153712098666},{"$f":"-Input!AE711","v":0},{"$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}]
[{"$f":"ROW()","v":722},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T712","v":0},{"$f":"-Input!U712","v":0},{"$f":"-Input!V712","v":0},{"$f":"-Input!W712","v":0},{"$f":"-Input!X712","v":0},{"$f":"-Input!Y712","v":0},{"$f":"-Input!Z712","v":0},{"$f":"-Input!AA712","v":0},{"$f":"-Input!AB712","v":0},{"$f":"-Input!AC712","v":0},{"$f":"-Input!AD712","v":-0.40734429632874553},{"$f":"-Input!AE712","v":0},{"$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}]
[{"$f":"ROW()","v":723},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T713","v":0},{"$f":"-Input!U713","v":0},{"$f":"-Input!V713","v":0},{"$f":"-Input!W713","v":0},{"$f":"-Input!X713","v":0},{"$f":"-Input!Y713","v":0},{"$f":"-Input!Z713","v":0},{"$f":"-Input!AA713","v":0},{"$f":"-Input!AB713","v":0},{"$f":"-Input!AC713","v":0},{"$f":"-Input!AD713","v":1.5743716943429898E-2},{"$f":"-Input!AE713","v":0},{"$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}]
[{"$f":"ROW()","v":724},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T714","v":0},{"$f":"-Input!U714","v":0},{"$f":"-Input!V714","v":0},{"$f":"-Input!W714","v":0},{"$f":"-Input!X714","v":0},{"$f":"-Input!Y714","v":0},{"$f":"-Input!Z714","v":0},{"$f":"-Input!AA714","v":0},{"$f":"-Input!AB714","v":0},{"$f":"-Input!AC714","v":0},{"$f":"-Input!AD714","v":-0.21952437777180989},{"$f":"-Input!AE714","v":0},{"$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}]
[{"$f":"ROW()","v":725},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T715","v":0},{"$f":"-Input!U715","v":0},{"$f":"-Input!V715","v":0},{"$f":"-Input!W715","v":0},{"$f":"-Input!X715","v":0},{"$f":"-Input!Y715","v":0},{"$f":"-Input!Z715","v":0},{"$f":"-Input!AA715","v":0},{"$f":"-Input!AB715","v":0},{"$f":"-Input!AC715","v":0},{"$f":"-Input!AD715","v":-0.18254655597239516},{"$f":"-Input!AE715","v":0},{"$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}]
[{"$f":"ROW()","v":726},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"-Input!AD716","v":5.3232631188182784E-2},{"$f":"-Input!AE716","v":0},{"$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}]
[{"$f":"ROW()","v":727},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T717","v":0},{"$f":"-Input!U717","v":0},{"$f":"-Input!V717","v":0},{"$f":"-Input!W717","v":0},{"$f":"-Input!X717","v":0},{"$f":"-Input!Y717","v":0},{"$f":"-Input!Z717","v":0},{"$f":"-Input!AA717","v":0},{"$f":"-Input!AB717","v":0},{"$f":"-Input!AC717","v":0},{"$f":"-Input!AD717","v":0},{"$f":"-Input!AE717","v":0},{"$f":"-Input!AF717","v":0},{"$f":"-Input!AG717","v":0},{"$f":"-Input!AH717","v":0},{"$f":"-Input!AI717","v":0},{"$f":"-Input!AJ717","v":0},{"$f":"-Input!AK717","v":0},{"$f":"-Input!AL717","v":0},{"$f":"-Input!AM717","v":0},{"$f":"-Input!AN717","v":0}]
[{"$f":"ROW()","v":728},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T718","v":0},{"$f":"-Input!U718","v":0},{"$f":"-Input!V718","v":0},{"$f":"-Input!W718","v":0},{"$f":"-Input!X718","v":0},{"$f":"-Input!Y718","v":0},{"$f":"-Input!Z718","v":0},{"$f":"-Input!AA718","v":0},{"$f":"-Input!AB718","v":0},{"$f":"-Input!AC718","v":0},{"$f":"-Input!AD718","v":3.9229995352128219E-3},{"$f":"-Input!AE718","v":0},{"$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}]
[{"$f":"ROW()","v":729},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T719","v":0},{"$f":"-Input!U719","v":0},{"$f":"-Input!V719","v":0},{"$f":"-Input!W719","v":0},{"$f":"-Input!X719","v":0},{"$f":"-Input!Y719","v":0},{"$f":"-Input!Z719","v":0},{"$f":"-Input!AA719","v":0},{"$f":"-Input!AB719","v":0},{"$f":"-Input!AC719","v":0},{"$f":"-Input!AD719","v":6.7501469241434923E-5},{"$f":"-Input!AE719","v":0},{"$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}]
[{"$f":"ROW()","v":730},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T714:T729)","v":0},0,0,0,-1.8799805447470792E-2,0,0,0,0,0,-1.7381292055633981,0,0,0,0,0,0,0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":732},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N880+N1025+N1170+N1315+N1460+N1605+N1750+N1895+N2040+N2185","v":0},null,null,null,null,{"$f":"S880+S1025+S1170+S1315+S1460+S1605+S1750+S1895+S2040+S2185","v":0.26735250338406191},null,null,null,null,{"$f":"X880+X1025+X1170+X1315+X1460+X1605+X1750+X1895+X2040+X2185","v":0}]
[{"$f":"ROW()","v":733},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":734},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,0,null,null,null,null,1.4350160521440205,null,null,null,null,0]
[{"$f":"ROW()","v":735},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,null,null,null,null,3.9649345317071719E-4,null,null,null,null,0]
[{"$f":"ROW()","v":736},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,0.98673833111910048,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":737},null,null,"Regulators",null,null,null,null,null,null,null,null,null,0,null,null,null,null,5.2390479545119759E-2,null,null,null,null,0]
[{"$f":"ROW()","v":738},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,7.0257036974549797E-2,null,null,null,null,2.7944586978384603E-3,null,null,null,null,0]
[{"$f":"ROW()","v":739},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0,null,null,null,null,4.6135601161852849E-2,null,null,null,null,0]
[{"$f":"ROW()","v":740},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]
[{"$f":"ROW()","v":741},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,8.9879545027317072,null,null,null,null,6.2547121528021637E-16,null,null,null,null,0]
[{"$f":"ROW()","v":742},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":743},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,0,null,null,null,null,8.254114275492352,null,null,null,null,0]
[{"$f":"ROW()","v":744},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":745},null,null,"FRC",null,null,null,null,null,null,null,null,null,0,null,null,null,null,2.8189256484623115E-18,null,null,null,null,{"$f":"X893+X1038+X1183+X1328+X1473+X1618+X1763+X1908+X2053+X2198","v":0}]
[{"$f":"ROW()","v":746},null,null,"Land",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"X894+X1039+X1184+X1329+X1474+X1619+X1764+X1909+X2054+X2199","v":0}]
[{"$f":"ROW()","v":747},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"X895+X1040+X1185+X1330+X1475+X1620+X1765+X1910+X2055+X2200","v":0}]
[{"$f":"ROW()","v":748},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N732:N747)","v":10.044949870825358},null,null,null,null,{"$f":"SUM(S732:S747)","v":10.058199863878418},null,null,null,null,{"$f":"SUM(X732:X747)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":750},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J642+J660+J678+J696+J714+J732","v":2.1648016566685024},5.1301878382195003,4.9168724795968295,4.6612293040355217,4.3705799735144453,5.0751547122271186,7.2534446955560217,9.5076285705311179,14.2061042443364,29.343510598316708,40.592737912960843,44.847902141830126,48.172472896607715,74.253119008774917,79.728799775905856,80.087112879904808,79.659867194785548,81.322053268910636,87.510606594058927,92.43482844303449,93.740157602866333,96.847231515729121,100.24345767822098,103.52380464355842,103.81944236847274,105.42525434265221,106.417425213203,107.88545172153101,112.65906602996836,115.82050800027609,119.59290451906287]
[{"$f":"ROW()","v":751},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J643+J661+J679+J697+J715+J733","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3789041628056549,3.0028098970296928,3.8038996601507584,4.2727130673926519,4.878228380863983,4.7603845682847234,5.3637388460751563,5.0990480495926107,5.0152617811945843,4.9303917801283621,4.8455217790621399,4.9938754706543671,4.8960964625857111,4.798317454517055,4.700538446448399,4.602759438379743]
[{"$f":"ROW()","v":752},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J644+J662+J680+J698+J716+J734","v":9.0683128321097559},15.141548710479869,22.041422469453824,33.142360536749564,47.711035686150787,46.872793256400918,45.879678916610466,44.741975105373548,43.482370735460279,43.519823537401436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":753},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J645+J663+J681+J699+J717+J735","v":3.5993383540685726},5.7249035086151823,5.8617887925106373,5.8573705926507564,5.9120259126661843,17.197291790486663,29.936221399087806,48.729626980441047,65.233350777131477,77.368006894022429,126.43375098824897,137.43868053052196,149.35227445948547,175.68890862188988,194.23056785812986,208.49556332106079,242.42578619407314,274.55415060971723,305.77565238993185,338.93985927705234,365.57165941623265,390.16258878964049,419.96367406864374,450.57013986928644,478.87357302547321,505.25097627157993,532.97037236354515,560.24866837472894,589.04964695435649,615.973602587306,641.85121939577459]
[{"$f":"ROW()","v":754},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J646+J664+J682+J700+J718+J736","v":-4.0880407758729642E-2},-0.15810793201437082,-0.35361531159639814,-0.629009788308033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.7973082791112809E-5,-3.7973082791112809E-5,-3.7973082791112809E-5,-3.7973082791112809E-5,-3.7973082791112809E-5,1.8986541395556405E-4,0,0,0,0]
[{"$f":"ROW()","v":755},null,null,"Regulators",null,null,null,null,null,{"$f":"J647+J665+J683+J701+J719+J737","v":0.2496703221173526},0.46256901716400867,0.40611350998197443,0.31239380099431757,0.22316526677243159,0.36962459150279103,1.5015923255667685,2.4223878093530868,2.6646727515615698,3.7369519139969936,4.041105790298273,4.2316470907602666,4.6909585298912564,6.1421383768843931,6.8257501069446596,8.5098874351894374,11.334663184033989,15.762051951896346,20.996473544635943,22.300711329137279,22.365903529157205,23.360690631317297,23.906853779417027,24.88989562042417,25.729250738677646,27.024308677935895,29.184428164677907,30.760505951578502,32.254186640234494,33.711766623508836,35.113890972903214]
[{"$f":"ROW()","v":756},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J648+J666+J684+J702+J720+J738","v":2.6011463866993146E-2},1.8424884995217619E-2,-1.1135751066848554E-2,-4.0696391761097711E-2,0,0,-3.1808634946715441E-4,-9.4840111465731899E-4,1.625351524404595E-2,2.4091153881449388,4.7742286916942849,4.8875920028525712,5.054578373982535,4.9118654131498305,4.7647656053282157,4.7083444055124435,4.6017325672763638,4.4689022295728646,4.5433891458904414,4.9184584293322686,3.6947054040456337,3.8199848874077809,3.5217523099006831,3.2583949837607915,3.1392663061248296,3.0223664615674419,5.0899925284287164,6.2409436598900356,7.9660462364123301,10.790507730230159,12.92598079599855]
[{"$f":"ROW()","v":757},null,null,"Buildings",null,null,null,null,null,{"$f":"J649+J667+J685+J703+J721+J739","v":-2.5126576381919508E-3},9.6169556491974437E-2,8.3655256009387821E-2,6.6176695659041315E-2,4.3758091342728858E-2,4.1102893339283901E-2,3.7909452051349199E-2,9.4451261548735607E-2,0.2587484474582239,0.5171345903043445,0.66072743167111492,2.1383273318201526,3.0376686474499666,8.3941589413515167,20.334591938301106,20.270243212639436,20.274552391089781,20.161645007083919,20.918322148504764,31.087805901702893,31.773654781587197,32.218341050206149,31.548119076699638,30.911698219857776,30.55234365389089,29.803986260612177,30.589673155680334,33.08142167379043,32.457536024737692,31.804238162924076,31.170245123617107]
[{"$f":"ROW()","v":758},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J650+J668+J686+J704+J722+J740","v":21.726293291748437},38.11649819939106,68.095409384918213,95.766081397943637,119.63263457690417,141.22964663390829,166.27267793764403,186.44481988254327,203.14255166416717,220.63641998900783,227.56219501585468,243.12420364513571,254.56858095781166,267.58676529371178,291.01174955549152,304.2306783415882,322.72974590180689,339.93046029439489,353.41635073563344,363.14526337574227,373.82580310134733,375.53194159858032,378.50840039075462,380.09695979272254,382.69794598071252,381.4822448954128,381.90587678373151,383.50844565266004,385.39346784179156,388.49490612450728,391.67742984826367]
[{"$f":"ROW()","v":759},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J651+J669+J687+J705+J723+J741","v":0.8927220876132822},-0.75781869360927301,-3.2276013835251662,-5.8217854698810063,0,0,-6.2547121528021637E-16,-6.2547121528021637E-16,-6.2547121528021637E-16,0,5.1278474836349105E-15,0.94210946165568399,2.3951104201835851,7.5736594546769167,14.046870583549861,13.711682418284679,13.597099846869057,12.85611022369565,12.153600093972235,11.928463147079212,10.404299051365516,9.2784667834845678,7.9129054972580857,6.6680779192431681,5.4820426719196043,5.3408365440417178,5.3393100203934489,5.2576199443878355,5.1519241145613499,5.0685837742154121,5.0871534743840705]
[{"$f":"ROW()","v":760},null,null,"Vehicle",null,null,null,null,null,{"$f":"J652+J670+J688+J706+J724+J742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.809195340112115,2.9602149655001431,4.4219452777502806,5.3213283223891841,7.0601002738109813,6.8413552899992434,9.6562453997365729,10.144434811112966,9.3195392298166304,8.2087686537955094,8.5316367359117109,10.416468358171221,10.844337233886868,10.45578967953985,11.110624711713911,12.194876990790961]
[{"$f":"ROW()","v":761},null,null,"Information Technology",null,null,null,null,null,{"$f":"J653+J671+J689+J707+J725+J743","v":5.9481067960211353},7.0669522995417333,7.697460510568936,8.2789716803272704,9.9261731718104294,8.542450052107359,5.4583968883919347,1.4204060558641931,0.33764961819697525,5.3172746740507346,7.1485605565373254,10.617407297897875,11.412805578376391,13.707046928717681,12.350942437465367,17.570656958343974,16.561763290285928,21.591395789813753,24.1318864829707,19.596107442493441,13.121377947750128,13.07531656229625,13.007422774890882,13.428083104596821,14.388054413476812,13.028700928983426,32.48819882297029,51.897659113933933,47.608048082511026,38.200077732236458,26.764834362798748]
[{"$f":"ROW()","v":762},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J654+J672+J690+J708+J726+J744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.94950524895473587,2.0424834812961037,2.6815018780470639,3.4293423816105277,3.7922073769667239,3.8141243843735011,3.6416028311068511,4.5362857729042929,7.1359724354860523,7.7631967776986919,8.1649790459403118,8.5444350620575999]
[{"$f":"ROW()","v":763},null,null,"FRC",null,null,null,null,null,{"$f":"J655+J673+J691+J709+J727+J745","v":2.0301247106016145E-4},7.6856931898394007E-3,3.0059502612202262,8.2433201729821413,19.933664196261038,15.946931357008831,11.960198517756623,7.9734656785044162,3.986732839252209,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,2.2232649748987754E-15,-0.16781140368160896,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15]
[{"$f":"ROW()","v":764},null,null,"Land",null,null,null,null,null,{"$f":"J656+J674+J692+J710+J728+J746","v":0.44676715078364304},0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,0.77820910845504776,1.8077478538425016,4.5932732464606829,5.0899636767729044,5.0979643409183906,7.4969226447393176,7.496809317102799,7.4962845410846617,7.4962845410846617,7.4962845410846617,7.4962845410846617,7.4962845410846617,7.4962845410846617,7.4962845410846617,7.4962845410846617,7.4962845410846617]
[{"$f":"ROW()","v":765},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J657+J675+J693+J711+J729+J747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33433709981011112,1.1243602447556214,1.1072462767305384,1.0901323087054555,1.0730183406803726,1.0559043726552897,1.0387904046302068,1.021633659356223,1.0044769140822392,0.98732016880825546,0.97016342353427176,0.95300667826028806]
[{"$f":"ROW()","v":766},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J750:J765)","v":44.078833902071814},71.627222190919781,109.29452932652666,150.61462163984717,208.53124598387728,236.0532043954363,269.07801115477054,302.11202205149976,334.10664370126341,383.62644669370047,411.99151549572053,449.00607861092942,479.46265897224362,559.03587114761194,624.07224696957155,661.55047758389662,718.95598328659321,783.46588755944686,844.130286202153,902.67163268993249,936.76306706342712,970.60006556327119,1005.871789694809,1040.0433274501104,1070.1873549177026,1095.7646612978165,1152.450014720215,1210.2578836796263,1244.0408305462217,1272.3067809039258,1297.9750212033757]
[{"$f":"ROW()","v":767}]
[{"$f":"ROW()","v":768},null,"Correction for Over Depreciation"]
[{"$f":"ROW()","v":769},null,null,"Over Depreciation",null,null,null,null,"Historic correction (only 3 classes) ---->",null,null,null,null,{"$f":"N736+N738+N741","v":10.044949870825358},null,null,null,null,{"$f":"S748","v":10.058199863878418},null,null,null,null,{"$f":"X748","v":0}]
[{"$f":"\"2000 Capex Account [m$\"&Input!$G$51&\"]\"","v":"2000 Capex Account [m$31/12/2023]"}]
["Life"]
[{"$f":"ROW()","v":772},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"Input!$J$66","v":120},{"$f":"(K772-K$9)*(K772>L$9)","v":119},118,117,116,115,114,113,112,111,110.5,109.5,108.5,107.5,{"$f":"IF(X772=0,0,MAX(Input!Y$66-(Input!J$66-X772)-1,0))","v":66.5},{"$f":"(Y772-Y$9)*(Y772>Z$9)","v":66},65,64,63,62,61,60,59,58,57,{"$f":"(AI772-AI$9)*(AI772>AJ$9)","v":56},{"$f":"(AJ772-AJ$9)*(AJ772>AK$9)","v":55},{"$f":"(AK772-AK$9)*(AK772>AL$9)","v":54},{"$f":"(AL772-AL$9)*(AL772>AM$9)","v":53},{"$f":"(AM772-AM$9)*(AM772>AN$9)","v":52}]
[{"$f":"ROW()","v":773},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(K773-K$9)*(K773>L$9)","v":119},118,117,116,115,114,113,112,111,110.5,109.5,108.5,107.5,{"$f":"IF(X773=0,0,MAX(Input!Y$67-(Input!J$67-X773)-1,0))","v":46.5},{"$f":"(Y773-Y$9)*(Y773>Z$9)","v":46},45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[{"$f":"ROW()","v":774},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$J$68","v":60},{"$f":"(K774-K$9)*(K774>L$9)","v":59},58,57,56,55,54,53,52,51,50.5,49.5,48.5,47.5,{"$f":"IF(X774=0,0,MAX(Input!Y$68-(Input!J$68-X774)-1,0))","v":46.5},{"$f":"(Y774-Y$9)*(Y774>Z$9)","v":46},45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[{"$f":"ROW()","v":775},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$J$69","v":60},{"$f":"(K775-K$9)*(K775>L$9)","v":59},58,57,56,55,54,53,52,51,50.5,49.5,48.5,47.5,{"$f":"IF(X775=0,0,MAX(Input!Y$69-(Input!J$69-X775)-1,0))","v":46.5},{"$f":"(Y775-Y$9)*(Y775>Z$9)","v":46},45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[{"$f":"ROW()","v":776},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$J$70","v":60},{"$f":"(K776-K$9)*(K776>L$9)","v":59},58,57,56,55,54,53,52,51,50.5,49.5,48.5,47.5,{"$f":"IF(X776=0,0,MAX(Input!Y$70-(Input!J$70-X776)-1,0))","v":46.5},{"$f":"(Y776-Y$9)*(Y776>Z$9)","v":46},45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[{"$f":"ROW()","v":777},null,null,"Regulators",null,null,null,null,null,null,{"$f":"Input!$J$71","v":40},{"$f":"(K777-K$9)*(K777>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,{"$f":"IF(X777=0,0,MAX(Input!Y$71-(Input!J$71-X777)-1,0))","v":26.5},{"$f":"(Y777-Y$9)*(Y777>Z$9)","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":778},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"Input!$J$72","v":40},{"$f":"(K778-K$9)*(K778>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,{"$f":"IF(X778=0,0,MAX(Input!Y$72-(Input!J$72-X778)-1,0))","v":26.5},{"$f":"(Y778-Y$9)*(Y778>Z$9)","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":779},null,null,"Buildings",null,null,null,null,null,null,{"$f":"Input!$J$73","v":40},{"$f":"(K779-K$9)*(K779>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,{"$f":"IF(X779=0,0,MAX(Input!Y$73-(Input!J$73-X779)-1,0))","v":26.5},{"$f":"(Y779-Y$9)*(Y779>Z$9)","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":780},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"Input!$J$74","v":25},{"$f":"(K780-K$9)*(K780>L$9)","v":24},23,22,21,20,19,18,17,16,15.5,14.5,13.5,12.5,{"$f":"IF(X780=0,0,MAX(Input!Y$74-(Input!J$74-X780)-1,0))","v":11.5},{"$f":"(Y780-Y$9)*(Y780>Z$9)","v":11},10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":781},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"Input!$J$75","v":10},{"$f":"(K781-K$9)*(K781>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,{"$f":"IF(X781=0,0,MAX(Input!Y$75-(Input!J$75-X781)-1,0))","v":0},{"$f":"(Y781-Y$9)*(Y781>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":782},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"Input!$J$76","v":10},{"$f":"(K782-K$9)*(K782>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,{"$f":"IF(X782=0,0,MAX(Input!Y$76-(Input!J$76-X782)-1,0))","v":0},{"$f":"(Y782-Y$9)*(Y782>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":783},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"Input!$J$77","v":5},{"$f":"(K783-K$9)*(K783>L$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(X783=0,0,MAX(Input!Y$77-(Input!J$77-X783)-1,0))","v":0},{"$f":"(Y783-Y$9)*(Y783>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"Input!$J$78","v":10},{"$f":"(K784-K$9)*(K784>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,{"$f":"IF(X784=0,0,MAX(Input!Y$78-(Input!J$78-X784)-1,0))","v":0},{"$f":"(Y784-Y$9)*(Y784>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,null,"FRC",null,null,null,null,null,null,{"$f":"Input!$J$79","v":5},{"$f":"(K785-K$9)*(K785>L$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,{"$f":"IF(X785=0,0,MAX(Input!Y$79-(Input!J$79-X785)-1,0))","v":0},{"$f":"(Y785-Y$9)*(Y785>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":786},null,null,"Land",null,null,null,null,null,null,{"$f":"Input!$J$80","v":0},{"$f":"(K786-K$9)*(K786>L$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X786=0,0,MAX(Input!Y$80-(Input!J$80-X786)-1,0))","v":0},{"$f":"(Y786-Y$9)*(Y786>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"Input!$J$81","v":65.842774465500923},{"$f":"(K787-K$9)*(K787>L$9)","v":64.842774465500923},63.842774465500923,62.842774465500923,61.842774465500923,60.842774465500923,59.842774465500923,58.842774465500923,57.842774465500923,56.842774465500923,56.342774465500923,55.342774465500923,54.342774465500923,53.342774465500923,{"$f":"IF(X787=0,0,MAX(Input!Y$81-(Input!J$81-X787)-1,0))","v":52.342774465500923},{"$f":"(Y787-Y$9)*(Y787>Z$9)","v":51.842774465500923},50.842774465500923,49.842774465500923,48.842774465500923,47.842774465500923,46.842774465500923,45.842774465500923,44.842774465500923,43.842774465500923,42.842774465500923,41.842774465500923,40.842774465500923,39.842774465500923,38.842774465500923,37.842774465500923]
[{"$f":"ROW()","v":788}]
["Opening Asset Value"]
[{"$f":"ROW()","v":790},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I898","v":0},2.1648016566685024,2.0530333102133982,1.9412649637582942,1.8294966173031901,1.7177282708480861,1.6987568541553895,1.6797854374626928,1.6608140207699962,1.6418426040772995,1.6228711873846029,1.6155609568107985,1.6009404956631894,1.5863200345155803,1.5716995733679713,1.5570791122203622,1.5453717504743445,1.5219570269823091,1.4985423034902736,1.4751275799982382,1.4517128565062027,{"$f":"AD898","v":1.4282981330141673},{"$f":"AE898","v":1.405033470804931},{"$f":"AF898","v":1.3817688085956947},{"$f":"AG898","v":1.3585041463864584},{"$f":"AH898","v":1.3352394841772222},{"$f":"AI898","v":1.3119748219679859},{"$f":"AJ898","v":1.2885467001471289},{"$f":"AK898","v":1.2651185783262719},{"$f":"AL898","v":1.241690456505415},{"$f":"AM898","v":1.218262334684558}]
[{"$f":"ROW()","v":791},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"I899","v":0},{"$f":"J899","v":0},{"$f":"K899","v":0},{"$f":"L899","v":0},{"$f":"M899","v":0},{"$f":"N899","v":0},{"$f":"O899","v":0},{"$f":"P899","v":0},{"$f":"Q899","v":0},{"$f":"R899","v":0},{"$f":"S899","v":0},{"$f":"T899","v":0},{"$f":"U899","v":0},{"$f":"V899","v":0},{"$f":"W899","v":0},{"$f":"X899","v":0},{"$f":"Y899","v":0},{"$f":"Z899","v":0},{"$f":"AA899","v":0},{"$f":"AB899","v":0},{"$f":"AC899","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":792},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I900","v":0},9.0683128321097559,8.749627002355167,8.4309411726005781,8.1122553428459891,7.7935695130913993,7.6371195353936603,7.4806695576959212,7.3242195799981822,7.1677696023004431,0,{"$f":"T900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":793},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"I901","v":0},3.5993383540685726,3.5973449796463881,3.5953516052242036,3.5933582308020191,3.5913648563798346,3.5313426609049885,3.4713204654301424,3.4112982699552963,3.3512760744804502,{"$f":"SUM(S900:S902)","v":10.302573503608308},10.201567881023912,9.9995566358551216,9.7975453906863308,9.59553414551754,9.3935229003487493,9.2925172777643539,9.0905060325955631,8.8884947874267723,8.6864835422579816,8.4844722970891908,{"$f":"SUM(AD900:AD902)","v":8.2824610519204001},{"$f":"SUM(AE900:AE902)","v":8.081328501158735},{"$f":"SUM(AF900:AF902)","v":7.8801612867376267},{"$f":"SUM(AG900:AG902)","v":7.6789594086570752},{"$f":"SUM(AH900:AH902)","v":7.4777228669170803},{"$f":"SUM(AI900:AI902)","v":7.2764516615176422},{"$f":"SUM(AJ900:AJ902)","v":7.074328004253263},{"$f":"SUM(AK900:AK902)","v":6.8722043469888838},{"$f":"SUM(AL900:AL902)","v":6.6700806897245046},{"$f":"SUM(AM900:AM902)","v":6.4679570324601254}]
[{"$f":"ROW()","v":794},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I902","v":0},-4.0880407758729642E-2,-8.1760815517459284E-2,-0.12264122327618893,-0.16352163103491857,0,0,0,0,0,{"$f":"S902","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD902","v":0},0,0,0,0,{"$f":"AI902","v":0},{"$f":"AJ902","v":0},{"$f":"AK902","v":0},{"$f":"AL902","v":0},{"$f":"AM902","v":0}]
[{"$f":"ROW()","v":795},null,null,"Regulators",null,null,null,null,null,{"$f":"I903","v":0},0.2496703221173526,0.1943735021780445,0.1390766822387364,8.3779862299428298E-2,2.8483042360120205E-2,2.0725038854916909E-2,1.2967035349713614E-2,5.2090318445103196E-3,-2.5489716606929749E-3,{"$f":"S903","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":796},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"I904","v":0},2.6011463866993146E-2,1.1231144401566709E-2,-3.5491750638597282E-3,-1.8329494529286165E-2,0,0,-5.7914001414834843E-18,-5.7914001414834843E-18,-5.7914001414834843E-18,{"$f":"S904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":797},null,null,"Buildings",null,null,null,null,null,{"$f":"I905","v":0},-2.5126576381919508E-3,-5.0253152763839017E-3,-7.537972914575853E-3,-1.0050630552767803E-2,-1.2563288190959754E-2,-1.2563288190959754E-2,-1.2563288190959754E-2,-1.2563288190959754E-2,-1.2563288190959754E-2,{"$f":"S905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":798},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"I906","v":0},21.726293291748437,20.730089822634771,19.733886353521104,18.737682884407437,17.741479415293771,16.832579544859286,15.923679674424802,15.014779803990319,14.105879933555835,{"$f":"S906","v":13.196980063121352},12.784574436148811,11.959763182203726,11.134951928258642,10.310140674313558,9.4853294203684744,9.0729237933959315,8.2481125394508474,7.4233012855057625,6.5984900315606776,5.7736787776155927,4.9488675236705078,4.1293423554174664,3.3098171871644251,2.4902920189113837,1.6707668506583424,0.85124168240530096,0,0,0,0]
[{"$f":"ROW()","v":799},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"I907","v":0},0.8927220876132822,-0.26482855369576308,-1.4223791950048084,-2.5799298363138536,0,0,0,0,0,{"$f":"S907","v":0},0,0,0,0,0,0,0,0,0,0,0,-2.5986750425353443E-2,-2.5986750425353443E-2,-2.5986750425353443E-2,-2.5986750425353443E-2,-2.5986750425353443E-2,0,0,0,0]
[{"$f":"ROW()","v":800},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"S908","v":0},{"$f":"T908","v":0},{"$f":"U908","v":0},{"$f":"V908","v":0},{"$f":"W908","v":0},{"$f":"X908","v":0},{"$f":"Y908","v":0},{"$f":"Z908","v":0},{"$f":"AA908","v":0},{"$f":"AB908","v":0},{"$f":"AC908","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":801},null,null,"Information Technology",null,null,null,null,null,{"$f":"I909","v":0},5.9481067960211353,5.9481067960211353,5.9481067960211353,5.9481067960211353,5.9481067960211353,4.7584854368169083,3.5688640776126812,2.3792427184084541,1.1896213592042271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":802},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$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},{"$f":"AD910","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":803},null,null,"FRC",null,null,null,null,null,{"$f":"I911","v":0},2.0301247106016145E-4,2.0301247106016145E-4,2.0301247106016145E-4,2.0301247106016145E-4,2.0301247106016145E-4,1.6240997684812916E-4,1.2180748263609687E-4,8.1204988424064578E-5,4.0602494212032296E-5,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,{"$f":"AD911","v":1.3552527156068805E-20},{"$f":"AE911","v":1.3552527156068805E-20},{"$f":"AF911","v":1.3552527156068805E-20},{"$f":"AG911","v":1.3552527156068805E-20},{"$f":"AH911","v":1.3552527156068805E-20},{"$f":"AI911","v":1.3552527156068805E-20},{"$f":"AJ911","v":0},{"$f":"AK911","v":0},{"$f":"AL911","v":0},{"$f":"AM911","v":0}]
[{"$f":"ROW()","v":804},null,null,"Land",null,null,null,null,null,0,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304]
[{"$f":"ROW()","v":805},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I913","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y913","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":806},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J790:J805)","v":0},44.078833902071814,41.379162036215568,38.679490170359323,35.979818304503084,37.255138769058092,34.913375343554677,32.571611918051275,30.229848492547863,27.888085067044461,25.569191904897906,25.048470424767164,24.007027464505683,22.965584504244198,21.924141543982714,20.882698583721229,20.357579972418272,19.307342749812364,18.257105527206452,17.20686830460054,16.156631081994629,15.106393859388717,14.03648472773942,12.992527682856036,11.948535974313206,10.904509602110934,9.8604485662492181,8.8096418551840348,8.5840900760987981,8.3585382970135633,8.1329865179283267]
["Capex"]
[{"$f":"ROW()","v":808},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J$660","v":2.2765700031236067}]
[{"$f":"ROW()","v":809},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J$661","v":0}]
[{"$f":"ROW()","v":810},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J$662","v":9.3869986618643448}]
[{"$f":"ROW()","v":811},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J$663","v":3.6013317284907571}]
[{"$f":"ROW()","v":812},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J$664","v":0}]
[{"$f":"ROW()","v":813},null,null,"Regulators",null,null,null,null,null,{"$f":"J$665","v":0.3049671420566607}]
[{"$f":"ROW()","v":814},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J$666","v":4.0791783332419583E-2}]
[{"$f":"ROW()","v":815},null,null,"Buildings",null,null,null,null,null,{"$f":"J$667","v":0}]
[{"$f":"ROW()","v":816},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J$668","v":22.722496760862104}]
[{"$f":"ROW()","v":817},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J$669","v":2.0502727289223275}]
[{"$f":"ROW()","v":818},null,null,"Vehicle",null,null,null,null,null,{"$f":"J$670","v":0}]
[{"$f":"ROW()","v":819},null,null,"Information Technology",null,null,null,null,null,{"$f":"J$671","v":5.9481067960211353}]
[{"$f":"ROW()","v":820},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J$672","v":0}]
[{"$f":"ROW()","v":821},null,null,"FRC",null,null,null,null,null,{"$f":"J$673","v":2.0301247106016145E-4}]
[{"$f":"ROW()","v":822},null,null,"Land",null,null,null,null,null,{"$f":"J$674","v":0.44676715078364304}]
[{"$f":"ROW()","v":823},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J$675","v":0}]
[{"$f":"ROW()","v":824},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J808:J823)","v":46.778505767928067}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":826},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":827},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":828},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":829},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":830},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":831},null,null,"Regulators"]
[{"$f":"ROW()","v":832},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":833},null,null,"Buildings"]
[{"$f":"ROW()","v":834},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":835},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":836},null,null,"Vehicle"]
[{"$f":"ROW()","v":837},null,null,"Information Technology"]
[{"$f":"ROW()","v":838},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":839},null,null,"FRC"]
[{"$f":"ROW()","v":840},null,null,"Land"]
[{"$f":"ROW()","v":841},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":842},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T826:T841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":844},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"-Input!J740","v":-0.11176834645510411},{"$f":"-Input!K740","v":-0.11176834645510411},{"$f":"-Input!L740","v":-0.11176834645510411},{"$f":"-Input!M740","v":-0.11176834645510411},{"$f":"-Input!N740","v":-0.11176834645510411},{"$f":"-Input!O740","v":-1.8971416692696724E-2},{"$f":"-Input!P740","v":-1.8971416692696724E-2},{"$f":"-Input!Q740","v":-1.8971416692696724E-2},{"$f":"-Input!R740","v":-1.8971416692696724E-2},{"$f":"-Input!S740","v":-1.8971416692696724E-2},{"$f":"-Input!T740","v":-7.3102305738045187E-3},{"$f":"-Input!U740","v":-1.4620461147609037E-2},{"$f":"-Input!V740","v":-1.4620461147609036E-2},{"$f":"-Input!W740","v":-1.4620461147609036E-2},{"$f":"-Input!X740","v":-1.4620461147609036E-2},{"$f":"-Input!Y740","v":-1.1707361746017754E-2},{"$f":"-Input!Z740","v":-2.3414723492035511E-2},{"$f":"-Input!AA740","v":-2.3414723492035511E-2},{"$f":"-Input!AB740","v":-2.3414723492035511E-2},{"$f":"-Input!AC740","v":-2.3414723492035511E-2},{"$f":"-Input!AD740","v":-2.3414723492035511E-2},{"$f":"-Input!AE740","v":-2.3264662209236186E-2},{"$f":"-Input!AF740","v":-2.3264662209236186E-2},{"$f":"-Input!AG740","v":-2.3264662209236186E-2},{"$f":"-Input!AH740","v":-2.3264662209236186E-2},{"$f":"-Input!AI740","v":-2.3264662209236186E-2},{"$f":"-IF($D844=\"Land\",0,IF(AJ790<0,AJ790,IF(AJ772<1,AJ790,MAX(MIN(IF(AJ790>0,(AJ790/AJ772),0),AJ790),0)*AJ$9)))","v":-2.3428121820856889E-2},-2.3428121820856889E-2,-2.3428121820856889E-2,-2.3428121820856886E-2,-2.3428121820856886E-2]
[{"$f":"ROW()","v":845},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"-Input!J741","v":0},{"$f":"-Input!K741","v":0},{"$f":"-Input!L741","v":0},{"$f":"-Input!M741","v":0},{"$f":"-Input!N741","v":0},{"$f":"-Input!O741","v":0},{"$f":"-Input!P741","v":0},{"$f":"-Input!Q741","v":0},{"$f":"-Input!R741","v":0},{"$f":"-Input!S741","v":0},{"$f":"-Input!T741","v":0},{"$f":"-Input!U741","v":0},{"$f":"-Input!V741","v":0},{"$f":"-Input!W741","v":0},{"$f":"-Input!X741","v":0},{"$f":"-Input!Y741","v":0},{"$f":"-Input!Z741","v":0},{"$f":"-Input!AA741","v":0},{"$f":"-Input!AB741","v":0},{"$f":"-Input!AC741","v":0},{"$f":"-Input!AD741","v":0},{"$f":"-Input!AE741","v":0},{"$f":"-Input!AF741","v":0},{"$f":"-Input!AG741","v":0},{"$f":"-Input!AH741","v":0},{"$f":"-Input!AI741","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":846},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"-Input!J742","v":-0.31868582975458976},{"$f":"-Input!K742","v":-0.31868582975458976},{"$f":"-Input!L742","v":-0.31868582975458976},{"$f":"-Input!M742","v":-0.31868582975458976},{"$f":"-Input!N742","v":-0.31868582975458976},{"$f":"-Input!O742","v":-0.15644997769773908},{"$f":"-Input!P742","v":-0.15644997769773908},{"$f":"-Input!Q742","v":-0.15644997769773908},{"$f":"-Input!R742","v":-0.15644997769773908},{"$f":"-Input!S742","v":-0.15644997769773908},{"$f":"-Input!T742","v":0},{"$f":"-Input!U742","v":0},{"$f":"-Input!V742","v":0},{"$f":"-Input!W742","v":0},{"$f":"-Input!X742","v":0},{"$f":"-Input!Y742","v":0},{"$f":"-Input!Z742","v":0},{"$f":"-Input!AA742","v":0},{"$f":"-Input!AB742","v":0},{"$f":"-Input!AC742","v":0},{"$f":"-Input!AD742","v":0},{"$f":"-Input!AE742","v":0},{"$f":"-Input!AF742","v":0},{"$f":"-Input!AG742","v":0},{"$f":"-Input!AH742","v":0},{"$f":"-Input!AI742","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":847},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"-Input!J743","v":-1.9933744221845E-3},{"$f":"-Input!K743","v":-1.9933744221845E-3},{"$f":"-Input!L743","v":-1.9933744221845E-3},{"$f":"-Input!M743","v":-1.9933744221845E-3},{"$f":"-Input!N743","v":-1.9933744221845E-3},{"$f":"-Input!O743","v":-6.0022195474845948E-2},{"$f":"-Input!P743","v":-6.0022195474845948E-2},{"$f":"-Input!Q743","v":-6.0022195474845948E-2},{"$f":"-Input!R743","v":-6.0022195474845948E-2},{"$f":"-Input!S743","v":-6.0022195474845948E-2},{"$f":"-Input!T743","v":-0.10100562258439522},{"$f":"-Input!U743","v":-0.20201124516879043},{"$f":"-Input!V743","v":-0.2020112451687904},{"$f":"-Input!W743","v":-0.2020112451687904},{"$f":"-Input!X743","v":-0.2020112451687904},{"$f":"-Input!Y743","v":-0.10100562258439517},{"$f":"-Input!Z743","v":-0.20201124516879035},{"$f":"-Input!AA743","v":-0.20201124516879035},{"$f":"-Input!AB743","v":-0.20201124516879035},{"$f":"-Input!AC743","v":-0.20201124516879035},{"$f":"-Input!AD743","v":-0.20201124516879038},{"$f":"-Input!AE743","v":-0.20113255076166456},{"$f":"-Input!AF743","v":-0.20116721442110802},{"$f":"-Input!AG743","v":-0.20120187808055146},{"$f":"-Input!AH743","v":-0.20123654173999492},{"$f":"-Input!AI743","v":-0.20127120539943835},-0.20212365726437895,-0.20212365726437895,-0.20212365726437895,-0.20212365726437892,-0.20212365726437892]
[{"$f":"ROW()","v":848},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"-Input!J744","v":-4.0880407758729642E-2},{"$f":"-Input!K744","v":-4.0880407758729642E-2},{"$f":"-Input!L744","v":-4.0880407758729642E-2},{"$f":"-Input!M744","v":-4.0880407758729642E-2},{"$f":"-Input!N744","v":-4.0880407758729642E-2},{"$f":"-Input!O744","v":0},{"$f":"-Input!P744","v":0},{"$f":"-Input!Q744","v":0},{"$f":"-Input!R744","v":0},{"$f":"-Input!S744","v":0},{"$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},{"$f":"-Input!AI744","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":849},null,null,"Regulators",null,null,null,null,null,{"$f":"-Input!J745","v":-5.5296819939308094E-2},{"$f":"-Input!K745","v":-5.5296819939308094E-2},{"$f":"-Input!L745","v":-5.5296819939308094E-2},{"$f":"-Input!M745","v":-5.5296819939308094E-2},{"$f":"-Input!N745","v":-5.5296819939308094E-2},{"$f":"-Input!O745","v":-7.7580035052032944E-3},{"$f":"-Input!P745","v":-7.7580035052032944E-3},{"$f":"-Input!Q745","v":-7.7580035052032944E-3},{"$f":"-Input!R745","v":-7.7580035052032944E-3},{"$f":"-Input!S745","v":-7.7580035052032944E-3},{"$f":"-Input!T745","v":0},{"$f":"-Input!U745","v":0},{"$f":"-Input!V745","v":0},{"$f":"-Input!W745","v":0},{"$f":"-Input!X745","v":0},{"$f":"-Input!Y745","v":0},{"$f":"-Input!Z745","v":0},{"$f":"-Input!AA745","v":0},{"$f":"-Input!AB745","v":0},{"$f":"-Input!AC745","v":0},{"$f":"-Input!AD745","v":0},{"$f":"-Input!AE745","v":0},{"$f":"-Input!AF745","v":0},{"$f":"-Input!AG745","v":0},{"$f":"-Input!AH745","v":0},{"$f":"-Input!AI745","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":850},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"-Input!J746","v":-1.4780319465426437E-2},{"$f":"-Input!K746","v":-1.4780319465426437E-2},{"$f":"-Input!L746","v":-1.4780319465426437E-2},{"$f":"-Input!M746","v":-1.4780319465426437E-2},{"$f":"-Input!N746","v":-1.4780319465426437E-2},{"$f":"-Input!O746","v":0},{"$f":"-Input!P746","v":-5.7914001414834843E-18},{"$f":"-Input!Q746","v":0},{"$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},{"$f":"-Input!AI746","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":851},null,null,"Buildings",null,null,null,null,null,{"$f":"-Input!J747","v":-2.5126576381919508E-3},{"$f":"-Input!K747","v":-2.5126576381919508E-3},{"$f":"-Input!L747","v":-2.5126576381919508E-3},{"$f":"-Input!M747","v":-2.5126576381919508E-3},{"$f":"-Input!N747","v":-2.5126576381919508E-3},{"$f":"-Input!O747","v":0},{"$f":"-Input!P747","v":0},{"$f":"-Input!Q747","v":0},{"$f":"-Input!R747","v":0},{"$f":"-Input!S747","v":0},{"$f":"-Input!T747","v":0},{"$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},0,0,0,0,0]
[{"$f":"ROW()","v":852},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"-Input!J748","v":-0.99620346911366808},{"$f":"-Input!K748","v":-0.99620346911366808},{"$f":"-Input!L748","v":-0.99620346911366808},{"$f":"-Input!M748","v":-0.99620346911366808},{"$f":"-Input!N748","v":-0.99620346911366808},{"$f":"-Input!O748","v":-0.90889987043448417},{"$f":"-Input!P748","v":-0.90889987043448417},{"$f":"-Input!Q748","v":-0.90889987043448417},{"$f":"-Input!R748","v":-0.90889987043448417},{"$f":"-Input!S748","v":-0.90889987043448417},{"$f":"-Input!T748","v":-0.41240562697254196},{"$f":"-Input!U748","v":-0.82481125394508392},{"$f":"-Input!V748","v":-0.82481125394508381},{"$f":"-Input!W748","v":-0.82481125394508381},{"$f":"-Input!X748","v":-0.82481125394508381},{"$f":"-Input!Y748","v":-0.41240562697254229},{"$f":"-Input!Z748","v":-0.82481125394508459},{"$f":"-Input!AA748","v":-0.82481125394508459},{"$f":"-Input!AB748","v":-0.8248112539450847},{"$f":"-Input!AC748","v":-0.8248112539450847},{"$f":"-Input!AD748","v":-0.8248112539450847},{"$f":"-Input!AE748","v":-0.81952516825304145},{"$f":"-Input!AF748","v":-0.81952516825304145},{"$f":"-Input!AG748","v":-0.81952516825304145},{"$f":"-Input!AH748","v":-0.81952516825304145},{"$f":"-Input!AI748","v":-0.81952516825304145},-0.85124168240530096,0,0,0,0]
[{"$f":"ROW()","v":853},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"-Input!J749","v":-1.1575506413090453},{"$f":"-Input!K749","v":-1.1575506413090453},{"$f":"-Input!L749","v":-1.1575506413090453},{"$f":"-Input!M749","v":-1.1575506413090453},{"$f":"-Input!N749","v":-1.1575506413090453},{"$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":-2.5986750425353443E-2},{"$f":"-Input!AF749","v":0},{"$f":"-Input!AG749","v":0},{"$f":"-Input!AH749","v":0},{"$f":"-Input!AI749","v":0},2.5986750425353443E-2,0,0,0,0]
[{"$f":"ROW()","v":854},null,null,"Vehicle",null,null,null,null,null,{"$f":"-Input!J750","v":0},{"$f":"-Input!K750","v":0},{"$f":"-Input!L750","v":0},{"$f":"-Input!M750","v":0},{"$f":"-Input!N750","v":0},{"$f":"-Input!O750","v":0},{"$f":"-Input!P750","v":0},{"$f":"-Input!Q750","v":0},{"$f":"-Input!R750","v":0},{"$f":"-Input!S750","v":0},{"$f":"-Input!T750","v":0},{"$f":"-Input!U750","v":0},{"$f":"-Input!V750","v":0},{"$f":"-Input!W750","v":0},{"$f":"-Input!X750","v":0},{"$f":"-Input!Y750","v":0},{"$f":"-Input!Z750","v":0},{"$f":"-Input!AA750","v":0},{"$f":"-Input!AB750","v":0},{"$f":"-Input!AC750","v":0},{"$f":"-Input!AD750","v":0},{"$f":"-Input!AE750","v":0},{"$f":"-Input!AF750","v":0},{"$f":"-Input!AG750","v":0},{"$f":"-Input!AH750","v":0},{"$f":"-Input!AI750","v":0},{"$f":"-IF($D854=\"Land\",0,IF(AJ800<0,AJ800,IF(AJ782<1,AJ800,MAX(MIN(IF(AJ800>0,(AJ800/AJ782),0),AJ800),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":855},null,null,"Information Technology",null,null,null,null,null,{"$f":"-Input!J751","v":0},{"$f":"-Input!K751","v":0},{"$f":"-Input!L751","v":0},{"$f":"-Input!M751","v":0},{"$f":"-Input!N751","v":0},{"$f":"-Input!O751","v":-1.1896213592042271},{"$f":"-Input!P751","v":-1.1896213592042271},{"$f":"-Input!Q751","v":-1.1896213592042271},{"$f":"-Input!R751","v":-1.1896213592042271},{"$f":"-Input!S751","v":-1.1896213592042271},{"$f":"-Input!T751","v":0},{"$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":0},{"$f":"-Input!AF751","v":0},{"$f":"-Input!AG751","v":0},{"$f":"-Input!AH751","v":0},{"$f":"-Input!AI751","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":856},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$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},{"$f":"-Input!AI752","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":857},null,null,"FRC",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":-4.0602494212032282E-5},{"$f":"-Input!P753","v":-4.0602494212032282E-5},{"$f":"-Input!Q753","v":-4.0602494212032282E-5},{"$f":"-Input!R753","v":-4.0602494212032282E-5},{"$f":"-Input!S753","v":-4.0602494212032282E-5},{"$f":"-Input!T753","v":0},{"$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},-1.3552527156068805E-20,0,0,0,0]
[{"$f":"ROW()","v":858},null,null,"Land",null,null,null,null,null,{"$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},{"$f":"-Input!AI754","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":859},null,null,"Equity Raising Cost",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":0},{"$f":"-Input!P755","v":0},{"$f":"-Input!Q755","v":0},{"$f":"-Input!R755","v":0},{"$f":"-Input!S755","v":0},{"$f":"-Input!T755","v":0},{"$f":"-Input!U755","v":0},{"$f":"-Input!V755","v":0},{"$f":"-Input!W755","v":0},{"$f":"-Input!X755","v":0},{"$f":"-Input!Y755","v":0},{"$f":"-Input!Z755","v":0},{"$f":"-Input!AA755","v":0},{"$f":"-Input!AB755","v":0},{"$f":"-Input!AC755","v":0},{"$f":"-Input!AD755","v":0},{"$f":"-Input!AE755","v":0},{"$f":"-Input!AF755","v":0},{"$f":"-Input!AG755","v":0},{"$f":"-Input!AH755","v":0},{"$f":"-Input!AI755","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":860},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J844:J859)","v":-2.6996718658562475},-2.6996718658562475,-2.6996718658562475,-2.6996718658562475,-2.6996718658562475,-2.3417634255034083,-2.3417634255034083,-2.3417634255034083,-2.3417634255034083,-2.3417634255034083,-0.52072148013074171,-1.0414429602614834,-1.0414429602614832,-1.0414429602614832,-1.0414429602614832,-0.52511861130295523,-1.0502372226059105,-1.0502372226059105,-1.0502372226059107,-1.0502372226059107,-1.0502372226059107,-1.0699091316492957,-1.0439570448833857,-1.043991708542829,-1.0440263722022725,-1.0440610358617159,-1.0508067110651833,-0.22555177908523583,-0.22555177908523583,-0.2255517790852358,-0.2255517790852358]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":862},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":863},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":864},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":865},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":866},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":867},null,null,"Regulators"]
[{"$f":"ROW()","v":868},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":869},null,null,"Buildings"]
[{"$f":"ROW()","v":870},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":871},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":872},null,null,"Vehicle"]
[{"$f":"ROW()","v":873},null,null,"Information Technology"]
[{"$f":"ROW()","v":874},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":875},null,null,"FRC"]
[{"$f":"ROW()","v":876},null,null,"Land"]
[{"$f":"ROW()","v":877},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":878},null,null,"Total"]
["Over Depreciation"]
[{"$f":"ROW()","v":880},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J255","v":0},null,null,null,null,{"$f":"-(S790+S808+S844)*(S790+S808+S844<0)","v":0},null,null,null,null,{"$f":"-(X790+X808+X844)*(X790+X808+X844<0)","v":0}]
[{"$f":"ROW()","v":881},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J256","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":882},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J257","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":883},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J258","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":884},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J259","v":0.20440203879364824},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":885},null,null,"Regulators",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J260","v":0},null,null,null,null,1.0306975165896268E-2,null,null,null,null,0]
[{"$f":"ROW()","v":886},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J261","v":3.3109813994712613E-2},null,null,null,null,5.7914001414834843E-18,null,null,null,null,0]
[{"$f":"ROW()","v":887},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J262","v":0},null,null,null,null,1.2563288190959754E-2,null,null,null,null,0]
[{"$f":"ROW()","v":888},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J263","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":889},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J264","v":3.7374804776229},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":890},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J265","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":891},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J266","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":892},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J267","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":893},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J268","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":894},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J269","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":895},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$J270","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":896},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N880:N895)","v":3.9749923304112609},null,null,null,null,{"$f":"SUM(S880:S895)","v":2.2870263356856026E-2},null,null,null,null,{"$f":"SUM(X880:X895)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":898},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J790+J808+J826+J844+J862 + J880","v":2.1648016566685024},2.0530333102133982,1.9412649637582942,1.8294966173031901,1.7177282708480861,1.6987568541553895,1.6797854374626928,1.6608140207699962,1.6418426040772995,1.6228711873846029,1.6155609568107985,1.6009404956631894,1.5863200345155803,1.5716995733679713,1.5570791122203622,1.5453717504743445,1.5219570269823091,1.4985423034902736,1.4751275799982382,1.4517128565062027,1.4282981330141673,1.405033470804931,1.3817688085956947,1.3585041463864584,1.3352394841772222,1.3119748219679859,1.2885467001471289,1.2651185783262719,1.241690456505415,1.218262334684558,1.1948342128637011]
[{"$f":"ROW()","v":899},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J791+J809+J827+J845+J863 + J881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":900},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J792+J810+J828+J846+J864 + J882","v":9.0683128321097559},8.749627002355167,8.4309411726005781,8.1122553428459891,7.7935695130913993,7.6371195353936603,7.4806695576959212,7.3242195799981822,7.1677696023004431,7.0113196246027041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J793+J811+J829+J847+J865 + J883","v":3.5993383540685726},3.5973449796463881,3.5953516052242036,3.5933582308020191,3.5913648563798346,3.5313426609049885,3.4713204654301424,3.4112982699552963,3.3512760744804502,3.2912538790056041,10.201567881023912,9.9995566358551216,9.7975453906863308,9.59553414551754,9.3935229003487493,9.2925172777643539,9.0905060325955631,8.8884947874267723,8.6864835422579816,8.4844722970891908,8.2824610519204001,8.081328501158735,7.8801612867376267,7.6789594086570752,7.4777228669170803,7.2764516615176422,7.074328004253263,6.8722043469888838,6.6700806897245046,6.4679570324601254,6.2658333751957462]
[{"$f":"ROW()","v":902},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J794+J812+J830+J848+J866 + J884","v":-4.0880407758729642E-2},-8.1760815517459284E-2,-0.12264122327618893,-0.16352163103491857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":903},null,null,"Regulators",null,null,null,null,null,{"$f":"J795+J813+J831+J849+J867 + J885","v":0.2496703221173526},0.1943735021780445,0.1390766822387364,8.3779862299428298E-2,2.8483042360120205E-2,2.0725038854916909E-2,1.2967035349713614E-2,5.2090318445103196E-3,-2.5489716606929749E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":904},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J796+J814+J832+J850+J868 + J886","v":2.6011463866993146E-2},1.1231144401566709E-2,-3.5491750638597282E-3,-1.8329494529286165E-2,0,0,-5.7914001414834843E-18,-5.7914001414834843E-18,-5.7914001414834843E-18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":905},null,null,"Buildings",null,null,null,null,null,{"$f":"J797+J815+J833+J851+J869 + J887","v":-2.5126576381919508E-3},-5.0253152763839017E-3,-7.537972914575853E-3,-1.0050630552767803E-2,-1.2563288190959754E-2,-1.2563288190959754E-2,-1.2563288190959754E-2,-1.2563288190959754E-2,-1.2563288190959754E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":906},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J798+J816+J834+J852+J870 + J888","v":21.726293291748437},20.730089822634771,19.733886353521104,18.737682884407437,17.741479415293771,16.832579544859286,15.923679674424802,15.014779803990319,14.105879933555835,13.196980063121352,12.784574436148811,11.959763182203726,11.134951928258642,10.310140674313558,9.4853294203684744,9.0729237933959315,8.2481125394508474,7.4233012855057625,6.5984900315606776,5.7736787776155927,4.9488675236705078,4.1293423554174664,3.3098171871644251,2.4902920189113837,1.6707668506583424,0.85124168240530096,0,0,0,0,0]
[{"$f":"ROW()","v":907},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J799+J817+J835+J853+J871 + J889","v":0.8927220876132822},-0.26482855369576308,-1.4223791950048084,-2.5799298363138536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.5986750425353443E-2,-2.5986750425353443E-2,-2.5986750425353443E-2,-2.5986750425353443E-2,-2.5986750425353443E-2,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,null,"Vehicle",null,null,null,null,null,{"$f":"J800+J818+J836+J854+J872 + J890","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,null,"Information Technology",null,null,null,null,null,{"$f":"J801+J819+J837+J855+J873 + J891","v":5.9481067960211353},5.9481067960211353,5.9481067960211353,5.9481067960211353,5.9481067960211353,4.7584854368169083,3.5688640776126812,2.3792427184084541,1.1896213592042271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":910},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J802+J820+J838+J856+J874 + J892","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,null,"FRC",null,null,null,null,null,{"$f":"J803+J821+J839+J857+J875 + J893","v":2.0301247106016145E-4},2.0301247106016145E-4,2.0301247106016145E-4,2.0301247106016145E-4,2.0301247106016145E-4,1.6240997684812916E-4,1.2180748263609687E-4,8.1204988424064578E-5,4.0602494212032296E-5,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,null,"Land",null,null,null,null,null,{"$f":"J804+J822+J840+J858+J876 + J894","v":0.44676715078364304},0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304,0.44676715078364304]
[{"$f":"ROW()","v":913},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J805+J823+J841+J859+J877 + J895","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J898:J913)","v":44.078833902071814},41.379162036215568,38.679490170359323,35.979818304503084,37.255138769058092,34.913375343554677,32.571611918051275,30.229848492547863,27.888085067044461,25.569191904897906,25.048470424767164,24.007027464505683,22.965584504244198,21.924141543982714,20.882698583721229,20.357579972418272,19.307342749812364,18.257105527206452,17.20686830460054,16.156631081994629,15.106393859388717,14.03648472773942,12.992527682856036,11.948535974313206,10.904509602110934,9.8604485662492181,8.8096418551840348,8.5840900760987981,8.3585382970135633,8.1329865179283267,7.9074347388430901]
[{"$f":"\"2001 Capex Account [m$\"&Input!$G$51&\"]\"","v":"2001 Capex Account [m$31/12/2023]"}]
["Life"]
[{"$f":"ROW()","v":917},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"Input!$J$66","v":120},{"$f":"(L917-L$9)*(L917>M$9)","v":119},118,117,116,115,114,113,112,111.5,110.5,109.5,108.5,{"$f":"IF(X917=0,0,MAX(Input!Y$66-(Input!J$66-X917)-1,0))","v":67.5},{"$f":"(Y917-Y$9)*(Y917>Z$9)","v":67},66,65,64,63,62,61,60,59,58,{"$f":"(AI917-AI$9)*(AI917>AJ$9)","v":57},{"$f":"(AJ917-AJ$9)*(AJ917>AK$9)","v":56},{"$f":"(AK917-AK$9)*(AK917>AL$9)","v":55},{"$f":"(AL917-AL$9)*(AL917>AM$9)","v":54},{"$f":"(AM917-AM$9)*(AM917>AN$9)","v":53}]
[{"$f":"ROW()","v":918},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(L918-L$9)*(L918>M$9)","v":119},118,117,116,115,114,113,112,111.5,110.5,109.5,108.5,{"$f":"IF(X918=0,0,MAX(Input!Y$67-(Input!J$67-X918)-1,0))","v":47.5},{"$f":"(Y918-Y$9)*(Y918>Z$9)","v":47},46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[{"$f":"ROW()","v":919},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$J$68","v":60},{"$f":"(L919-L$9)*(L919>M$9)","v":59},58,57,56,55,54,53,52,51.5,50.5,49.5,48.5,{"$f":"IF(X919=0,0,MAX(Input!Y$68-(Input!J$68-X919)-1,0))","v":47.5},{"$f":"(Y919-Y$9)*(Y919>Z$9)","v":47},46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[{"$f":"ROW()","v":920},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$J$69","v":60},{"$f":"(L920-L$9)*(L920>M$9)","v":59},58,57,56,55,54,53,52,51.5,50.5,49.5,48.5,{"$f":"IF(X920=0,0,MAX(Input!Y$69-(Input!J$69-X920)-1,0))","v":47.5},{"$f":"(Y920-Y$9)*(Y920>Z$9)","v":47},46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[{"$f":"ROW()","v":921},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$J$70","v":60},{"$f":"(L921-L$9)*(L921>M$9)","v":59},58,57,56,55,54,53,52,51.5,50.5,49.5,48.5,{"$f":"IF(X921=0,0,MAX(Input!Y$70-(Input!J$70-X921)-1,0))","v":47.5},{"$f":"(Y921-Y$9)*(Y921>Z$9)","v":47},46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[{"$f":"ROW()","v":922},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"Input!$J$71","v":40},{"$f":"(L922-L$9)*(L922>M$9)","v":39},38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,{"$f":"IF(X922=0,0,MAX(Input!Y$71-(Input!J$71-X922)-1,0))","v":27.5},{"$f":"(Y922-Y$9)*(Y922>Z$9)","v":27},26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":923},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":40},{"$f":"(L923-L$9)*(L923>M$9)","v":39},38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,{"$f":"IF(X923=0,0,MAX(Input!Y$72-(Input!J$72-X923)-1,0))","v":27.5},{"$f":"(Y923-Y$9)*(Y923>Z$9)","v":27},26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":924},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"Input!$J$73","v":40},{"$f":"(L924-L$9)*(L924>M$9)","v":39},38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,{"$f":"IF(X924=0,0,MAX(Input!Y$73-(Input!J$73-X924)-1,0))","v":27.5},{"$f":"(Y924-Y$9)*(Y924>Z$9)","v":27},26,25,24,23,22,21,20,19,18,17,16,15,14,13]
[{"$f":"ROW()","v":925},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"Input!$J$74","v":25},{"$f":"(L925-L$9)*(L925>M$9)","v":24},23,22,21,20,19,18,17,16.5,15.5,14.5,13.5,{"$f":"IF(X925=0,0,MAX(Input!Y$74-(Input!J$74-X925)-1,0))","v":12.5},{"$f":"(Y925-Y$9)*(Y925>Z$9)","v":12},11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":926},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"Input!$J$75","v":10},{"$f":"(L926-L$9)*(L926>M$9)","v":9},8,7,6,5,4,3,2,1.5,0.5,0,0,{"$f":"IF(X926=0,0,MAX(Input!Y$75-(Input!J$75-X926)-1,0))","v":0},{"$f":"(Y926-Y$9)*(Y926>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":927},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"Input!$J$76","v":10},{"$f":"(L927-L$9)*(L927>M$9)","v":9},8,7,6,5,4,3,2,1.5,0.5,0,0,{"$f":"IF(X927=0,0,MAX(Input!Y$76-(Input!J$76-X927)-1,0))","v":0},{"$f":"(Y927-Y$9)*(Y927>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":928},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"Input!$J$77","v":5},{"$f":"(L928-L$9)*(L928>M$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,{"$f":"IF(X928=0,0,MAX(Input!Y$77-(Input!J$77-X928)-1,0))","v":0},{"$f":"(Y928-Y$9)*(Y928>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":929},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"Input!$J$78","v":10},{"$f":"(L929-L$9)*(L929>M$9)","v":9},8,7,6,5,4,3,2,1.5,0.5,0,0,{"$f":"IF(X929=0,0,MAX(Input!Y$78-(Input!J$78-X929)-1,0))","v":0},{"$f":"(Y929-Y$9)*(Y929>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":930},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"Input!$J$79","v":5},{"$f":"(L930-L$9)*(L930>M$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,{"$f":"IF(X930=0,0,MAX(Input!Y$79-(Input!J$79-X930)-1,0))","v":0},{"$f":"(Y930-Y$9)*(Y930>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":931},null,null,"Land",null,null,null,null,null,null,null,{"$f":"Input!$J$80","v":0},{"$f":"(L931-L$9)*(L931>M$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X931=0,0,MAX(Input!Y$80-(Input!J$80-X931)-1,0))","v":0},{"$f":"(Y931-Y$9)*(Y931>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":932},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"Input!$J$81","v":65.842774465500923},{"$f":"(L932-L$9)*(L932>M$9)","v":64.842774465500923},63.842774465500923,62.842774465500923,61.842774465500923,60.842774465500923,59.842774465500923,58.842774465500923,57.842774465500923,57.342774465500923,56.342774465500923,55.342774465500923,54.342774465500923,{"$f":"IF(X932=0,0,MAX(Input!Y$81-(Input!J$81-X932)-1,0))","v":53.342774465500923},{"$f":"(Y932-Y$9)*(Y932>Z$9)","v":52.842774465500923},51.842774465500923,50.842774465500923,49.842774465500923,48.842774465500923,47.842774465500923,46.842774465500923,45.842774465500923,44.842774465500923,43.842774465500923,42.842774465500923,41.842774465500923,40.842774465500923,39.842774465500923,38.842774465500923]
[{"$f":"ROW()","v":933}]
["Opening Asset Value"]
[{"$f":"ROW()","v":935},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"J1043","v":0},3.0771545280061026,3.0248377540208757,2.9725209800356489,2.9202042060504221,2.8941252785338278,2.8680463510172336,2.8419674235006394,2.8158884959840451,2.7898095684674509,2.7773550614653639,2.7524460474611905,2.727537033457017,2.7026280194528436,2.6777190054486701,2.6578840498527541,2.6182141386609219,2.5785442274690897,2.5388743162772576,2.4992044050854254,{"$f":"AD1043","v":2.4595344938935932},2.4201188209277222,2.3807031479618512,2.3412874749959802,2.3018718020301092,{"$f":"AI1043","v":2.2624561290642382},{"$f":"AJ1043","v":2.2227639162736375},{"$f":"AK1043","v":2.1830717034830367},{"$f":"AL1043","v":2.1433794906924359},{"$f":"AM1043","v":2.1036872779018352}]
[{"$f":"ROW()","v":936},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"J1044","v":0},{"$f":"K1044","v":0},{"$f":"L1044","v":0},{"$f":"M1044","v":0},{"$f":"N1044","v":0},{"$f":"O1044","v":0},{"$f":"P1044","v":0},{"$f":"Q1044","v":0},{"$f":"R1044","v":0},{"$f":"S1044","v":0},{"$f":"T1044","v":0},{"$f":"U1044","v":0},{"$f":"V1044","v":0},{"$f":"W1044","v":0},{"$f":"X1044","v":0},{"$f":"Y1044","v":0},{"$f":"Z1044","v":0},{"$f":"AA1044","v":0},{"$f":"AB1044","v":0},{"$f":"AC1044","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":937},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"J1045","v":0},6.3919217081247011,6.2638150805523098,6.1357084529799186,6.0076018254075274,5.8989346864792429,5.7902675475509584,5.6816004086226739,5.5729332696943894,0,{"$f":"T1045","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":938},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"J1046","v":0},2.1275585289687937,2.1254651420710484,2.1233717551733031,2.1212783682755578,2.0857841696777824,2.0502899710800069,2.0147957724822314,1.9793015738844557,{"$f":"SUM(S1045:S1047)","v":7.4080735060527854},{"$f":"T1046","v":7.336842030033047},7.1943790779935703,7.0519161259540937,6.909453173914617,6.7669902218751403,6.695758745855402,6.5532957938159253,6.4108328417764486,6.268369889736972,6.1259069376974953,5.9834439856580186,5.8418434998593458,5.700243014060673,5.5586425282620002,5.4170420424633274,5.2754415566646546,5.1328620551331774,4.9902825536017001,4.8477030520702229,4.7051235505387456]
[{"$f":"ROW()","v":939},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"J1047","v":0},-7.6347116496911532E-2,-0.15269423299382306,-0.2290413494907346,0,0,0,0,0,{"$f":"S1047","v":0},{"$f":"T1047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":940},null,null,"Regulators",null,null,null,null,null,null,{"$f":"J1048","v":0},0.26819551498596417,0.25622186133256414,0.24424820767916411,0.23227455402576408,0.2245165505205608,0.21675854701535752,0.20900054351015424,0.20124254000495095,0.19348453649974767,{"$f":"T1048","v":0.19046134061693912},0.18441494885132201,0.1783685570857049,0.17232216532008779,0.16627577355447068,0.16325257767166212,0.15720618590604502,0.15115979414042791,0.1451134023748108,0.13906701060919369,0.13302061884357658,0.12701297745248191,0.12100533606138725,0.11499769467029258,0.10899005327919792,0.10298241188810325,9.692462295350894E-2,9.0866834018914627E-2,8.4809045084320314E-2,7.8751256149726001E-2]
[{"$f":"ROW()","v":941},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"J1049","v":0},7.193740593650912E-3,-7.5865712550012496E-3,-2.2366883103653409E-2,0,0,0,0,0,0,{"$f":"T1049","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":942},null,null,"Buildings",null,null,null,null,null,null,{"$f":"J1050","v":0},0.10119487176835833,9.6181823398918453E-2,9.116877502947858E-2,8.6155726660038706E-2,8.3500528656593756E-2,8.0845330653148806E-2,7.8190132649703856E-2,7.5534934646258906E-2,7.2879736642813955E-2,{"$f":"T1050","v":7.174099075776999E-2},6.946349898768206E-2,6.7186007217594129E-2,6.4908515447506199E-2,6.2631023677418268E-2,6.1492277792374303E-2,5.9214786022286366E-2,5.6937294252198428E-2,5.4659802482110491E-2,5.2382310712022553E-2,5.0104818941934616E-2,4.7841923258650811E-2,4.5579027575367005E-2,4.33161318920832E-2,4.1053236208799394E-2,3.8790340525515589E-2,3.6508555788720552E-2,3.4226771051925516E-2,3.1944986315130479E-2,2.9663201578335446E-2]
[{"$f":"ROW()","v":943},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"J1051","v":0},17.38640837675629,16.76597949398349,16.145550611210691,15.52512172843789,14.804848238056726,14.084574747675562,13.364301257294398,12.644027766913235,11.923754276532071,{"$f":"T1051","v":11.573055621339952},10.871658310955713,10.170261000571474,9.4688636901872343,8.767466379802995,8.4167677246108745,7.7153704142266353,7.013973103842396,6.3125757934581568,5.6111784830739175,4.9097811726896783,4.212879007430006,3.5159768421703332,2.8190746769106605,2.1221725116509877,1.425270346391315,0.7126351731956575,0,0,0]
[{"$f":"ROW()","v":944},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"J1052","v":0},-0.49299013991350987,-1.4254613286730813,-2.3579325174326526,0,0,-4.6331201131867878E-16,-4.6331201131867878E-16,-4.6331201131867878E-16,0,{"$f":"T1052","v":0},0,0,0,0,0,0,0,0,0,0,-2.2878219812362547E-2,-2.2878219812362547E-2,-2.2878219812362547E-2,-2.2878219812362547E-2,-2.2878219812362547E-2,0,0,0,0]
[{"$f":"ROW()","v":945},null,null,"Vehicle",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"S1053","v":0},{"$f":"T1053","v":0},{"$f":"U1053","v":0},{"$f":"V1053","v":0},{"$f":"W1053","v":0},{"$f":"X1053","v":0},{"$f":"Y1053","v":0},{"$f":"Z1053","v":0},{"$f":"AA1053","v":0},{"$f":"AB1053","v":0},{"$f":"AC1053","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":946},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"J1054","v":0},1.1188455035205982,1.1188455035205982,1.1188455035205982,1.1188455035205982,0.8950764028164786,0.67130730211235901,0.44753820140823941,0.22376910070411979,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,0,0,0,0]
[{"$f":"ROW()","v":947},null,null,"Telemetry and Monitoring",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},{"$f":"AD1055","v":0},0,0,0,0,{"$f":"AI1055","v":0},0,0,0,0]
[{"$f":"ROW()","v":948},null,null,"FRC",null,null,null,null,null,null,{"$f":"J1056","v":0},7.4826807187792395E-3,7.4826807187792395E-3,7.4826807187792395E-3,7.4826807187792395E-3,5.9861445750233914E-3,4.4896084312675433E-3,2.9930722875116953E-3,1.4965361437558474E-3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1056","v":0},{"$f":"AE1056","v":0},{"$f":"AF1056","v":0},{"$f":"AG1056","v":0},{"$f":"AH1056","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":949},null,null,"Land",null,null,null,null,null,null,0,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466,0.33144195767140466]
[{"$f":"ROW()","v":950},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"J1058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":951},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K935:K950)","v":0},30.248060154704227,28.404529164348087,26.560998173991951,28.350406550767985,27.22421395698764,26.098021363207302,24.971828769426956,23.845636175646618,22.719443581866276,22.28089700188448,21.403803841920883,20.526710681957287,19.649617521993694,18.772524362030101,18.326597333454469,17.43474327630322,16.542889219151967,15.651035162000712,14.759181104849461,13.867327047698208,12.958259966787249,12.072071105688655,11.185882244590058,10.299693383491464,9.4135045223928699,8.5331362810161053,7.6298898198269818,7.4392785318335131,7.248667243840047]
["Capex"]
[{"$f":"ROW()","v":953},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"K$660","v":3.1294713019913294}]
[{"$f":"ROW()","v":954},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"K$661","v":0}]
[{"$f":"ROW()","v":955},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"K$662","v":6.5200283356970923}]
[{"$f":"ROW()","v":956},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$663","v":2.129651915866539}]
[{"$f":"ROW()","v":957},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$664","v":0}]
[{"$f":"ROW()","v":958},null,null,"Regulators",null,null,null,null,null,null,{"$f":"K$665","v":0.2801691686393642}]
[{"$f":"ROW()","v":959},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"K$666","v":2.1974052442303074E-2}]
[{"$f":"ROW()","v":960},null,null,"Buildings",null,null,null,null,null,null,{"$f":"K$667","v":0.1062079201377982}]
[{"$f":"ROW()","v":961},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"K$668","v":18.006837259529089}]
[{"$f":"ROW()","v":962},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"K$669","v":0.43948104884606148}]
[{"$f":"ROW()","v":963},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"K$670","v":0}]
[{"$f":"ROW()","v":964},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"K$671","v":1.1188455035205982}]
[{"$f":"ROW()","v":965},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"K$672","v":0}]
[{"$f":"ROW()","v":966},null,null,"FRC",null,null,null,null,null,null,{"$f":"K$673","v":7.4826807187792395E-3}]
[{"$f":"ROW()","v":967},null,null,"Land",null,null,null,null,null,null,{"$f":"K$674","v":0.33144195767140466}]
[{"$f":"ROW()","v":968},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"K$675","v":0}]
[{"$f":"ROW()","v":969},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K953:K968)","v":32.091591145060363}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":971},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":972},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":973},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":974},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":975},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":976},null,null,"Regulators"]
[{"$f":"ROW()","v":977},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":978},null,null,"Buildings"]
[{"$f":"ROW()","v":979},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":980},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":981},null,null,"Vehicle"]
[{"$f":"ROW()","v":982},null,null,"Information Technology"]
[{"$f":"ROW()","v":983},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":984},null,null,"FRC"]
[{"$f":"ROW()","v":985},null,null,"Land"]
[{"$f":"ROW()","v":986},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":987},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T971:T986)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":989},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"-Input!K776","v":-5.2316773985226959E-2},{"$f":"-Input!L776","v":-5.2316773985226959E-2},{"$f":"-Input!M776","v":-5.2316773985226959E-2},{"$f":"-Input!N776","v":-5.2316773985226959E-2},{"$f":"-Input!O776","v":-2.6078927516594411E-2},{"$f":"-Input!P776","v":-2.6078927516594411E-2},{"$f":"-Input!Q776","v":-2.6078927516594411E-2},{"$f":"-Input!R776","v":-2.6078927516594411E-2},{"$f":"-Input!S776","v":-2.6078927516594411E-2},{"$f":"-Input!T776","v":-1.2454507002086827E-2},{"$f":"-Input!U776","v":-2.4909014004173655E-2},{"$f":"-Input!V776","v":-2.4909014004173655E-2},{"$f":"-Input!W776","v":-2.4909014004173662E-2},{"$f":"-Input!X776","v":-2.4909014004173662E-2},{"$f":"-Input!Y776","v":-1.9834955595916061E-2},{"$f":"-Input!Z776","v":-3.9669911191832122E-2},{"$f":"-Input!AA776","v":-3.9669911191832122E-2},{"$f":"-Input!AB776","v":-3.9669911191832122E-2},{"$f":"-Input!AC776","v":-3.9669911191832122E-2},{"$f":"-Input!AD776","v":-3.9669911191832122E-2},{"$f":"-Input!AE776","v":-3.9415672965871021E-2},{"$f":"-Input!AF776","v":-3.9415672965871021E-2},{"$f":"-Input!AG776","v":-3.9415672965871021E-2},{"$f":"-Input!AH776","v":-3.9415672965871021E-2},{"$f":"-Input!AI776","v":-3.9415672965871021E-2},{"$f":"-IF($D989=\"Land\",0,IF(AJ935<0,AJ935,IF(AJ917<1,AJ935,MAX(MIN(IF(AJ935>0,(AJ935/AJ917),0),AJ935),0)*AJ$9)))","v":-3.9692212790600673E-2},-3.9692212790600666E-2,-3.9692212790600666E-2,-3.9692212790600666E-2,-3.9692212790600666E-2]
[{"$f":"ROW()","v":990},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"-Input!K777","v":0},{"$f":"-Input!L777","v":0},{"$f":"-Input!M777","v":0},{"$f":"-Input!N777","v":0},{"$f":"-Input!O777","v":0},{"$f":"-Input!P777","v":0},{"$f":"-Input!Q777","v":0},{"$f":"-Input!R777","v":0},{"$f":"-Input!S777","v":0},{"$f":"-Input!T777","v":0},{"$f":"-Input!U777","v":0},{"$f":"-Input!V777","v":0},{"$f":"-Input!W777","v":0},{"$f":"-Input!X777","v":0},{"$f":"-Input!Y777","v":0},{"$f":"-Input!Z777","v":0},{"$f":"-Input!AA777","v":0},{"$f":"-Input!AB777","v":0},{"$f":"-Input!AC777","v":0},{"$f":"-Input!AD777","v":0},{"$f":"-Input!AE777","v":0},{"$f":"-Input!AF777","v":0},{"$f":"-Input!AG777","v":0},{"$f":"-Input!AH777","v":0},{"$f":"-Input!AI777","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":991},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"-Input!K778","v":-0.12810662757239089},{"$f":"-Input!L778","v":-0.12810662757239089},{"$f":"-Input!M778","v":-0.12810662757239089},{"$f":"-Input!N778","v":-0.12810662757239089},{"$f":"-Input!O778","v":-0.10866713892828488},{"$f":"-Input!P778","v":-0.10866713892828488},{"$f":"-Input!Q778","v":-0.10866713892828488},{"$f":"-Input!R778","v":-0.10866713892828488},{"$f":"-Input!S778","v":-0.10866713892828488},{"$f":"-Input!T778","v":0},{"$f":"-Input!U778","v":0},{"$f":"-Input!V778","v":0},{"$f":"-Input!W778","v":0},{"$f":"-Input!X778","v":0},{"$f":"-Input!Y778","v":0},{"$f":"-Input!Z778","v":0},{"$f":"-Input!AA778","v":0},{"$f":"-Input!AB778","v":0},{"$f":"-Input!AC778","v":0},{"$f":"-Input!AD778","v":0},{"$f":"-Input!AE778","v":0},{"$f":"-Input!AF778","v":0},{"$f":"-Input!AG778","v":0},{"$f":"-Input!AH778","v":0},{"$f":"-Input!AI778","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":992},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"-Input!K779","v":-2.0933868977453954E-3},{"$f":"-Input!L779","v":-2.0933868977453954E-3},{"$f":"-Input!M779","v":-2.0933868977453954E-3},{"$f":"-Input!N779","v":-2.0933868977453954E-3},{"$f":"-Input!O779","v":-3.5494198597775653E-2},{"$f":"-Input!P779","v":-3.5494198597775653E-2},{"$f":"-Input!Q779","v":-3.5494198597775653E-2},{"$f":"-Input!R779","v":-3.5494198597775653E-2},{"$f":"-Input!S779","v":-3.5494198597775653E-2},{"$f":"-Input!T779","v":-7.1231476019738296E-2},{"$f":"-Input!U779","v":-0.14246295203947656},{"$f":"-Input!V779","v":-0.14246295203947656},{"$f":"-Input!W779","v":-0.14246295203947656},{"$f":"-Input!X779","v":-0.14246295203947656},{"$f":"-Input!Y779","v":-7.123147601973831E-2},{"$f":"-Input!Z779","v":-0.14246295203947665},{"$f":"-Input!AA779","v":-0.14246295203947665},{"$f":"-Input!AB779","v":-0.14246295203947665},{"$f":"-Input!AC779","v":-0.14246295203947665},{"$f":"-Input!AD779","v":-0.14246295203947665},{"$f":"-Input!AE779","v":-0.14160048579867282},{"$f":"-Input!AF779","v":-0.14160048579867282},{"$f":"-Input!AG779","v":-0.14160048579867282},{"$f":"-Input!AH779","v":-0.14160048579867282},{"$f":"-Input!AI779","v":-0.14160048579867282},-0.14257950153147717,-0.14257950153147714,-0.14257950153147714,-0.14257950153147714,-0.14257950153147714]
[{"$f":"ROW()","v":993},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"-Input!K780","v":-7.6347116496911532E-2},{"$f":"-Input!L780","v":-7.6347116496911532E-2},{"$f":"-Input!M780","v":-7.6347116496911532E-2},{"$f":"-Input!N780","v":-7.6347116496911532E-2},{"$f":"-Input!O780","v":0},{"$f":"-Input!P780","v":0},{"$f":"-Input!Q780","v":0},{"$f":"-Input!R780","v":0},{"$f":"-Input!S780","v":0},{"$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},{"$f":"-Input!AI780","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":994},null,null,"Regulators",null,null,null,null,null,null,{"$f":"-Input!K781","v":-1.1973653653400029E-2},{"$f":"-Input!L781","v":-1.1973653653400029E-2},{"$f":"-Input!M781","v":-1.1973653653400029E-2},{"$f":"-Input!N781","v":-1.1973653653400029E-2},{"$f":"-Input!O781","v":-7.7580035052032944E-3},{"$f":"-Input!P781","v":-7.7580035052032944E-3},{"$f":"-Input!Q781","v":-7.7580035052032944E-3},{"$f":"-Input!R781","v":-7.7580035052032944E-3},{"$f":"-Input!S781","v":-7.7580035052032944E-3},{"$f":"-Input!T781","v":-3.0231958828085556E-3},{"$f":"-Input!U781","v":-6.0463917656171113E-3},{"$f":"-Input!V781","v":-6.0463917656171113E-3},{"$f":"-Input!W781","v":-6.0463917656171113E-3},{"$f":"-Input!X781","v":-6.0463917656171113E-3},{"$f":"-Input!Y781","v":-3.0231958828085582E-3},{"$f":"-Input!Z781","v":-6.0463917656171165E-3},{"$f":"-Input!AA781","v":-6.0463917656171165E-3},{"$f":"-Input!AB781","v":-6.0463917656171165E-3},{"$f":"-Input!AC781","v":-6.0463917656171165E-3},{"$f":"-Input!AD781","v":-6.0463917656171165E-3},{"$f":"-Input!AE781","v":-6.0076413910946621E-3},{"$f":"-Input!AF781","v":-6.0076413910946621E-3},{"$f":"-Input!AG781","v":-6.0076413910946621E-3},{"$f":"-Input!AH781","v":-6.0076413910946621E-3},{"$f":"-Input!AI781","v":-6.0076413910946621E-3},-6.0577889345943088E-3,-6.0577889345943088E-3,-6.0577889345943088E-3,-6.0577889345943079E-3,-6.0577889345943079E-3]
[{"$f":"ROW()","v":995},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"-Input!K782","v":-1.4780311848652162E-2},{"$f":"-Input!L782","v":-1.4780311848652162E-2},{"$f":"-Input!M782","v":-1.4780311848652162E-2},{"$f":"-Input!N782","v":-1.4780311848652162E-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},{"$f":"-Input!AI782","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":996},null,null,"Buildings",null,null,null,null,null,null,{"$f":"-Input!K783","v":-5.0130483694398693E-3},{"$f":"-Input!L783","v":-5.0130483694398693E-3},{"$f":"-Input!M783","v":-5.0130483694398693E-3},{"$f":"-Input!N783","v":-5.0130483694398693E-3},{"$f":"-Input!O783","v":-2.6551980034449549E-3},{"$f":"-Input!P783","v":-2.6551980034449549E-3},{"$f":"-Input!Q783","v":-2.6551980034449549E-3},{"$f":"-Input!R783","v":-2.6551980034449549E-3},{"$f":"-Input!S783","v":-2.6551980034449549E-3},{"$f":"-Input!T783","v":-1.1387458850439681E-3},{"$f":"-Input!U783","v":-2.2774917700879361E-3},{"$f":"-Input!V783","v":-2.2774917700879365E-3},{"$f":"-Input!W783","v":-2.2774917700879365E-3},{"$f":"-Input!X783","v":-2.2774917700879365E-3},{"$f":"-Input!Y783","v":-1.1387458850439678E-3},{"$f":"-Input!Z783","v":-2.2774917700879357E-3},{"$f":"-Input!AA783","v":-2.2774917700879357E-3},{"$f":"-Input!AB783","v":-2.2774917700879357E-3},{"$f":"-Input!AC783","v":-2.2774917700879357E-3},{"$f":"-Input!AD783","v":-2.2774917700879357E-3},{"$f":"-Input!AE783","v":-2.2628956832838071E-3},{"$f":"-Input!AF783","v":-2.2628956832838071E-3},{"$f":"-Input!AG783","v":-2.2628956832838071E-3},{"$f":"-Input!AH783","v":-2.2628956832838071E-3},{"$f":"-Input!AI783","v":-2.2628956832838071E-3},-2.2817847367950345E-3,-2.2817847367950345E-3,-2.2817847367950345E-3,-2.2817847367950341E-3,-2.2817847367950341E-3]
[{"$f":"ROW()","v":997},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"-Input!K784","v":-0.62042888277280062},{"$f":"-Input!L784","v":-0.62042888277280062},{"$f":"-Input!M784","v":-0.62042888277280062},{"$f":"-Input!N784","v":-0.62042888277280062},{"$f":"-Input!O784","v":-0.72027349038116351},{"$f":"-Input!P784","v":-0.72027349038116351},{"$f":"-Input!Q784","v":-0.72027349038116351},{"$f":"-Input!R784","v":-0.72027349038116351},{"$f":"-Input!S784","v":-0.72027349038116351},{"$f":"-Input!T784","v":-0.3506986551921194},{"$f":"-Input!U784","v":-0.70139731038423869},{"$f":"-Input!V784","v":-0.7013973103842388},{"$f":"-Input!W784","v":-0.7013973103842388},{"$f":"-Input!X784","v":-0.7013973103842388},{"$f":"-Input!Y784","v":-0.35069865519211962},{"$f":"-Input!Z784","v":-0.70139731038423925},{"$f":"-Input!AA784","v":-0.70139731038423925},{"$f":"-Input!AB784","v":-0.70139731038423914},{"$f":"-Input!AC784","v":-0.70139731038423925},{"$f":"-Input!AD784","v":-0.70139731038423925},{"$f":"-Input!AE784","v":-0.69690216525967263},{"$f":"-Input!AF784","v":-0.69690216525967263},{"$f":"-Input!AG784","v":-0.69690216525967263},{"$f":"-Input!AH784","v":-0.69690216525967263},{"$f":"-Input!AI784","v":-0.69690216525967263},-0.7126351731956575,-0.7126351731956575,0,0,0]
[{"$f":"ROW()","v":998},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"-Input!K785","v":-0.93247118875957136},{"$f":"-Input!L785","v":-0.93247118875957136},{"$f":"-Input!M785","v":-0.93247118875957136},{"$f":"-Input!N785","v":-0.93247118875957136},{"$f":"-Input!O785","v":0},{"$f":"-Input!P785","v":-4.6331201131867878E-16},{"$f":"-Input!Q785","v":0},{"$f":"-Input!R785","v":0},{"$f":"-Input!S785","v":0},{"$f":"-Input!T785","v":0},{"$f":"-Input!U785","v":0},{"$f":"-Input!V785","v":0},{"$f":"-Input!W785","v":0},{"$f":"-Input!X785","v":0},{"$f":"-Input!Y785","v":0},{"$f":"-Input!Z785","v":0},{"$f":"-Input!AA785","v":0},{"$f":"-Input!AB785","v":0},{"$f":"-Input!AC785","v":0},{"$f":"-Input!AD785","v":0},{"$f":"-Input!AE785","v":-2.2878219812362547E-2},{"$f":"-Input!AF785","v":0},{"$f":"-Input!AG785","v":0},{"$f":"-Input!AH785","v":0},{"$f":"-Input!AI785","v":0},2.2878219812362547E-2,0,0,0,0]
[{"$f":"ROW()","v":999},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"-Input!K786","v":0},{"$f":"-Input!L786","v":0},{"$f":"-Input!M786","v":0},{"$f":"-Input!N786","v":0},{"$f":"-Input!O786","v":0},{"$f":"-Input!P786","v":0},{"$f":"-Input!Q786","v":0},{"$f":"-Input!R786","v":0},{"$f":"-Input!S786","v":0},{"$f":"-Input!T786","v":0},{"$f":"-Input!U786","v":0},{"$f":"-Input!V786","v":0},{"$f":"-Input!W786","v":0},{"$f":"-Input!X786","v":0},{"$f":"-Input!Y786","v":0},{"$f":"-Input!Z786","v":0},{"$f":"-Input!AA786","v":0},{"$f":"-Input!AB786","v":0},{"$f":"-Input!AC786","v":0},{"$f":"-Input!AD786","v":0},{"$f":"-Input!AE786","v":0},{"$f":"-Input!AF786","v":0},{"$f":"-Input!AG786","v":0},{"$f":"-Input!AH786","v":0},{"$f":"-Input!AI786","v":0},{"$f":"-IF($D999=\"Land\",0,IF(AJ945<0,AJ945,IF(AJ927<1,AJ945,MAX(MIN(IF(AJ945>0,(AJ945/AJ927),0),AJ945),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1000},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"-Input!K787","v":0},{"$f":"-Input!L787","v":0},{"$f":"-Input!M787","v":0},{"$f":"-Input!N787","v":0},{"$f":"-Input!O787","v":-0.22376910070411962},{"$f":"-Input!P787","v":-0.22376910070411962},{"$f":"-Input!Q787","v":-0.22376910070411962},{"$f":"-Input!R787","v":-0.22376910070411962},{"$f":"-Input!S787","v":-0.22376910070411962},{"$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},{"$f":"-Input!AE787","v":0},{"$f":"-Input!AF787","v":0},{"$f":"-Input!AG787","v":0},{"$f":"-Input!AH787","v":0},{"$f":"-Input!AI787","v":0},-1.6653345369377348E-16,0,0,0,0]
[{"$f":"ROW()","v":1001},null,null,"Telemetry and Monitoring",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},{"$f":"-Input!AI788","v":0},0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1009},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1011},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1016},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1021},null,null,"Land"]
[{"$f":"ROW()","v":1025},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K255","v":0},null,null,null,null,{"$f":"-(S935+S953+S989)*(S935+S953+S989<0)","v":0},null,null,null,null,{"$f":"-(X935+X953+X989)*(X935+X953+X989<0)","v":0}]
[{"$f":"ROW()","v":1026},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K256","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1031},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K261","v":3.7147194952305583E-2},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1035},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K265","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1038},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K268","v":0},null,null,null,null,2.8189256484623115E-18,null,null,null,null,0]
[{"$f":"ROW()","v":1040},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$K270","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1045},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"K937+K955+K973+K991+K1009 + K1027","v":6.3919217081247011},6.2638150805523098,6.1357084529799186,6.0076018254075274,5.8989346864792429,5.7902675475509584,5.6816004086226739,5.5729332696943894,5.4642661307661049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1050},null,null,"Buildings",null,null,null,null,null,null,{"$f":"K942+K960+K978+K996+K1014 + K1032","v":0.10119487176835833},9.6181823398918453E-2,9.116877502947858E-2,8.6155726660038706E-2,8.3500528656593756E-2,8.0845330653148806E-2,7.8190132649703856E-2,7.5534934646258906E-2,7.2879736642813955E-2,7.174099075776999E-2,6.946349898768206E-2,6.7186007217594129E-2,6.4908515447506199E-2,6.2631023677418268E-2,6.1492277792374303E-2,5.9214786022286366E-2,5.6937294252198428E-2,5.4659802482110491E-2,5.2382310712022553E-2,5.0104818941934616E-2,4.7841923258650811E-2,4.5579027575367005E-2,4.33161318920832E-2,4.1053236208799394E-2,3.8790340525515589E-2,3.6508555788720552E-2,3.4226771051925516E-2,3.1944986315130479E-2,2.9663201578335446E-2,2.7381416841540412E-2]
[{"$f":"ROW()","v":1054},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"K946+K964+K982+K1000+K1018 + K1036","v":1.1188455035205982},1.1188455035205982,1.1188455035205982,1.1188455035205982,0.8950764028164786,0.67130730211235901,0.44753820140823941,0.22376910070411979,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,1.6653345369377348E-16,0,0,0,0,0]
[{"$f":"ROW()","v":1055},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"K947+K965+K983+K1001+K1019 + K1037","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2002 Capex Account [m$\"&Input!$G$51&\"]\"","v":"2002 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":1064},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!$J$68","v":60},{"$f":"(M1064-M$9)*(M1064>N$9)","v":59},58,57,56,55,54,53,52.5,51.5,50.5,49.5,{"$f":"IF(X1064=0,0,MAX(Input!Y$68-(Input!J$68-X1064)-1,0))","v":48.5},{"$f":"(Y1064-Y$9)*(Y1064>Z$9)","v":48},47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[{"$f":"ROW()","v":1069},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"Input!$J$73","v":40},{"$f":"(M1069-M$9)*(M1069>N$9)","v":39},38,37,36,35,34,33,32.5,31.5,30.5,29.5,{"$f":"IF(X1069=0,0,MAX(Input!Y$73-(Input!J$73-X1069)-1,0))","v":28.5},{"$f":"(Y1069-Y$9)*(Y1069>Z$9)","v":28},27,26,25,24,23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":1072},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"Input!$J$76","v":10},{"$f":"(M1072-M$9)*(M1072>N$9)","v":9},8,7,6,5,4,3,2.5,1.5,0.5,0,{"$f":"IF(X1072=0,0,MAX(Input!Y$76-(Input!J$76-X1072)-1,0))","v":0},{"$f":"(Y1072-Y$9)*(Y1072>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1074},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"Input!$J$78","v":10},{"$f":"(M1074-M$9)*(M1074>N$9)","v":9},8,7,6,5,4,3,2.5,1.5,0.5,0,{"$f":"IF(X1074=0,0,MAX(Input!Y$78-(Input!J$78-X1074)-1,0))","v":0},{"$f":"(Y1074-Y$9)*(Y1074>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1077},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"Input!$J$81","v":65.842774465500923},{"$f":"(M1077-M$9)*(M1077>N$9)","v":64.842774465500923},63.842774465500923,62.842774465500923,61.842774465500923,60.842774465500923,59.842774465500923,58.842774465500923,58.342774465500923,57.342774465500923,56.342774465500923,55.342774465500923,{"$f":"IF(X1077=0,0,MAX(Input!Y$81-(Input!J$81-X1077)-1,0))","v":54.342774465500923},{"$f":"(Y1077-Y$9)*(Y1077>Z$9)","v":53.842774465500923},52.842774465500923,51.842774465500923,50.842774465500923,49.842774465500923,48.842774465500923,47.842774465500923,46.842774465500923,45.842774465500923,44.842774465500923,43.842774465500923,42.842774465500923,41.842774465500923,40.842774465500923,39.842774465500923]
[{"$f":"ROW()","v":1083},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,0,0.14097204521538528,0.14083885340201974,0.14070566158865419,0.13835390763817501,0.13600215368769583,0.13365039973721665,0.13129864578673747,{"$f":"SUM(S1190:S1192)","v":6.6474190421932207},{"$f":"T1191","v":6.5847075417951713},6.4592845409990725,6.3338615402029737,6.2084385394068748,6.083015538610776,6.0203040382127266,5.8948810374166278,5.769458036620529,5.6440350358244302,5.5186120350283314,5.3931890342322326,5.2685318766528777,5.1438747190735228,5.0192175614941679,4.894560403914813,4.7699032463354589,4.6443794766950521,4.5188557070546453,4.3933319374142386,4.2678081677738318]
[{"$f":"ROW()","v":1084},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,0,-7.8279855326386191E-2,-0.15655971065277238,0,0,0,0,0,{"$f":"S1192","v":0},{"$f":"T1192","v":0},0,0,0,0,0,0,0,0,0,0,-3.7973082791112809E-5,-7.5946165582225619E-5,-1.1391924837333842E-4,-1.5189233116445124E-4,-1.8986541395556405E-4,0,0,0,0]
[{"$f":"ROW()","v":1089},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,0,-0.3797608598472767,-0.76845243089890469,0,0,0,0,0,0,{"$f":"T1197","v":0},0,0,0,0,0,0,0,0,0,0,-8.0456373123338025E-3,-8.0456373123338025E-3,-8.0456373123338025E-3,-8.0456373123338025E-3,-8.0456373123338025E-3,0,0,0,0]
[{"$f":"ROW()","v":1093},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"K1201","v":0},2.998264568030387,2.998264568030387,2.998264568030387,2.3986116544243097,1.7989587408182324,1.1993058272121551,0.59965291360607764,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,{"$f":"AD1201","v":2.2204460492503131E-16},{"$f":"AE1201","v":2.2204460492503131E-16},{"$f":"AF1201","v":2.2204460492503131E-16},{"$f":"AG1201","v":2.2204460492503131E-16},{"$f":"AH1201","v":2.2204460492503131E-16},{"$f":"AI1201","v":2.2204460492503131E-16},{"$f":"AJ1201","v":0},{"$f":"AK1201","v":0},{"$f":"AL1201","v":0},{"$f":"AM1201","v":0}]
[{"$f":"ROW()","v":1098},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"L$660","v":0}]
[{"$f":"ROW()","v":1101},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$663","v":0.14110523702875083}]
[{"$f":"ROW()","v":1103},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$665","v":2.5005991372183692E-2}]
[{"$f":"ROW()","v":1108},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"L$670","v":0}]
[{"$f":"ROW()","v":1110},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L$672","v":0}]
[{"$f":"ROW()","v":1113},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"L$675","v":0}]
[{"$f":"ROW()","v":1118},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1122},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1127},null,null,"Information Technology"]
[{"$f":"ROW()","v":1130},null,null,"Land"]
[{"$f":"ROW()","v":1132},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1116:T1131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1137},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"-Input!L815","v":-1.3319181336554137E-4},{"$f":"-Input!M815","v":-1.3319181336554137E-4},{"$f":"-Input!N815","v":-1.3319181336554137E-4},{"$f":"-Input!O815","v":-2.3517539504791804E-3},{"$f":"-Input!P815","v":-2.3517539504791804E-3},{"$f":"-Input!Q815","v":-2.3517539504791804E-3},{"$f":"-Input!R815","v":-2.3517539504791804E-3},{"$f":"-Input!S815","v":-2.3517539504791804E-3},{"$f":"-Input!T815","v":-6.2711500398049319E-2},{"$f":"-Input!U815","v":-0.12542300079609864},{"$f":"-Input!V815","v":-0.12542300079609864},{"$f":"-Input!W815","v":-0.12542300079609861},{"$f":"-Input!X815","v":-0.12542300079609861},{"$f":"-Input!Y815","v":-6.2711500398049264E-2},{"$f":"-Input!Z815","v":-0.12542300079609853},{"$f":"-Input!AA815","v":-0.12542300079609853},{"$f":"-Input!AB815","v":-0.12542300079609853},{"$f":"-Input!AC815","v":-0.12542300079609853},{"$f":"-Input!AD815","v":-0.12542300079609853},{"$f":"-Input!AE815","v":-0.1246571575793548},{"$f":"-Input!AF815","v":-0.1246571575793548},{"$f":"-Input!AG815","v":-0.1246571575793548},{"$f":"-Input!AH815","v":-0.1246571575793548},{"$f":"-Input!AI815","v":-0.12465715757935363},-0.12552376964040682,-0.12552376964040682,-0.12552376964040682,-0.12552376964040682,-0.12552376964040682]
[{"$f":"ROW()","v":1139},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"-Input!L817","v":-1.419102496150978E-2},{"$f":"-Input!M817","v":-1.419102496150978E-2},{"$f":"-Input!N817","v":-1.419102496150978E-2},{"$f":"-Input!O817","v":0},{"$f":"-Input!P817","v":0},{"$f":"-Input!Q817","v":0},{"$f":"-Input!R817","v":0},{"$f":"-Input!S817","v":0},{"$f":"-Input!T817","v":0},{"$f":"-Input!U817","v":0},{"$f":"-Input!V817","v":0},{"$f":"-Input!W817","v":0},{"$f":"-Input!X817","v":0},{"$f":"-Input!Y817","v":0},{"$f":"-Input!Z817","v":0},{"$f":"-Input!AA817","v":0},{"$f":"-Input!AB817","v":0},{"$f":"-Input!AC817","v":0},{"$f":"-Input!AD817","v":0},{"$f":"-Input!AE817","v":0},{"$f":"-Input!AF817","v":0},{"$f":"-Input!AG817","v":0},{"$f":"-Input!AH817","v":0},{"$f":"-Input!AI817","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1142},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"-Input!L820","v":-0.58989380997103069},{"$f":"-Input!M820","v":-0.58989380997103069},{"$f":"-Input!N820","v":-0.58989380997103069},{"$f":"-Input!O820","v":-1.287417493895386},{"$f":"-Input!P820","v":-1.287417493895386},{"$f":"-Input!Q820","v":-1.287417493895386},{"$f":"-Input!R820","v":-1.287417493895386},{"$f":"-Input!S820","v":-1.287417493895386},{"$f":"-Input!T820","v":-0.66607412355540596},{"$f":"-Input!U820","v":-1.3321482471108119},{"$f":"-Input!V820","v":-1.3321482471108119},{"$f":"-Input!W820","v":-1.3321482471108119},{"$f":"-Input!X820","v":-1.3321482471108119},{"$f":"-Input!Y820","v":-0.66607412355540663},{"$f":"-Input!Z820","v":-1.3321482471108133},{"$f":"-Input!AA820","v":-1.3321482471108133},{"$f":"-Input!AB820","v":-1.332148247110813},{"$f":"-Input!AC820","v":-1.3321482471108133},{"$f":"-Input!AD820","v":-1.332148247110813},{"$f":"-Input!AE820","v":-1.3236107183670507},{"$f":"-Input!AF820","v":-1.3236107183670507},{"$f":"-Input!AG820","v":-1.3236107183670507},{"$f":"-Input!AH820","v":-1.3236107183670507},{"$f":"-Input!AI820","v":-1.3236107183670507},-1.3463774616837467,-1.3463774616837467,-1.3463774616837467,0,0]
[{"$f":"ROW()","v":1147},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"-Input!L825","v":0},{"$f":"-Input!M825","v":0},{"$f":"-Input!N825","v":0},{"$f":"-Input!O825","v":-0.59965291360607742},{"$f":"-Input!P825","v":-0.59965291360607742},{"$f":"-Input!Q825","v":-0.59965291360607742},{"$f":"-Input!R825","v":-0.59965291360607742},{"$f":"-Input!S825","v":-0.59965291360607742},{"$f":"-Input!T825","v":0},{"$f":"-Input!U825","v":0},{"$f":"-Input!V825","v":0},{"$f":"-Input!W825","v":0},{"$f":"-Input!X825","v":0},{"$f":"-Input!Y825","v":0},{"$f":"-Input!Z825","v":0},{"$f":"-Input!AA825","v":0},{"$f":"-Input!AB825","v":0},{"$f":"-Input!AC825","v":0},{"$f":"-Input!AD825","v":0},{"$f":"-Input!AE825","v":0},{"$f":"-Input!AF825","v":0},{"$f":"-Input!AG825","v":0},{"$f":"-Input!AH825","v":0},{"$f":"-Input!AI825","v":0},-2.2204460492503131E-16,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1156},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1159},null,null,"Buildings"]
[{"$f":"ROW()","v":1161},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1166},null,null,"Land"]
[{"$f":"ROW()","v":1168},null,null,"Total"]
[{"$f":"ROW()","v":1171},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$L256","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1176},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$L261","v":1.4243962715289573E-8},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1180},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$L265","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1185},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$L270","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1186},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1170:N1185)","v":1.3919835821736539},null,null,null,null,{"$f":"SUM(S1170:S1185)","v":0.18022358148423001},null,null,null,null,{"$f":"SUM(X1170:X1185)","v":0}]
[{"$f":"ROW()","v":1192},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L1084+L1102+L1120+L1138+L1156 + L1174","v":-7.8279855326386191E-2},-0.15655971065277238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.7973082791112809E-5,-7.5946165582225619E-5,-1.1391924837333842E-4,-1.5189233116445124E-4,-1.8986541395556405E-4,0,0,0,0,0]
[{"$f":"ROW()","v":1195},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"L1087+L1105+L1123+L1141+L1159 + L1177","v":-4.9885944749547984E-3},-9.9771889499095968E-3,-1.4965783424864395E-2,-1.4965783424864395E-2,-1.4965783424864395E-2,-1.4965783424864395E-2,-1.4965783424864395E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1197},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"L1089+L1107+L1125+L1143+L1161 + L1179","v":-0.3797608598472767},-0.76845243089890469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.0456373123338025E-3,-8.0456373123338025E-3,-8.0456373123338025E-3,-8.0456373123338025E-3,-8.0456373123338025E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1200},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L1092+L1110+L1128+L1146+L1164 + L1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2003 Capex Account [m$\"&Input!$G$51&\"]\"","v":"2003 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":1209},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$68","v":60},{"$f":"(N1209-N$9)*(N1209>O$9)","v":59},58,57,56,55,54,53.5,52.5,51.5,50.5,{"$f":"IF(X1209=0,0,MAX(Input!Y$68-(Input!J$68-X1209)-1,0))","v":49.5},{"$f":"(Y1209-Y$9)*(Y1209>Z$9)","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[{"$f":"ROW()","v":1214},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$73","v":40},{"$f":"(N1214-N$9)*(N1214>O$9)","v":39},38,37,36,35,34,33.5,32.5,31.5,30.5,{"$f":"IF(X1214=0,0,MAX(Input!Y$73-(Input!J$73-X1214)-1,0))","v":29.5},{"$f":"(Y1214-Y$9)*(Y1214>Z$9)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":1215},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$74","v":25},{"$f":"(N1215-N$9)*(N1215>O$9)","v":24},23,22,21,20,19,18.5,17.5,16.5,15.5,{"$f":"IF(X1215=0,0,MAX(Input!Y$74-(Input!J$74-X1215)-1,0))","v":14.5},{"$f":"(Y1215-Y$9)*(Y1215>Z$9)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1221},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$80","v":0},{"$f":"(N1221-N$9)*(N1221>O$9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X1221=0,0,MAX(Input!Y$80-(Input!J$80-X1221)-1,0))","v":0},{"$f":"(Y1221-Y$9)*(Y1221>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1229},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,0,-7.9887097129607509E-2,0,0,0,0,0,{"$f":"S1337","v":0},{"$f":"T1337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1231},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,0,-4.6321829835642936E-9,0,0,0,0,0,0,{"$f":"T1339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1234},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,0,-0.11547068523559573,0,0,0,0,0,0,{"$f":"T1342","v":0},0,0,0,0,0,0,0,0,0,0,-3.6995667007971478E-3,-3.6995667007971478E-3,-3.6995667007971478E-3,-3.6995667007971478E-3,-3.6995667007971478E-3,0,0,0,0]
[{"$f":"ROW()","v":1238},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"L1346","v":0},5.2373699117619141,5.2373699117619141,4.1898959294095315,3.1424219470571488,2.0949479647047662,1.0474739823523833,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,{"$f":"AD1346","v":8.8817841970012523E-16},{"$f":"AE1346","v":8.8817841970012523E-16},{"$f":"AF1346","v":8.8817841970012523E-16},{"$f":"AG1346","v":8.8817841970012523E-16},{"$f":"AH1346","v":8.8817841970012523E-16},{"$f":"AI1346","v":8.8817841970012523E-16},{"$f":"AJ1346","v":0},{"$f":"AK1346","v":0},{"$f":"AL1346","v":0},{"$f":"AM1346","v":0}]
[{"$f":"ROW()","v":1243},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"M$660","v":0}]
[{"$f":"ROW()","v":1244},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"M$661","v":0}]
[{"$f":"ROW()","v":1250},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"M$667","v":0}]
[{"$f":"ROW()","v":1253},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"M$670","v":0}]
[{"$f":"ROW()","v":1258},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"M$675","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1263},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1268},null,null,"Buildings"]
[{"$f":"ROW()","v":1272},null,null,"Information Technology"]
[{"$f":"ROW()","v":1273},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1277},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1261:T1276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1282},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"-Input!M851","v":-1.982467265853586E-4},{"$f":"-Input!N851","v":-1.982467265853586E-4},{"$f":"-Input!O851","v":0},{"$f":"-Input!P851","v":0},{"$f":"-Input!Q851","v":0},{"$f":"-Input!R851","v":0},{"$f":"-Input!S851","v":0},{"$f":"-Input!T851","v":-9.8269500006878882E-2},{"$f":"-Input!U851","v":-0.19653900001375776},{"$f":"-Input!V851","v":-0.19653900001375776},{"$f":"-Input!W851","v":-0.19653900001375776},{"$f":"-Input!X851","v":-0.19653900001375774},{"$f":"-Input!Y851","v":-9.8269500006878799E-2},{"$f":"-Input!Z851","v":-0.1965390000137576},{"$f":"-Input!AA851","v":-0.19653900001375763},{"$f":"-Input!AB851","v":-0.19653900001375763},{"$f":"-Input!AC851","v":-0.19653900001375763},{"$f":"-Input!AD851","v":-0.19653900001375765},{"$f":"-Input!AE851","v":-0.19530466045364922},{"$f":"-Input!AF851","v":-0.19530466045364922},{"$f":"-Input!AG851","v":-0.19530466045364922},{"$f":"-Input!AH851","v":-0.19530466045364922},{"$f":"-Input!AI851","v":-0.19530466045364922},-0.19669724867531022,-0.19669724867531022,-0.19669724867531022,-0.19669724867531022,-0.19669724867531022]
[{"$f":"ROW()","v":1287},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"-Input!M856","v":-0.57120312189076128},{"$f":"-Input!N856","v":-0.57120312189076128},{"$f":"-Input!O856","v":-1.2179360518709472},{"$f":"-Input!P856","v":-1.2179360518709472},{"$f":"-Input!Q856","v":-1.2179360518709472},{"$f":"-Input!R856","v":-1.2179360518709472},{"$f":"-Input!S856","v":-1.2179360518709472},{"$f":"-Input!T856","v":-0.61095565246414285},{"$f":"-Input!U856","v":-1.2219113049282857},{"$f":"-Input!V856","v":-1.2219113049282857},{"$f":"-Input!W856","v":-1.2219113049282857},{"$f":"-Input!X856","v":-1.2219113049282857},{"$f":"-Input!Y856","v":-0.61095565246414263},{"$f":"-Input!Z856","v":-1.2219113049282853},{"$f":"-Input!AA856","v":-1.2219113049282853},{"$f":"-Input!AB856","v":-1.2219113049282853},{"$f":"-Input!AC856","v":-1.2219113049282853},{"$f":"-Input!AD856","v":-1.2219113049282853},{"$f":"-Input!AE856","v":-1.2140802674211788},{"$f":"-Input!AF856","v":-1.2140802674211788},{"$f":"-Input!AG856","v":-1.2140802674211788},{"$f":"-Input!AH856","v":-1.2140802674211788},{"$f":"-Input!AI856","v":-1.2140802674211788},-1.23170010181217,-1.23170010181217,-1.2317001018121698,-1.2317001018121698,0]
[{"$f":"ROW()","v":1289},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"-Input!M858","v":0},{"$f":"-Input!N858","v":0},{"$f":"-Input!O858","v":0},{"$f":"-Input!P858","v":0},{"$f":"-Input!Q858","v":0},{"$f":"-Input!R858","v":0},{"$f":"-Input!S858","v":0},{"$f":"-Input!T858","v":0},{"$f":"-Input!U858","v":0},{"$f":"-Input!V858","v":0},{"$f":"-Input!W858","v":0},{"$f":"-Input!X858","v":0},{"$f":"-Input!Y858","v":0},{"$f":"-Input!Z858","v":0},{"$f":"-Input!AA858","v":0},{"$f":"-Input!AB858","v":0},{"$f":"-Input!AC858","v":0},{"$f":"-Input!AD858","v":0},{"$f":"-Input!AE858","v":0},{"$f":"-Input!AF858","v":0},{"$f":"-Input!AG858","v":0},{"$f":"-Input!AH858","v":0},{"$f":"-Input!AI858","v":0},{"$f":"-IF($D1289=\"Land\",0,IF(AJ1235<0,AJ1235,IF(AJ1217<1,AJ1235,MAX(MIN(IF(AJ1235>0,(AJ1235/AJ1217),0),AJ1235),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1292},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"-Input!M861","v":0},{"$f":"-Input!N861","v":0},{"$f":"-Input!O861","v":-1.0474739823523829},{"$f":"-Input!P861","v":-1.0474739823523829},{"$f":"-Input!Q861","v":-1.0474739823523829},{"$f":"-Input!R861","v":-1.0474739823523829},{"$f":"-Input!S861","v":-1.0474739823523824},{"$f":"-Input!T861","v":0},{"$f":"-Input!U861","v":0},{"$f":"-Input!V861","v":0},{"$f":"-Input!W861","v":0},{"$f":"-Input!X861","v":0},{"$f":"-Input!Y861","v":0},{"$f":"-Input!Z861","v":0},{"$f":"-Input!AA861","v":0},{"$f":"-Input!AB861","v":0},{"$f":"-Input!AC861","v":0},{"$f":"-Input!AD861","v":0},{"$f":"-Input!AE861","v":0},{"$f":"-Input!AF861","v":0},{"$f":"-Input!AG861","v":0},{"$f":"-Input!AH861","v":0},{"$f":"-Input!AI861","v":0},-8.8817841970012523E-16,0,0,0,0]
[{"$f":"ROW()","v":1297},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1301},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1302},null,null,"Regulators"]
[{"$f":"ROW()","v":1307},null,null,"Vehicle"]
[{"$f":"ROW()","v":1310},null,null,"FRC"]
[{"$f":"ROW()","v":1316},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$M256","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1318},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$M258","v":0},null,null,null,null,3.9649345317071719E-4,null,null,null,null,0]
[{"$f":"ROW()","v":1321},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$M261","v":9.2643659671285889E-9},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1326},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$M266","v":0},null,null,null,null,1.1102230246251565E-16,null,null,null,null,0]
[{"$f":"ROW()","v":1330},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$M270","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1331},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1315:N1330)","v":0.69185528690533826},null,null,null,null,{"$f":"SUM(S1315:S1330)","v":0.11949706793284234},null,null,null,null,{"$f":"SUM(X1315:X1330)","v":0}]
[{"$f":"ROW()","v":1336},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,-1.982467265853586E-4,{"$f":"N1228+N1246+N1264+N1282+N1300 + N1318","v":-3.9649345317071719E-4},-3.9649345317071719E-4,-3.9649345317071719E-4,-3.9649345317071719E-4,-3.9649345317071719E-4,0,10.51483650073604,10.318297500722283,10.121758500708525,9.9252195006947677,9.7286805006810102,9.6304110006741315,9.433872000660374,9.2373330006466166,9.0407940006328591,8.8442550006191016,8.6477160006053442,8.4524113401516949,8.2571066796980457,8.0618020192443964,7.8664973587907472,7.6711926983370979,7.4744954496617879,7.2777982009864779,7.0811009523111679,6.8844037036358579,6.6877064549605478]
[{"$f":"ROW()","v":1339},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,-4.6321829835642936E-9,{"$f":"N1231+N1249+N1267+N1285+N1303 + N1321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,0,{"$f":"N1237+N1255+N1273+N1291+N1309 + N1327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,null,"FRC",null,null,null,null,null,null,null,null,5.2373699117619141,{"$f":"N1238+N1256+N1274+N1292+N1310 + N1328","v":5.2373699117619141},4.1898959294095315,3.1424219470571488,2.0949479647047662,1.0474739823523833,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1355},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$69","v":60},{"$f":"(O1355-O$9)*(O1355>P$9)","v":59},58,57,56,55,54.5,53.5,52.5,51.5,{"$f":"IF(X1355=0,0,MAX(Input!Y$69-(Input!J$69-X1355)-1,0))","v":50.5},{"$f":"(Y1355-Y$9)*(Y1355>Z$9)","v":50},49,48,47,46,45,44,43,42,41,40,39,38,37,36]
[{"$f":"ROW()","v":1359},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$73","v":40},{"$f":"(O1359-O$9)*(O1359>P$9)","v":39},38,37,36,35,34.5,33.5,32.5,31.5,{"$f":"IF(X1359=0,0,MAX(Input!Y$73-(Input!J$73-X1359)-1,0))","v":30.5},{"$f":"(Y1359-Y$9)*(Y1359>Z$9)","v":30},29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":1360},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$74","v":25},{"$f":"(O1360-O$9)*(O1360>P$9)","v":24},23,22,21,20,19.5,18.5,17.5,16.5,{"$f":"IF(X1360=0,0,MAX(Input!Y$74-(Input!J$74-X1360)-1,0))","v":15.5},{"$f":"(Y1360-Y$9)*(Y1360>Z$9)","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":1365},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$79","v":5},{"$f":"(O1365-O$9)*(O1365>P$9)","v":4},3,2,1,0,0,0,0,0,{"$f":"IF(X1365=0,0,MAX(Input!Y$79-(Input!J$79-X1365)-1,0))","v":0},{"$f":"(Y1365-Y$9)*(Y1365>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1368}]
[{"$f":"ROW()","v":1374},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"S1482","v":0},{"$f":"T1482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1375},null,null,"Regulators",null,null,null,null,null,null,null,null,null,0,4.49117476577087E-3,4.49117476577087E-3,4.49117476577087E-3,4.49117476577087E-3,4.49117476577087E-3,4.49117476577087E-3,{"$f":"T1483","v":4.4270151262598579E-3},4.2986958472378328E-3,4.1703765682158077E-3,4.0420572891937826E-3,3.9137380101717575E-3,3.8495783706607449E-3,3.7212590916387202E-3,3.5929398126166956E-3,3.4646205335946709E-3,3.3363012545726462E-3,3.2079819755506216E-3,3.0804850746200779E-3,2.9529881736895343E-3,2.8254912727589906E-3,2.6979943718284469E-3,2.5704974708979033E-3,2.4419725973530079E-3,2.313447723808113E-3,2.1849228502632176E-3,2.0563979767183223E-3]
[{"$f":"ROW()","v":1380},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1488","v":0},{"$f":"Y1488","v":0},{"$f":"Z1488","v":0},{"$f":"AA1488","v":0},{"$f":"AB1488","v":0},{"$f":"AC1488","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1384},null,null,"Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N$661","v":0}]
[{"$f":"ROW()","v":1392},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$664","v":0}]
[{"$f":"ROW()","v":1394},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N$666","v":0}]
[{"$f":"ROW()","v":1397},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N$669","v":0.13017330727993279}]
[{"$f":"ROW()","v":1403},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N$675","v":0}]
[{"$f":"ROW()","v":1404},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1388:N1403)","v":55.953286974020642}]
[{"$f":"ROW()","v":1409},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1413},null,null,"Buildings"]
[{"$f":"ROW()","v":1418},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1421},null,null,"Equity Raising Cost"]
["Depreciation"]
[{"$f":"ROW()","v":1428},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N888","v":-8.2334066099432376E-2},{"$f":"-Input!O888","v":0},{"$f":"-Input!P888","v":0},{"$f":"-Input!Q888","v":0},{"$f":"-Input!R888","v":0},{"$f":"-Input!S888","v":0},{"$f":"-Input!T888","v":0},{"$f":"-Input!U888","v":0},{"$f":"-Input!V888","v":0},{"$f":"-Input!W888","v":0},{"$f":"-Input!X888","v":0},{"$f":"-Input!Y888","v":0},{"$f":"-Input!Z888","v":0},{"$f":"-Input!AA888","v":0},{"$f":"-Input!AB888","v":0},{"$f":"-Input!AC888","v":0},{"$f":"-Input!AD888","v":0},{"$f":"-Input!AE888","v":0},{"$f":"-Input!AF888","v":0},{"$f":"-Input!AG888","v":0},{"$f":"-Input!AH888","v":0},{"$f":"-Input!AI888","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1431},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N891","v":-4.9400439659659443E-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":0},{"$f":"-Input!U891","v":0},{"$f":"-Input!V891","v":0},{"$f":"-Input!W891","v":0},{"$f":"-Input!X891","v":0},{"$f":"-Input!Y891","v":0},{"$f":"-Input!Z891","v":0},{"$f":"-Input!AA891","v":0},{"$f":"-Input!AB891","v":0},{"$f":"-Input!AC891","v":0},{"$f":"-Input!AD891","v":0},{"$f":"-Input!AE891","v":0},{"$f":"-Input!AF891","v":0},{"$f":"-Input!AG891","v":0},{"$f":"-Input!AH891","v":0},{"$f":"-Input!AI891","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1433},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N893","v":-0.40101854086422545},{"$f":"-Input!O893","v":0},{"$f":"-Input!P893","v":-1.6215920396153756E-16},{"$f":"-Input!Q893","v":0},{"$f":"-Input!R893","v":0},{"$f":"-Input!S893","v":0},{"$f":"-Input!T893","v":0},{"$f":"-Input!U893","v":0},{"$f":"-Input!V893","v":0},{"$f":"-Input!W893","v":0},{"$f":"-Input!X893","v":0},{"$f":"-Input!Y893","v":0},{"$f":"-Input!Z893","v":0},{"$f":"-Input!AA893","v":0},{"$f":"-Input!AB893","v":0},{"$f":"-Input!AC893","v":0},{"$f":"-Input!AD893","v":0},{"$f":"-Input!AE893","v":-1.8831904356935529E-3},{"$f":"-Input!AF893","v":0},{"$f":"-Input!AG893","v":0},{"$f":"-Input!AH893","v":0},{"$f":"-Input!AI893","v":0},1.8831904356935529E-3,0,0,0,0]
[{"$f":"ROW()","v":1438},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"-Input!N898","v":0},{"$f":"-Input!O898","v":0},{"$f":"-Input!P898","v":0},{"$f":"-Input!Q898","v":0},{"$f":"-Input!R898","v":0},{"$f":"-Input!S898","v":0},{"$f":"-Input!T898","v":0},{"$f":"-Input!U898","v":0},{"$f":"-Input!V898","v":0},{"$f":"-Input!W898","v":0},{"$f":"-Input!X898","v":0},{"$f":"-Input!Y898","v":0},{"$f":"-Input!Z898","v":0},{"$f":"-Input!AA898","v":0},{"$f":"-Input!AB898","v":0},{"$f":"-Input!AC898","v":0},{"$f":"-Input!AD898","v":0},{"$f":"-Input!AE898","v":0},{"$f":"-Input!AF898","v":0},{"$f":"-Input!AG898","v":0},{"$f":"-Input!AH898","v":0},{"$f":"-Input!AI898","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1442},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1447},null,null,"Regulators"]
[{"$f":"ROW()","v":1450},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1452},null,null,"Vehicle"]
[{"$f":"ROW()","v":1457},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1460},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$N255","v":0},null,null,null,null,{"$f":"-(S1370+S1388+S1424)*(S1370+S1388+S1424<0)","v":3.5006154959768089E-2},null,null,null,null,{"$f":"-(X1370+X1388+X1424)*(X1370+X1388+X1424<0)","v":0}]
[{"$f":"ROW()","v":1462},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$N257","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1467},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$N262","v":0},null,null,null,null,4.9400439659659443E-3,null,null,null,null,0]
[{"$f":"ROW()","v":1472},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,{"$f":"-Input!$N267","v":0},null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1476},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1460:N1475)","v":0.35317930420292803},null,null,null,null,{"$f":"SUM(S1460:S1475)","v":3.9946198925734193E-2},null,null,null,null,{"$f":"SUM(X1460:X1475)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":1481},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N1373+N1391+N1409+N1427+N1445 + N1463","v":5.9073519875309059E-2},5.8086210006861032E-2,5.7098900138413004E-2,5.6111590269964977E-2,5.5124280401516949E-2,5.4136970533068922E-2,13.839825723270661,13.585883966880374,13.331942210490087,13.078000454099801,12.824058697709514,12.697087819514371,12.443146063124084,12.189204306733798,11.935262550343511,11.681320793953224,11.427379037562938,11.175052032425807,10.922725027288676,10.670398022151545,10.418071017014414,10.165744011877283,9.911600411580352,9.6574568112834207,9.4033132109864894,9.1491696106895581,8.8950260103926269]
[{"$f":"ROW()","v":1486},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N1378+N1396+N1414+N1432+N1450 + N1468","v":26.644282462708787},25.556594314006666,24.468906165304546,23.381218016602425,22.293529867900304,21.205841719198183,20.675695676218229,19.615403590258321,18.555111504298413,17.494819418338505,16.434527332378593,15.904381289398637,14.844089203438728,13.783797117478818,12.723505031518908,11.663212945558998,10.602920859599088,9.5494240189733954,8.4959271783477028,7.4424303377220093,6.3889334970963159,5.3354366564706224,4.2683493251764979,3.2012619938823734,2.1341746625882489,1.0670873312941245,0]
[{"$f":"ROW()","v":1489},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N1381+N1399+N1417+N1435+N1453 + N1471","v":1.6472014914831581},1.3177611931865265,0.98832089488989494,0.65888059659326337,0.32944029829663174,1.1102230246251565E-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-16,0,0,0,0,0]
[{"$f":"ROW()","v":1491},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N1383+N1401+N1419+N1437+N1455 + N1473","v":11.690344023278897},9.3522752186231166,7.0142064139673375,4.6761376093115583,2.3380688046557792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1501},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$70","v":60},{"$f":"(P1501-P$9)*(P1501>Q$9)","v":59},58,57,56,55.5,54.5,53.5,52.5,{"$f":"IF(X1501=0,0,MAX(Input!Y$70-(Input!J$70-X1501)-1,0))","v":51.5},{"$f":"(Y1501-Y$9)*(Y1501>Z$9)","v":51},50,49,48,47,46,45,44,43,42,41,40,39,38,37]
[{"$f":"ROW()","v":1505},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$74","v":25},{"$f":"(P1505-P$9)*(P1505>Q$9)","v":24},23,22,21,20.5,19.5,18.5,17.5,{"$f":"IF(X1505=0,0,MAX(Input!Y$74-(Input!J$74-X1505)-1,0))","v":16.5},{"$f":"(Y1505-Y$9)*(Y1505>Z$9)","v":16},15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1506},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$75","v":10},{"$f":"(P1506-P$9)*(P1506>Q$9)","v":9},8,7,6,5.5,4.5,3.5,2.5,{"$f":"IF(X1506=0,0,MAX(Input!Y$75-(Input!J$75-X1506)-1,0))","v":1.5},{"$f":"(Y1506-Y$9)*(Y1506>Z$9)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1510},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$79","v":5},{"$f":"(P1510-P$9)*(P1510>Q$9)","v":4},3,2,1,0,0,0,0,{"$f":"IF(X1510=0,0,MAX(Input!Y$79-(Input!J$79-X1510)-1,0))","v":0},{"$f":"(Y1510-Y$9)*(Y1510>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1515},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N1623","v":0},0.74962508292196406,0.7404927902631333,0.73136049760430255,0.7222282049454718,0.71309591228664104,0.71002222300954343,0.7038748444553482,0.69772746590115298,0.69158008734695775,0.68543270879276252,0.68063947306693906,0.67105300161529202,0.66146653016364498,0.65188005871199795,0.64229358726035091,{"$f":"AD1623","v":0.63270711580870387},0.62318208254589746,0.61365704928309106,0.60413201602028466,0.59460698275747825,{"$f":"AI1623","v":0.58508194949467185},{"$f":"AJ1623","v":0.57549044212590672},{"$f":"AK1623","v":0.56589893475714159},{"$f":"AL1623","v":0.55630742738837646},{"$f":"AM1623","v":0.54671592001961133}]
[{"$f":"ROW()","v":1518},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N1626","v":0},11.384121335712026,11.335237244289001,11.286353152865976,11.237469061442951,11.188584970019926,11.088686889930463,10.888890729751536,10.689094569572609,10.489298409393681,10.289502249214754,10.189604169125291,9.9898080089463637,9.7900118487674366,9.5902156885885095,9.3904195284095824,9.1906233682306553,8.9921076702406157,8.7935919722505762,8.5950762742605367,8.3965605762704971,8.1980448782804576,7.9980925641760559,7.7981402500716541,7.5981879359672524,7.3982356218628507]
[{"$f":"ROW()","v":1520},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"N1628","v":0},0.16197533174076598,0.15883003464254139,0.1556847375443168,0.15253944044609222,0.14939414334786763,0.14731922469025835,0.14316938737503981,0.13901955005982128,0.13486971274460274,0.13071987542938421,0.12864495677177493,0.12449511945655638,0.12034528214133783,0.11619544482611928,0.11204560751090073,0.10789577019568218,0.10377252853559245,9.9649286875502716E-2,9.5526045215412983E-2,9.140280355532325E-2,8.7279561895233518E-2,8.3123392281174782E-2,7.8967222667116047E-2,7.4811053053057311E-2,7.0654883438998575E-2]
[{"$f":"ROW()","v":1525},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"X1633","v":0},{"$f":"Y1633","v":0},{"$f":"Z1633","v":0},{"$f":"AA1633","v":0},{"$f":"AB1633","v":0},{"$f":"AC1633","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1530},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"N1638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1534},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O$661","v":0}]
[{"$f":"ROW()","v":1535},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O$662","v":0}]
[{"$f":"ROW()","v":1539},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O$666","v":0}]
[{"$f":"ROW()","v":1544},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O$671","v":0.60151151465901687}]
[{"$f":"ROW()","v":1549},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1533:O1548)","v":39.71646037732198}]
[{"$f":"ROW()","v":1551},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1554},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1559},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1563},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1564},null,null,"FRC"]
["Depreciation"]
[{"$f":"ROW()","v":1573},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P924","v":0},{"$f":"-Input!Q924","v":0},{"$f":"-Input!R924","v":0},{"$f":"-Input!S924","v":0},{"$f":"-Input!T924","v":0},{"$f":"-Input!U924","v":0},{"$f":"-Input!V924","v":0},{"$f":"-Input!W924","v":0},{"$f":"-Input!X924","v":0},{"$f":"-Input!Y924","v":0},{"$f":"-Input!Z924","v":0},{"$f":"-Input!AA924","v":0},{"$f":"-Input!AB924","v":0},{"$f":"-Input!AC924","v":0},{"$f":"-Input!AD924","v":0},{"$f":"-Input!AE924","v":0},{"$f":"-Input!AF924","v":0},{"$f":"-Input!AG924","v":0},{"$f":"-Input!AH924","v":0},{"$f":"-Input!AI924","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1578},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P929","v":0},{"$f":"-Input!Q929","v":0},{"$f":"-Input!R929","v":0},{"$f":"-Input!S929","v":0},{"$f":"-Input!T929","v":0},{"$f":"-Input!U929","v":0},{"$f":"-Input!V929","v":0},{"$f":"-Input!W929","v":0},{"$f":"-Input!X929","v":0},{"$f":"-Input!Y929","v":0},{"$f":"-Input!Z929","v":0},{"$f":"-Input!AA929","v":0},{"$f":"-Input!AB929","v":0},{"$f":"-Input!AC929","v":0},{"$f":"-Input!AD929","v":0},{"$f":"-Input!AE929","v":0},{"$f":"-Input!AF929","v":0},{"$f":"-Input!AG929","v":0},{"$f":"-Input!AH929","v":0},{"$f":"-Input!AI929","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1580},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P931","v":-1.1004811205951119},{"$f":"-Input!Q931","v":-1.1004811205951119},{"$f":"-Input!R931","v":-1.1004811205951119},{"$f":"-Input!S931","v":-1.1004811205951119},{"$f":"-Input!T931","v":0},{"$f":"-Input!U931","v":0},{"$f":"-Input!V931","v":0},{"$f":"-Input!W931","v":0},{"$f":"-Input!X931","v":0},{"$f":"-Input!Y931","v":0},{"$f":"-Input!Z931","v":0},{"$f":"-Input!AA931","v":0},{"$f":"-Input!AB931","v":0},{"$f":"-Input!AC931","v":0},{"$f":"-Input!AD931","v":0},{"$f":"-Input!AE931","v":0},{"$f":"-Input!AF931","v":0},{"$f":"-Input!AG931","v":0},{"$f":"-Input!AH931","v":0},{"$f":"-Input!AI931","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1583},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P934","v":0},{"$f":"-Input!Q934","v":0},{"$f":"-Input!R934","v":0},{"$f":"-Input!S934","v":0},{"$f":"-Input!T934","v":0},{"$f":"-Input!U934","v":0},{"$f":"-Input!V934","v":0},{"$f":"-Input!W934","v":0},{"$f":"-Input!X934","v":0},{"$f":"-Input!Y934","v":0},{"$f":"-Input!Z934","v":0},{"$f":"-Input!AA934","v":0},{"$f":"-Input!AB934","v":0},{"$f":"-Input!AC934","v":0},{"$f":"-Input!AD934","v":0},{"$f":"-Input!AE934","v":0},{"$f":"-Input!AF934","v":0},{"$f":"-Input!AG934","v":0},{"$f":"-Input!AH934","v":0},{"$f":"-Input!AI934","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1588},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O$705","v":0}]
[{"$f":"ROW()","v":1592},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O$709","v":0}]
[{"$f":"ROW()","v":1593},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O$710","v":0}]
[{"$f":"ROW()","v":1597},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O$714","v":0}]
[{"$f":"ROW()","v":1602},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!O$719","v":0}]
[{"$f":"ROW()","v":1607},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61948764016233193,null,null,null,null,0]
[{"$f":"ROW()","v":1609},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1612},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1529731379589813E-3,null,null,null,null,0]
[{"$f":"ROW()","v":1617},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1621},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1605:S1620)","v":4.4233259264195901},null,null,null,null,{"$f":"SUM(X1605:X1620)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":1627},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1519+O1537+O1555+O1573+O1591 + O1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1631},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O1523+O1541+O1559+O1577+O1595 + O1613","v":26.819227112288207},25.503209678069613,24.187192243851019,22.871174809632425,21.555157375413831,21.041939342665884,20.015503277169987,18.98906721167409,17.962631146178193,16.936195080682296,16.422977047934349,15.396540982438452,14.370104916942555,13.343668851446658,12.317232785950761,11.290796720454866,10.270938922379134,9.2510811243034041,8.2312233262276742,7.2113655281519433,6.1915077300762125,5.1595897750635107,4.1276718200508089,3.0957538650381067,2.0638359100254045,1.0319179550127022]
[{"$f":"ROW()","v":1636},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O1528+O1546+O1564+O1582+O1600 + O1618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1638},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O1530+O1548+O1566+O1584+O1602 + O1620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1646},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$70","v":60},{"$f":"(Q1646-Q$9)*(Q1646>R$9)","v":59},58,57,56.5,55.5,54.5,53.5,{"$f":"IF(X1646=0,0,MAX(Input!Y$70-(Input!J$70-X1646)-1,0))","v":52.5},{"$f":"(Y1646-Y$9)*(Y1646>Z$9)","v":52},51,50,49,48,47,46,45,44,43,42,41,40,39,38]
[{"$f":"ROW()","v":1650},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$74","v":25},{"$f":"(Q1650-Q$9)*(Q1650>R$9)","v":24},23,22,21.5,20.5,19.5,18.5,{"$f":"IF(X1650=0,0,MAX(Input!Y$74-(Input!J$74-X1650)-1,0))","v":17.5},{"$f":"(Y1650-Y$9)*(Y1650>Z$9)","v":17},16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1651},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$75","v":10},{"$f":"(Q1651-Q$9)*(Q1651>R$9)","v":9},8,7,6.5,5.5,4.5,3.5,{"$f":"IF(X1651=0,0,MAX(Input!Y$75-(Input!J$75-X1651)-1,0))","v":2.5},{"$f":"(Y1651-Y$9)*(Y1651>Z$9)","v":2},1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1656},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$80","v":0},{"$f":"(Q1656-Q$9)*(Q1656>R$9)","v":0},0,0,0,0,0,0,{"$f":"IF(X1656=0,0,MAX(Input!Y$80-(Input!J$80-X1656)-1,0))","v":0},{"$f":"(Y1656-Y$9)*(Y1656>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1660},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1768","v":0},2.2324726201970253,2.2209347001621378,2.2093967801272503,2.1978588600923628,2.1884663008611986,2.1696811823988709,2.1508960639365431,2.1321109454742153,2.1133258270118875,2.0987511661359437,2.0696018443840556,2.0404525226321675,2.0113032008802794,1.9821538791283912,{"$f":"AD1768","v":1.9530045573765031},1.9240420490463626,1.895079540716222,1.8661170323860814,1.8371545240559408,{"$f":"AI1768","v":1.8081920157258002},{"$f":"AJ1768","v":1.7790276283753841},{"$f":"AK1768","v":1.7498632410249679},{"$f":"AL1768","v":1.7206988536745518},{"$f":"AM1768","v":1.6915344663241356}]
[{"$f":"ROW()","v":1665},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1773","v":0},1.1506290381726085,1.1475416654148589,1.1444542926571093,1.1413669198993597,1.1259430426034225,1.0950952880115479,1.0642475334196733,1.0333997788277987,1.002552024235924,0.98712814693998674,0.95628039234811213,0.92543263775623752,0.89458488316436291,0.8637371285724883,0.83288937398061369,0.80223931779961777,0.77158926161862185,0.74093920543762593,0.71028914925663,0.67963909307563397,0.64874640702674147,0.61785372097784896,0.58696103492895646,0.55606834888006407]
[{"$f":"ROW()","v":1666},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1774","v":0},0,-3.1222841572301591E-4,-6.2445683144603183E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1672},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1780","v":0},{"$f":"P1780","v":0},{"$f":"Q1780","v":0},{"$f":"R1780","v":0},{"$f":"S1780","v":0},{"$f":"T1780","v":0},{"$f":"U1780","v":0},{"$f":"V1780","v":0},{"$f":"W1780","v":0},{"$f":"X1780","v":0},{"$f":"Y1780","v":0},{"$f":"Z1780","v":0},{"$f":"AA1780","v":0},{"$f":"AB1780","v":0},{"$f":"AC1780","v":0},{"$f":"AD1780","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1675},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1783","v":0},0,0,0,0,0,0,0,0,{"$f":"X1783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":1680},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$662","v":0}]
[{"$f":"ROW()","v":1685},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$667","v":0}]
[{"$f":"ROW()","v":1689},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$671","v":1.662591241773997E-3}]
[{"$f":"ROW()","v":1694},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1678:P1693)","v":47.852697200765562}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1701},null,null,"Regulators"]
[{"$f":"ROW()","v":1704},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1709},null,null,"FRC"]
[{"$f":"ROW()","v":1710},null,null,"Land"]
[{"$f":"ROW()","v":1714},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q956","v":-1.1537920034887577E-2},{"$f":"-Input!R956","v":-1.1537920034887577E-2},{"$f":"-Input!S956","v":-1.1537920034887577E-2},{"$f":"-Input!T956","v":-9.3925592311639421E-3},{"$f":"-Input!U956","v":-1.8785118462327884E-2},{"$f":"-Input!V956","v":-1.8785118462327884E-2},{"$f":"-Input!W956","v":-1.8785118462327884E-2},{"$f":"-Input!X956","v":-1.8785118462327884E-2},{"$f":"-Input!Y956","v":-1.4574660875944048E-2},{"$f":"-Input!Z956","v":-2.9149321751888096E-2},{"$f":"-Input!AA956","v":-2.9149321751888096E-2},{"$f":"-Input!AB956","v":-2.9149321751888092E-2},{"$f":"-Input!AC956","v":-2.9149321751888092E-2},{"$f":"-Input!AD956","v":-2.9149321751888092E-2},{"$f":"-Input!AE956","v":-2.8962508330140472E-2},{"$f":"-Input!AF956","v":-2.8962508330140472E-2},{"$f":"-Input!AG956","v":-2.8962508330140472E-2},{"$f":"-Input!AH956","v":-2.8962508330140472E-2},{"$f":"-Input!AI956","v":-2.8962508330140472E-2},{"$f":"-IF($D1714=\"Land\",0,IF(AJ1660<0,AJ1660,IF(AJ1642<1,AJ1660,MAX(MIN(IF(AJ1660>0,(AJ1660/AJ1642),0),AJ1660),0)*AJ$9)))","v":-2.9164387350416134E-2},-2.9164387350416134E-2,-2.9164387350416134E-2,-2.916438735041613E-2,-2.916438735041613E-2]
[{"$f":"ROW()","v":1718},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q960","v":0},{"$f":"-Input!R960","v":0},{"$f":"-Input!S960","v":0},{"$f":"-Input!T960","v":0},{"$f":"-Input!U960","v":0},{"$f":"-Input!V960","v":0},{"$f":"-Input!W960","v":0},{"$f":"-Input!X960","v":0},{"$f":"-Input!Y960","v":0},{"$f":"-Input!Z960","v":0},{"$f":"-Input!AA960","v":0},{"$f":"-Input!AB960","v":0},{"$f":"-Input!AC960","v":0},{"$f":"-Input!AD960","v":0},{"$f":"-Input!AE960","v":0},{"$f":"-Input!AF960","v":0},{"$f":"-Input!AG960","v":0},{"$f":"-Input!AH960","v":0},{"$f":"-Input!AI960","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1723},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q965","v":0},{"$f":"-Input!R965","v":0},{"$f":"-Input!S965","v":0},{"$f":"-Input!T965","v":0},{"$f":"-Input!U965","v":0},{"$f":"-Input!V965","v":0},{"$f":"-Input!W965","v":0},{"$f":"-Input!X965","v":0},{"$f":"-Input!Y965","v":0},{"$f":"-Input!Z965","v":0},{"$f":"-Input!AA965","v":0},{"$f":"-Input!AB965","v":0},{"$f":"-Input!AC965","v":0},{"$f":"-Input!AD965","v":0},{"$f":"-Input!AE965","v":0},{"$f":"-Input!AF965","v":0},{"$f":"-Input!AG965","v":0},{"$f":"-Input!AH965","v":0},{"$f":"-Input!AI965","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1724},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q966","v":0},{"$f":"-Input!R966","v":0},{"$f":"-Input!S966","v":0},{"$f":"-Input!T966","v":0},{"$f":"-Input!U966","v":0},{"$f":"-Input!V966","v":0},{"$f":"-Input!W966","v":0},{"$f":"-Input!X966","v":0},{"$f":"-Input!Y966","v":0},{"$f":"-Input!Z966","v":0},{"$f":"-Input!AA966","v":0},{"$f":"-Input!AB966","v":0},{"$f":"-Input!AC966","v":0},{"$f":"-Input!AD966","v":0},{"$f":"-Input!AE966","v":0},{"$f":"-Input!AF966","v":0},{"$f":"-Input!AG966","v":0},{"$f":"-Input!AH966","v":0},{"$f":"-Input!AI966","v":0},{"$f":"-IF($D1724=\"Land\",0,IF(AJ1670<0,AJ1670,IF(AJ1652<1,AJ1670,MAX(MIN(IF(AJ1670>0,(AJ1670/AJ1652),0),AJ1670),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1730},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1714:Q1729)","v":-2.4306086085029492},-2.4306086085029492,-2.4306086085029492,-0.76788267826699952,-1.535765356533999,-1.535765356533999,-1.535765356533999,-1.5357653565339993,-0.77306477991178002,-1.54612955982356,-1.54612955982356,-1.54612955982356,-1.54612955982356,-1.54612955982356,-1.5362206584777882,-1.5362206584777882,-1.5362206584777882,-1.5362206584777882,-1.5362206584777882,-1.5521405577131278,-1.5521405577131278,-1.5521405577131278,-1.5521405577131278,-1.5521405577131278]
[{"$f":"ROW()","v":1733},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P$705","v":0}]
[{"$f":"ROW()","v":1738},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P$710","v":0}]
[{"$f":"ROW()","v":1739},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P$711","v":0}]
[{"$f":"ROW()","v":1743},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!P$715","v":0}]
[{"$f":"ROW()","v":1748},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1732:P1747)","v":0}]
[{"$f":"ROW()","v":1751},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]
[{"$f":"ROW()","v":1753},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1759},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1762},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
["Closing Asset Value"]
[{"$f":"ROW()","v":1768},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1660+P1678+P1696+P1714+P1732 + P1750","v":2.2324726201970253},2.2209347001621378,2.2093967801272503,2.1978588600923628,2.1884663008611986,2.1696811823988709,2.1508960639365431,2.1321109454742153,2.1133258270118875,2.0987511661359437,2.0696018443840556,2.0404525226321675,2.0113032008802794,1.9821538791283912,1.9530045573765031,1.9240420490463626,1.895079540716222,1.8661170323860814,1.8371545240559408,1.8081920157258002,1.7790276283753841,1.7498632410249679,1.7206988536745518,1.6915344663241356,1.6623700789737195]
[{"$f":"ROW()","v":1772},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1664+P1682+P1700+P1718+P1736 + P1754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1777},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1669+P1687+P1705+P1723+P1741 + P1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1780},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1672+P1690+P1708+P1726+P1744 + P1762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1782},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1674+P1692+P1710+P1728+P1746 + P1764","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1787},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$66","v":120},{"$f":"(R1787-R$9)*(R1787>S$9)","v":119},118,117.5,116.5,115.5,114.5,{"$f":"IF(X1787=0,0,MAX(Input!Y$66-(Input!J$66-X1787)-1,0))","v":73.5},{"$f":"(Y1787-Y$9)*(Y1787>Z$9)","v":73},72,71,70,69,68,67,66,65,64,{"$f":"(AI1787-AI$9)*(AI1787>AJ$9)","v":63},{"$f":"(AJ1787-AJ$9)*(AJ1787>AK$9)","v":62},{"$f":"(AK1787-AK$9)*(AK1787>AL$9)","v":61},{"$f":"(AL1787-AL$9)*(AL1787>AM$9)","v":60},{"$f":"(AM1787-AM$9)*(AM1787>AN$9)","v":59}]
[{"$f":"ROW()","v":1792},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$71","v":40},{"$f":"(R1792-R$9)*(R1792>S$9)","v":39},38,37.5,36.5,35.5,34.5,{"$f":"IF(X1792=0,0,MAX(Input!Y$71-(Input!J$71-X1792)-1,0))","v":33.5},{"$f":"(Y1792-Y$9)*(Y1792>Z$9)","v":33},32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1796},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$75","v":10},{"$f":"(R1796-R$9)*(R1796>S$9)","v":9},8,7.5,6.5,5.5,4.5,{"$f":"IF(X1796=0,0,MAX(Input!Y$75-(Input!J$75-X1796)-1,0))","v":3.5},{"$f":"(Y1796-Y$9)*(Y1796>Z$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1797},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$76","v":10},{"$f":"(R1797-R$9)*(R1797>S$9)","v":9},8,7.5,6.5,5.5,4.5,{"$f":"IF(X1797=0,0,MAX(Input!Y$76-(Input!J$76-X1797)-1,0))","v":3.5},{"$f":"(Y1797-Y$9)*(Y1797>Z$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1801},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$80","v":0},{"$f":"(R1801-R$9)*(R1801>S$9)","v":0},0,0,0,0,0,{"$f":"IF(X1801=0,0,MAX(Input!Y$80-(Input!J$80-X1801)-1,0))","v":0},{"$f":"(Y1801-Y$9)*(Y1801>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1806},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"X1914","v":0},{"$f":"Y1914","v":0},{"$f":"Z1914","v":0},{"$f":"AA1914","v":0},{"$f":"AB1914","v":0},{"$f":"AC1914","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1809},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1917","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1811},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1919","v":0},0,-2.9271402640040597E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1816},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1924","v":0},0,-0.79926933315053228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1821},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1805:Q1820)","v":0},50.292509946663444,48.316750782635751,48.183916830314615,47.433022527525665,45.931233921947779,44.429445316369879,42.927656710791986,41.425868105214093,40.669677299273275,39.157295687391638,37.644914075510002,36.132532463628372,34.620150851746736,33.107769239865092,31.605080244034994,30.102391248204899,28.599702252374797,27.097013256544699,25.5943242607146,24.077120317737894,22.559916374761194,21.042712431784491,19.525508488807787]
[{"$f":"ROW()","v":1825},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$662","v":0}]
[{"$f":"ROW()","v":1826},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$663","v":18.992544655011812}]
[{"$f":"ROW()","v":1831},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$668","v":27.97725311743331}]
[{"$f":"ROW()","v":1835},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$672","v":0}]
[{"$f":"ROW()","v":1838},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$675","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1845},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1850},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1854},null,null,"FRC"]
[{"$f":"ROW()","v":1855},null,null,"Land"]
[{"$f":"ROW()","v":1860},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R993","v":0},{"$f":"-Input!S993","v":0},{"$f":"-Input!T993","v":0},{"$f":"-Input!U993","v":0},{"$f":"-Input!V993","v":0},{"$f":"-Input!W993","v":0},{"$f":"-Input!X993","v":0},{"$f":"-Input!Y993","v":0},{"$f":"-Input!Z993","v":0},{"$f":"-Input!AA993","v":0},{"$f":"-Input!AB993","v":0},{"$f":"-Input!AC993","v":0},{"$f":"-Input!AD993","v":0},{"$f":"-Input!AE993","v":0},{"$f":"-Input!AF993","v":0},{"$f":"-Input!AG993","v":0},{"$f":"-Input!AH993","v":0},{"$f":"-Input!AI993","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1864},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R997","v":-2.8944108396639005E-3},{"$f":"-Input!S997","v":-2.8944108396639005E-3},{"$f":"-Input!T997","v":-1.2325728144386466E-2},{"$f":"-Input!U997","v":-2.4651456288772931E-2},{"$f":"-Input!V997","v":-2.4651456288772931E-2},{"$f":"-Input!W997","v":-2.4651456288772931E-2},{"$f":"-Input!X997","v":-2.4651456288772931E-2},{"$f":"-Input!Y997","v":-1.2325728144386466E-2},{"$f":"-Input!Z997","v":-2.4651456288772924E-2},{"$f":"-Input!AA997","v":-2.4651456288772924E-2},{"$f":"-Input!AB997","v":-2.4651456288772924E-2},{"$f":"-Input!AC997","v":-2.4651456288772921E-2},{"$f":"-Input!AD997","v":-2.4651456288772921E-2},{"$f":"-Input!AE997","v":-2.4493468979854858E-2},{"$f":"-Input!AF997","v":-2.4493468979854976E-2},{"$f":"-Input!AG997","v":-2.4493468979854976E-2},{"$f":"-Input!AH997","v":-2.4493468979854976E-2},{"$f":"-Input!AI997","v":-2.4493468979854976E-2},-2.4685801355929012E-2,-2.4685801355929012E-2,-2.4685801355929009E-2,-2.4685801355929009E-2,-2.4685801355929009E-2]
[{"$f":"ROW()","v":1869},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R1002","v":0},{"$f":"-Input!S1002","v":0},{"$f":"-Input!T1002","v":0},{"$f":"-Input!U1002","v":0},{"$f":"-Input!V1002","v":0},{"$f":"-Input!W1002","v":0},{"$f":"-Input!X1002","v":0},{"$f":"-Input!Y1002","v":0},{"$f":"-Input!Z1002","v":0},{"$f":"-Input!AA1002","v":0},{"$f":"-Input!AB1002","v":0},{"$f":"-Input!AC1002","v":0},{"$f":"-Input!AD1002","v":0},{"$f":"-Input!AE1002","v":0},{"$f":"-Input!AF1002","v":0},{"$f":"-Input!AG1002","v":0},{"$f":"-Input!AH1002","v":0},{"$f":"-Input!AI1002","v":0},{"$f":"-IF($D1869=\"Land\",0,IF(AJ1815<0,AJ1815,IF(AJ1797<1,AJ1815,MAX(MIN(IF(AJ1815>0,(AJ1815/AJ1797),0),AJ1815),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":1872},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R1005","v":0},{"$f":"-Input!S1005","v":0},{"$f":"-Input!T1005","v":0},{"$f":"-Input!U1005","v":0},{"$f":"-Input!V1005","v":0},{"$f":"-Input!W1005","v":0},{"$f":"-Input!X1005","v":0},{"$f":"-Input!Y1005","v":0},{"$f":"-Input!Z1005","v":0},{"$f":"-Input!AA1005","v":0},{"$f":"-Input!AB1005","v":0},{"$f":"-Input!AC1005","v":0},{"$f":"-Input!AD1005","v":0},{"$f":"-Input!AE1005","v":0},{"$f":"-Input!AF1005","v":0},{"$f":"-Input!AG1005","v":0},{"$f":"-Input!AH1005","v":0},{"$f":"-Input!AI1005","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1874},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R1007","v":0},{"$f":"-Input!S1007","v":0},{"$f":"-Input!T1007","v":0},{"$f":"-Input!U1007","v":0},{"$f":"-Input!V1007","v":0},{"$f":"-Input!W1007","v":0},{"$f":"-Input!X1007","v":0},{"$f":"-Input!Y1007","v":0},{"$f":"-Input!Z1007","v":0},{"$f":"-Input!AA1007","v":0},{"$f":"-Input!AB1007","v":0},{"$f":"-Input!AC1007","v":0},{"$f":"-Input!AD1007","v":0},{"$f":"-Input!AE1007","v":0},{"$f":"-Input!AF1007","v":0},{"$f":"-Input!AG1007","v":0},{"$f":"-Input!AH1007","v":0},{"$f":"-Input!AI1007","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1877},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q$704","v":0}]
[{"$f":"ROW()","v":1883},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q$710","v":0}]
[{"$f":"ROW()","v":1884},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q$711","v":0}]
[{"$f":"ROW()","v":1889},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Q$716","v":0}]
[{"$f":"ROW()","v":1893},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1877:Q1892)","v":0}]
[{"$f":"ROW()","v":1898},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]
[{"$f":"ROW()","v":1901},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8542805280081193E-4,null,null,null,null,0]
[{"$f":"ROW()","v":1903},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]
[{"$f":"ROW()","v":1908},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1910},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]
[{"$f":"ROW()","v":1913},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1805+Q1823+Q1841+Q1859+Q1877 + Q1895","v":2.3199044318781055},2.3083665118432179,2.2968285918083304,2.2870962672667696,2.267631618183648,2.2481669691005264,2.2287023200174048,2.2092376709342831,2.1942088432408529,2.1641511878539919,2.1340935324671308,2.1040358770802698,2.0739782216934088,2.0439205663065478,2.0140555457089393,1.9841905251113308,1.9543255045137222,1.9244604839161137,1.8945954633185051,1.8645225194563066,1.8344495755941082,1.8043766317319097,1.7743036878697112,1.7442307440075127]
[{"$f":"ROW()","v":1918},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1810+Q1828+Q1846+Q1864+Q1882 + Q1900","v":0.9425441606526993},0.9396497498130354,0.93675533897337149,0.924429610828985,0.89977815454021204,0.87512669825143907,0.85047524196266611,0.82582378567389314,0.81349805752950666,0.78884660124073369,0.76419514495196073,0.73954368866318776,0.71489223237441479,0.69024077608564183,0.665747307105787,0.64125383812593206,0.61676036914607713,0.59226690016622219,0.56777343118636725,0.54308762983043823,0.51840182847450922,0.4937160271185802,0.46903022576265119,0.44434442440672217]
[{"$f":"ROW()","v":1922},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1814+Q1832+Q1850+Q1868+Q1886 + Q1904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1927},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1819+Q1837+Q1855+Q1873+Q1891 + Q1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2008 Capex Account [m$\"&Input!$G$51&\"]\"","v":"2008 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":1932},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$66","v":120},{"$f":"(S1932-S$9)*(S1932>T$9)","v":119},118.5,117.5,116.5,115.5,{"$f":"IF(X1932=0,0,MAX(Input!Y$66-(Input!J$66-X1932)-1,0))","v":74.5},{"$f":"(Y1932-Y$9)*(Y1932>Z$9)","v":74},73,72,71,70,69,68,67,66,65,{"$f":"(AI1932-AI$9)*(AI1932>AJ$9)","v":64},{"$f":"(AJ1932-AJ$9)*(AJ1932>AK$9)","v":63},{"$f":"(AK1932-AK$9)*(AK1932>AL$9)","v":62},{"$f":"(AL1932-AL$9)*(AL1932>AM$9)","v":61},{"$f":"(AM1932-AM$9)*(AM1932>AN$9)","v":60}]
[{"$f":"ROW()","v":1937},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$71","v":40},{"$f":"(S1937-S$9)*(S1937>T$9)","v":39},38.5,37.5,36.5,35.5,{"$f":"IF(X1937=0,0,MAX(Input!Y$71-(Input!J$71-X1937)-1,0))","v":34.5},{"$f":"(Y1937-Y$9)*(Y1937>Z$9)","v":34},33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1939},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$73","v":40},{"$f":"(S1939-S$9)*(S1939>T$9)","v":39},38.5,37.5,36.5,35.5,{"$f":"IF(X1939=0,0,MAX(Input!Y$73-(Input!J$73-X1939)-1,0))","v":34.5},{"$f":"(Y1939-Y$9)*(Y1939>Z$9)","v":34},33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":1942},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$76","v":10},{"$f":"(S1942-S$9)*(S1942>T$9)","v":9},8.5,7.5,6.5,5.5,{"$f":"IF(X1942=0,0,MAX(Input!Y$76-(Input!J$76-X1942)-1,0))","v":4.5},{"$f":"(Y1942-Y$9)*(Y1942>Z$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1947},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$81","v":65.842774465500923},{"$f":"(S1947-S$9)*(S1947>T$9)","v":64.842774465500923},64.342774465500923,63.342774465500923,62.342774465500923,61.342774465500923,{"$f":"IF(X1947=0,0,MAX(Input!Y$81-(Input!J$81-X1947)-1,0))","v":60.342774465500923},{"$f":"(Y1947-Y$9)*(Y1947>Z$9)","v":59.842774465500923},58.842774465500923,57.842774465500923,56.842774465500923,55.842774465500923,54.842774465500923,53.842774465500923,52.842774465500923,51.842774465500923,50.842774465500923,49.842774465500923,48.842774465500923,47.842774465500923,46.842774465500923,45.842774465500923]
[{"$f":"ROW()","v":1951},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"X2059","v":0},{"$f":"Y2059","v":0},{"$f":"Z2059","v":0},{"$f":"AA2059","v":0},{"$f":"AB2059","v":0},{"$f":"AC2059","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1956},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2064","v":1.812494515029384E-2},1.7764254540282472E-2,1.7536507687201927E-2,1.7081013981040838E-2,1.6625520274879749E-2,1.617002656871866E-2,1.571453286255757E-2,1.5486786009477026E-2,1.5031292303315937E-2,1.4575798597154847E-2,1.4120304890993758E-2,1.3664811184832669E-2,1.320931747867158E-2,1.2756742960083934E-2,1.2304168441496288E-2,1.1851593922908642E-2,1.1399019404320997E-2,1.0946444885733351E-2,1.0490343015494461E-2,1.0034241145255571E-2,9.5781392750166807E-3,9.1220374047777907E-3]
[{"$f":"ROW()","v":1959},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1961},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2069","v":3.7545037280110551},2.6006105076143085,2.2755341941625198,1.6253815672589425,0.97522894035536523,0.325076313451788,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,0,0,0,0]
[{"$f":"ROW()","v":1966},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1950:S1965)","v":51.228879863725531},48.841514950164992,47.842278627418892,45.843805981926678,43.845333336434464,41.846860690942265,40.173464358901839,39.488553960604605,38.118733164010138,36.74891236741567,35.379091570821203,34.009270774226728,32.63944997763226,31.278408147230245,29.917366316828229,28.556324486426213,27.195282656024201,25.834240825622182,24.460558211014273,23.086875596406365,21.713192981798453,20.339510367190542]
[{"$f":"ROW()","v":1968},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$660","v":4.7757341507431796}]
[{"$f":"ROW()","v":1971},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$663","v":16.753032997287125}]
[{"$f":"ROW()","v":1976},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$668","v":25.492041744490713}]
[{"$f":"ROW()","v":1980},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$672","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1988},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1990},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1995},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1997},null,null,"Information Technology"]
[{"$f":"ROW()","v":2000},null,null,"Land"]
[{"$f":"ROW()","v":2005},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S1029","v":0},{"$f":"-Input!T1029","v":0},{"$f":"-Input!U1029","v":0},{"$f":"-Input!V1029","v":0},{"$f":"-Input!W1029","v":0},{"$f":"-Input!X1029","v":0},{"$f":"-Input!Y1029","v":0},{"$f":"-Input!Z1029","v":0},{"$f":"-Input!AA1029","v":0},{"$f":"-Input!AB1029","v":0},{"$f":"-Input!AC1029","v":0},{"$f":"-Input!AD1029","v":0},{"$f":"-Input!AE1029","v":0},{"$f":"-Input!AF1029","v":0},{"$f":"-Input!AG1029","v":0},{"$f":"-Input!AH1029","v":0},{"$f":"-Input!AI1029","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2009},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S1033","v":-3.5665759656963373E-3},{"$f":"-Input!T1033","v":-3.3764288967798864E-3},{"$f":"-Input!U1033","v":-6.7528577935597744E-3},{"$f":"-Input!V1033","v":-6.7528577935597727E-3},{"$f":"-Input!W1033","v":-6.7528577935597744E-3},{"$f":"-Input!X1033","v":-6.7528577935597727E-3},{"$f":"-Input!Y1033","v":-3.3764288967798859E-3},{"$f":"-Input!Z1033","v":-6.7528577935597718E-3},{"$f":"-Input!AA1033","v":-6.752857793559771E-3},{"$f":"-Input!AB1033","v":-6.752857793559771E-3},{"$f":"-Input!AC1033","v":-6.752857793559771E-3},{"$f":"-Input!AD1033","v":-6.7528577935597701E-3},{"$f":"-Input!AE1033","v":-6.709579789298559E-3},{"$f":"-Input!AF1033","v":-6.709579789298559E-3},{"$f":"-Input!AG1033","v":-6.709579789298559E-3},{"$f":"-Input!AH1033","v":-6.709579789298559E-3},{"$f":"-Input!AI1033","v":-6.709579789298559E-3},-6.7618740444475274E-3,-6.7618740444475274E-3,-6.7618740444475274E-3,-6.7618740444475274E-3,-6.7618740444475274E-3]
[{"$f":"ROW()","v":2014},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S1038","v":0},{"$f":"-Input!T1038","v":0},{"$f":"-Input!U1038","v":0},{"$f":"-Input!V1038","v":0},{"$f":"-Input!W1038","v":0},{"$f":"-Input!X1038","v":0},{"$f":"-Input!Y1038","v":0},{"$f":"-Input!Z1038","v":0},{"$f":"-Input!AA1038","v":0},{"$f":"-Input!AB1038","v":0},{"$f":"-Input!AC1038","v":0},{"$f":"-Input!AD1038","v":0},{"$f":"-Input!AE1038","v":0},{"$f":"-Input!AF1038","v":0},{"$f":"-Input!AG1038","v":0},{"$f":"-Input!AH1038","v":0},{"$f":"-Input!AI1038","v":0},{"$f":"-IF($D2014=\"Land\",0,IF(AJ1960<0,AJ1960,IF(AJ1942<1,AJ1960,MAX(MIN(IF(AJ1960>0,(AJ1960/AJ1942),0),AJ1960),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2015},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S1039","v":-1.1538932203967465},{"$f":"-Input!T1039","v":-0.32507631345178856},{"$f":"-Input!U1039","v":-0.65015262690357722},{"$f":"-Input!V1039","v":-0.65015262690357722},{"$f":"-Input!W1039","v":-0.65015262690357722},{"$f":"-Input!X1039","v":-0.32507631345178867},{"$f":"-Input!Y1039","v":0},{"$f":"-Input!Z1039","v":0},{"$f":"-Input!AA1039","v":0},{"$f":"-Input!AB1039","v":0},{"$f":"-Input!AC1039","v":0},{"$f":"-Input!AD1039","v":0},{"$f":"-Input!AE1039","v":0},{"$f":"-Input!AF1039","v":0},{"$f":"-Input!AG1039","v":0},{"$f":"-Input!AH1039","v":0},{"$f":"-Input!AI1039","v":0},6.6613381477509392E-16,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2024},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R$706","v":0}]
[{"$f":"ROW()","v":2026},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R$708","v":0}]
[{"$f":"ROW()","v":2029},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R$711","v":0}]
[{"$f":"ROW()","v":2034},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!R$716","v":0}]
[{"$f":"ROW()","v":2038},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2022:R2037)","v":0}]
[{"$f":"ROW()","v":2043},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2044},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2048},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2053},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2058},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1950+R1968+R1986+R2004+R2022 + R2040","v":4.7757341507431796},4.7653786852683675,4.7453560857504336,4.7053108867145648,4.665265687678696,4.6252204886428272,4.5851752896069584,4.5544023010861068,4.4928563240444026,4.4313103470026984,4.3697643699609943,4.3082183929192901,4.2466724158775859,4.1855208773296422,4.1243693387816984,4.0632178002337547,4.0020662616858109,3.9409147231378676,3.8793379305888385,3.8177611380398093,3.7561843454907802,3.694607552941751,3.6330307603927219]
[{"$f":"ROW()","v":2060},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1952+R1970+R1988+R2006+R2024 + R2042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2063},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1955+R1973+R1991+R2009+R2027 + R2045","v":0.26692802991452752},0.2633614539488312,0.25998502505205134,0.25323216725849157,0.2464793094649318,0.23972645167137202,0.23297359387781225,0.22959716498103236,0.22284430718747258,0.21609144939391281,0.20933859160035304,0.20258573380679326,0.19583287601323349,0.18912329622393492,0.18241371643463636,0.17570413664533779,0.16899455685603923,0.16228497706674067,0.15552310302229314,0.14876122897784561,0.14199935493339808,0.13523748088895055,0.12847560684450302]
[{"$f":"ROW()","v":2067},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1959+R1977+R1995+R2013+R2031 + R2049","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2072},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1964+R1982+R2000+R2018+R2036 + R2054","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2073},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1965+R1983+R2001+R2019+R2037 + R2055","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2077},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$66","v":120},{"$f":"(T2077-T$9)*(T2077>U$9)","v":119.5},118.5,117.5,116.5,{"$f":"IF(X2077=0,0,MAX(Input!Y$66-(Input!J$66-X2077)-1,0))","v":75.5},{"$f":"(Y2077-Y$9)*(Y2077>Z$9)","v":75},74,73,72,71,70,69,68,67,66,{"$f":"(AI2077-AI$9)*(AI2077>AJ$9)","v":65},{"$f":"(AJ2077-AJ$9)*(AJ2077>AK$9)","v":64},{"$f":"(AK2077-AK$9)*(AK2077>AL$9)","v":63},{"$f":"(AL2077-AL$9)*(AL2077>AM$9)","v":62},{"$f":"(AM2077-AM$9)*(AM2077>AN$9)","v":61}]
[{"$f":"ROW()","v":2082},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$71","v":40},{"$f":"(T2082-T$9)*(T2082>U$9)","v":39.5},38.5,37.5,36.5,{"$f":"IF(X2082=0,0,MAX(Input!Y$71-(Input!J$71-X2082)-1,0))","v":35.5},{"$f":"(Y2082-Y$9)*(Y2082>Z$9)","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[{"$f":"ROW()","v":2087},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$76","v":10},{"$f":"(T2087-T$9)*(T2087>U$9)","v":9.5},8.5,7.5,6.5,{"$f":"IF(X2087=0,0,MAX(Input!Y$76-(Input!J$76-X2087)-1,0))","v":5.5},{"$f":"(Y2087-Y$9)*(Y2087>Z$9)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2089},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$78","v":10},{"$f":"(T2089-T$9)*(T2089>U$9)","v":9.5},8.5,7.5,6.5,{"$f":"IF(X2089=0,0,MAX(Input!Y$78-(Input!J$78-X2089)-1,0))","v":5.5},{"$f":"(Y2089-Y$9)*(Y2089>Z$9)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2092},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$81","v":65.842774465500923},{"$f":"(T2092-T$9)*(T2092>U$9)","v":65.342774465500923},64.342774465500923,63.342774465500923,62.342774465500923,{"$f":"IF(X2092=0,0,MAX(Input!Y$81-(Input!J$81-X2092)-1,0))","v":61.342774465500923},{"$f":"(Y2092-Y$9)*(Y2092>Z$9)","v":60.842774465500923},59.842774465500923,58.842774465500923,57.842774465500923,56.842774465500923,55.842774465500923,54.842774465500923,53.842774465500923,52.842774465500923,51.842774465500923,50.842774465500923,49.842774465500923,48.842774465500923,47.842774465500923,46.842774465500923]
[{"$f":"ROW()","v":2097},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2101},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2209","v":2.391351133604656},2.3614592444345979,2.3016754660944816,2.2418916877543653,2.182107909414249,2.1223241310741328,2.0924322419040746,2.0326484635639583,1.9728646852238418,1.9130809068837253,1.8532971285436088,1.7935133502034923,1.7341127167026205,1.6747120832017486,1.6153114497008767,1.5559108162000048,1.4965101826991329,1.4366497753911676,1.3767893680832022,1.3169289607752368,1.2570685534672714]
[{"$f":"ROW()","v":2102},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2210","v":0.21707795911252892},0.21436448462362231,0.20893753564580908,0.20351058666799585,0.19808363769018261,0.19265668871236938,0.18994321422346278,0.18451626524564954,0.17908931626783631,0.17366236729002307,0.16823541831220984,0.1628084693343966,0.15741630081963581,0.15202413230487502,0.14663196379011423,0.14123979527535344,0.13584762676059264,0.13041372169016893,0.12497981661974522,0.11954591154932151,0.1141120064788978]
[{"$f":"ROW()","v":2106},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2214","v":2.7166641664364275},2.4449977497927846,1.9016649165054993,1.358332083218214,0.81499924993092843,0.27166641664364299,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,7.2164496600635175E-16,0,0,0,0]
[{"$f":"ROW()","v":2111},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2095:T2110)","v":61.221185136370707},60.188825898625318,58.124107423134546,56.059388947643782,53.994670472153018,51.929951996662254,50.864573624715959,49.277149714110678,47.689725803505397,46.102301892900108,44.51487798229482,42.927454071689539,41.350203711434006,39.772953351178472,38.195702990922946,36.618452630667413,35.041202270411887,33.449901151762809,31.858600033113735,30.267298914464661,28.675997795815586]
[{"$f":"ROW()","v":2116},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$663","v":12.440905923975064}]
[{"$f":"ROW()","v":2118},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$665","v":1.048098346562045}]
[{"$f":"ROW()","v":2121},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$668","v":27.449419813671021}]
[{"$f":"ROW()","v":2126},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$673","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":2131},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2136},null,null,"Regulators"]
[{"$f":"ROW()","v":2139},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2145},null,null,"Land"]
[{"$f":"ROW()","v":2147},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2131:T2146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2150},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T1065","v":0},{"$f":"-Input!U1065","v":0},{"$f":"-Input!V1065","v":0},{"$f":"-Input!W1065","v":0},{"$f":"-Input!X1065","v":0},{"$f":"-Input!Y1065","v":0},{"$f":"-Input!Z1065","v":0},{"$f":"-Input!AA1065","v":0},{"$f":"-Input!AB1065","v":0},{"$f":"-Input!AC1065","v":0},{"$f":"-Input!AD1065","v":0},{"$f":"-Input!AE1065","v":0},{"$f":"-Input!AF1065","v":0},{"$f":"-Input!AG1065","v":0},{"$f":"-Input!AH1065","v":0},{"$f":"-Input!AI1065","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2155},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T1070","v":-2.9891889170058202E-2},{"$f":"-Input!U1070","v":-5.9783778340116403E-2},{"$f":"-Input!V1070","v":-5.9783778340116389E-2},{"$f":"-Input!W1070","v":-5.9783778340116389E-2},{"$f":"-Input!X1070","v":-5.9783778340116389E-2},{"$f":"-Input!Y1070","v":-2.9891889170058202E-2},{"$f":"-Input!Z1070","v":-5.9783778340116403E-2},{"$f":"-Input!AA1070","v":-5.9783778340116403E-2},{"$f":"-Input!AB1070","v":-5.9783778340116396E-2},{"$f":"-Input!AC1070","v":-5.9783778340116396E-2},{"$f":"-Input!AD1070","v":-5.9783778340116403E-2},{"$f":"-Input!AE1070","v":-5.9400633500871845E-2},{"$f":"-Input!AF1070","v":-5.9400633500871845E-2},{"$f":"-Input!AG1070","v":-5.9400633500871845E-2},{"$f":"-Input!AH1070","v":-5.9400633500871845E-2},{"$f":"-Input!AI1070","v":-5.9400633500871845E-2},-5.9860407307965317E-2,-5.9860407307965317E-2,-5.986040730796531E-2,-5.986040730796531E-2,-5.9860407307965303E-2]
[{"$f":"ROW()","v":2159},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T1074","v":0},{"$f":"-Input!U1074","v":0},{"$f":"-Input!V1074","v":0},{"$f":"-Input!W1074","v":0},{"$f":"-Input!X1074","v":0},{"$f":"-Input!Y1074","v":0},{"$f":"-Input!Z1074","v":0},{"$f":"-Input!AA1074","v":0},{"$f":"-Input!AB1074","v":0},{"$f":"-Input!AC1074","v":0},{"$f":"-Input!AD1074","v":0},{"$f":"-Input!AE1074","v":0},{"$f":"-Input!AF1074","v":0},{"$f":"-Input!AG1074","v":0},{"$f":"-Input!AH1074","v":0},{"$f":"-Input!AI1074","v":0},{"$f":"-IF($D2159=\"Land\",0,IF(AJ2105<0,AJ2105,IF(AJ2087<1,AJ2105,MAX(MIN(IF(AJ2105>0,(AJ2105/AJ2087),0),AJ2105),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2160},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T1075","v":-0.27166641664364272},{"$f":"-Input!U1075","v":-0.54333283328728543},{"$f":"-Input!V1075","v":-0.54333283328728543},{"$f":"-Input!W1075","v":-0.54333283328728554},{"$f":"-Input!X1075","v":-0.54333283328728543},{"$f":"-Input!Y1075","v":-0.27166641664364227},{"$f":"-Input!Z1075","v":0},{"$f":"-Input!AA1075","v":0},{"$f":"-Input!AB1075","v":0},{"$f":"-Input!AC1075","v":0},{"$f":"-Input!AD1075","v":0},{"$f":"-Input!AE1075","v":0},{"$f":"-Input!AF1075","v":0},{"$f":"-Input!AG1075","v":0},{"$f":"-Input!AH1075","v":0},{"$f":"-Input!AI1075","v":0},-7.2164496600635175E-16,0,0,0,0]
[{"$f":"ROW()","v":2165},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2149:T2164)","v":-1.032359237745383},-2.0647184754907659,-2.0647184754907659,-2.0647184754907659,-2.0647184754907659,-1.065378371946285,-1.5874239106052861,-1.5874239106052861,-1.5874239106052861,-1.5874239106052861,-1.5874239106052861,-1.5772503602555301,-1.5772503602555301,-1.5772503602555301,-1.5772503602555301,-1.5772503602555301,-1.5913011186490762,-1.5913011186490755,-1.5913011186490755,-1.5913011186490755,-1.5913011186490758]
[{"$f":"ROW()","v":2168},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S$705","v":0}]
[{"$f":"ROW()","v":2174},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S$711","v":0}]
[{"$f":"ROW()","v":2175},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S$712","v":0}]
[{"$f":"ROW()","v":2180},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!S$717","v":0}]
["Over Depreciation"]
[{"$f":"ROW()","v":2188},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2189},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2194},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2197},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2203},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2095+S2113+S2131+S2149+S2167 + S2185","v":14.957667793008957},14.895344177204754,14.770696945596345,14.646049713987937,14.521402482379528,14.39675525077112,14.301412500766013,14.1107270007558,13.920041500745587,13.729356000735374,13.538670500725161,13.347985000714948,13.158521574104512,12.969058147494076,12.77959472088364,12.590131294273204,12.400667867662769,12.209888362006419,12.019108856350069,11.828329350693719,11.63754984503737,11.44677033938102]
[{"$f":"ROW()","v":2204},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2096+S2114+S2132+S2150+S2168 + S2186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2209},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2101+S2119+S2137+S2155+S2173 + S2191","v":2.391351133604656},2.3614592444345979,2.3016754660944816,2.2418916877543653,2.182107909414249,2.1223241310741328,2.0924322419040746,2.0326484635639583,1.9728646852238418,1.9130809068837253,1.8532971285436088,1.7935133502034923,1.7341127167026205,1.6747120832017486,1.6153114497008767,1.5559108162000048,1.4965101826991329,1.4366497753911676,1.3767893680832022,1.3169289607752368,1.2570685534672714,1.197208146159306]
[{"$f":"ROW()","v":2213},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2105+S2123+S2141+S2159+S2177 + S2195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2218},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2110+S2128+S2146+S2164+S2182 + S2200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2223},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(U2223-U$9)*(U2223>V$9)","v":119},118,117,{"$f":"IF(X2223=0,0,MAX(Input!Y$67-(Input!J$67-X2223)-1,0))","v":56},{"$f":"(Y2223-Y$9)*(Y2223>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":2226},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$70","v":60},{"$f":"(U2226-U$9)*(U2226>V$9)","v":59},58,57,{"$f":"IF(X2226=0,0,MAX(Input!Y$70-(Input!J$70-X2226)-1,0))","v":56},{"$f":"(Y2226-Y$9)*(Y2226>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":2232},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$76","v":10},{"$f":"(U2232-U$9)*(U2232>V$9)","v":9},8,7,{"$f":"IF(X2232=0,0,MAX(Input!Y$76-(Input!J$76-X2232)-1,0))","v":6},{"$f":"(Y2232-Y$9)*(Y2232>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":2233},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$77","v":5},{"$f":"(U2233-U$9)*(U2233>V$9)","v":4},3,2,{"$f":"IF(X2233=0,0,MAX(Input!Y$77-(Input!J$77-X2233)-1,0))","v":1},{"$f":"(Y2233-Y$9)*(Y2233>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2238}]
[{"$f":"ROW()","v":2242},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2247},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2337","v":0.15037758365519185},0.13401573068620526,0.11765387771721865,0.10129202474823204,8.4930171779245431E-2,8.3750586060089241E-2,8.1391414621776875E-2,7.9032243183464496E-2,7.6673071745152116E-2,7.4313900306839736E-2,7.1954728868527371E-2,6.9610676989175294E-2,6.7266625109823217E-2,6.4922573230471139E-2,6.2578521351119062E-2,6.0234469471766978E-2,5.7872333414050625E-2,5.5510197356334272E-2,5.3148061298617919E-2,5.0785925240901565E-2]
[{"$f":"ROW()","v":2248},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2338","v":12.261723643196573},11.735694511051641,11.20966537890671,10.683636246761779,10.157607114616848,9.915759326173589,9.4320637492870727,8.9483681724005564,8.4646725955140401,7.9809770186275237,7.4972814417410074,7.0166857937849647,6.536090145828922,6.0554944978728793,5.5748988499168366,5.0943032019607939,4.6091314684407187,4.1239597349206427,3.6387880014005671,3.1536162678804915]
[{"$f":"ROW()","v":2252},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2342","v":0},0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2260},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$662","v":0}]
[{"$f":"ROW()","v":2262},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$664","v":0}]
[{"$f":"ROW()","v":2267},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$669","v":5.1278474836349105E-15}]
[{"$f":"ROW()","v":2271},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$673","v":0}]
[{"$f":"ROW()","v":2276},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$678","v":0}]
[{"$f":"ROW()","v":2277},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$679","v":0}]
[{"$f":"ROW()","v":2281},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$683","v":0}]
[{"$f":"ROW()","v":2286},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$688","v":0}]
[{"$f":"ROW()","v":2289},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$691","v":0}]
[{"$f":"ROW()","v":2291},null,null,"Equity Raising Cost",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,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U1102","v":0},{"$f":"-Input!V1102","v":0},{"$f":"-Input!W1102","v":0},{"$f":"-Input!X1102","v":0},{"$f":"-Input!Y1102","v":0},{"$f":"-Input!Z1102","v":0},{"$f":"-Input!AA1102","v":0},{"$f":"-Input!AB1102","v":0},{"$f":"-Input!AC1102","v":0},{"$f":"-Input!AD1102","v":0},{"$f":"-Input!AE1102","v":0},{"$f":"-Input!AF1102","v":0},{"$f":"-Input!AG1102","v":0},{"$f":"-Input!AH1102","v":0},{"$f":"-Input!AI1102","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2301},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U1107","v":-1.6361852968986609E-2},{"$f":"-Input!V1107","v":-1.6361852968986606E-2},{"$f":"-Input!W1107","v":-1.6361852968986609E-2},{"$f":"-Input!X1107","v":-1.6361852968986606E-2},{"$f":"-Input!Y1107","v":-1.1795857191561861E-3},{"$f":"-Input!Z1107","v":-2.3591714383123727E-3},{"$f":"-Input!AA1107","v":-2.3591714383123727E-3},{"$f":"-Input!AB1107","v":-2.3591714383123727E-3},{"$f":"-Input!AC1107","v":-2.3591714383123727E-3},{"$f":"-Input!AD1107","v":-2.3591714383123723E-3},{"$f":"-Input!AE1107","v":-2.3440518793520818E-3},{"$f":"-Input!AF1107","v":-2.3440518793520818E-3},{"$f":"-Input!AG1107","v":-2.3440518793520818E-3},{"$f":"-Input!AH1107","v":-2.3440518793520818E-3},{"$f":"-Input!AI1107","v":-2.3440518793520818E-3},-2.362136057716352E-3,-2.362136057716352E-3,-2.362136057716352E-3,-2.362136057716352E-3,-2.362136057716352E-3]
[{"$f":"ROW()","v":2305},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U1111","v":-0.88326318261832493},{"$f":"-Input!V1111","v":-0.88326318261832493},{"$f":"-Input!W1111","v":-0.88326318261832493},{"$f":"-Input!X1111","v":-0.88326318261832515},{"$f":"-Input!Y1111","v":1.1050241178912779},{"$f":"-Input!Z1111","v":0},{"$f":"-Input!AA1111","v":0},{"$f":"-Input!AB1111","v":0},{"$f":"-Input!AC1111","v":0},{"$f":"-Input!AD1111","v":0},{"$f":"-Input!AE1111","v":0},{"$f":"-Input!AF1111","v":0},{"$f":"-Input!AG1111","v":0},{"$f":"-Input!AH1111","v":0},{"$f":"-Input!AI1111","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2306},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U1112","v":0},{"$f":"-Input!V1112","v":0},{"$f":"-Input!W1112","v":0},{"$f":"-Input!X1112","v":0},{"$f":"-Input!Y1112","v":0},{"$f":"-Input!Z1112","v":0},{"$f":"-Input!AA1112","v":0},{"$f":"-Input!AB1112","v":0},{"$f":"-Input!AC1112","v":0},{"$f":"-Input!AD1112","v":0},{"$f":"-Input!AE1112","v":0},{"$f":"-Input!AF1112","v":0},{"$f":"-Input!AG1112","v":0},{"$f":"-Input!AH1112","v":0},{"$f":"-Input!AI1112","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2310},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U2294:U2309)","v":-1.7677198294469862},-1.7677198294469862,-1.7677198294469862,-1.7677198294469867,0.70288322765616285,-0.80428178047023002,-0.80428178047023002,-0.80428178047023002,-0.80428178047023002,-0.80428178047023002,-0.79912726494709574,-0.79912726494709574,-0.79912726494709574,-0.79912726494709574,-0.79912726494709574,-0.80599039711895704,-0.80599039711895659,-0.80599039711895659,-0.8059903971189567,-0.8059903971189567]
[{"$f":"ROW()","v":2315},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T$707","v":0}]
[{"$f":"ROW()","v":2318},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T$710","v":0}]
[{"$f":"ROW()","v":2320},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T$712","v":0}]
[{"$f":"ROW()","v":2325},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T$717","v":0}]
[{"$f":"ROW()","v":2330},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2240+T2258+T2276+T2294 + T2312","v":11.373536840591987},11.258392517230689,11.143248193869391,11.028103870508094,10.912959547146796,10.841163760652408,10.697572187663635,10.553980614674861,10.410389041686088,10.266797468697314,10.123205895708541,9.9805345785429544,9.8378632613773682,9.695191944211782,9.5525206270461958,9.4098493098806095,9.2661874883557154,9.1225256668308212,8.9788638453059271,8.8352020237810329,8.6915402022561388]
[{"$f":"ROW()","v":2334},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2244+T2262+T2280+T2298 + T2316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2335},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2245+T2263+T2281+T2299 + T2317","v":0.35354341415033758},0.32944484031518617,0.30534626648003477,0.28124769264488336,0.25714911880973196,0.25357760327070789,0.24643457219265977,0.23929154111461165,0.23214851003656353,0.22500547895851541,0.2178624478804673,0.21076519536593766,0.20366794285140802,0.19657069033687838,0.18947343782234874,0.18237618530781913,0.17522417804084583,0.16807217077387254,0.16092016350689925,0.15376815623992596,0.14661614897295266]
[{"$f":"ROW()","v":2339},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2249+T2267+T2285+T2303 + T2321","v":5.1278474836349105E-15},5.1278474836349105E-15,5.1278474836349105E-15,5.1278474836349105E-15,5.1278474836349105E-15,4.7005268599986681E-15,3.8458856127261832E-15,2.9912443654536984E-15,2.1366031181812136E-15,1.2819618709087286E-15,4.2732062363624349E-16,4.2732062363624349E-16,4.2732062363624349E-16,4.2732062363624349E-16,4.2732062363624349E-16,4.2732062363624349E-16,0,0,0,0,0]
[{"$f":"ROW()","v":2344},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2254+T2272+T2290+T2308 + T2326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2011 (Jul-10 to Jun-11) Capex Account [m$\"&Input!$G$51&\"]\"","v":"2011 (Jul-10 to Jun-11) Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":2349},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$66","v":120},{"$f":"(V2349-V$9)*(V2349>W$9)","v":119},118,{"$f":"IF(X2349=0,0,MAX(Input!Y$66-(Input!J$66-X2349)-1,0))","v":77},{"$f":"(Y2349-Y$9)*(Y2349>Z$9)","v":76.5},75.5,74.5,73.5,72.5,71.5,70.5,69.5,68.5,67.5,{"$f":"(AI2349-AI$9)*(AI2349>AJ$9)","v":66.5},{"$f":"(AJ2349-AJ$9)*(AJ2349>AK$9)","v":65.5},{"$f":"(AK2349-AK$9)*(AK2349>AL$9)","v":64.5},{"$f":"(AL2349-AL$9)*(AL2349>AM$9)","v":63.5},{"$f":"(AM2349-AM$9)*(AM2349>AN$9)","v":62.5}]
[{"$f":"ROW()","v":2354},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$71","v":40},{"$f":"(V2354-V$9)*(V2354>W$9)","v":39},38,{"$f":"IF(X2354=0,0,MAX(Input!Y$71-(Input!J$71-X2354)-1,0))","v":37},{"$f":"(Y2354-Y$9)*(Y2354>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":2359},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$76","v":10},{"$f":"(V2359-V$9)*(V2359>W$9)","v":9},8,{"$f":"IF(X2359=0,0,MAX(Input!Y$76-(Input!J$76-X2359)-1,0))","v":7},{"$f":"(Y2359-Y$9)*(Y2359>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":2363},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$80","v":0},{"$f":"(V2363-V$9)*(V2363>W$9)","v":0},0,{"$f":"IF(X2363=0,0,MAX(Input!Y$80-(Input!J$80-X2363)-1,0))","v":0},{"$f":"(Y2363-Y$9)*(Y2363>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2364},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$81","v":65.842774465500923},{"$f":"(V2364-V$9)*(V2364>W$9)","v":64.842774465500923},63.842774465500923,{"$f":"IF(X2364=0,0,MAX(Input!Y$81-(Input!J$81-X2364)-1,0))","v":62.842774465500923},{"$f":"(Y2364-Y$9)*(Y2364>Z$9)","v":62.342774465500923},61.342774465500923,60.342774465500923,59.342774465500923,58.342774465500923,57.342774465500923,56.342774465500923,55.342774465500923,54.342774465500923,53.342774465500923,52.342774465500923,51.342774465500923,50.342774465500923,49.342774465500923,48.342774465500923]
[{"$f":"ROW()","v":2368},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,{"$f":"X2458","v":0},{"$f":"Y2458","v":0},{"$f":"Z2458","v":0},{"$f":"AA2458","v":0},{"$f":"AB2458","v":0},{"$f":"AC2458","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2373},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2463","v":0.24595080376639764},0.23065903010152597,0.2153672564366543,0.20007548277178264,0.19737176003162341,0.19196431455130494,0.18655686907098648,0.18114942359066802,0.17574197811034956,0.17033453263003109,0.16496174261791496,0.15958895260579883,0.1542161625936827,0.14884337258156657,0.14347058256945044,0.13805659832154665,0.13264261407364286,0.12722862982573907,0.12181464557783528]
[{"$f":"ROW()","v":2378},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2468","v":5.5455953841697374},4.2236888232035241,2.9017822622373113,1.5798757012710984,1.1849067759533238,0.3949689253177745,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,-1.6653345369377348E-16,0,0,0,0]
[{"$f":"ROW()","v":2380},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2470","v":0},0,0,{"$f":"X2470","v":0},0,0,0,0,0,{"$f":"AD2470","v":0},{"$f":"AE2470","v":0},{"$f":"AF2470","v":0},{"$f":"AG2470","v":0},{"$f":"AH2470","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2383},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2367:V2382)","v":53.228477303998183},50.144177924506906,47.059878545015621,43.97557916552433,42.847637921874046,40.591755434573493,38.730841872590709,37.264897235925694,35.798952599260687,34.333007962595687,32.876458334706477,31.466835074365413,30.104138181572466,28.741441288779527,27.37874439598658,26.003195985181847,24.628555625074092,23.253915264966345,21.87927490485859]
[{"$f":"ROW()","v":2388},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$663","v":13.295008868464572}]
[{"$f":"ROW()","v":2392},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$667","v":1.5075312376948669}]
[{"$f":"ROW()","v":2393},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$668","v":26.759934994125391}]
[{"$f":"ROW()","v":2397},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$672","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":2407},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$682","v":0}]
[{"$f":"ROW()","v":2409},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$684","v":0}]
[{"$f":"ROW()","v":2412},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$687","v":0}]
[{"$f":"ROW()","v":2417},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$692","v":0}]
[{"$f":"ROW()","v":2421},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V1136","v":-5.0106655296873977E-2},{"$f":"-Input!W1136","v":-5.0106655296873977E-2},{"$f":"-Input!X1136","v":-5.010665529687397E-2},{"$f":"-Input!Y1136","v":-2.9016932715815968E-2},{"$f":"-Input!Z1136","v":-5.8033865431631936E-2},{"$f":"-Input!AA1136","v":-5.8033865431631936E-2},{"$f":"-Input!AB1136","v":-5.8033865431631929E-2},{"$f":"-Input!AC1136","v":-5.8033865431631929E-2},{"$f":"-Input!AD1136","v":-5.8033865431631922E-2},{"$f":"-Input!AE1136","v":-5.7661935509186295E-2},{"$f":"-Input!AF1136","v":-5.7661935509186295E-2},{"$f":"-Input!AG1136","v":-5.7661935509186295E-2},{"$f":"-Input!AH1136","v":-5.7661935509186295E-2},{"$f":"-Input!AI1136","v":-5.7661935509186295E-2},{"$f":"-IF($D2421=\"Land\",0,IF(AJ2367<0,AJ2367,IF(AJ2349<1,AJ2367,MAX(MIN(IF(AJ2367>0,(AJ2367/AJ2349),0),AJ2367),0)*AJ$9)))","v":-5.806183008745492E-2},-5.806183008745492E-2,-5.8061830087454913E-2,-5.8061830087454913E-2,-5.8061830087454906E-2]
[{"$f":"ROW()","v":2422},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V1137","v":0},{"$f":"-Input!W1137","v":0},{"$f":"-Input!X1137","v":0},{"$f":"-Input!Y1137","v":0},{"$f":"-Input!Z1137","v":0},{"$f":"-Input!AA1137","v":0},{"$f":"-Input!AB1137","v":0},{"$f":"-Input!AC1137","v":0},{"$f":"-Input!AD1137","v":0},{"$f":"-Input!AE1137","v":0},{"$f":"-Input!AF1137","v":0},{"$f":"-Input!AG1137","v":0},{"$f":"-Input!AH1137","v":0},{"$f":"-Input!AI1137","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2426},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V1141","v":-9.414485799517083E-3},{"$f":"-Input!W1141","v":-9.4144857995170847E-3},{"$f":"-Input!X1141","v":-9.414485799517083E-3},{"$f":"-Input!Y1141","v":-3.8537228729285168E-3},{"$f":"-Input!Z1141","v":-7.7074457458570344E-3},{"$f":"-Input!AA1141","v":-7.7074457458570344E-3},{"$f":"-Input!AB1141","v":-7.7074457458570344E-3},{"$f":"-Input!AC1141","v":-7.7074457458570344E-3},{"$f":"-Input!AD1141","v":-7.7074457458570344E-3},{"$f":"-Input!AE1141","v":-7.6580499374408646E-3},{"$f":"-Input!AF1141","v":-7.6580499374408646E-3},{"$f":"-Input!AG1141","v":-7.6580499374408646E-3},{"$f":"-Input!AH1141","v":-7.6580499374408646E-3},{"$f":"-Input!AI1141","v":-7.6580499374408646E-3},-7.71676570970914E-3,-7.71676570970914E-3,-7.71676570970914E-3,-7.71676570970914E-3,-7.71676570970914E-3]
[{"$f":"ROW()","v":2431},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V1146","v":0},{"$f":"-Input!W1146","v":0},{"$f":"-Input!X1146","v":0},{"$f":"-Input!Y1146","v":0},{"$f":"-Input!Z1146","v":0},{"$f":"-Input!AA1146","v":0},{"$f":"-Input!AB1146","v":0},{"$f":"-Input!AC1146","v":0},{"$f":"-Input!AD1146","v":0},{"$f":"-Input!AE1146","v":0},{"$f":"-Input!AF1146","v":0},{"$f":"-Input!AG1146","v":0},{"$f":"-Input!AH1146","v":0},{"$f":"-Input!AI1146","v":0},{"$f":"-IF($D2431=\"Land\",0,IF(AJ2377<0,AJ2377,IF(AJ2359<1,AJ2377,MAX(MIN(IF(AJ2377>0,(AJ2377/AJ2359),0),AJ2377),0)*AJ$9)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":2436},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V1151","v":0},{"$f":"-Input!W1151","v":0},{"$f":"-Input!X1151","v":0},{"$f":"-Input!Y1151","v":0},{"$f":"-Input!Z1151","v":0},{"$f":"-Input!AA1151","v":0},{"$f":"-Input!AB1151","v":0},{"$f":"-Input!AC1151","v":0},{"$f":"-Input!AD1151","v":0},{"$f":"-Input!AE1151","v":0},{"$f":"-Input!AF1151","v":0},{"$f":"-Input!AG1151","v":0},{"$f":"-Input!AH1151","v":0},{"$f":"-Input!AI1151","v":0},0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2441},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U$706","v":0}]
[{"$f":"ROW()","v":2446},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U$711","v":0}]
[{"$f":"ROW()","v":2448},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U$713","v":0}]
[{"$f":"ROW()","v":2451},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!U$716","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":2460},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2370+U2388+U2406+U2424 + U2442","v":13.295008868464572},13.017432430430667,12.739855992396761,12.462279554362855,12.352961312657918,12.134324829248044,11.91568834583817,11.697051862428296,11.478415379018422,11.259778895608548,11.042543619058041,10.825308342507533,10.608073065957026,10.390837789406518,10.173602512856011,9.9548153620419022,9.7360282112277936,9.517241060413685,9.2984539095995764,9.0796667587854696]
[{"$f":"ROW()","v":2465},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2375+U2393+U2411+U2429 + U2447","v":26.759934994125391},25.517755881455312,24.275576768785232,23.033397656115152,22.5099113457489,21.462938725016393,20.415966104283886,19.368993483551378,18.322020862818871,17.275048242086363,16.234785504328833,15.194522766571303,14.154260028813773,13.113997291056243,12.073734553298713,11.023844592142304,9.9739546309858937,8.9240646698294839,7.874174708673074,6.8242847475166641]
[{"$f":"ROW()","v":2467},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2377+U2395+U2413+U2431 + U2449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2470},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2380+U2398+U2416+U2434 + U2452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2477},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$67","v":120},{"$f":"(W2477-W$9)*(W2477>X$9)","v":119},{"$f":"IF(X2477=0,0,MAX(Input!Y$67-(Input!J$67-X2477)-1,0))","v":58},{"$f":"(Y2477-Y$9)*(Y2477>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":2480},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$70","v":60},{"$f":"(W2480-W$9)*(W2480>X$9)","v":59},{"$f":"IF(X2480=0,0,MAX(Input!Y$70-(Input!J$70-X2480)-1,0))","v":58},{"$f":"(Y2480-Y$9)*(Y2480>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":2485},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$75","v":10},{"$f":"(W2485-W$9)*(W2485>X$9)","v":9},{"$f":"IF(X2485=0,0,MAX(Input!Y$75-(Input!J$75-X2485)-1,0))","v":8},{"$f":"(Y2485-Y$9)*(Y2485>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":2489},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$79","v":5},{"$f":"(W2489-W$9)*(W2489>X$9)","v":4},{"$f":"IF(X2489=0,0,MAX(Input!Y$79-(Input!J$79-X2489)-1,0))","v":3},{"$f":"(Y2489-Y$9)*(Y2489>Z$9)","v":2.5},1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2494},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2584","v":3.7384407853314601},3.6541792898740697,3.5699177944166793,3.5470337059909314,3.5012655291394355,3.4554973522879395,3.4097291754364436,3.3639609985849477,{"$f":"AD2584","v":3.3181928217334518},3.2727179659340733,3.2272431101346948,3.1817682543353163,3.1362933985359378,{"$f":"AI2584","v":3.0908185427365593},{"$f":"AJ2584","v":3.0450286383997214},{"$f":"AK2584","v":2.9992387340628834},{"$f":"AL2584","v":2.9534488297260455},{"$f":"AM2584","v":2.9076589253892076}]
[{"$f":"ROW()","v":2495},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,{"$f":"X2585","v":0},{"$f":"Y2585","v":0},{"$f":"Z2585","v":0},{"$f":"AA2585","v":0},{"$f":"AB2585","v":0},{"$f":"AC2585","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2501},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2591","v":1.0034627575479198},0.76214373564542726,0.52082471374293471,0.51397175698315922,0.50026584346360836,0.48655992994405745,0.47285401642450653,0.45914810290495561,0.4454421893854047,0.43182411491146039,0.41820604043751608,0.40458796596357177,0.39096989148962746,0.37735181701568316,0.36362993276056743,0.34990804850545165,0.33618616425033587,0.32246427999522015]
[{"$f":"ROW()","v":2504},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"X2594","v":0},{"$f":"Y2594","v":0},{"$f":"Z2594","v":0},{"$f":"AA2594","v":0},{"$f":"AB2594","v":0},{"$f":"AC2594","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2506},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2596","v":0},0,0,0,0]
[{"$f":"ROW()","v":2509},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2514},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$662","v":0}]
[{"$f":"ROW()","v":2518},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$666","v":0.3148656374029471}]
[{"$f":"ROW()","v":2523},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$671","v":4.1940534842539154}]
[{"$f":"ROW()","v":2524},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$672","v":0}]
[{"$f":"ROW()","v":2530},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$678","v":0}]
[{"$f":"ROW()","v":2533},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$681","v":0}]
[{"$f":"ROW()","v":2538},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$686","v":0}]
[{"$f":"ROW()","v":2539},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$687","v":0}]
[{"$f":"ROW()","v":2543},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$691","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":2552},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W1176","v":0},{"$f":"-Input!X1176","v":0},{"$f":"-Input!Y1176","v":0},{"$f":"-Input!Z1176","v":0},{"$f":"-Input!AA1176","v":0},{"$f":"-Input!AB1176","v":0},{"$f":"-Input!AC1176","v":0},{"$f":"-Input!AD1176","v":0},{"$f":"-Input!AE1176","v":0},{"$f":"-Input!AF1176","v":0},{"$f":"-Input!AG1176","v":0},{"$f":"-Input!AH1176","v":0},{"$f":"-Input!AI1176","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2553},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W1177","v":-8.2672801379137257E-3},{"$f":"-Input!X1177","v":-8.2672801379137257E-3},{"$f":"-Input!Y1177","v":-7.566697555104568E-3},{"$f":"-Input!Z1177","v":-1.5133395110209136E-2},{"$f":"-Input!AA1177","v":-1.5133395110209136E-2},{"$f":"-Input!AB1177","v":-1.5133395110209134E-2},{"$f":"-Input!AC1177","v":-1.5133395110209134E-2},{"$f":"-Input!AD1177","v":-1.5133395110209134E-2},{"$f":"-Input!AE1177","v":-1.5036407559443491E-2},{"$f":"-Input!AF1177","v":-1.5036407559443491E-2},{"$f":"-Input!AG1177","v":-1.5036407559443491E-2},{"$f":"-Input!AH1177","v":-1.5036407559443491E-2},{"$f":"-Input!AI1177","v":-1.5036407559443491E-2},-1.5151029210348343E-2,-1.5151029210348345E-2,-1.5151029210348345E-2,-1.5151029210348345E-2,-1.5151029210348345E-2]
[{"$f":"ROW()","v":2559},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W1183","v":-0.9973674427861301},{"$f":"-Input!X1183","v":-0.9973674427861301},{"$f":"-Input!Y1183","v":-0.36655309978027589},{"$f":"-Input!Z1183","v":-0.73310619956055179},{"$f":"-Input!AA1183","v":-0.73310619956055167},{"$f":"-Input!AB1183","v":-0.36655309978027589},{"$f":"-Input!AC1183","v":0},{"$f":"-Input!AD1183","v":0},{"$f":"-Input!AE1183","v":0},{"$f":"-Input!AF1183","v":0},{"$f":"-Input!AG1183","v":0},{"$f":"-Input!AH1183","v":0},{"$f":"-Input!AI1183","v":0},-5.5511151231257827E-17,0,0,0,0]
[{"$f":"ROW()","v":2562},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W1186","v":0},{"$f":"-Input!X1186","v":0},{"$f":"-Input!Y1186","v":0},{"$f":"-Input!Z1186","v":0},{"$f":"-Input!AA1186","v":0},{"$f":"-Input!AB1186","v":0},{"$f":"-Input!AC1186","v":0},{"$f":"-Input!AD1186","v":0},{"$f":"-Input!AE1186","v":0},{"$f":"-Input!AF1186","v":0},{"$f":"-Input!AG1186","v":0},{"$f":"-Input!AH1186","v":0},{"$f":"-Input!AI1186","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2567},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V$705","v":0}]
[{"$f":"ROW()","v":2568},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V$706","v":0}]
[{"$f":"ROW()","v":2572},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V$710","v":0}]
[{"$f":"ROW()","v":2577},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V$715","v":0}]
[{"$f":"ROW()","v":2580},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!V$718","v":0}]
[{"$f":"ROW()","v":2582},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V2566:V2581)","v":0}]
[{"$f":"ROW()","v":2588},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2498+V2516+V2534+V2552 + V2570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2591},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2501+V2519+V2537+V2555 + V2573","v":1.0034627575479198},0.76214373564542726,0.52082471374293471,0.51397175698315922,0.50026584346360836,0.48655992994405745,0.47285401642450653,0.45914810290495561,0.4454421893854047,0.43182411491146039,0.41820604043751608,0.40458796596357177,0.39096989148962746,0.37735181701568316,0.36362993276056743,0.34990804850545165,0.33618616425033587,0.32246427999522015,0.30874239574010442]
[{"$f":"ROW()","v":2596},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2506+V2524+V2542+V2560 + V2578","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2597},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2507+V2525+V2543+V2561 + V2579","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2013 (Jul-12 to Jun-13) Capex Account [m$\"&Input!$G$51&\"]\"","v":"2013 (Jul-12 to Jun-13) Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":2606},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$69","v":60},{"$f":"IF(X2606=0,0,MAX(Input!Y$69-(Input!J$69-X2606)-1,0))","v":59},{"$f":"(Y2606-Y$9)*(Y2606>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":2609},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$72","v":40},{"$f":"IF(X2609=0,0,MAX(Input!Y$72-(Input!J$72-X2609)-1,0))","v":39},{"$f":"(Y2609-Y$9)*(Y2609>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":2611},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$74","v":25},{"$f":"IF(X2611=0,0,MAX(Input!Y$74-(Input!J$74-X2611)-1,0))","v":24},{"$f":"(Y2611-Y$9)*(Y2611>Z$9)","v":23.5},22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5]
[{"$f":"ROW()","v":2616},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$J$79","v":5},{"$f":"IF(X2616=0,0,MAX(Input!Y$79-(Input!J$79-X2616)-1,0))","v":4},{"$f":"(Y2616-Y$9)*(Y2616>Z$9)","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2621},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2711","v":26.578777638178462},26.450580488450033,26.28317175118136,25.948354276644018,25.613536802106676,25.278719327569334,24.943901853031992,{"$f":"AD2711","v":24.60908437849465},24.276412696528798,23.943741014562946,23.611069332597094,23.278397650631241,{"$f":"AI2711","v":22.945725968665389},{"$f":"AJ2711","v":22.610751866933047},{"$f":"AK2711","v":22.275777765200704},{"$f":"AL2711","v":21.940803663468362},{"$f":"AM2711","v":21.605829561736019}]
[{"$f":"ROW()","v":2625},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2626},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5917392624638349,1.582113292800156,1.5618297890463078,1.5212627815386115,1.4806957740309152,1.440128766523219,1.3995617590155227,1.3589947515078264,1.3186877315753842,1.278380711642942,1.2380736917104997,1.1977666717780575,1.1574596518456153,1.1168470324826112,1.0762344131196071,1.035621793756603,0.99500917439359893]
[{"$f":"ROW()","v":2630},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2721832831808815,5.2721832831808815,4.9792842118930549,4.3934860693174018,3.8076879267417483,3.2218897841660947,2.6360916415904412,2.0502934990147876,1.4682496446657836,0.88620579031677937,0.30416193596777519,1.3140008793273705E-2,1.3140008793273705E-2,0,0,0,0]
[{"$f":"ROW()","v":2635},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2640},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$661","v":0}]
[{"$f":"ROW()","v":2645},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$666","v":5.1663054402791694E-3}]
[{"$f":"ROW()","v":2648},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$669","v":5.2721832831808815}]
[{"$f":"ROW()","v":2654},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$675","v":0}]
[{"$f":"ROW()","v":2655},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2639:W2654)","v":101.90437474986237}]
[{"$f":"ROW()","v":2660},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$681","v":0}]
[{"$f":"ROW()","v":2664},null,null,"Buildings",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":2667},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$688","v":0}]
[{"$f":"ROW()","v":2669},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$690","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":2677},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X1210","v":0},{"$f":"-Input!Y1210","v":0},{"$f":"-Input!Z1210","v":0},{"$f":"-Input!AA1210","v":0},{"$f":"-Input!AB1210","v":0},{"$f":"-Input!AC1210","v":0},{"$f":"-Input!AD1210","v":0},{"$f":"-Input!AE1210","v":0},{"$f":"-Input!AF1210","v":0},{"$f":"-Input!AG1210","v":0},{"$f":"-Input!AH1210","v":0},{"$f":"-Input!AI1210","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2683},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X1216","v":-1.4035747205902673},{"$f":"-Input!Y1216","v":-0.53052432773397173},{"$f":"-Input!Z1216","v":-1.0610486554679435},{"$f":"-Input!AA1216","v":-1.0610486554679435},{"$f":"-Input!AB1216","v":-1.0610486554679435},{"$f":"-Input!AC1216","v":-1.0610486554679435},{"$f":"-Input!AD1216","v":-1.0610486554679435},{"$f":"-Input!AE1216","v":-1.0542485613986614},{"$f":"-Input!AF1216","v":-1.0542485613986614},{"$f":"-Input!AG1216","v":-1.0542485613986614},{"$f":"-Input!AH1216","v":-1.0542485613986614},{"$f":"-Input!AI1216","v":-1.0542485613986614},-1.063567208826937,-1.063567208826937,-1.063567208826937,-1.063567208826937,-1.063567208826937]
[{"$f":"ROW()","v":2684},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X1217","v":0},{"$f":"-Input!Y1217","v":-0.29289907128782677},{"$f":"-Input!Z1217","v":-0.58579814257565344},{"$f":"-Input!AA1217","v":-0.58579814257565355},{"$f":"-Input!AB1217","v":-0.58579814257565355},{"$f":"-Input!AC1217","v":-0.58579814257565355},{"$f":"-Input!AD1217","v":-0.58579814257565355},{"$f":"-Input!AE1217","v":-0.58204385434900419},{"$f":"-Input!AF1217","v":-0.58204385434900419},{"$f":"-Input!AG1217","v":-0.58204385434900419},{"$f":"-Input!AH1217","v":-0.29102192717450148},{"$f":"-Input!AI1217","v":0},-1.3140008793273705E-2,0,0,0,0]
[{"$f":"ROW()","v":2689},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"-Input!AI1222","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2693},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!W$704","v":0}]
[{"$f":"ROW()","v":2698},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W$709","v":0}]
[{"$f":"ROW()","v":2701},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W$712","v":0}]
[{"$f":"ROW()","v":2703},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W$714","v":0}]
[{"$f":"ROW()","v":2706},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!W$717","v":0}]
[{"$f":"ROW()","v":2712},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2622+W2640+W2658+W2676 + W2694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2713},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2623+W2641+W2659+W2677 + W2695","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2718},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2628+W2646+W2664+W2682 + W2700","v":5.701930757722149},5.701930757722149,5.6288290813410962,5.4826257285789897,5.3364223758168832,5.1902190230547767,5.0440156702926702,4.8978123175305637,4.7525459590777226,4.6072796006248815,4.4620132421720404,4.3167468837191993,4.1714805252663583,4.0251127875377142,3.8787450498090701,3.732377312080426,3.5860095743517819,3.4396418366231378]
[{"$f":"ROW()","v":2722},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2632+W2650+W2668+W2686 + W2704","v":6.6902639969028197},5.2467056018996621,4.5908674016622042,3.2791910011872885,1.9675146007123727,0.6558382002374572,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,-6.6613381477509392E-16,0,0,0,0,0]
[{"$f":"ROW()","v":2727},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2711:W2726)","v":101.90437474986237},98.62948136886169,96.644396618292248,92.674227117153293,88.704057616014353,84.733888114875413,81.419556813973941,78.761063713309923,76.119608477096222,73.478153240882506,70.836698004668804,68.4862646956296,66.426853313764909,64.337809323788804,62.261905342605985,60.186001361423159,58.110097380240347,56.034193399057528]
[{"$f":"ROW()","v":2730},null,null,"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$66","v":80},{"$f":"(Y2730-Y$9)*(Y2730>Z$9)","v":79.5},78.5,77.5,76.5,75.5,74.5,73.5,72.5,71.5,70.5,{"$f":"(AI2730-AI$9)*(AI2730>AJ$9)","v":69.5},{"$f":"(AJ2730-AJ$9)*(AJ2730>AK$9)","v":68.5},{"$f":"(AK2730-AK$9)*(AK2730>AL$9)","v":67.5},{"$f":"(AL2730-AL$9)*(AL2730>AM$9)","v":66.5},{"$f":"(AM2730-AM$9)*(AM2730>AN$9)","v":65.5}]
[{"$f":"ROW()","v":2732},null,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$68","v":60},{"$f":"(Y2732-Y$9)*(Y2732>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":2737},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$73","v":40},{"$f":"(Y2737-Y$9)*(Y2737>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":2739},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$75","v":10},{"$f":"(Y2739-Y$9)*(Y2739>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":2742},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$78","v":10},{"$f":"(Y2742-Y$9)*(Y2742>Z$9)","v":9.5},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2751},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.690533274003776,21.509778830053744,21.148269942153682,20.786761054253621,20.425252166353559,20.063743278453497,19.702234390553436,19.343042356298049,18.983850322042663,18.624658287787277,18.265466253531891,17.906274219276504,17.544531305755768,17.182788392235032,16.821045478714296,16.45930256519356]
[{"$f":"ROW()","v":2756},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.679117098290845,37.905534756325025,36.358370072393392,34.811205388461758,33.264040704530125,31.716876020598491,30.169711336666857,28.632462188028718,27.095213039390579,25.55796389075244,24.020714742114301,22.483465593476161,20.932881759443323,19.382297925410484,17.831714091377645,16.281130257344806]
[{"$f":"ROW()","v":2759},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2849","v":4.1584002368605857},3.742560213174527,2.9108801658024097,2.0792001184302924,1.2475200710581751,0.41584002368605777,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,-7.7715611723760958E-16,0,0,0,0]
[{"$f":"ROW()","v":2761},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2851","v":0},0,0,0,0,0,{"$f":"AD2851","v":0},{"$f":"AE2851","v":0},{"$f":"AF2851","v":0},{"$f":"AG2851","v":0},{"$f":"AH2851","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2766},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$660","v":6.1020094428706324}]
[{"$f":"ROW()","v":2768},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$662","v":0}]
[{"$f":"ROW()","v":2771},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$665","v":0.8525969206421149}]
[{"$f":"ROW()","v":2776},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$670","v":0}]
[{"$f":"ROW()","v":2780},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$674","v":0}]
[{"$f":"ROW()","v":2785},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2788},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2790},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2795},null,null,"Information Technology"]
[{"$f":"ROW()","v":2797},null,null,"FRC"]
[{"$f":"ROW()","v":2800},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2784:T2799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2805},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y1247","v":-0.18075444395003148},{"$f":"-Input!Z1247","v":-0.36150888790006297},{"$f":"-Input!AA1247","v":-0.36150888790006297},{"$f":"-Input!AB1247","v":-0.36150888790006297},{"$f":"-Input!AC1247","v":-0.36150888790006297},{"$f":"-Input!AD1247","v":-0.36150888790006297},{"$f":"-Input!AE1247","v":-0.35919203425538493},{"$f":"-Input!AF1247","v":-0.35919203425538493},{"$f":"-Input!AG1247","v":-0.35919203425538493},{"$f":"-Input!AH1247","v":-0.35919203425538493},{"$f":"-Input!AI1247","v":-0.35919203425538493},-0.36174291352073745,-0.36174291352073751,-0.36174291352073751,-0.36174291352073756,-0.36174291352073762]
[{"$f":"ROW()","v":2809},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y1251","v":-0.15357341825962736},{"$f":"-Input!Z1251","v":-0.30714683651925473},{"$f":"-Input!AA1251","v":-0.30714683651925467},{"$f":"-Input!AB1251","v":-0.30714683651925467},{"$f":"-Input!AC1251","v":-0.30714683651925467},{"$f":"-Input!AD1251","v":-0.30714683651925467},{"$f":"-Input!AE1251","v":-0.30517838071786402},{"$f":"-Input!AF1251","v":-0.30517838071786402},{"$f":"-Input!AG1251","v":-0.30517838071786402},{"$f":"-Input!AH1251","v":-0.30517838071786402},{"$f":"-Input!AI1251","v":-0.30517838071786402},-0.30748047309576154,-0.30748047309576154,-0.30748047309576154,-0.30748047309576154,-0.30748047309576149]
[{"$f":"ROW()","v":2814},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y1256","v":0},{"$f":"-Input!Z1256","v":0},{"$f":"-Input!AA1256","v":0},{"$f":"-Input!AB1256","v":0},{"$f":"-Input!AC1256","v":0},{"$f":"-Input!AD1256","v":0},{"$f":"-Input!AE1256","v":0},{"$f":"-Input!AF1256","v":0},{"$f":"-Input!AG1256","v":0},{"$f":"-Input!AH1256","v":0},{"$f":"-Input!AI1256","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2815},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y1257","v":0},{"$f":"-Input!Z1257","v":0},{"$f":"-Input!AA1257","v":0},{"$f":"-Input!AB1257","v":0},{"$f":"-Input!AC1257","v":0},{"$f":"-Input!AD1257","v":0},{"$f":"-Input!AE1257","v":0},{"$f":"-Input!AF1257","v":0},{"$f":"-Input!AG1257","v":0},{"$f":"-Input!AH1257","v":0},{"$f":"-Input!AI1257","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2821},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X$705","v":0}]
[{"$f":"ROW()","v":2824},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!X$708","v":0}]
[{"$f":"ROW()","v":2826},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$710","v":0}]
[{"$f":"ROW()","v":2829},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X$713","v":0}]
[{"$f":"ROW()","v":2834},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!X$718","v":0}]
[{"$f":"ROW()","v":2838},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2748+X2766+X2784+X2802 + X2820","v":6.1020094428706324},6.0638718838526913,5.9875967658168081,5.9113216477809249,5.8350465297450418,5.7587714117091586,5.6824962936732755,5.6067100108808257,5.5309237280883758,5.455137445295926,5.3793511625034762,5.3035648797110264,5.2272545936720185,5.1509443076330106,5.0746340215940027,4.9983237355549948,4.9220134495159868]
[{"$f":"ROW()","v":2843},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2753+X2771+X2789+X2807 + X2825","v":0.83379711519464406},0.82337465125471099,0.80252972337484485,0.78168479549497871,0.76083986761511258,0.73999493973524644,0.7191500118553803,0.6984386758421266,0.6777273398288729,0.6570160038156192,0.6363046678023655,0.6155933317891118,0.59472576121998932,0.57385819065086685,0.55299062008174438,0.5321230495126219,0.51125547894349943]
[{"$f":"ROW()","v":2844},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2754+X2772+X2790+X2808 + X2826","v":7.7945845136921622E-4},7.6971522072710101E-4,7.502287594428706E-4,7.3074229815864018E-4,7.1125583687440977E-4,6.9176937559017936E-4,6.7228291430594894E-4,6.5292133868942784E-4,6.3355976307290674E-4,6.1419818745638564E-4,5.9483661183986453E-4,5.7547503622334343E-4,5.559674078767894E-4,5.3645977953023537E-4,5.1695215118368134E-4,4.9744452283712731E-4,4.7793689449057329E-4]
[{"$f":"ROW()","v":2848},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2758+X2776+X2794+X2812 + X2830","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2853},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2763+X2781+X2799+X2817 + X2835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2014 (Jul to Dec-14) Capex Account [$m \"&Input!$G$51&\"]\"","v":"2014 (Jul to Dec-14) Capex Account [$m 31/12/2023]"}]
[{"$f":"ROW()","v":2858},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$67","v":60},{"$f":"(Z2858-Z$9)*(Z2858>AA$9)","v":59},58,57,56,55,54,53,52,51,50,49,48,47,46]
[{"$f":"ROW()","v":2863},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$72","v":40},{"$f":"(Z2863-Z$9)*(Z2863>AA$9)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26]
[{"$f":"ROW()","v":2867},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$76","v":10},{"$f":"(Z2867-Z$9)*(Z2867>AA$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":2872},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$81","v":65.842774465500923},{"$f":"(Z2872-Z$9)*(Z2872>AA$9)","v":64.842774465500923},63.842774465500923,62.842774465500923,61.842774465500923,60.842774465500923,59.842774465500923,58.842774465500923,57.842774465500923,56.842774465500923,55.842774465500923,54.842774465500923,53.842774465500923,52.842774465500923,51.842774465500923]
[{"$f":"ROW()","v":2873}]
[{"$f":"ROW()","v":2877},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2967","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2882},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19450799056498494,0.18833787472150673,0.18216775887802852,0.17599764303455032,0.16982752719107211,0.1636574113475939,0.15901145258416288,0.15436549382073186,0.14971953505730085,0.14507357629386983,0.14042761753043881,0.13574669694609084,0.13106577636174288,0.12638485577739492,0.12170393519304695]
[{"$f":"ROW()","v":2887},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2977","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AI2977","v":0},0,0,0,0]
[{"$f":"ROW()","v":2889},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2979","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2897},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$664","v":0}]
[{"$f":"ROW()","v":2901},null,null,"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$668","v":21.082222029942173}]
[{"$f":"ROW()","v":2902},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$669","v":0.47530590556438962}]
[{"$f":"ROW()","v":2906},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$673","v":0}]
[{"$f":"ROW()","v":2911},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$678","v":0}]
[{"$f":"ROW()","v":2916},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$683","v":0}]
[{"$f":"ROW()","v":2918},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$685","v":0}]
[{"$f":"ROW()","v":2921},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$688","v":0}]
[{"$f":"ROW()","v":2926},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$693","v":0}]
[{"$f":"ROW()","v":2930},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z1281","v":-2.5418659194779751E-2},{"$f":"-Input!AA1281","v":-2.5418659194779744E-2},{"$f":"-Input!AB1281","v":-2.5418659194779744E-2},{"$f":"-Input!AC1281","v":-2.5418659194779744E-2},{"$f":"-Input!AD1281","v":-2.5418659194779744E-2},{"$f":"-Input!AE1281","v":-2.2614331049667018E-2},{"$f":"-Input!AF1281","v":-2.2614331049667018E-2},{"$f":"-Input!AG1281","v":-2.2614331049667018E-2},{"$f":"-Input!AH1281","v":-2.2614331049667018E-2},{"$f":"-Input!AI1281","v":-2.2614331049667018E-2},-2.2774784231668423E-2,-2.2774784231668427E-2,-2.2774784231668427E-2,-2.277478423166843E-2,-2.277478423166843E-2]
[{"$f":"ROW()","v":2931},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z1282","v":0},{"$f":"-Input!AA1282","v":0},{"$f":"-Input!AB1282","v":0},{"$f":"-Input!AC1282","v":0},{"$f":"-Input!AD1282","v":0},{"$f":"-Input!AE1282","v":0},{"$f":"-Input!AF1282","v":0},{"$f":"-Input!AG1282","v":0},{"$f":"-Input!AH1282","v":0},{"$f":"-Input!AI1282","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2935},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z1286","v":-2.4716627737389149E-4},{"$f":"-Input!AA1286","v":-2.4716627737389149E-4},{"$f":"-Input!AB1286","v":-2.4716627737389149E-4},{"$f":"-Input!AC1286","v":-2.4716627737389149E-4},{"$f":"-Input!AD1286","v":-2.4716627737389149E-4},{"$f":"-Input!AE1286","v":-2.4507785954254197E-4},{"$f":"-Input!AF1286","v":-2.4507785954254197E-4},{"$f":"-Input!AG1286","v":-2.4507785954254197E-4},{"$f":"-Input!AH1286","v":-2.4507785954254197E-4},{"$f":"-Input!AI1286","v":-2.4507785954254197E-4},-2.4692212219581326E-4,-2.4692212219581326E-4,-2.4692212219581321E-4,-2.4692212219581321E-4,-2.4692212219581321E-4]
[{"$f":"ROW()","v":2940},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z1291","v":-1.2376639141150465},{"$f":"-Input!AA1291","v":-1.2376639141150465},{"$f":"-Input!AB1291","v":-1.2376639141150465},{"$f":"-Input!AC1291","v":-1.2376639141150463},{"$f":"-Input!AD1291","v":-1.2376639141150463},{"$f":"-Input!AE1291","v":-3.1011418551125842E-2},{"$f":"-Input!AF1291","v":0},{"$f":"-Input!AG1291","v":0},{"$f":"-Input!AH1291","v":0},{"$f":"-Input!AI1291","v":0},-2.2607952617973923E-4,0,0,0,0]
[{"$f":"ROW()","v":2945},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z2929:Z2944)","v":-2.8753208602609677},-2.8753208602609677,-2.8753208602609681,-2.8753208602609677,-2.8753208602609677,-0.97815258563198104,-1.2564904360869125,-1.2564904360869125,-1.2564904360869125,-1.2564904360869125,-1.1964666053557176,-1.1956952262942016,-1.1956952262942016,-1.1956952262942013,-1.1956952262942013]
[{"$f":"ROW()","v":2947},null,null,"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$704","v":0}]
[{"$f":"ROW()","v":2950},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y$707","v":0}]
[{"$f":"ROW()","v":2955},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y$712","v":0}]
[{"$f":"ROW()","v":2959},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y$716","v":0}]
[{"$f":"ROW()","v":2960},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Y$717","v":0}]
[{"$f":"ROW()","v":2965},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2875+Y2893+Y2911+Y2929 + Y2947","v":0.87961098808460914},0.87028455155937168,0.86095811503413422,0.85163167850889676,0.8423052419836593,0.83297880545842184,0.82194360045558967,0.8109083954527575,0.79987319044992533,0.78883798544709316,0.77780278044426099,0.7666913121522001,0.75557984386013921,0.74446837556807832,0.73335690727601743,0.72224543898395654]
[{"$f":"ROW()","v":2968},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2878+Y2896+Y2914+Y2932 + Y2950","v":16.054148245408754},15.786645612859433,15.519142980310111,15.251640347760789,14.984137715211467,14.716635082662146,14.450774746636483,14.184914410610821,13.919054074585159,13.653193738559496,13.387333402533834,13.119586734483157,12.85184006643248,12.584093398381803,12.316346730331126,12.04860006228045]
[{"$f":"ROW()","v":2974},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2884+Y2902+Y2920+Y2938 + Y2956","v":0.42994692646542376},0.41495526569195507,0.39996360491848643,0.38497194414501779,0.36998028337154915,0.35498862259808051,0.28449902974271102,0.2140094368873415,0.14351984403197199,7.3030251176602473E-2,2.5406583212329581E-3,0,0,0,0,0]
[{"$f":"ROW()","v":2976},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2886+Y2904+Y2922+Y2940 + Y2958","v":6.219557068652537},4.9818931545374907,3.7442292404224444,2.5065653263073981,1.2689014121923519,3.1237498077305581E-2,2.2607952617973923E-4,2.2607952617973923E-4,2.2607952617973923E-4,2.2607952617973923E-4,2.2607952617973923E-4,0,0,0,0,0]
[{"$f":"ROW()","v":2979},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2889+Y2907+Y2925+Y2943 + Y2961","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2984},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$66","v":80},{"$f":"(AA2984-AA$9)*(AA2984>AB$9)","v":79},78,77,76,75,74,73,72,{"$f":"(AI2984-AI$9)*(AI2984>AJ$9)","v":71},{"$f":"(AJ2984-AJ$9)*(AJ2984>AK$9)","v":70},{"$f":"(AK2984-AK$9)*(AK2984>AL$9)","v":69},{"$f":"(AL2984-AL$9)*(AL2984>AM$9)","v":68},{"$f":"(AM2984-AM$9)*(AM2984>AN$9)","v":67}]
[{"$f":"ROW()","v":2988},null,null,"Low 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":"(AA2988-AA$9)*(AA2988>AB$9)","v":59},58,57,56,55,54,53,52,51,50,49,48,47]
[{"$f":"ROW()","v":2989},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$71","v":40},{"$f":"(AA2989-AA$9)*(AA2989>AB$9)","v":39},38,37,36,35,34,33,32,31,30,29,28,27]
[{"$f":"ROW()","v":2994},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$76","v":10},{"$f":"(AA2994-AA$9)*(AA2994>AB$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":2997},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$79","v":5},{"$f":"(AA2997-AA$9)*(AA2997>AB$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3003},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6493243934188178,1.6247053525308592,1.6000863116429007,1.5754672707549422,1.5508482298669837,1.5233319961650815,1.4958157624631794,1.4682995287612772,1.4407832950593751,1.4132670613574729,1.3855559425073265,1.3578448236571801,1.3301337048070336,1.3024225859568872]
[{"$f":"ROW()","v":3004},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3009},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52819272674713458,0.14188238110949858,-0.24442796452813742,-0.63073831016577342,-1.0170486558034093,-6.5181049868545671E-3,-6.5181049868545671E-3,-6.5181049868545671E-3,-6.5181049868545671E-3,-6.5181049868545671E-3,0,0,0,0]
[{"$f":"ROW()","v":3013},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3103","v":3.895170744100136},1.9998444633632935,0.10451818262645096,-1.7908080981103915,-3.6861343788472345,-2.3623855889180145E-2,-2.3623855889180145E-2,-2.3623855889180145E-2,-2.3623855889180145E-2,-2.3623855889180145E-2,0,0,0,0]
[{"$f":"ROW()","v":3017},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3018},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA3002:AA3017)","v":86.665453549085356},81.149589467881967,75.633725386678606,70.117861305475216,64.601997224271841,68.09937539858295,65.90486702264073,63.710358646698538,61.515850270756317,59.321341894814104,57.142897703960458,55.032790533755168,52.922683363549865,50.812576193344555]
[{"$f":"ROW()","v":3023},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$663","v":37.776031070517348}]
[{"$f":"ROW()","v":3026},null,null,"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$666","v":2.6215496373752679E-2}]
[{"$f":"ROW()","v":3032},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$672","v":0}]
[{"$f":"ROW()","v":3033},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$673","v":0}]
[{"$f":"ROW()","v":3038},null,null,"High 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$678","v":0}]
[{"$f":"ROW()","v":3042},null,null,"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$682","v":0}]
[{"$f":"ROW()","v":3047},null,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$687","v":-1.823221537466397E-2}]
[{"$f":"ROW()","v":3048},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$688","v":0}]
[{"$f":"ROW()","v":3052},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$692","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3061},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA1321","v":-8.5432226536566291E-2},{"$f":"-Input!AB1321","v":-8.5432226536566278E-2},{"$f":"-Input!AC1321","v":-8.5432226536566278E-2},{"$f":"-Input!AD1321","v":-8.5432226536566278E-2},{"$f":"-Input!AE1321","v":-7.5020181000911013E-2},{"$f":"-Input!AF1321","v":-7.5020181000911013E-2},{"$f":"-Input!AG1321","v":-7.5020181000911013E-2},{"$f":"-Input!AH1321","v":-7.5020181000910902E-2},{"$f":"-Input!AI1321","v":-7.5020181000910902E-2},-7.5582122127843196E-2,-7.5582122127843196E-2,-7.5582122127843196E-2,-7.5582122127843196E-2,-7.5582122127843196E-2]
[{"$f":"ROW()","v":3062},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA1322","v":-3.0030936677487688E-6},{"$f":"-Input!AB1322","v":-3.0030936677487688E-6},{"$f":"-Input!AC1322","v":-3.0030936677487688E-6},{"$f":"-Input!AD1322","v":-3.0030936677487683E-6},{"$f":"-Input!AE1322","v":-7.2320972190273447E-4},{"$f":"-Input!AF1322","v":-7.2320972190273447E-4},{"$f":"-Input!AG1322","v":-7.2320972190273447E-4},{"$f":"-Input!AH1322","v":-7.2320972190273447E-4},{"$f":"-Input!AI1322","v":-7.2320972190273447E-4},-7.2862694805058109E-4,-7.2862694805058098E-4,-7.2862694805058098E-4,-7.2862694805058098E-4,-7.2862694805058087E-4]
[{"$f":"ROW()","v":3067},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA1327","v":-1.8953262807368425},{"$f":"-Input!AB1327","v":-1.8953262807368425},{"$f":"-Input!AC1327","v":-1.8953262807368425},{"$f":"-Input!AD1327","v":-1.8953262807368427},{"$f":"-Input!AE1327","v":3.6625105229580543},{"$f":"-Input!AF1327","v":0},{"$f":"-Input!AG1327","v":0},{"$f":"-Input!AH1327","v":0},{"$f":"-Input!AI1327","v":0},2.3623855889180145E-2,0,0,0,0]
[{"$f":"ROW()","v":3071},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA1331","v":0},{"$f":"-Input!AB1331","v":0},{"$f":"-Input!AC1331","v":0},{"$f":"-Input!AD1331","v":0},{"$f":"-Input!AE1331","v":0},{"$f":"-Input!AF1331","v":0},{"$f":"-Input!AG1331","v":0},{"$f":"-Input!AH1331","v":0},{"$f":"-Input!AI1331","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3076},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$706","v":0}]
[{"$f":"ROW()","v":3077},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$707","v":0}]
[{"$f":"ROW()","v":3081},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$711","v":0}]
[{"$f":"ROW()","v":3086},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!Z$716","v":0}]
[{"$f":"ROW()","v":3089},null,null,"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$719","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":3097},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3007+Z3025+Z3043+Z3061 + Z3079","v":3.0598755971139595},2.9744433705773932,2.8890111440408268,2.8035789175042605,2.7181466909676941,2.6431265099667831,2.5681063289658721,2.4930861479649611,2.4180659669640501,2.3430457859631391,2.2674636638352959,2.1918815417074526,2.1162994195796094,2.0407172974517662,1.965135175323923]
[{"$f":"ROW()","v":3100},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3010+Z3028+Z3046+Z3064 + Z3082","v":35.070621364061559},33.479211102898773,31.887800841735991,30.29639058057321,28.704980319410428,27.346836766454857,25.988693213499285,24.630549660543714,23.272406107588143,21.914262554632572,20.544621144968037,19.174979735303502,17.805338325638967,16.435696915974432,15.066055506309896]
[{"$f":"ROW()","v":3105},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3015+Z3033+Z3051+Z3069 + Z3087","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3106},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3016+Z3034+Z3052+Z3070 + Z3088","v":1.0295387453874538},1.0295387453874538,1.0295387453874538,1.0295387453874538,1.0295387453874538,1.0295387453874538,1.0295387453874538,1.0295387453874538,1.0295387453874538,1.0295387453874538,1.0295387453874538,1.0295387453874538,1.0295387453874538,1.0295387453874538,1.0295387453874538]
["Life"]
[{"$f":"ROW()","v":3115},null,null,"Low Pressure 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$70","v":60},{"$f":"(AB3115-AB$9)*(AB3115>AC$9)","v":59},58,57,56,55,54,53,52,51,50,49,48]
[{"$f":"ROW()","v":3118},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$73","v":40},{"$f":"(AB3118-AB$9)*(AB3118>AC$9)","v":39},38,37,36,35,34,33,32,31,30,29,28]
[{"$f":"ROW()","v":3120},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$75","v":10},{"$f":"(AB3120-AB$9)*(AB3120>AC$9)","v":9},8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":3125},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$80","v":0},{"$f":"(AB3125-AB$9)*(AB3125>AC$9)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3130},null,null,"High Pressure 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,0.85112746320380372,0.85112746320380372,0.85112746320380372,0.85112746320380372,0.83629109967638793,0.82145473614897213,0.80661837262155633,0.79178200909414054,0.77694564556672474,0.76200438315198005,0.74706312073723535,0.73212185832249066,0.71718059590774597]
[{"$f":"ROW()","v":3134},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7479208426683304,4.7009553680014093,4.6539898933344883,4.6070244186675673,4.4833082369581554,4.3595920552487435,4.2358758735393316,4.1121596918299197,3.9884435101205078,3.863804650429242,3.7391657907379763,3.6145269310467105,3.4898880713554448]
[{"$f":"ROW()","v":3135},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.7621855263219615E-2,-3.524371052643923E-2,-5.2865565789658842E-2,-3.3880710233496342E-4,-3.3880710233496342E-4,-3.3880710233496342E-4,-3.3880710233496342E-4,-3.3880710233496342E-4,0,0,0,0]
[{"$f":"ROW()","v":3139},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3229","v":2.53597451413349},{"$f":"AB3229","v":2.3398826138641984},{"$f":"AC3229","v":2.1437907135949068},1.947698813325615,1.6712393393615785,1.3947798653975421,1.1183203914335056,0.84186091746946912,0.56540144350543264,0.28270072175271632,0,0,0]
[{"$f":"ROW()","v":3144},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3147},null,null,"High 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$660","v":2.8022265922039233}]
[{"$f":"ROW()","v":3149},null,null,"Medium 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$662","v":0}]
[{"$f":"ROW()","v":3154},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$667","v":0.7972865099285652}]
[{"$f":"ROW()","v":3159},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$672","v":0}]
[{"$f":"ROW()","v":3163},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,{"$f":"SUM(AA3147:AA3162)","v":99.129889494973426}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":3168},null,null,"Medium / Low 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$681","v":0}]
[{"$f":"ROW()","v":3173},null,null,"Meter and 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$686","v":0}]
[{"$f":"ROW()","v":3176},null,null,"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$689","v":0}]
[{"$f":"ROW()","v":3178},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$691","v":0}]
[{"$f":"ROW()","v":3183},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB1352","v":-0.24570299658398304},{"$f":"-Input!AC1352","v":-0.24570299658398304},{"$f":"-Input!AD1352","v":-0.24570299658398304},{"$f":"-Input!AE1352","v":-2.6647825822203305E-2},{"$f":"-Input!AF1352","v":-2.6647825822203305E-2},{"$f":"-Input!AG1352","v":-2.6647825822203305E-2},{"$f":"-Input!AH1352","v":-2.6647825822203305E-2},{"$f":"-Input!AI1352","v":-2.6647825822203305E-2},{"$f":"-IF($D3183=\"Land\",0,IF(AJ3129<0,AJ3129,IF(AJ3111<1,AJ3129,MAX(MIN(IF(AJ3129>0,(AJ3129/AJ3111),0),AJ3129),0)*AJ$9)))","v":-2.6831645463068862E-2},-2.6831645463068862E-2,-2.6831645463068862E-2,-2.6831645463068862E-2,-2.6831645463068862E-2]
[{"$f":"ROW()","v":3188},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB1357","v":-4.6965474666921421E-2},{"$f":"-Input!AC1357","v":-4.6965474666921421E-2},{"$f":"-Input!AD1357","v":-4.6965474666921421E-2},{"$f":"-Input!AE1357","v":-0.12371618170941198},{"$f":"-Input!AF1357","v":-0.12371618170941198},{"$f":"-Input!AG1357","v":-0.12371618170941198},{"$f":"-Input!AH1357","v":-0.12371618170941198},{"$f":"-Input!AI1357","v":-0.12371618170941198},-0.12463885969126587,-0.12463885969126587,-0.12463885969126588,-0.12463885969126588,-0.12463885969126588]
[{"$f":"ROW()","v":3192},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB1361","v":-0.17872602757072339},{"$f":"-Input!AC1361","v":-0.17872602757072339},{"$f":"-Input!AD1361","v":-0.17872602757072339},{"$f":"-Input!AE1361","v":-6.7149800067066015E-2},{"$f":"-Input!AF1361","v":-6.7149800067066015E-2},{"$f":"-Input!AG1361","v":-6.7149800067066015E-2},{"$f":"-Input!AH1361","v":-6.7149800067066015E-2},{"$f":"-Input!AI1361","v":-6.7149800067066015E-2},-6.8665749349503896E-2,-6.8665749349503896E-2,0,0,0]
[{"$f":"ROW()","v":3193},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB1362","v":-0.19609190026929177},{"$f":"-Input!AC1362","v":-0.19609190026929177},{"$f":"-Input!AD1362","v":-0.19609190026929177},{"$f":"-Input!AE1362","v":-0.27645947396403653},{"$f":"-Input!AF1362","v":-0.27645947396403653},{"$f":"-Input!AG1362","v":-0.27645947396403653},{"$f":"-Input!AH1362","v":-0.27645947396403653},{"$f":"-Input!AI1362","v":-0.27645947396403653},{"$f":"-IF($D3193=\"Land\",0,IF(AJ3139<0,AJ3139,IF(AJ3121<1,AJ3139,MAX(MIN(IF(AJ3139>0,(AJ3139/AJ3121),0),AJ3139),0)*AJ$9)))","v":-0.28270072175271632},-0.28270072175271632,0,0,0]
[{"$f":"ROW()","v":3197},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB1366","v":0},{"$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},0,0,0,0,0]
[{"$f":"ROW()","v":3202},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$705","v":0}]
[{"$f":"ROW()","v":3207},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$710","v":0}]
[{"$f":"ROW()","v":3209},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$712","v":0}]
[{"$f":"ROW()","v":3212},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AA$715","v":0}]
[{"$f":"ROW()","v":3217},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,{"$f":"SUM(AA3201:AA3216)","v":0}]
[{"$f":"ROW()","v":3221},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3131+AA3149+AA3167+AA3185 + AA3203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3222},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3132+AA3150+AA3168+AA3186 + AA3204","v":36.563694653926952},35.985516654801636,35.40733865567632,34.829160656551004,34.222038796200899,33.614916935850793,33.007795075500688,32.400673215150583,31.793551354800474,31.182136905669697,30.57072245653892,29.959308007408143,29.347893558277367,28.73647910914659]
[{"$f":"ROW()","v":3226},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,{"$f":"AA3136+AA3154+AA3172+AA3190 + AA3208","v":0.7972865099285652},0.7772653304787398,0.7572441510289144,0.737222971579089,0.71742572224334311,0.69762847290759722,0.67783122357185133,0.65803397423610543,0.63823672490035954,0.61829182724722331,0.59834692959408708,0.57840203194095086,0.55845713428781463,0.5385122366346784]
[{"$f":"ROW()","v":3231},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3141+AA3159+AA3177+AA3195 + AA3213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"2017 Capex Account [m$\"&Input!$G$51&\"]\"","v":"2017 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":3238},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$66","v":80},{"$f":"(AC3238-AC$9)*(AC3238>AD$9)","v":79},78,77,76,75,74,{"$f":"(AI3238-AI$9)*(AI3238>AJ$9)","v":73},{"$f":"(AJ3238-AJ$9)*(AJ3238>AK$9)","v":72},{"$f":"(AK3238-AK$9)*(AK3238>AL$9)","v":71},{"$f":"(AL3238-AL$9)*(AL3238>AM$9)","v":70},{"$f":"(AM3238-AM$9)*(AM3238>AN$9)","v":69}]
[{"$f":"ROW()","v":3241},null,null,"Medium / Low Pressure Mains",null,null,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":"(AC3241-AC$9)*(AC3241>AD$9)","v":59},58,57,56,55,54,53,52,51,50,49]
[{"$f":"ROW()","v":3246},null,null,"Meter and 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,{"$f":"Input!$Y$74","v":25},{"$f":"(AC3246-AC$9)*(AC3246>AD$9)","v":24},23,22,21,20,19,18,17,16,15,14]
[{"$f":"ROW()","v":3248},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$76","v":10},{"$f":"(AC3248-AC$9)*(AC3248>AD$9)","v":9},8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":3251},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$79","v":5},{"$f":"(AC3251-AC$9)*(AC3251>AD$9)","v":4},3,2,1,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":3260},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":3265},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2264641027672238,1.0684413942399986,0.9104186857127734,0.79735114416077291,0.68428360260877241,0.57121606105677192,0.45814851950477142,0.34508097795277093,0.23005398530184729,0.11502699265092364,0,0]
[{"$f":"ROW()","v":3267},null,null,"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,{"$f":"AB3357","v":9.9251655369269258},{"$f":"AC3357","v":8.5904068154256077},7.2556480939242896,4.8525988320406483,2.4495495701570067,4.6500308273365043E-2,4.6500308273365043E-2,4.6500308273365043E-2,0,0,0,0]
[{"$f":"ROW()","v":3270},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3360","v":0.49669043031222132},{"$f":"AC3360","v":0.49669043031222132},0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132,0.49669043031222132]
[{"$f":"ROW()","v":3275},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$661","v":0.51885110732463136}]
[{"$f":"ROW()","v":3277},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$663","v":36.235010017622805}]
[{"$f":"ROW()","v":3280},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$666","v":0.22493910928429572}]
[{"$f":"ROW()","v":3285},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$671","v":9.9251655369269258}]
[{"$f":"ROW()","v":3289},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$675","v":0}]
[{"$f":"ROW()","v":3294},null,null,"Medium Pressure 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$680","v":0}]
[{"$f":"ROW()","v":3297},null,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$683","v":0}]
[{"$f":"ROW()","v":3299},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$685","v":0}]
[{"$f":"ROW()","v":3304},null,null,"Telemetry 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$690","v":0}]
[{"$f":"ROW()","v":3306},null,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$692","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3314},null,null,"Low Pressure Mains",null,null,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},{"$f":"-Input!AI1392","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3318},null,null,"Meter and 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,{"$f":"-Input!AC1396","v":-1.6153613067278032},{"$f":"-Input!AD1396","v":-1.6153613067278032},{"$f":"-Input!AE1396","v":-1.2957075763418233},{"$f":"-Input!AF1396","v":-1.2957075763418233},{"$f":"-Input!AG1396","v":-1.2957075763418233},{"$f":"-Input!AH1396","v":-1.2957075763418233},{"$f":"-Input!AI1396","v":-1.2957075763418233},-1.3063866659978414,-1.3063866659978414,-1.3063866659978414,-1.3063866659978414,-1.3063866659978414]
[{"$f":"ROW()","v":3323},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AC1401","v":0},{"$f":"-Input!AD1401","v":0},{"$f":"-Input!AE1401","v":0},{"$f":"-Input!AF1401","v":0},{"$f":"-Input!AG1401","v":0},{"$f":"-Input!AH1401","v":0},{"$f":"-Input!AI1401","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3324},null,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,{"$f":"-Input!AC1402","v":0},{"$f":"-Input!AD1402","v":0},{"$f":"-Input!AE1402","v":0},{"$f":"-Input!AF1402","v":0},{"$f":"-Input!AG1402","v":0},{"$f":"-Input!AH1402","v":0},{"$f":"-Input!AI1402","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3330},null,null,"Medium Pressure 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$706","v":0}]
[{"$f":"ROW()","v":3333},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB$709","v":0}]
[{"$f":"ROW()","v":3335},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!AB$711","v":0}]
[{"$f":"ROW()","v":3338},null,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!AB$714","v":0}]
[{"$f":"ROW()","v":3343},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AB$719","v":0}]
[{"$f":"ROW()","v":3347},null,null,"High Pressure 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,{"$f":"AB3257+AB3275+AB3293+AB3311 + AB3329","v":0.51885110732463136},0.51885110732463136,0.51885110732463136,0.50996273021902916,0.50107435311342696,0.49218597600782477,0.48329759890222257,0.47440922179662037,0.4654581044042313,0.45650698701184222,0.44755586961945315,0.43860475222706408,0.429653634834675]
[{"$f":"ROW()","v":3352},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3262+AB3280+AB3298+AB3316 + AB3334","v":0.22493910928429572},-3.1355013148781752E-2,-0.28764913558185923,-1.8434981005102102E-3,-1.8434981005102102E-3,-1.8434981005102102E-3,-1.8434981005102102E-3,-1.8434981005102102E-3,0,0,0,0,0]
[{"$f":"ROW()","v":3353},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,{"$f":"AB3263+AB3281+AB3299+AB3317 + AB3335","v":1.6868922148050935},1.6733834897102895,1.6598747646154854,1.6164737938752385,1.5730728231349915,1.5296718523947446,1.4862708816544976,1.4428699109142507,1.3991465802804854,1.3554232496467202,1.311699919012955,1.2679765883791898,1.2242532577454246]
[{"$f":"ROW()","v":3359},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,{"$f":"AB3269+AB3287+AB3305+AB3323 + AB3341","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3362},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,{"$f":"SUM(AB3346:AB3361)","v":98.884168130984193},94.546745046848841,90.20932196271346,85.604581593428534,80.714035586662277,75.823489579896034,73.335992835013428,70.848496090130809,68.293688281631916,65.783537283305861,63.2733862849798,61.066405352498357,58.8594244200169]
[{"$f":"ROW()","v":3367},null,null,"Medium Pressure Mains",null,null,null,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":"(AD3367-AD$9)*(AD3367>AE$9)","v":59},58,57,56,55,54,53,52,51,50]
[{"$f":"ROW()","v":3368},null,null,"Medium / Low Pressure Mains",null,null,null,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":"(AD3368-AD$9)*(AD3368>AE$9)","v":59},58,57,56,55,54,53,52,51,50]
[{"$f":"ROW()","v":3372},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,{"$f":"Input!$Y$73","v":40},{"$f":"(AD3372-AD$9)*(AD3372>AE$9)","v":39},38,37,36,35,34,33,32,31,30]
[{"$f":"ROW()","v":3376},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$77","v":5},{"$f":"(AD3376-AD$9)*(AD3376>AE$9)","v":4},3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":3381}]
["Opening Asset Value"]
[{"$f":"ROW()","v":3388},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7177582068826711,1.6715831521995672,1.6289967358278332,1.5864103194560992,1.5438239030843652,1.5012374867126312,1.4586510703408972,1.4157495682720473,1.3728480662031974,1.3299465641343475,1.2870450620654976]
[{"$f":"ROW()","v":3391},null,null,"Meter and 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,31.082603988723992,29.43682691800522,28.218153129637102,26.999479341268984,25.780805552900866,24.562131764532747,23.343457976164629,22.114854924787544,20.886251873410458,19.657648822033373,18.429045770656288]
[{"$f":"ROW()","v":3396},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3486","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3397},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3487","v":8.0006641454864139E-3},{"$f":"AD3487","v":8.0006641454864139E-3},8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3,8.0006641454864139E-3]
[{"$f":"ROW()","v":3401},null,null,"High 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$660","v":6.3383867209408935}]
[{"$f":"ROW()","v":3406},null,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$665","v":1.7177582068826711}]
[{"$f":"ROW()","v":3409},null,null,"Meter and 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$668","v":31.082603988723992}]
[{"$f":"ROW()","v":3411},null,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$670","v":3.9583519564802945}]
[{"$f":"ROW()","v":3417},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,{"$f":"SUM(AC3401:AC3416)","v":100.68397824211883}]
[{"$f":"ROW()","v":3420},null,null,"High Pressure 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$679","v":0}]
[{"$f":"ROW()","v":3425},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$684","v":0}]
[{"$f":"ROW()","v":3426},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$685","v":0}]
[{"$f":"ROW()","v":3430},null,null,"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$689","v":0}]
[{"$f":"ROW()","v":3435},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T3419:T3434)","v":0},0,0,0,0,0,0,0,0,-0.60783048194366762,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3438},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AD1425","v":-1.4942082519615852E-3},{"$f":"-Input!AE1425","v":-1.1014695681635288E-2},{"$f":"-Input!AF1425","v":-1.1014695681635288E-2},{"$f":"-Input!AG1425","v":-1.1014695681635288E-2},{"$f":"-Input!AH1425","v":-1.1014695681635288E-2},{"$f":"-Input!AI1425","v":-1.1014695681635288E-2},-1.1092320868406134E-2,-1.1092320868406133E-2,-1.1092320868406133E-2,-1.1092320868406133E-2,-1.1092320868406131E-2]
[{"$f":"ROW()","v":3440},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AD1427","v":-0.54537487648176042},{"$f":"-Input!AE1427","v":-0.64290332828016905},{"$f":"-Input!AF1427","v":-0.64290332828016905},{"$f":"-Input!AG1427","v":-0.64290332828016905},{"$f":"-Input!AH1427","v":-0.64290332828016905},{"$f":"-Input!AI1427","v":-0.64290332828016905},-0.64743413806155559,-0.64743413806155559,-0.64743413806155559,-0.64743413806155559,-0.64743413806155559]
[{"$f":"ROW()","v":3445},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AD1432","v":-1.6457770707187713},{"$f":"-Input!AE1432","v":-1.2186737883681193},{"$f":"-Input!AF1432","v":-1.2186737883681193},{"$f":"-Input!AG1432","v":-1.2186737883681193},{"$f":"-Input!AH1432","v":-1.2186737883681193},{"$f":"-Input!AI1432","v":-1.2186737883681193},-1.2286030513770858,-1.2286030513770858,-1.2286030513770858,-1.2286030513770858,-1.2286030513770858]
[{"$f":"ROW()","v":3448},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AD1435","v":-1.0758186212942986},{"$f":"-Input!AE1435","v":-0.51801982919621425},{"$f":"-Input!AF1435","v":-0.51801982919621425},{"$f":"-Input!AG1435","v":-0.51801982919621425},{"$f":"-Input!AH1435","v":-0.51801982919621425},{"$f":"-Input!AI1435","v":0},-1.336528669715098E-2,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3455},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AC$704","v":0}]
[{"$f":"ROW()","v":3459},null,null,"Low Pressure Mains",null,null,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":3464},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AC$713","v":0}]
[{"$f":"ROW()","v":3467},null,null,"Telemetry 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$716","v":0}]
[{"$f":"ROW()","v":3469},null,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!AC$718","v":0}]
[{"$f":"ROW()","v":3474},null,null,"High Pressure 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,{"$f":"AC3384+AC3402+AC3420+AC3438 + AC3456","v":0.65555301355406914},0.65405880530210758,0.64304410962047232,0.63202941393883705,0.62101471825720178,0.61000002257556651,0.59898532689393125,0.58789300602552508,0.57680068515711891,0.56570836428871274,0.55461604342030657,0.5435237225519004]
[{"$f":"ROW()","v":3477},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3387+AC3405+AC3423+AC3441 + AC3459","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3483},null,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,{"$f":"AC3393+AC3411+AC3429+AC3447 + AC3465","v":3.350521474536627},2.2269183042026168,1.9810687114478633,1.7352191186931099,1.4893695259383564,1.2435199331836029,0.99767034042884939,0.74825275532163704,0.49883517021442469,0.24941758510721235,0,0]
[{"$f":"ROW()","v":3484},null,null,"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,{"$f":"AC3394+AC3412+AC3430+AC3448 + AC3466","v":3.1612632247763064},2.0854446034820078,1.5674247742857936,1.0494049450895795,0.53138511589336523,1.336528669715098E-2,1.336528669715098E-2,0,0,0,0,0]
[{"$f":"ROW()","v":3489},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,{"$f":"SUM(AC3473:AC3488)","v":100.07614776017515},95.363659164892198,92.003638326844609,88.643617488796991,85.283596650749388,81.92357581270177,79.081574803850373,76.200682230718272,73.333154944283351,70.465627657848415,67.598100371413466,65.280917967808492]
[{"$f":"ROW()","v":3493},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$67","v":60},{"$f":"(AE3493-AE$9)*(AE3493>AF$9)","v":59},58,57,56,55,54,53,52,51]
[{"$f":"ROW()","v":3497},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$71","v":40},{"$f":"(AE3497-AE$9)*(AE3497>AF$9)","v":39},38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":3498},null,null,"Secondary 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,{"$f":"Input!$Y$72","v":40},{"$f":"(AE3498-AE$9)*(AE3498>AF$9)","v":39},38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":3503},null,null,"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$77","v":5},{"$f":"(AE3503-AE$9)*(AE3503>AF$9)","v":4},3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":3506},null,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,{"$f":"Input!$Y$80","v":0},{"$f":"(AE3506-AE$9)*(AE3506>AF$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3512},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":3513},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.734303101748203,32.212503351090348,31.690703600432492,31.168903849774637,30.647104099116781,30.125304348458926,29.577571542123309,29.029838735787692,28.482105929452075,27.934373123116458]
[{"$f":"ROW()","v":3518},null,null,"Meter and 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,33.680008144938931,32.21023132116656,30.74045449739419,29.270677673621819,27.800900849849448,26.331124026077077,25.014567824773223,23.69801162346937,22.381455422165516,21.064899220861662]
[{"$f":"ROW()","v":3522},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3612","v":1.0929782323413675},1.0237268119158669,0.95447539149036631,0.88522397106486572,0.81597255063936514,{"$f":"AI3612","v":0.74672113021386455},0.59737690417109168,0.44803267812831876,0.29868845208554584,0.14934422604277292]
["Capex"]
[{"$f":"ROW()","v":3530},null,null,"Medium Pressure Mains",null,null,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$662","v":0}]
[{"$f":"ROW()","v":3532},null,null,"Low Pressure Mains",null,null,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$664","v":0}]
[{"$f":"ROW()","v":3535},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$667","v":1.8605126251141937}]
[{"$f":"ROW()","v":3541},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$673","v":0}]
[{"$f":"ROW()","v":3542},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$674","v":2.3950353042857144}]
[{"$f":"ROW()","v":3547},null,null,"High Pressure 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$679","v":0}]
[{"$f":"ROW()","v":3551},null,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$683","v":0}]
[{"$f":"ROW()","v":3556},null,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$688","v":-1.0239716580034424}]
[{"$f":"ROW()","v":3559},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$691","v":0}]
[{"$f":"ROW()","v":3561},null,null,"Equity 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$693","v":0}]
[{"$f":"ROW()","v":3566},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AE1462","v":0},{"$f":"-Input!AF1462","v":0},{"$f":"-Input!AG1462","v":0},{"$f":"-Input!AH1462","v":0},{"$f":"-Input!AI1462","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3568},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AE1464","v":0},{"$f":"-Input!AF1464","v":0},{"$f":"-Input!AG1464","v":0},{"$f":"-Input!AH1464","v":0},{"$f":"-Input!AI1464","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3571},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AE1467","v":-8.4071953362159516E-2},{"$f":"-Input!AF1467","v":-8.4071953362159516E-2},{"$f":"-Input!AG1467","v":-8.4071953362159516E-2},{"$f":"-Input!AH1467","v":-8.407195336215964E-2},{"$f":"-Input!AI1467","v":-8.407195336215964E-2},-3.456660917664027E-2,-3.456660917664027E-2,-3.4566609176640263E-2,-3.4566609176640263E-2,-3.4566609176640263E-2]
[{"$f":"ROW()","v":3576},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AE1472","v":-6.9251420425500546E-2},{"$f":"-Input!AF1472","v":-6.9251420425500546E-2},{"$f":"-Input!AG1472","v":-6.9251420425500546E-2},{"$f":"-Input!AH1472","v":-6.9251420425500546E-2},{"$f":"-Input!AI1472","v":-6.9251420425500546E-2},-0.14934422604277292,-0.14934422604277292,-0.14934422604277292,-0.14934422604277292,-0.14934422604277292]
[{"$f":"ROW()","v":3580},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE3564:AE3579)","v":-3.3565917743835296},-3.3565917743835296,-3.3565917743835296,-3.3565917743835296,-3.3565917743835296,0.59146409942846989,-2.2732756724261742,-2.2732756724261742,-2.2732756724261742,-2.2732756724261742]
[{"$f":"ROW()","v":3585},null,null,"Medium / Low Pressure Mains",null,null,null,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$707","v":0.18959671291586769}]
[{"$f":"ROW()","v":3588},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AD$710","v":-0.87296160167246173}]
[{"$f":"ROW()","v":3590},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AD$712","v":-0.40734429632874553}]
[{"$f":"ROW()","v":3595},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AD$717","v":0}]
[{"$f":"ROW()","v":3597},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AD$719","v":6.7501469241434923E-5}]
[{"$f":"ROW()","v":3600},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3510+AD3528+AD3546+AD3564 + AD3582","v":2.7366110872494724},2.6992351333973295,2.6618591795451865,2.6244832256930435,2.5871072718409005,2.5497313179887575,2.5157349004155742,2.481738482842391,2.4477420652692077,2.4137456476960244,2.3797492301228411]
[{"$f":"ROW()","v":3605},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3515+AD3533+AD3551+AD3569 + AD3587","v":0.52488767708436423},0.50321057569710015,0.48153347430983601,0.45985637292257187,0.43817927153530772,0.41650217014804358,0.40460210814381375,0.39270204613958393,0.3808019841353541,0.36890192213112427,0.35700186012689444]
[{"$f":"ROW()","v":3609},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3519+AD3537+AD3555+AD3573 + AD3591","v":0.68737667903957766},0.63048285984925823,0.57358904065893879,0.51669522146861935,0.45980140227829991,0.40290758308798047,0.32232606647038436,0.24174454985278826,0.16116303323519215,8.0581516617596077E-2,0]
[{"$f":"ROW()","v":3614},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3524+AD3542+AD3560+AD3578 + AD3596","v":2.3989583038209275},2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275,2.3989583038209275]
[{"$f":"\"2020 Capex Account [m$\"&Input!$G$51&\"]\"","v":"2020 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":3619},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$66","v":80},{"$f":"(AF3619-AF$9)*(AF3619>AG$9)","v":79},78,77,{"$f":"(AI3619-AI$9)*(AI3619>AJ$9)","v":76},{"$f":"(AJ3619-AJ$9)*(AJ3619>AK$9)","v":75},{"$f":"(AK3619-AK$9)*(AK3619>AL$9)","v":74},{"$f":"(AL3619-AL$9)*(AL3619>AM$9)","v":73},{"$f":"(AM3619-AM$9)*(AM3619>AN$9)","v":72}]
[{"$f":"ROW()","v":3624},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$71","v":40},{"$f":"(AF3624-AF$9)*(AF3624>AG$9)","v":39},38,37,36,35,34,33,32]
[{"$f":"ROW()","v":3626},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$73","v":40},{"$f":"(AF3626-AF$9)*(AF3626>AG$9)","v":39},38,37,36,35,34,33,32]
[{"$f":"ROW()","v":3629},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$76","v":10},{"$f":"(AF3629-AF$9)*(AF3629>AG$9)","v":9},8,7,6,5,4,3,2]
[{"$f":"ROW()","v":3634},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$81","v":65.842774465500923},{"$f":"(AF3634-AF$9)*(AF3634>AG$9)","v":64.842774465500923},63.842774465500923,62.842774465500923,61.842774465500923,60.842774465500923,59.842774465500923,58.842774465500923,57.842774465500923]
[{"$f":"ROW()","v":3638},null,null,"High Pressure 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,0.68822427885665527,0.68822427885665527,0.68822427885665527,0.68822427885665527,0.68822427885665527,0.67593455959135784,0.66364484032606041,0.65135512106076299,0.63906540179546556]
[{"$f":"ROW()","v":3643},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3258675656996586E-2,8.1337686613420959E-2,7.9416697569845332E-2,7.7495708526269705E-2,7.5574719482694078E-2,7.3475421719285908E-2,7.1376123955877738E-2,6.9276826192469568E-2,6.7177528429061398E-2]
[{"$f":"ROW()","v":3644},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,0.38357939753412978,0.32797184992588446,0.27236430231763914,0.21675675470939379,0.16114920710114844,0.15667284023722766,0.15219647337330688,0.14772010650938611,0.14324373964546533]
[{"$f":"ROW()","v":3648},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8479244126089096,1.1256006641476755,-0.59672308431355869,-2.3190468327747928,-4.041370581236027,0,0,0,0]
[{"$f":"ROW()","v":3653},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,{"$f":"SUM(AF3637:AF3652)","v":70.826191963696104},66.246873700534366,61.667555437372634,57.088237174210889,52.508918911049157,54.660637375163624,52.770985258042053,50.881333140920496,48.991681023798918]
[{"$f":"ROW()","v":3655},null,null,"High 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$660","v":4.3968687104436848}]
[{"$f":"ROW()","v":3658},null,null,"Medium / Low Pressure Mains",null,null,null,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$663","v":31.415052093848129}]
[{"$f":"ROW()","v":3663},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$668","v":24.895397192354512}]
[{"$f":"ROW()","v":3667},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$672","v":0.81309426373720139}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":3673},null,null,"High 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$678","v":0}]
[{"$f":"ROW()","v":3677},null,null,"Low Pressure Mains",null,null,null,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":3682},null,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$687","v":-1.7128626279863481E-2}]
[{"$f":"ROW()","v":3687},null,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$692","v":0}]
[{"$f":"ROW()","v":3689},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T3673:T3688)","v":0},0,0,0,0,0,0,0,0,0,0,-0.68604630725255955,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3692},null,null,"High Pressure 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,{"$f":"-Input!AF1497","v":0},{"$f":"-Input!AG1497","v":0},{"$f":"-Input!AH1497","v":0},{"$f":"-Input!AI1497","v":0},-1.2289719265297415E-2,-1.2289719265297415E-2,-1.2289719265297415E-2,-1.2289719265297415E-2,-1.2289719265297415E-2]
[{"$f":"ROW()","v":3697},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AF1502","v":-1.9209890435756217E-3},{"$f":"-Input!AG1502","v":-1.9209890435756217E-3},{"$f":"-Input!AH1502","v":-1.9209890435756217E-3},{"$f":"-Input!AI1502","v":-1.9209890435756217E-3},-2.0992977634081687E-3,-2.0992977634081687E-3,-2.0992977634081687E-3,-2.0992977634081687E-3,-2.0992977634081687E-3]
[{"$f":"ROW()","v":3701},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AF1506","v":-0.38755847524423398},{"$f":"-Input!AG1506","v":-0.38755847524423398},{"$f":"-Input!AH1506","v":-0.38755847524423398},{"$f":"-Input!AI1506","v":-0.38755847524423398},{"$f":"-IF($D3701=\"Land\",0,IF(AJ3647<0,AJ3647,IF(AJ3629<1,AJ3647,MAX(MIN(IF(AJ3647>0,(AJ3647/AJ3629),0),AJ3647),0)*AJ$9)))","v":-0.17667833704065652},-0.17667833704065655,-0.17667833704065655,-0.17667833704065652,-0.17667833704065655]
[{"$f":"ROW()","v":3702},null,null,"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,{"$f":"-Input!AF1507","v":-1.7223237484612341},{"$f":"-Input!AG1507","v":-1.7223237484612341},{"$f":"-Input!AH1507","v":-1.7223237484612341},{"$f":"-Input!AI1507","v":-1.7223237484612341},4.041370581236027,0,0,0,0]
[{"$f":"ROW()","v":3706},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AF1511","v":0},{"$f":"-Input!AG1511","v":0},{"$f":"-Input!AH1511","v":0},{"$f":"-Input!AI1511","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3711},null,null,"Medium Pressure Mains",null,null,null,null,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$706","v":0}]
[{"$f":"ROW()","v":3716},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AE$711","v":0}]
[{"$f":"ROW()","v":3718},null,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$713","v":0}]
[{"$f":"ROW()","v":3721},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AE$716","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":3730},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3640+AE3658+AE3676+AE3694 + AE3712","v":31.415052093848129},30.620660394461385,29.826268695074642,29.031876995687899,28.237485296301156,27.733244487438636,27.229003678576117,26.724762869713597,26.220522060851078,25.716281251988558]
[{"$f":"ROW()","v":3731},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3641+AE3659+AE3677+AE3695 + AE3713","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3735},null,null,"Meter and 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,{"$f":"AE3645+AE3663+AE3681+AE3699 + AE3717","v":24.895397192354512},23.581021492321902,22.266645792289292,20.952270092256683,19.637894392224073,18.702756564022927,17.767618735821781,16.832480907620635,15.897343079419489,14.962205251218343]
[{"$f":"ROW()","v":3740},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,{"$f":"AE3650+AE3668+AE3686+AE3704 + AE3722","v":0},0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":3747},null,null,"High Pressure 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$67","v":60},{"$f":"(AG3747-AG$9)*(AG3747>AH$9)","v":59},58,57,56,55,54,53]
[{"$f":"ROW()","v":3750},null,null,"Low Pressure Mains",null,null,null,null,null,null,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":"(AG3750-AG$9)*(AG3750>AH$9)","v":59},58,57,56,55,54,53]
[{"$f":"ROW()","v":3755},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$75","v":10},{"$f":"(AG3755-AG$9)*(AG3755>AH$9)","v":9},8,7,6,5,4,3]
[{"$f":"ROW()","v":3759},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$79","v":5},{"$f":"(AG3759-AG$9)*(AG3759>AH$9)","v":4},3,2,1,0,0,0]
[{"$f":"ROW()","v":3760},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$80","v":0},{"$f":"(AG3760-AG$9)*(AG3760>AH$9)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":3764},null,null,"High 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,{"$f":"AF3854","v":4.7255864221599344},{"$f":"AG3854","v":4.6848561520813714},{"$f":"AH3854","v":4.6441258820028084},{"$f":"AI3854","v":4.6033956119242454},{"$f":"AJ3854","v":4.5436112533278266},{"$f":"AK3854","v":4.4838268947314077},{"$f":"AL3854","v":4.4240425361349889},{"$f":"AM3854","v":4.36425817753857}]
[{"$f":"ROW()","v":3769},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2177608313025556,1.1957413883947858,1.173721945487016,1.1517025025792462,1.1205754079149424,1.0894483132506385,1.0583212185863347,1.0271941239220308]
[{"$f":"ROW()","v":3774},null,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,1.9993564455889365,1.4509374464555758,0.90251844732221487,0.35409944818885397,0.30351381273330341,0.25292817727775285,0.20234254182220229,0.15175690636665173]
[{"$f":"ROW()","v":3776},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF3866","v":1.0617912635531743},0.82970878529051784,0.59762630702786135,{"$f":"AI3866","v":0.36554382876520486},0.31332328179874702,0.26110273483228919,0.20888218786583135,0.15666164089937351]
[{"$f":"ROW()","v":3779},null,null,"Equity 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,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3784},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$662","v":0}]
[{"$f":"ROW()","v":3788},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$666","v":0}]
[{"$f":"ROW()","v":3789},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$667","v":0.33480925383347071}]
[{"$f":"ROW()","v":3794},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$672","v":1.0617912635531743}]
[{"$f":"ROW()","v":3797},null,null,"Equity 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$675","v":0}]
[{"$f":"ROW()","v":3803},null,null,"Medium / Low Pressure Mains",null,null,null,null,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$681","v":0}]
[{"$f":"ROW()","v":3805},null,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$683","v":0}]
[{"$f":"ROW()","v":3808},null,null,"Meter and 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$686","v":0}]
[{"$f":"ROW()","v":3813},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$691","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3818},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AG1532","v":-4.073027007856303E-2},{"$f":"-Input!AH1532","v":-4.073027007856303E-2},{"$f":"-Input!AI1532","v":-4.073027007856303E-2},{"$f":"-IF($D3818=\"Land\",0,IF(AJ3764<0,AJ3764,IF(AJ3746<1,AJ3764,MAX(MIN(IF(AJ3764>0,(AJ3764/AJ3746),0),AJ3764),0)*AJ$9)))","v":-5.9784358596418771E-2},-5.9784358596418771E-2,-5.9784358596418771E-2,-5.9784358596418771E-2,-5.9784358596418764E-2]
[{"$f":"ROW()","v":3823},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AG1537","v":-2.2019442907769873E-2},{"$f":"-Input!AH1537","v":-2.2019442907769873E-2},{"$f":"-Input!AI1537","v":-2.2019442907769873E-2},-3.1127094664303953E-2,-3.1127094664303953E-2,-3.1127094664303957E-2,-3.112709466430396E-2,-3.1127094664303964E-2]
[{"$f":"ROW()","v":3826},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AG1540","v":-1.3437209815244608},{"$f":"-Input!AH1540","v":-1.3437209815244608},{"$f":"-Input!AI1540","v":-1.3437209815244608},-1.0658604655797734,-1.0658604655797734,-1.0658604655797732,-1.0658604655797732,-1.0658604655797732]
[{"$f":"ROW()","v":3832},null,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,{"$f":"-Input!AG1546","v":0},{"$f":"-Input!AH1546","v":0},{"$f":"-Input!AI1546","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3833},null,null,"Equity 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,{"$f":"-Input!AG1547","v":0},{"$f":"-Input!AH1547","v":0},{"$f":"-Input!AI1547","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3838},null,null,"Medium Pressure Mains",null,null,null,null,null,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$706","v":0}]
[{"$f":"ROW()","v":3842},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AF$710","v":0}]
[{"$f":"ROW()","v":3846},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AF$714","v":0}]
[{"$f":"ROW()","v":3847},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AF$715","v":0}]
[{"$f":"ROW()","v":3852},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,{"$f":"SUM(AF3836:AF3851)","v":0}]
[{"$f":"ROW()","v":3855},null,null,"High Pressure 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,{"$f":"AF3765+AF3783+AF3801+AF3819 + AF3837","v":-0.17982079541632315},-0.17982079541632315,-0.17982079541632315,-0.17982079541632315,0,0,0,0,0]
[{"$f":"ROW()","v":3861},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,{"$f":"AF3771+AF3789+AF3807+AF3825 + AF3843","v":0.33480925383347071},0.32455830405635683,0.31430735427924295,0.30405640450212906,0.29583866383990937,0.28762092317768967,0.27940318251546997,0.27118544185325028,0.26296770119103058]
[{"$f":"ROW()","v":3862},null,null,"Meter and 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,{"$f":"AF3772+AF3790+AF3808+AF3826 + AF3844","v":27.480093187328393},26.136372205803934,24.792651224279474,23.448930242755015,22.38306977717524,21.317209311595466,20.251348846015691,19.185488380435917,18.119627914856142]
[{"$f":"ROW()","v":3867},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF3777+AF3795+AF3813+AF3831 + AF3849","v":0},0,0,0,0,0,0,0,0]
[{"$f":"\"2022 Capex Account [m$\"&Input!$G$51&\"]\"","v":"2022 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":3876},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,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":"(AH3876-AH$9)*(AH3876>AI$9)","v":59},58,57,56,55,54]
[{"$f":"ROW()","v":3877},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,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":"(AH3877-AH$9)*(AH3877>AI$9)","v":59},58,57,56,55,54]
[{"$f":"ROW()","v":3881},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$74","v":25},{"$f":"(AH3881-AH$9)*(AH3881>AI$9)","v":24},23,22,21,20,19]
[{"$f":"ROW()","v":3884},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$77","v":5},{"$f":"(AH3884-AH$9)*(AH3884>AI$9)","v":4},3,2,1,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":3891},null,null,"High 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,{"$f":"AG3981","v":4.6504374950840974},{"$f":"AH3981","v":4.5885617697450538},{"$f":"AI3981","v":4.5266860444060102},{"$f":"AJ3981","v":4.4686516079392664},{"$f":"AK3981","v":4.4106171714725226},{"$f":"AL3981","v":4.3525827350057789},{"$f":"AM3981","v":4.2945482985390351}]
[{"$f":"ROW()","v":3897},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6856868493883782E-2,3.4892365491697198E-2,3.2927862489510615E-2,3.2061339792418229E-2,3.1194817095325844E-2,3.0328294398233459E-2,2.9461771701141073E-2]
[{"$f":"ROW()","v":3900},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87080617302697039,0.76829698159678161,0.66578779016659284,0.58256431639576878,0.49934084262494466,0.41611736885412054,0.33289389508329642]
[{"$f":"ROW()","v":3905},null,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]
[{"$f":"ROW()","v":3906},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3910},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$661","v":1.0837326681957186E-3}]
[{"$f":"ROW()","v":3915},null,null,"Secondary 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$666","v":3.6856868493883782E-2}]
[{"$f":"ROW()","v":3918},null,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$669","v":0.88273885498415694}]
[{"$f":"ROW()","v":3920},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$671","v":7.5949033045816616}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":3929},null,null,"Medium Pressure Mains",null,null,null,null,null,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$680","v":0}]
[{"$f":"ROW()","v":3934},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$685","v":0}]
[{"$f":"ROW()","v":3935},null,null,"Meter and 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$686","v":0}]
[{"$f":"ROW()","v":3939},null,null,"Telemetry 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$690","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3947},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH1570","v":0},{"$f":"-Input!AI1570","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3949},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH1572","v":0},{"$f":"-Input!AI1572","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3954},null,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,{"$f":"-Input!AH1577","v":-0.10250919143018875},{"$f":"-Input!AI1577","v":-0.10250919143018875},-8.3223473770824105E-2,-8.3223473770824105E-2,-8.3223473770824105E-2,-8.3223473770824105E-2,-8.3223473770824105E-2]
[{"$f":"ROW()","v":3959},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH1582","v":0},{"$f":"-Input!AI1582","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":3963},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AG$704","v":0}]
[{"$f":"ROW()","v":3964},null,null,"High Pressure 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$705","v":0}]
[{"$f":"ROW()","v":3968},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AG$709","v":0}]
[{"$f":"ROW()","v":3973},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AG$714","v":0}]
[{"$f":"ROW()","v":3976},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AG$717","v":0}]
[{"$f":"ROW()","v":3978},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AG$719","v":0}]
[{"$f":"ROW()","v":3983},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":3988},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37886132027522951,0.37001318142543765,0.3611650425756458,0.35166069934997091,0.34215635612429601,0.33265201289862112,0.32314766967294623,0.31364332644727133]
[{"$f":"ROW()","v":3992},null,null,"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,7.5949033045816616,6.0002374246000203,4.405571544618379,2.9370476964122529,1.4685238482061265,0,0,0]
[{"$f":"ROW()","v":3993},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90889823360856248,0.73951703926770618,0.57013584492684988,0.49886886431099364,0.42760188369513741,0.35633490307928117,0.28506792246342494,0.2138009418475687]
[{"$f":"ROW()","v":3997},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,{"$f":"SUM(AG3981:AG3996)","v":83.662934054191837},79.379284488950702,75.095634923709554,71.547260229523246,67.998885535336939,64.450510841150603,62.370659995170413,60.29080914919021]
[{"$f":"ROW()","v":4002},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,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$68","v":60},59,58,57,56,55]
[{"$f":"ROW()","v":4005},null,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,{"$f":"Input!$Y$71","v":40},39,38,37,36,35]
[{"$f":"ROW()","v":4007},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$73","v":40},39,38,37,36,35]
[{"$f":"ROW()","v":4012},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$78","v":10},9,8,7,6,5]
["Opening Asset Value"]
[{"$f":"ROW()","v":4021},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.218168420000012,36.552192767518527,35.932664076543638,35.313135385568749,34.693606694593861,34.074078003618972]
[{"$f":"ROW()","v":4022},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":4026},null,null,"Meter and 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,29.898298389999994,28.403982353538087,27.220483088807335,26.036983824076582,24.85348455934583,23.669985294615078]
[{"$f":"ROW()","v":4031},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-0.16781140368161118,0,0,0,0]
[{"$f":"ROW()","v":4036},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$660","v":1.72760398}]
[{"$f":"ROW()","v":4038},null,null,"Medium Pressure Mains",null,null,null,null,null,null,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$662","v":0}]
[{"$f":"ROW()","v":4041},null,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$665","v":1.5611166500000002}]
[{"$f":"ROW()","v":4046},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$670","v":1.49582614649778}]
[{"$f":"ROW()","v":4050},null,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$674","v":0}]
[{"$f":"ROW()","v":4051},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$675","v":0}]
[{"$f":"ROW()","v":4055},null,null,"High Pressure 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$679","v":0}]
[{"$f":"ROW()","v":4060},null,null,"Secondary 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$684","v":0}]
[{"$f":"ROW()","v":4065},null,null,"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$689","v":0}]
[{"$f":"ROW()","v":4067},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$691","v":0}]
[{"$f":"ROW()","v":4070},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4054:T4069)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.32805066000000005,0,0,0,0,0,0]
[{"$f":"ROW()","v":4075},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AI1607","v":-0.66597565248148216},-0.61952869097489027,-0.61952869097489027,-0.61952869097489038,-0.61952869097489038,-0.61952869097489038]
[{"$f":"ROW()","v":4077},null,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,{"$f":"-Input!AI1609","v":-2.0493012026968516E-2},-3.9503170204436715E-2,-3.9503170204436715E-2,-3.9503170204436722E-2,-3.9503170204436722E-2,-3.9503170204436722E-2]
[{"$f":"ROW()","v":4080},null,null,"Meter and 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,{"$f":"-Input!AI1612","v":-1.494316036461907},-1.1834992647307536,-1.1834992647307536,-1.1834992647307538,-1.1834992647307538,-1.1834992647307538]
[{"$f":"ROW()","v":4084},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AI1616","v":0},-8.1925715555555556E-2,-8.1925715555555556E-2,-8.192571555555557E-2,-8.192571555555557E-2,-8.192571555555557E-2]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4094},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,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$708","v":0}]
[{"$f":"ROW()","v":4097},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH$711","v":0}]
[{"$f":"ROW()","v":4099},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH$713","v":0}]
[{"$f":"ROW()","v":4104},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AH$718","v":0}]
[{"$f":"ROW()","v":4106},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,{"$f":"SUM(AH4090:AH4105)","v":0}]
[{"$f":"ROW()","v":4109},null,null,"High Pressure 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,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4114},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18305001999999998,0.18104141823057418,0.17639933058363638,0.17175724293669858,0.16711515528976079,0.16247306764282299,0.15783097999588519]
[{"$f":"ROW()","v":4118},null,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,{"$f":"AH4028+AH4046+AH4064+AH4082 + AH4100","v":1.1677754864977801},0.82000810757743148,0.72889609562438351,0.63778408367133554,0.54667207171828758,0.45556005976523967,0.36444804781219176]
[{"$f":"ROW()","v":4123},null,null,"Equity 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]
["Life"]
[{"$f":"ROW()","v":4128},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$67","v":60},59,58,57,56]
[{"$f":"ROW()","v":4133},null,null,"Secondary 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,{"$f":"Input!$Y$72","v":40},39,38,37,36]
[{"$f":"ROW()","v":4135},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$74","v":25},24,23,22,21]
[{"$f":"ROW()","v":4138},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$77","v":5},4,3,2,1]
[{"$f":"ROW()","v":4143}]
[{"$f":"ROW()","v":4147},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4152},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,0.27879106640666673,0.27182128974650005,0.26485151308633337,0.25788173642616669,0.250911959766]
[{"$f":"ROW()","v":4153},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.575927153172255,26.472890067045366,25.369852980918477,24.266815894791588,23.163778808664699]
[{"$f":"ROW()","v":4159},null,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]
["Capex"]
[{"$f":"ROW()","v":4164},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$661","v":0}]
[{"$f":"ROW()","v":4167},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,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$664","v":0}]
[{"$f":"ROW()","v":4172},null,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$669","v":1.1753099927308712}]
[{"$f":"ROW()","v":4176},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$673","v":0}]
[{"$f":"ROW()","v":4181},null,null,"High 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$678","v":0}]
[{"$f":"ROW()","v":4182},null,null,"High Pressure 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$679","v":0}]
[{"$f":"ROW()","v":4188},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$685","v":0}]
[{"$f":"ROW()","v":4191},null,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$688","v":0}]
[{"$f":"ROW()","v":4196},null,null,"Equity 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$693","v":0}]
[{"$f":"ROW()","v":4197},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4181:T4196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4201},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4205},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.6821863712000001E-3,-4.6821863712000001E-3,-4.6821863712000001E-3,-4.6821863712000009E-3,-4.6821863712000009E-3]
[{"$f":"ROW()","v":4210},null,null,"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,-1.1345077614644368,-1.1345077614644368,-1.1345077614644368,-1.134507761464437,-1.134507761464437]
[{"$f":"ROW()","v":4211},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.4289287932657339E-2,-5.4289287932657332E-2,-5.4289287932657332E-2,-5.4289287932657339E-2,-5.4289287932657332E-2]
[{"$f":"ROW()","v":4217},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AI$704","v":0}]
[{"$f":"ROW()","v":4220},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AI$707","v":0}]
[{"$f":"ROW()","v":4225},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AI$712","v":0}]
[{"$f":"ROW()","v":4226},null,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$713","v":0}]
[{"$f":"ROW()","v":4230},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AI$717","v":0}]
[{"$f":"ROW()","v":4235},null,null,"High 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,{"$f":"AI4145+AI4163+AI4181+AI4199 + AI4217","v":3.0762014285714674},3.0377489107143241,2.9992963928571807,2.9608438750000374,2.9223913571428941,2.8839388392857508]
[{"$f":"ROW()","v":4238},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.958148826060906,35.35884634562656,34.759543865192214,34.160241384757867,33.560938904323521,32.961636423889175]
[{"$f":"ROW()","v":4240},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0373124830317435,1.9863796709559498,1.9354468588801561,1.8845140468043626,1.8335812347285692,1.7826484226527755]
[{"$f":"ROW()","v":4246},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6725388073221836,4.5380310458577471,3.4035232843933105,2.269015522928874,1.134507761464437,0]
[{"$f":"ROW()","v":4249},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":4254},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$66","v":80},{"$f":"(AK4254-AK$9)*(AK4254>AL$9)","v":79},{"$f":"(AL4254-AL$9)*(AL4254>AM$9)","v":78},{"$f":"(AM4254-AM$9)*(AM4254>AN$9)","v":77}]
[{"$f":"ROW()","v":4255},null,null,"High Pressure 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$67","v":60},59,58,57]
[{"$f":"ROW()","v":4259},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$71","v":40},39,38,37]
[{"$f":"ROW()","v":4264},null,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$76","v":10},9,8,7]
[{"$f":"ROW()","v":4268},null,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,{"$f":"Input!$Y$80","v":0},0,0,0]
[{"$f":"ROW()","v":4269},null,null,"Equity 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$81","v":65.842774465500923},64.842774465500923,63.842774465500923,62.842774465500923]
[{"$f":"ROW()","v":4274},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":4277},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0012889058406111,2.926256683194596,2.8512244605485808,2.7761922379025656]
[{"$f":"ROW()","v":4283},null,null,"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,19.333184000836727,15.466547200669382,11.599910400502036,7.7332736003346909]
[{"$f":"ROW()","v":4284},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4374","v":1.4523412349023872},1.3071071114121484,1.1618729879219096,1.0166388644316708]
[{"$f":"ROW()","v":4288},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK4272:AK4287)","v":99.898340783719888},{"$f":"SUM(AL4272:AL4287)","v":93.488624452631001},{"$f":"SUM(AM4272:AM4287)","v":87.078908121542128},{"$f":"SUM(AN4272:AN4287)","v":80.669191790453212}]
[{"$f":"ROW()","v":4293},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,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$663","v":37.60713945800773}]
[{"$f":"ROW()","v":4297},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$667","v":1.7317192043511129}]
[{"$f":"ROW()","v":4298},null,null,"Meter and 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$668","v":29.069713830989862}]
[{"$f":"ROW()","v":4303},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$673","v":0}]
[{"$f":"ROW()","v":4306},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,{"$f":"SUM(AJ4290:AJ4305)","v":99.898340783719888}]
[{"$f":"ROW()","v":4312},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$682","v":0}]
[{"$f":"ROW()","v":4313},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$683","v":0}]
[{"$f":"ROW()","v":4318},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$688","v":0}]
[{"$f":"ROW()","v":4322},null,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$692","v":0}]
[{"$f":"ROW()","v":4326},null,null,"High 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,{"$f":"-IF($D4326=\"Land\",0,IF(AK4272<0,AK4272,IF(AK4254<1,AK4272,MAX(MIN(IF(AK4272>0,(AK4272/AK4254),0),AK4272),0)*AK$9)))","v":-3.1508652382466328E-2},-3.1508652382466328E-2,-3.1508652382466328E-2,-3.1508652382466328E-2]
[{"$f":"ROW()","v":4327},null,null,"High Pressure 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,0,0,0,0]
[{"$f":"ROW()","v":4332},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9929618132808868E-2,-1.9929618132808868E-2,-1.9929618132808868E-2,-1.9929618132808864E-2]
[{"$f":"ROW()","v":4335},null,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,-9.8914622436431621E-2,-9.8914622436431621E-2,-9.8914622436431621E-2,-9.8914622436431607E-2]
[{"$f":"ROW()","v":4341},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":4342},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,{"$f":"SUM(AK4326:AK4341)","v":-6.4097163310888892},{"$f":"SUM(AL4326:AL4341)","v":-6.4097163310888892},{"$f":"SUM(AM4326:AM4341)","v":-6.4097163310888892},{"$f":"SUM(AN4326:AN4341)","v":-6.4097163310888892}]
[{"$f":"ROW()","v":4347},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AJ$707","v":0}]
[{"$f":"ROW()","v":4351},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$711","v":0}]
[{"$f":"ROW()","v":4356},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AJ$716","v":0}]
[{"$f":"ROW()","v":4359},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AJ$719","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4364},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4370},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.069713830989862,27.906925277750268,26.744136724510675,25.581348171271081,24.418559618031487]
[{"$f":"ROW()","v":4371},null,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,0.98914622436431621,0.89023160192788464,0.79131697949145297,0.69240235705502129,0.59348773461858972]
[{"$f":"ROW()","v":4376},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":4385},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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$70","v":60},59,58]
[{"$f":"ROW()","v":4388},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,{"$f":"Input!$Y$73","v":40},39,38]
[{"$f":"ROW()","v":4390},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$Y$75","v":10},9,8]
[{"$f":"ROW()","v":4395},null,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$80","v":0},0,0]
[{"$f":"ROW()","v":4397}]
[{"$f":"ROW()","v":4400},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4405},null,null,"Secondary 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,1.3337140309825892,1.3003711802080244,1.2670283294334597]
[{"$f":"ROW()","v":4409},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2871284593738772,2.0584156134364893,1.8297027674991015]
[{"$f":"ROW()","v":4414},null,null,"Equity 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]
[{"$f":"ROW()","v":4417},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$660","v":3.0280564807569696}]
[{"$f":"ROW()","v":4419},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,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$662","v":0}]
[{"$f":"ROW()","v":4424},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$667","v":3.4875919124886861}]
[{"$f":"ROW()","v":4426},null,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$669","v":0.92671503170376601}]
[{"$f":"ROW()","v":4429},null,null,"Telemetry 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$672","v":3.3025790791769438}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4438},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,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$681","v":0}]
[{"$f":"ROW()","v":4443},null,null,"Meter and 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$686","v":0}]
[{"$f":"ROW()","v":4446},null,null,"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$689","v":0}]
[{"$f":"ROW()","v":4448},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$691","v":0}]
[{"$f":"ROW()","v":4453},null,null,"High 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,{"$f":"-IF($D4453=\"Land\",0,IF(AL4399<0,AL4399,IF(AL4381<1,AL4399,MAX(MIN(IF(AL4399>0,(AL4399/AL4381),0),AL4399),0)*AL$9)))","v":-3.7850706009462123E-2},-3.7850706009462123E-2,-3.7850706009462116E-2]
[{"$f":"ROW()","v":4455},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4458},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.2306985716130178E-2,-6.2306985716130185E-2,-6.2306985716130192E-2]
[{"$f":"ROW()","v":4463},null,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,-0.22871284593738772,-0.22871284593738769,-0.22871284593738769]
[{"$f":"ROW()","v":4468},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4472},null,null,"High Pressure 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$705","v":0}]
[{"$f":"ROW()","v":4473},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,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$706","v":0}]
[{"$f":"ROW()","v":4477},null,null,"Secondary 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$710","v":0}]
[{"$f":"ROW()","v":4482},null,null,"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$715","v":0}]
[{"$f":"ROW()","v":4484},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!AK$717","v":0}]
[{"$f":"ROW()","v":4487},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,{"$f":"SUM(AK4471:AK4486)","v":0}]
[{"$f":"ROW()","v":4492},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.79282503485976,37.162944617612098,36.533064200364436,35.903183783116773]
[{"$f":"ROW()","v":4497},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.560197682433948,29.337789775136589,28.115381867839229,26.892973960541873]
[{"$f":"ROW()","v":4501},null,null,"Telemetry 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,3.3025790791769438,2.9723211712592494,2.6420632633415551,2.3118053554238607]
[{"$f":"ROW()","v":4502},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"\"2027 Capex Account [m$\"&Input!$G$51&\"]\"","v":"2027 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":4511},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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$69","v":60},59]
[{"$f":"ROW()","v":4516},null,null,"Meter and 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$74","v":25},24]
[{"$f":"ROW()","v":4518},null,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$76","v":10},9]
[{"$f":"ROW()","v":4521},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$79","v":5},4]
[{"$f":"ROW()","v":4526},null,null,"High 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,{"$f":"AL4616","v":6.3714949868757742},{"$f":"AM4616","v":6.291851299539827}]
[{"$f":"ROW()","v":4530},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4531},null,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,2.4721893161167423,2.4103845832138235]
[{"$f":"ROW()","v":4535},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92671503170376601,0.83404352853338937]
[{"$f":"ROW()","v":4540},null,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,0,0]
[{"$f":"ROW()","v":4545},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$661","v":0}]
[{"$f":"ROW()","v":4547},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,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$663","v":39.945388020551114}]
[{"$f":"ROW()","v":4550},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$666","v":1.9412083268181293}]
[{"$f":"ROW()","v":4555},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$671","v":9.413137090620376}]
[{"$f":"ROW()","v":4559},null,null,"Equity 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$675","v":0}]
[{"$f":"ROW()","v":4560},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,{"$f":"SUM(AL4544:AL4559)","v":95.958802872784034}]
[{"$f":"ROW()","v":4564},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,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$680","v":0}]
[{"$f":"ROW()","v":4569},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$685","v":0}]
[{"$f":"ROW()","v":4574},null,null,"Telemetry 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$690","v":0}]
[{"$f":"ROW()","v":4576},null,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$692","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4584},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4588},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2540969494695466,-1.2540969494695466]
[{"$f":"ROW()","v":4589},null,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,-9.2671503170376604E-2,-9.267150317037659E-2]
[{"$f":"ROW()","v":4594},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4603},null,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$709","v":0}]
[{"$f":"ROW()","v":4605},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$711","v":0}]
[{"$f":"ROW()","v":4608},null,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$714","v":0}]
[{"$f":"ROW()","v":4613},null,null,"Equity 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$719","v":0}]
[{"$f":"ROW()","v":4617},null,null,"High Pressure 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]
[{"$f":"ROW()","v":4618},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4623},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,0.45914754313806372,0.44766885455961214,0.43619016598116056]
[{"$f":"ROW()","v":4626},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4167241534958812,1.2750517381462931,1.1333793227967051]
[{"$f":"ROW()","v":4632},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,{"$f":"SUM(AL4616:AL4631)","v":95.958802872784034},{"$f":"SUM(AM4616:AM4631)","v":91.554483336000914},{"$f":"SUM(AN4616:AN4631)","v":87.150163799217822}]
[{"$f":"\"2028 Capex Account [m$\"&Input!$G$51&\"]\"","v":"2028 Capex Account [m$31/12/2023]"}]
[{"$f":"ROW()","v":4637},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,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":"ROW()","v":4638},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,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":4639},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,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":4640},null,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$71","v":40}]
[{"$f":"ROW()","v":4641},null,null,"Secondary 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$72","v":40}]
[{"$f":"ROW()","v":4642},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$73","v":40}]
[{"$f":"ROW()","v":4643},null,null,"Meter and 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$74","v":25}]
[{"$f":"ROW()","v":4644},null,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$75","v":10}]
[{"$f":"ROW()","v":4645},null,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$76","v":10}]
[{"$f":"ROW()","v":4646},null,null,"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$77","v":5}]
[{"$f":"ROW()","v":4647},null,null,"Telemetry 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$78","v":10}]
[{"$f":"ROW()","v":4648},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$79","v":5}]
[{"$f":"ROW()","v":4649},null,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$80","v":0}]
[{"$f":"ROW()","v":4650},null,null,"Equity 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$81","v":65.842774465500923}]
[{"$f":"ROW()","v":4651}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4653},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4743","v":4.8389663360821089}]
[{"$f":"ROW()","v":4654},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4655},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4656},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.734121540882349]
[{"$f":"ROW()","v":4657},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4658},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4978933436380051]
[{"$f":"ROW()","v":4659},null,null,"Secondary 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,3.0890974522841175]
[{"$f":"ROW()","v":4660},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44121401895564022]
[{"$f":"ROW()","v":4661},null,null,"Meter and 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,32.476559318108656]
[{"$f":"ROW()","v":4662},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92671503170376601]
[{"$f":"ROW()","v":4663},null,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,2.4136360821728773]
[{"$f":"ROW()","v":4664},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7088813416866637]
[{"$f":"ROW()","v":4665},null,null,"Telemetry 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,{"$f":"AM4755","v":1.60097005942705}]
[{"$f":"ROW()","v":4666},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,{"$f":"AM4756","v":0}]
[{"$f":"ROW()","v":4667},null,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,{"$f":"AM4757","v":0}]
[{"$f":"ROW()","v":4668},null,null,"Equity 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,{"$f":"AM4758","v":0}]
[{"$f":"ROW()","v":4669},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,{"$f":"SUM(AN4653:AN4668)","v":91.728054524941228}]
["Capex"]
[{"$f":"ROW()","v":4671},null,null,"High 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$660","v":4.8389663360821089}]
[{"$f":"ROW()","v":4672},null,null,"High Pressure 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$661","v":0}]
[{"$f":"ROW()","v":4673},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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$662","v":0}]
[{"$f":"ROW()","v":4674},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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$663","v":38.734121540882349}]
[{"$f":"ROW()","v":4675},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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$664","v":0}]
[{"$f":"ROW()","v":4676},null,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$665","v":2.4978933436380051}]
[{"$f":"ROW()","v":4677},null,null,"Secondary 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$666","v":3.0890974522841175}]
[{"$f":"ROW()","v":4678},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$667","v":0.44121401895564022}]
[{"$f":"ROW()","v":4679},null,null,"Meter and 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$668","v":32.476559318108656}]
[{"$f":"ROW()","v":4680},null,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$669","v":0.92671503170376601}]
[{"$f":"ROW()","v":4681},null,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$670","v":2.4136360821728773}]
[{"$f":"ROW()","v":4682},null,null,"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$671","v":4.7088813416866637}]
[{"$f":"ROW()","v":4683},null,null,"Telemetry 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$672","v":1.60097005942705}]
[{"$f":"ROW()","v":4684},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$673","v":0}]
[{"$f":"ROW()","v":4685},null,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$674","v":0}]
[{"$f":"ROW()","v":4686},null,null,"Equity 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$675","v":0}]
[{"$f":"ROW()","v":4687},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,{"$f":"SUM(AM4671:AM4686)","v":91.728054524941228}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4689},null,null,"High 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$678","v":0}]
[{"$f":"ROW()","v":4690},null,null,"High Pressure 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$679","v":0}]
[{"$f":"ROW()","v":4691},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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,"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$683","v":0}]
[{"$f":"ROW()","v":4695},null,null,"Secondary 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$684","v":0}]
[{"$f":"ROW()","v":4696},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$685","v":0}]
[{"$f":"ROW()","v":4697},null,null,"Meter and 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$686","v":0}]
[{"$f":"ROW()","v":4698},null,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$687","v":0}]
[{"$f":"ROW()","v":4699},null,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$688","v":0}]
[{"$f":"ROW()","v":4700},null,null,"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$689","v":0}]
[{"$f":"ROW()","v":4701},null,null,"Telemetry 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$690","v":0}]
[{"$f":"ROW()","v":4702},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$691","v":0}]
[{"$f":"ROW()","v":4703},null,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$692","v":0}]
[{"$f":"ROW()","v":4704},null,null,"Equity 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$693","v":0}]
[{"$f":"ROW()","v":4705},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4689:T4704)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUM(AM4689:AM4704)","v":0},{"$f":"SUM(AN4689:AN4704)","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4707},null,null,"High 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,{"$f":"-IF($D4707=\"Land\",0,IF(AN4653<0,AN4653,IF(AN4635<1,AN4653,MAX(MIN(IF(AN4653>0,(AN4653/AN4635),0),AN4653),0)*AN$9)))","v":-6.0487079201026361E-2}]
[{"$f":"ROW()","v":4708},null,null,"High Pressure 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]
[{"$f":"ROW()","v":4709},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4710},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.64556869234803915]
[{"$f":"ROW()","v":4711},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4712},null,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,-6.244733359095013E-2]
[{"$f":"ROW()","v":4713},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.7227436307102937E-2]
[{"$f":"ROW()","v":4714},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,-1.1030350473891006E-2]
[{"$f":"ROW()","v":4715},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2990623727243462]
[{"$f":"ROW()","v":4716},null,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,-9.2671503170376604E-2]
[{"$f":"ROW()","v":4717},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.24136360821728772]
[{"$f":"ROW()","v":4718},null,null,"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,-0.94177626833733274]
[{"$f":"ROW()","v":4719},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16009700594270498]
[{"$f":"ROW()","v":4720},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]
[{"$f":"ROW()","v":4721},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4722},null,null,"Equity 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]
[{"$f":"ROW()","v":4723},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN4707:AN4722)","v":-3.5917316503130579}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4725},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$704","v":0}]
[{"$f":"ROW()","v":4726},null,null,"High Pressure 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$705","v":0}]
[{"$f":"ROW()","v":4727},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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":4728},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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":4729},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$708","v":0}]
[{"$f":"ROW()","v":4730},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$709","v":0}]
[{"$f":"ROW()","v":4731},null,null,"Secondary 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$710","v":0}]
[{"$f":"ROW()","v":4732},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$711","v":0}]
[{"$f":"ROW()","v":4733},null,null,"Meter and 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$712","v":0}]
[{"$f":"ROW()","v":4734},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$713","v":0}]
[{"$f":"ROW()","v":4735},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$714","v":0}]
[{"$f":"ROW()","v":4736},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!AM$715","v":0}]
[{"$f":"ROW()","v":4737},null,null,"Telemetry 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$716","v":0}]
[{"$f":"ROW()","v":4738},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$717","v":0}]
[{"$f":"ROW()","v":4739},null,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$718","v":0}]
[{"$f":"ROW()","v":4740},null,null,"Equity 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$719","v":0}]
[{"$f":"ROW()","v":4741},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,{"$f":"SUM(AM4725:AM4740)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4743},null,null,"High 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,{"$f":"AM4653+AM4671+AM4689+AM4707 + AM4725","v":4.8389663360821089},4.7784792568810825]
[{"$f":"ROW()","v":4744},null,null,"High Pressure 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,0,0]
[{"$f":"ROW()","v":4745},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4746},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.734121540882349,38.088552848534313]
[{"$f":"ROW()","v":4747},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4748},null,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,2.4978933436380051,2.435446010047055]
[{"$f":"ROW()","v":4749},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0890974522841175,3.0118700159770144]
[{"$f":"ROW()","v":4750},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,0.44121401895564022,0.43018366848174922]
[{"$f":"ROW()","v":4751},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.476559318108656,31.177496945384309]
[{"$f":"ROW()","v":4752},null,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,0.92671503170376601,0.83404352853338937]
[{"$f":"ROW()","v":4753},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4136360821728773,2.1722724739555894]
[{"$f":"ROW()","v":4754},null,null,"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,4.7088813416866637,3.767105073349331]
[{"$f":"ROW()","v":4755},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.60097005942705,1.440873053484345]
[{"$f":"ROW()","v":4756},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]
[{"$f":"ROW()","v":4757},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4758},null,null,"Equity 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,0,0]
[{"$f":"ROW()","v":4759},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM4743:AM4758)","v":91.728054524941228},{"$f":"SUM(AN4743:AN4758)","v":88.136322874628164}]
[{"$f":"\"2029 Capex Account [m$\"&Input!$G$51&\"]\"","v":"2029 Capex Account [m$31/12/2023]"}]
["Life"]
[{"$f":"ROW()","v":4762},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4763},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4764},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4765},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4766},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4767},null,null,"Regulators"]
[{"$f":"ROW()","v":4768},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4769},null,null,"Buildings"]
[{"$f":"ROW()","v":4770},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4771},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4772},null,null,"Vehicle"]
[{"$f":"ROW()","v":4773},null,null,"Information Technology"]
[{"$f":"ROW()","v":4774},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4775},null,null,"FRC"]
[{"$f":"ROW()","v":4776},null,null,"Land"]
[{"$f":"ROW()","v":4777},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4778}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4780},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4781},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4782},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4783},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4784},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4785},null,null,"Regulators"]
[{"$f":"ROW()","v":4786},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4787},null,null,"Buildings"]
[{"$f":"ROW()","v":4788},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4789},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4790},null,null,"Vehicle"]
[{"$f":"ROW()","v":4791},null,null,"Information Technology"]
[{"$f":"ROW()","v":4792},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4793},null,null,"FRC"]
[{"$f":"ROW()","v":4794},null,null,"Land"]
[{"$f":"ROW()","v":4795},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4796},null,null,"Total"]
["Capex"]
[{"$f":"ROW()","v":4798},null,null,"High 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$660","v":5.5104079637621952}]
[{"$f":"ROW()","v":4799},null,null,"High Pressure 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$661","v":0}]
[{"$f":"ROW()","v":4800},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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$662","v":0}]
[{"$f":"ROW()","v":4801},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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$663","v":38.333351408749408}]
[{"$f":"ROW()","v":4802},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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$664","v":0}]
[{"$f":"ROW()","v":4803},null,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$665","v":2.5048850433489909}]
[{"$f":"ROW()","v":4804},null,null,"Secondary 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$666","v":2.4773364605417818}]
[{"$f":"ROW()","v":4805},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$667","v":0.47154919193618305}]
[{"$f":"ROW()","v":4806},null,null,"Meter and 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$668","v":32.625007030061504}]
[{"$f":"ROW()","v":4807},null,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$669","v":0.92671503170376612}]
[{"$f":"ROW()","v":4808},null,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$670","v":2.8349993521859429}]
[{"$f":"ROW()","v":4809},null,null,"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$671","v":2.087939997406941}]
[{"$f":"ROW()","v":4810},null,null,"Telemetry 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$672","v":1.6323950592076655}]
[{"$f":"ROW()","v":4811},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$673","v":0}]
[{"$f":"ROW()","v":4812},null,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$674","v":0}]
[{"$f":"ROW()","v":4813},null,null,"Equity 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$675","v":0}]
[{"$f":"ROW()","v":4814},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,{"$f":"SUM(AN4798:AN4813)","v":89.404586538904383}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4816},null,null,"High 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$678","v":0}]
[{"$f":"ROW()","v":4817},null,null,"High Pressure 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$679","v":0}]
[{"$f":"ROW()","v":4818},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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,"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$683","v":0}]
[{"$f":"ROW()","v":4822},null,null,"Secondary 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$684","v":0}]
[{"$f":"ROW()","v":4823},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$685","v":0}]
[{"$f":"ROW()","v":4824},null,null,"Meter and 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$686","v":0}]
[{"$f":"ROW()","v":4825},null,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$687","v":0}]
[{"$f":"ROW()","v":4826},null,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$688","v":0}]
[{"$f":"ROW()","v":4827},null,null,"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$689","v":0}]
[{"$f":"ROW()","v":4828},null,null,"Telemetry 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$690","v":0}]
[{"$f":"ROW()","v":4829},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$691","v":0}]
[{"$f":"ROW()","v":4830},null,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$692","v":0}]
[{"$f":"ROW()","v":4831},null,null,"Equity 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$693","v":0}]
[{"$f":"ROW()","v":4832},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4816:T4831)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(AN4816:AN4831)","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4834},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4835},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4836},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4837},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4838},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4839},null,null,"Regulators"]
[{"$f":"ROW()","v":4840},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4841},null,null,"Buildings"]
[{"$f":"ROW()","v":4842},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4843},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4844},null,null,"Vehicle"]
[{"$f":"ROW()","v":4845},null,null,"Information Technology"]
[{"$f":"ROW()","v":4846},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4847},null,null,"FRC"]
[{"$f":"ROW()","v":4848},null,null,"Land"]
[{"$f":"ROW()","v":4849},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4850},null,null,"Total"]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4852},null,null,"High 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$704","v":0}]
[{"$f":"ROW()","v":4853},null,null,"High Pressure 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$705","v":0}]
[{"$f":"ROW()","v":4854},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,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":4855},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,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":4856},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,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":4857},null,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$709","v":0}]
[{"$f":"ROW()","v":4858},null,null,"Secondary 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$710","v":0}]
[{"$f":"ROW()","v":4859},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$711","v":0}]
[{"$f":"ROW()","v":4860},null,null,"Meter and 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$712","v":0}]
[{"$f":"ROW()","v":4861},null,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$713","v":0}]
[{"$f":"ROW()","v":4862},null,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$714","v":0}]
[{"$f":"ROW()","v":4863},null,null,"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$715","v":0}]
[{"$f":"ROW()","v":4864},null,null,"Telemetry 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$716","v":0}]
[{"$f":"ROW()","v":4865},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$717","v":0}]
[{"$f":"ROW()","v":4866},null,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$718","v":0}]
[{"$f":"ROW()","v":4867},null,null,"Equity 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$719","v":0}]
[{"$f":"ROW()","v":4868},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,{"$f":"SUM(AN4852:AN4867)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4870},null,null,"High 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,{"$f":"AN4780+AN4798+AN4816+AN4834 + AN4852","v":5.5104079637621952}]
[{"$f":"ROW()","v":4871},null,null,"High Pressure 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]
[{"$f":"ROW()","v":4872},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4873},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.333351408749408]
[{"$f":"ROW()","v":4874},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4875},null,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,2.5048850433489909]
[{"$f":"ROW()","v":4876},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4773364605417818]
[{"$f":"ROW()","v":4877},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,0.47154919193618305]
[{"$f":"ROW()","v":4878},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.625007030061504]
[{"$f":"ROW()","v":4879},null,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,0.92671503170376612]
[{"$f":"ROW()","v":4880},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8349993521859429]
[{"$f":"ROW()","v":4881},null,null,"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,2.087939997406941]
[{"$f":"ROW()","v":4882},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6323950592076655]
[{"$f":"ROW()","v":4883},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]
[{"$f":"ROW()","v":4884},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4885},null,null,"Equity 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]
[{"$f":"ROW()","v":4886},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN4870:AN4885)","v":89.404586538904383}]

{"sheet":"Tax_Asset","index":13,"n_rows":4886,"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}}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Draft Decision, April 2024"}]
["Tax Asset Account [$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}]
[{"$f":"ROW()","v":4},null,null,null,null,null,null,null,null,"Year ending 31 December",null,null,null,null,"Year ending 31 December",null,null,null,null,"Year Ending 30 June",null,null,null,null,"Year Ending 31 December"]
["Regulatory Period",null,null,null,null,null,null,null,null,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
["Year ending",null,null,null,null,null,null,null,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"1+R6","v":2009},{"$f":"1+S6","v":2010},{"$f":"T6+1","v":2011},2012,2013,2014,2014,2015,2016,2017,2018,{"$f":"AC6+1","v":2019},{"$f":"AD6+1","v":2020},{"$f":"AE6+1","v":2021},{"$f":"AF6+1","v":2022},{"$f":"AG6+1","v":2023},{"$f":"AH6+1","v":2024},{"$f":"AI6+1","v":2025},{"$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},{"$f":"Input!AJ8","v":365},{"$f":"Input!AK8","v":365},{"$f":"Input!AL8","v":365},{"$f":"Input!AM8","v":366},{"$f":"Input!AN8","v":365}]
["Year portion",null,null,null,null,null,null,null,{"$f":"Input!I9","v":1},{"$f":"Input!J9","v":1},{"$f":"Input!K9","v":1},{"$f":"Input!L9","v":1},{"$f":"Input!M9","v":1},{"$f":"Input!N9","v":1},{"$f":"Input!O9","v":1},{"$f":"Input!P9","v":1},{"$f":"Input!Q9","v":1},{"$f":"Input!R9","v":1},{"$f":"Input!S9","v":1},{"$f":"ROUND(Input!T9,2)","v":0.5},{"$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,"AA6"]
[{"$f":"ROW()","v":12},null,null,{"$f":"\"Inflation Factor (convert to real \"&Input!$G$51&\" $)\"","v":"Inflation Factor (convert to real 31/12/2023 $)"},null,null,null,null,{"$f":"Input!I$51","v":1.9705577368206466},{"$f":"Input!J$51","v":1.8624997344968939},{"$f":"Input!K$51","v":1.8061020320490559},{"$f":"Input!L$51","v":1.7530194633651768},{"$f":"Input!M$51","v":1.7125085093798469},{"$f":"Input!N$51","v":1.6692574412248613},{"$f":"Input!O$51","v":1.6238128495314885},{"$f":"Input!P$51","v":1.5726444703501106},{"$f":"Input!Q$51","v":1.5274591826323687},{"$f":"Input!R$51","v":1.4731699707195316},{"$f":"Input!S$51","v":1.4427505317961193},{"$f":"Input!T$51","v":1.4209541844244176},{"$f":"Input!U$51","v":1.3715435509783636},{"$f":"Input!V$51","v":1.3555776892430278},{"$f":"Input!W$51","v":1.3239299610894941},{"$f":"Input!X$51","v":1.2851746931067043},{"$f":"Input!Y$51","v":1.2767354596622889},{"$f":"Input!Z$51","v":1.2555350553505533},{"$f":"Input!AA$51","v":1.2372727272727273},{"$f":"Input!AB$51","v":1.2140945584299732},{"$f":"Input!AC$51","v":1.1928133216476775},{"$f":"Input!AD$51","v":1.1712564543889845},{"$f":"Input!AE$51","v":1.1612627986348123},{"$f":"Input!AF$51","v":1.1220115416323166},{"$f":"Input!AG$51","v":1.0405198776758409},{"$f":"Input!AH$51","v":1},{"$f":"Input!AI$51","v":0.96339113680154154},{"$f":"Input!AJ$51","v":0.93980210399135844},{"$f":"Input!AK$51","v":0.91679065846391428},{"$f":"Input!AL$51","v":0.8943426577542819},{"$f":"Input!AM$51","v":0.87244430568167208},{"$f":"Input!AN$51","v":0.85108214387052195}]
[{"$f":"ROW()","v":13},null,null,{"$f":"\"Inflation Factor (convert \" &Input!$G$51& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,null,null,null,{"$f":"Input!I$52","v":0.50747054060614749},{"$f":"Input!J$52","v":0.53691282821585162},{"$f":"Input!K$52","v":0.55367857532693299},{"$f":"Input!L$52","v":0.57044432243801446},{"$f":"Input!M$52","v":0.58393870425912886},{"$f":"Input!N$52","v":0.59906876872522663},{"$f":"Input!O$52","v":0.61583451583630811},{"$f":"Input!P$52","v":0.63587162823735655},{"$f":"Input!Q$52","v":0.65468197865466737},{"$f":"Input!R$52","v":0.67880829766817474},{"$f":"Input!S$52","v":0.69312052081178088},{"$f":"Input!T$52","v":0.70375245800417385},{"$f":"Input!U$52","v":0.72910553900141906},{"$f":"Input!V$52","v":0.73769287288758267},{"$f":"Input!W$52","v":0.75532696546656874},{"$f":"Input!X$52","v":0.77810433504775911},{"$f":"Input!Y$52","v":0.78324761204996329},{"$f":"Input!Z$52","v":0.79647318148420287},{"$f":"Input!AA$52","v":0.80822924320352685},{"$f":"Input!AB$52","v":0.82365907421013962},{"$f":"Input!AC$52","v":0.83835415135929459},{"$f":"Input!AD$52","v":0.85378398236590747},{"$f":"Input!AE$52","v":0.86113152094048495},{"$f":"Input!AF$52","v":0.89125642909625269},{"$f":"Input!AG$52","v":0.96105804555473928},{"$f":"Input!AH$52","v":1},{"$f":"Input!AI$52","v":1.0379999999999998},{"$f":"Input!AJ$52","v":1.0640537999999999},{"$f":"Input!AK$52","v":1.0907615503799997},{"$f":"Input!AL$52","v":1.1181396652945377},{"$f":"Input!AM$52","v":1.1462049708934303},{"$f":"Input!AN$52","v":1.1749747156628556}]
["Summary of Capital Base"]
[{"$f":"ROW()","v":15},null,null,"Opening Value",null,null,null,null,null,{"$f":"J27","v":308.34507599},{"$f":"J24","v":312.75507427032011},313.32204254669034,319.9896642230662,328.86687907536509,{"$f":"N24","v":340.89748002848563},{"$f":"O24","v":341.14917735984494},346.42373451103401,353.42662966680217,361.6937549437144,{"$f":"S24","v":377.66965682746724},{"$f":"T24","v":390.82829744657357},397.68231204186321,399.39975088024619,438.96582757457224,{"$f":"X24","v":467.16880399918512},483.18646923166619,503.44191616908063,531.16651268814451,559.88381089433369,591.11185473672106,{"$f":"AD24","v":603.3190708657869},{"$f":"AE24","v":606.60800190540431},{"$f":"AF24","v":620.93691896144514},{"$f":"AG24","v":640.96317311350845},{"$f":"AH24","v":659.31343019685801},{"$f":"AI24","v":675.89415501942563},{"$f":"AJ24","v":713.55374814735205},{"$f":"AK24","v":762.12870626346898},{"$f":"AL24","v":786.16414155895063},{"$f":"AM24","v":804.73996359351656}]
[{"$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},17.768426465171441,24.779864509867394,28.193717012738855,33.51986673365581,{"$f":"O47","v":24.458767147199996},{"$f":"P47","v":30.42817248459999},32.925599923391161,34.774588731742966,42.433659726435721,25.045259285475751,38.809177634956399,36.703756873852505,76.971122147581582,70.29095402670653,{"$f":"Y47","v":39.073846875386899},69.041230983596378,80.119675565371622,81.653024206806251,84.408831134649205,70.042760243981562,{"$f":"AE47","v":61.581442508120389},74.513599026372646,80.814606317496668,81.457042274747081,82.472828096397095,{"$f":"AJ47","v":106.29720912461212},124.01878409699603,107.29534372623924,105.13915206687125,105.04812864750433]
[{"$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,{"$f":"J29+J36+J42+J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8989631487772181E-2,-1.452147058496381E-2,-0.19328173536334287,-0.20618183000000004,-0.50957720786019445,-0.88183915000000013,-0.59077609999999992,-0.50422699000000004,-0.40967042999999997,-0.32805066000000005,0,{"$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,-25.153615333410947,-25.922704767622999,-26.507463454830777,-27.037580842682861,-14.888374943133439,-31.955163039666708,-34.986318035469559,-37.405045453255525,-42.08797760209363,-23.017192011418057,-48.771262575596865,-52.201797310944315,-52.729544170617025,-52.671210084401636,-56.95370496491563,-57.701735368503002,-59.680454980331753,-60.378681735433418,-62.778734531397504,-65.892103273829377,{"$f":"AJ30+AJ37+AJ43+AJ48","v":-68.637615996685639},-75.443825980879097,-83.259908430757648,-86.563330032305345,-88.417499366633606]
[{"$f":"ROW()","v":22}]
[{"$f":"ROW()","v":23},null,null,"Over Depreciation",null,null,null,null,null,{"$f":"J197","v":0},0,0,0,{"$f":"N197","v":0},{"$f":"O197","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},null,null,"Closing Value",null,null,null,null,{"$f":"I32+I52","v":0},{"$f":"SUM(J15:J23)","v":312.75507427032011},313.32204254669034,319.9896642230662,328.86687907536509,340.89748002848563,341.14917735984494,346.42373451103401,353.42662966680217,361.6937549437144,377.66965682746724,390.82829744657357,397.68231204186321,399.39975088024619,438.96582757457224,467.16880399918512,483.18646923166619,503.44191616908063,531.16651268814451,559.88381089433369,591.11185473672106,603.3190708657869,606.60800190540431,620.93691896144514,640.96317311350845,659.31343019685801,675.89415501942563,{"$f":"SUM(AJ15:AJ23)","v":713.55374814735205},762.12870626346898,786.16414155895063,804.73996359351656,821.37059287438728]
["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,{"$f":"J218","v":308.34507599},{"$f":"K218","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,{"$f":"AJ218","v":0.88209774578877764},0.76235235210531171,0.73150679947373276,0.70066124684215381,0.66981569421057496]
[{"$f":"ROW()","v":28},null,null,"Adjustment to opening balance (CAPEX over depreciation transferred to ICB assets)",null,null,null,null,null,{"$f":"J219","v":0},{"$f":"K219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ219","v":0},0,0,0,0]
[{"$f":"ROW()","v":29},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"J221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ221","v":0},0,0,0,0]
[{"$f":"ROW()","v":30},null,null,"Depreciation",null,null,null,null,null,{"$f":"J220","v":-8.1479916354647877},{"$f":"K220","v":-16.295983270929753},-16.295983270929934,-16.03094869600886,-16.283460132983148,-16.285623005162837,-16.258705608431189,-16.242785792100996,-16.230306991091012,-16.228797667046933,-8.1138148837249275,-16.227374613270118,-16.22737460184139,-16.227374601841479,-16.227091331235453,-8.1131196281934379,-16.226239256386876,-16.22623925638695,-11.789228662056134,-6.6389067111153226,-5.9158988930712493,-5.3435217912523933,-5.2663160863054088,-3.2115024508509014,-0.89574406061149114,-0.51264534591824307,{"$f":"AJ220","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":"J349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ349","v":0},0,0,0,0]
[{"$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":"S422","v":0.57982299999999998},{"$f":"T422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ422","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":"T440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ440","v":0},0,0,0,0]
[{"$f":"ROW()","v":37},null,null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T458","v":-4.0465563850047855E-2},-8.0931127700095695E-2,-8.0931127700095709E-2,-8.0931127700095695E-2,-7.529676825309109E-2,-2.2858190578158449E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,{"$f":"AD458","v":-1.5543569593147899E-2},{"$f":"AE458","v":0},0,0,0,{"$f":"AI458","v":0},{"$f":"AJ458","v":0},0,0,0,{"$f":"AN458","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,{"$f":"T549","v":3.0017562767640142},{"$f":"U549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ549","v":0},0,0,0,0]
[{"$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,{"$f":"U567","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ567","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":"U585","v":-0.51949858021105644},-0.51949858021105633,-0.49976791557640521,-0.4782279181062169,-0.23911395905310848,-0.4782279181062169,-0.25682128176334351,-3.7724454116875206E-4,-3.77244541168752E-4,{"$f":"AD585","v":-3.77244541168752E-4},{"$f":"AE585","v":-3.7724454116875195E-4},-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,{"$f":"AI585","v":-3.7724454116875184E-4},{"$f":"AJ585","v":-3.7724454116875184E-4},-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,{"$f":"AN585","v":-3.7724454116875184E-4}]
[{"$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},{"$f":"J52","v":12.557989915784887},29.420941463084855,52.384546410390691,77.292709958698438,105.60677104480213,122.1440913813243,143.67735414094454,166.92303508881369,191.42046735681689,223.04534390761665,241.35650869753397,265.03832761400497,283.58357076214048,339.95772110158453,384.94131354379215,409.33407055409793,446.3397010471619,490.5930744855325,531.14569497947525,569.05873915867539,587.19777499494683,595.83060507035782,615.42621545724523,638.66434930470052,657.91072769320272,{"$f":"AI52","v":675.00447510622985},{"$f":"AJ52","v":712.78419087238092},{"$f":"AK52","v":761.3903717856706},{"$f":"AL52","v":785.45702987832499},{"$f":"AM52","v":804.06407471006366}]
[{"$f":"ROW()","v":47},null,null,"Capex",null,null,null,null,null,{"$f":"J676","v":12.557989915784887},{"$f":"K676","v":17.768426465171441},24.779864509867394,28.193717012738855,33.51986673365581,24.458767147199996,30.42817248459999,32.925599923391161,34.774588731742966,42.433659726435721,25.045259285475751,38.809177634956399,36.703756873852505,76.971122147581582,70.29095402670653,39.073846875386899,69.041230983596378,80.119675565371622,81.653024206806251,84.408831134649205,70.042760243981562,{"$f":"AE676","v":61.581442508120389},74.513599026372646,80.814606317496668,81.457042274747081,82.472828096397095,{"$f":"AJ676","v":106.29720912461212},124.01878409699603,107.29534372623924,105.13915206687125,105.04812864750433]
[{"$f":"ROW()","v":48},null,null,"Depreciation (including Depreciation per tariff variation)",null,null,null,null,null,{"$f":"J712+J730","v":0},-0.9054749178714725,-1.8162595625615623,-3.2855534644310982,-5.2058056475521175,-7.921446810677816,-8.8949097249797564,-9.6799189755220034,-10.277156463739765,-10.808783175635927,-6.7340944955584625,-15.127358718485436,-18.158513725717015,-20.596971808137543,-25.307361584498874,-14.642100233593352,-32.021079019947457,-35.673020391637699,-40.894221882863405,-45.986209747588831,-51.021885257710061,-52.357836332709439,-54.413761649485174,-57.166802040041347,-61.882613226244843,-65.379080683369963,-68.51749335846101,-75.412603183706352,-83.228685633584902,-86.532107235132599,-88.386276569460861]
[{"$f":"ROW()","v":49},null,null,"Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"J694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8989631487772181E-2,-1.452147058496381E-2,-0.19328173536334287,-0.20618183000000004,-0.50957720786019445,-0.88183915000000013,-0.59077609999999992,-0.50422699000000004,-0.40967042999999997,-0.32805066000000005,0,{"$f":"AJ694","v":0},0,0,0,0]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,"Over depreciation",null,null,null,null,null,{"$f":"J748","v":0},0,0,0,{"$f":"N748","v":0},{"$f":"O748","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ748","v":0},0,0,0,0]
[{"$f":"ROW()","v":52},null,null,"Closing Value",null,null,null,null,{"$f":"I766","v":0},{"$f":"SUM(J46:J51)","v":12.557989915784887},{"$f":"SUM(K46:K51)","v":29.420941463084855},52.384546410390691,77.292709958698438,105.60677104480213,122.1440913813243,143.67735414094454,166.92303508881369,191.42046735681689,223.04534390761665,241.35650869753397,265.03832761400497,283.58357076214048,339.95772110158453,384.94131354379215,409.33407055409793,446.3397010471619,490.5930744855325,531.14569497947525,569.05873915867539,587.19777499494683,595.83060507035782,615.42621545724523,638.66434930470052,657.91072769320272,675.00447510622985,{"$f":"SUM(AJ46:AJ51)","v":712.78419087238092},761.3903717856706,785.45702987832499,804.06407471006366,820.72592678810713]
["Tax Assets Account [$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"]
[{"$f":"ROW()","v":67},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":68},null,null,"FRC"]
[{"$f":"ROW()","v":69},null,null,"Land"]
[{"$f":"ROW()","v":70},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":71},null,null,"Total"]
["Adjustments to Opening Asset Value 1 January 2005 ICB Account, Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":73},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":74},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":75},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":76},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":77},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":78},null,null,"Regulators"]
[{"$f":"ROW()","v":79},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":80},null,null,"Buildings"]
[{"$f":"ROW()","v":81},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":82},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":83},null,null,"Vehicle"]
[{"$f":"ROW()","v":84},null,null,"Information Technology"]
[{"$f":"ROW()","v":85},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":86},null,null,"FRC"]
[{"$f":"ROW()","v":87},null,null,"Land"]
[{"$f":"ROW()","v":88},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":89},null,null,"Total"]
["Vines and Westnet assets rolled into asset base"]
[{"$f":"ROW()","v":91},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":92},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":93},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":94},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":95},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":96},null,null,"Regulators"]
[{"$f":"ROW()","v":97},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":98},null,null,"Buildings"]
[{"$f":"ROW()","v":99},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":100},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":101},null,null,"Vehicle"]
[{"$f":"ROW()","v":102},null,null,"Information Technology"]
[{"$f":"ROW()","v":103},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":104},null,null,"FRC"]
[{"$f":"ROW()","v":105},null,null,"Land"]
[{"$f":"ROW()","v":106},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":107},null,null,"Total"]
["Capex"]
[{"$f":"ROW()","v":109},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":110},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":111},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":112},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":113},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":114},null,null,"Regulators"]
[{"$f":"ROW()","v":115},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":116},null,null,"Buildings"]
[{"$f":"ROW()","v":117},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":118},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":119},null,null,"Vehicle"]
[{"$f":"ROW()","v":120},null,null,"Information Technology"]
[{"$f":"ROW()","v":121},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":122},null,null,"FRC"]
[{"$f":"ROW()","v":123},null,null,"Land"]
[{"$f":"ROW()","v":124},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":125},null,null,"Total"]
["Redundant Assets, Asset Disposal & Asset Addition"]
[{"$f":"ROW()","v":127},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":128},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":129},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":130},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":131},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":132},null,null,"Regulators"]
[{"$f":"ROW()","v":133},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":134},null,null,"Buildings"]
[{"$f":"ROW()","v":135},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":136},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":137},null,null,"Vehicle"]
[{"$f":"ROW()","v":138},null,null,"Information Technology"]
[{"$f":"ROW()","v":139},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":140},null,null,"FRC"]
[{"$f":"ROW()","v":141},null,null,"Land"]
[{"$f":"ROW()","v":142},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":143},null,null,"Total"]
["Depreciation"]
[{"$f":"ROW()","v":145},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":146},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":147},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":148},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":149},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":150},null,null,"Regulators"]
[{"$f":"ROW()","v":151},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":152},null,null,"Buildings"]
[{"$f":"ROW()","v":153},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":154},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":155},null,null,"Vehicle"]
[{"$f":"ROW()","v":156},null,null,"Information Technology"]
[{"$f":"ROW()","v":157},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":158},null,null,"FRC"]
[{"$f":"ROW()","v":159},null,null,"Land"]
[{"$f":"ROW()","v":160},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":161},null,null,"Total"]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":163},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":164},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":165},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":166},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":167},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":168},null,null,"Regulators"]
[{"$f":"ROW()","v":169},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":170},null,null,"Buildings"]
[{"$f":"ROW()","v":171},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":172},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":173},null,null,"Vehicle"]
[{"$f":"ROW()","v":174},null,null,"Information Technology"]
[{"$f":"ROW()","v":175},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":176},null,null,"FRC"]
[{"$f":"ROW()","v":177},null,null,"Land"]
[{"$f":"ROW()","v":178},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":179},null,null,"Total"]
["Over Depreciation"]
[{"$f":"ROW()","v":181},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":182},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":183},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":184},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":185},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":186},null,null,"Regulators"]
[{"$f":"ROW()","v":187},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":188},null,null,"Buildings"]
[{"$f":"ROW()","v":189},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":190},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":191},null,null,"Vehicle"]
[{"$f":"ROW()","v":192},null,null,"Information Technology"]
[{"$f":"ROW()","v":193},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":194},null,null,"FRC"]
[{"$f":"ROW()","v":195},null,null,"Land"]
[{"$f":"ROW()","v":196},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":197},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":199},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"O55+O91+O109+O145+O127+O163+O181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O56+O92+O110+O146+O128+O164+O182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":201},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O57+O93+O111+O147+O129+O165+O183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O58+O94+O112+O148+O130+O166+O184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":203},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O59+O95+O113+O149+O131+O167+O185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":204},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"O60+O96+O114+O150+O132+O168+O186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O61+O97+O115+O151+O133+O169+O187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":206},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"O62+O98+O116+O152+O134+O170+O188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":207},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O63+O99+O117+O153+O135+O171+O189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":208},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"O64+O100+O118+O154+O136+O172+O190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":209},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,{"$f":"O65+O101+O119+O155+O137+O173+O191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":210},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O66+O102+O120+O156+O138+O174+O192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":211},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,{"$f":"O67+O103+O121+O157+O139+O175+O193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":212},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O68+O104+O122+O158+O140+O176+O194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":213},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"O69+O105+O123+O159+O141+O177+O195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":214},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O70+O106+O124+O160+O142+O178+O196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215},null,null,"Total"]
["ICB Account [$m nominal, per E&Y]"]
[{"$f":"ROW()","v":217},null,null,"Estimated Asset Life",null,null,null,null,null,{"$f":"-J218/J220*J$9","v":37.843077139144732},{"$f":"-K218/K220*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":"-AJ218/AJ220*AJ$9","v":7.3664440748385562},24.715146498131869,23.715146498131869,22.715146498131958,21.715146498131958]
[{"$f":"ROW()","v":218},null,null,"Opening Value",null,null,null,null,null,{"$f":"Input!J1661","v":308.34507599},{"$f":"J222","v":300.19708435453521},{"$f":"K222","v":283.90110108360545},267.60511781267553,251.57416911666667,235.29070898368352,219.00508597852067,202.74638037008947,186.50359457798848,170.27328758689748,154.04448991985055,145.93067503612562,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,72.908340259743738,56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,16.111827480727214,10.768305689474822,5.5019896031694131,2.2904871523185117,1.3947430917070207,{"$f":"AI222","v":0.88209774578877764},{"$f":"AJ222","v":0.76235235210531171},{"$f":"AK222","v":0.73150679947373276},{"$f":"AL222","v":0.70066124684215381},{"$f":"AM222","v":0.66981569421057496}]
[{"$f":"ROW()","v":219},null,null,"Assets rolled into asset base"]
[{"$f":"ROW()","v":220},null,null,"Depreciation",null,null,null,null,"ATCO: E&Y",{"$f":"Input!J1662","v":-8.1479916354647877},{"$f":"Input!K1662","v":-16.295983270929753},{"$f":"Input!L1662","v":-16.295983270929934},{"$f":"Input!M1662","v":-16.03094869600886},{"$f":"Input!N1662","v":-16.283460132983148},{"$f":"Input!O1662","v":-16.285623005162837},{"$f":"Input!P1662","v":-16.258705608431189},{"$f":"Input!Q1662","v":-16.242785792100996},{"$f":"Input!R1662","v":-16.230306991091012},{"$f":"Input!S1662","v":-16.228797667046933},{"$f":"Input!T1662","v":-8.1138148837249275},{"$f":"Input!U1662","v":-16.227374613270118},{"$f":"Input!V1662","v":-16.22737460184139},{"$f":"Input!W1662","v":-16.227374601841479},{"$f":"Input!X1662","v":-16.227091331235453},{"$f":"Input!Y1662","v":-8.1131196281934379},{"$f":"Input!Z1662","v":-16.226239256386876},{"$f":"Input!AA1662","v":-16.22623925638695},{"$f":"Input!AB1662","v":-11.789228662056134},{"$f":"Input!AC1662","v":-6.6389067111153226},{"$f":"Input!AD1662","v":-5.9158988930712493},{"$f":"Input!AE1662","v":-5.3435217912523933},{"$f":"Input!AF1662","v":-5.2663160863054088},{"$f":"Input!AG1662","v":-3.2115024508509014},{"$f":"Input!AH1662","v":-0.89574406061149114},{"$f":"Input!AI1662","v":-0.51264534591824307},{"$f":"Input!AJ1662","v":-0.1197453936834659},{"$f":"Input!AK1662","v":-3.0845552631578989E-2},{"$f":"Input!AL1662","v":-3.0845552631578989E-2},{"$f":"Input!AM1662","v":-3.0845552631578874E-2},{"$f":"Input!AN1662","v":-3.0845552631578874E-2}]
[{"$f":"ROW()","v":221},null,null,"Asset Adjustment, Redundant Assets  & Asset Disposal",null,null,null,null,null,{"$f":"Input!J1663","v":0},{"$f":"Input!K1663","v":0},{"$f":"Input!L1663","v":0},{"$f":"Input!M1663","v":0},{"$f":"Input!N1663","v":0},{"$f":"Input!O1663","v":0},{"$f":"Input!P1663","v":0},{"$f":"Input!Q1663","v":0},{"$f":"Input!R1663","v":0},{"$f":"Input!S1663","v":0},{"$f":"Input!T1663","v":0},{"$f":"Input!U1663","v":0},{"$f":"Input!V1663","v":0},{"$f":"Input!W1663","v":0},{"$f":"Input!X1663","v":0},{"$f":"Input!Y1663","v":0},{"$f":"Input!Z1663","v":0},{"$f":"Input!AA1663","v":0},{"$f":"Input!AB1663","v":0},{"$f":"Input!AC1663","v":0},{"$f":"Input!AD1663","v":0},{"$f":"Input!AE1663","v":0},{"$f":"Input!AF1663","v":0},{"$f":"Input!AG1663","v":0},{"$f":"Input!AH1663","v":0},{"$f":"Input!AI1663","v":0},{"$f":"Input!AJ1663","v":0},{"$f":"Input!AK1663","v":0},{"$f":"Input!AL1663","v":0},{"$f":"Input!AM1663","v":0},{"$f":"Input!AN1663","v":0}]
[{"$f":"ROW()","v":222},null,null,"Closing Value",null,null,null,null,null,{"$f":"SUM(J218:J221)","v":300.19708435453521},283.90110108360545,267.60511781267553,251.57416911666667,235.29070898368352,219.00508597852067,{"$f":"SUM(P218:P221)","v":202.74638037008947},{"$f":"SUM(Q218:Q221)","v":186.50359457798848},170.27328758689748,154.04448991985055,145.93067503612562,129.70330042285551,113.47592582101412,97.24855121917264,81.021459887937183,72.908340259743738,56.682101003356863,40.455861746969916,28.666633084913784,22.027726373798462,16.111827480727214,{"$f":"SUM(AE218:AE221)","v":10.768305689474822},5.5019896031694131,2.2904871523185117,1.3947430917070207,0.88209774578877764,{"$f":"SUM(AJ218:AJ221)","v":0.76235235210531171},0.73150679947373276,0.70066124684215381,0.66981569421057496,0.63897014157899612]
[{"$f":"ROW()","v":223}]
["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,"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$216)","v":"Adjustments to Opening Asset Value of ICB Account [$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,{"$f":"(R243+R315+R297)*(R243+R315+R297<0)","v":0}]
["Hide",null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Hide",null,null,"Telemetry and Monitoring"]
["Hide",null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R256+R328+R310)*(R256+R328+R310<0)","v":0}]
["Hide",null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R257+R329+R311)*(R257+R329+R311<0)","v":0}]
["Hide",null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R258+R330+R312)*(R258+R330+R312<0)","v":0}]
["Hide",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S333:S348)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":351},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":352},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":353},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":354},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":355},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":356},null,null,"Regulators"]
[{"$f":"ROW()","v":357},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":358},null,null,"Buildings"]
[{"$f":"ROW()","v":359},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":360},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":361},null,null,"Vehicle"]
[{"$f":"ROW()","v":362},null,null,"Information Technology"]
[{"$f":"ROW()","v":363},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":364},null,null,"FRC"]
[{"$f":"ROW()","v":365},null,null,"Land"]
[{"$f":"ROW()","v":366},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":367},null,null,"Total"]
["Vines Account [$m nominal]"]
["Remaining Asset Life"]
[{"$f":"ROW()","v":370},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q104","v":0},{"$f":"(T370-T$9)*(T370>U$9)","v":0},0,0,0,{"$f":"(X370-X$9)*(X370>Y$9)","v":0},{"$f":"(Y370-Y$9)*(Y370>Z$9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AI370-AI$9)*(AI370>AJ$9)","v":0},{"$f":"(AJ370-AJ$9)*(AJ370>AK$9)","v":0},{"$f":"(AK370-AK$9)*(AK370>AL$9)","v":0},{"$f":"(AL370-AL$9)*(AL370>AM$9)","v":0},{"$f":"(AM370-AM$9)*(AM370>AN$9)","v":0}]
[{"$f":"ROW()","v":371},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q105","v":0},{"$f":"(T371-T$9)*(T371>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":372},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q106","v":0},{"$f":"(T372-T$9)*(T372>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":373},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q107","v":9.3400000000000034},{"$f":"(T373-T$9)*(T373>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":374},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q108","v":0},{"$f":"(T374-T$9)*(T374>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":375},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q109","v":0},{"$f":"(T375-T$9)*(T375>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":376},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q110","v":0},{"$f":"(T376-T$9)*(T376>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":377},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q111","v":0},{"$f":"(T377-T$9)*(T377>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":378},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q112","v":4.34},{"$f":"(T378-T$9)*(T378>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":379},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q113","v":0},{"$f":"(T379-T$9)*(T379>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":380},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q114","v":0},{"$f":"(T380-T$9)*(T380>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":381},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q115","v":0},{"$f":"(T381-T$9)*(T381>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":382},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q116","v":0},{"$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,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q117","v":0},{"$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,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q118","v":0},{"$f":"(T384-T$9)*(T384>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":385},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!Q119","v":0},{"$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}]
["Opening Asset Value"]
[{"$f":"ROW()","v":388},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S478","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD478","v":0},0,0,0,0,{"$f":"AI478","v":0},{"$f":"AJ478","v":0},{"$f":"AK478","v":0},{"$f":"AL478","v":0},{"$f":"AM478","v":0}]
[{"$f":"ROW()","v":389},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S479","v":0},{"$f":"T479","v":0},{"$f":"U479","v":0},{"$f":"V479","v":0},{"$f":"W479","v":0},{"$f":"X479","v":0},{"$f":"Y479","v":0},{"$f":"Z479","v":0},{"$f":"AA479","v":0},{"$f":"AB479","v":0},{"$f":"AC479","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S481","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]
[{"$f":"ROW()","v":392},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S486","v":0.152832},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]
[{"$f":"ROW()","v":397},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S488","v":0},{"$f":"T488","v":0},{"$f":"U488","v":0},{"$f":"V488","v":0},{"$f":"W488","v":0},{"$f":"X488","v":0},{"$f":"Y488","v":0},{"$f":"Z488","v":0},{"$f":"AA488","v":0},{"$f":"AB488","v":0},{"$f":"AC488","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI490","v":0},0,0,0,0]
[{"$f":"ROW()","v":401},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S491","v":0},0,0,0,0,{"$f":"X491","v":0},0,0,0,0,0,{"$f":"AD491","v":0},{"$f":"AE491","v":0},{"$f":"AF491","v":0},{"$f":"AG491","v":0},{"$f":"AH491","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":402},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":403},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":404},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T388:T403)","v":0.57982299999999998},0.53935743614995213,0.45842630844985643,0.37749518074976074,0.29656405304966504,0.22126728479657395,0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,0,0,0,0,0,0,0,0,0,0]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":406},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R104","v":0}]
[{"$f":"ROW()","v":407},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R105","v":0}]
[{"$f":"ROW()","v":408},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R106","v":0}]
[{"$f":"ROW()","v":409},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R107","v":0.42699100000000001}]
[{"$f":"ROW()","v":410},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R108","v":0}]
[{"$f":"ROW()","v":411},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R109","v":0}]
[{"$f":"ROW()","v":412},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R110","v":0}]
[{"$f":"ROW()","v":413},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R111","v":0}]
[{"$f":"ROW()","v":414},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R112","v":0.152832}]
[{"$f":"ROW()","v":415},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R113","v":0}]
[{"$f":"ROW()","v":416},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R114","v":0}]
[{"$f":"ROW()","v":417},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R115","v":0}]
[{"$f":"ROW()","v":418},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R116","v":0}]
[{"$f":"ROW()","v":419},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R117","v":0}]
[{"$f":"ROW()","v":420},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R118","v":0}]
[{"$f":"ROW()","v":421},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R119","v":0}]
[{"$f":"ROW()","v":422},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S406:S421)","v":0.57982299999999998},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"]
[{"$f":"ROW()","v":424},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T312*Input!T$52","v":0},{"$f":"Input!U312*Input!U$52","v":0},{"$f":"Input!V312*Input!V$52","v":0},{"$f":"Input!W312*Input!W$52","v":0},{"$f":"Input!X312*Input!X$52","v":0},{"$f":"Input!Y312*Input!Y$52","v":0},{"$f":"Input!Z312*Input!Z$52","v":0},{"$f":"Input!AA312*Input!AA$52","v":0},{"$f":"Input!AB312*Input!AB$52","v":0},{"$f":"Input!AC312*Input!AC$52","v":0},{"$f":"Input!AD312*Input!AD$52","v":0},{"$f":"Input!AE312*Input!AE$52","v":0},{"$f":"Input!AF312*Input!AF$52","v":0},{"$f":"Input!AG312*Input!AG$52","v":0},{"$f":"Input!AH312*Input!AH$52","v":0},{"$f":"Input!AI312*Input!AI$52","v":0},{"$f":"Input!AJ312*Input!AJ$52","v":0},{"$f":"Input!AK312*Input!AK$52","v":0},{"$f":"Input!AL312*Input!AL$52","v":0},{"$f":"Input!AM312*Input!AM$52","v":0},{"$f":"Input!AN312*Input!AN$52","v":0}]
[{"$f":"ROW()","v":425},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T313*Input!T$52","v":0},{"$f":"Input!U313*Input!U$52","v":0},{"$f":"Input!V313*Input!V$52","v":0},{"$f":"Input!W313*Input!W$52","v":0},{"$f":"Input!X313*Input!X$52","v":0},{"$f":"Input!Y313*Input!Y$52","v":0},{"$f":"Input!Z313*Input!Z$52","v":0},{"$f":"Input!AA313*Input!AA$52","v":0},{"$f":"Input!AB313*Input!AB$52","v":0},{"$f":"Input!AC313*Input!AC$52","v":0},{"$f":"Input!AD313*Input!AD$52","v":0},{"$f":"Input!AE313*Input!AE$52","v":0},{"$f":"Input!AF313*Input!AF$52","v":0},{"$f":"Input!AG313*Input!AG$52","v":0},{"$f":"Input!AH313*Input!AH$52","v":0},{"$f":"Input!AI313*Input!AI$52","v":0},{"$f":"Input!AJ313*Input!AJ$52","v":0},{"$f":"Input!AK313*Input!AK$52","v":0},{"$f":"Input!AL313*Input!AL$52","v":0},{"$f":"Input!AM313*Input!AM$52","v":0},{"$f":"Input!AN313*Input!AN$52","v":0}]
[{"$f":"ROW()","v":426},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T314*Input!T$52","v":0},{"$f":"Input!U314*Input!U$52","v":0},{"$f":"Input!V314*Input!V$52","v":0},{"$f":"Input!W314*Input!W$52","v":0},{"$f":"Input!X314*Input!X$52","v":0},{"$f":"Input!Y314*Input!Y$52","v":0},{"$f":"Input!Z314*Input!Z$52","v":0},{"$f":"Input!AA314*Input!AA$52","v":0},{"$f":"Input!AB314*Input!AB$52","v":0},{"$f":"Input!AC314*Input!AC$52","v":0},{"$f":"Input!AD314*Input!AD$52","v":0},{"$f":"Input!AE314*Input!AE$52","v":0},{"$f":"Input!AF314*Input!AF$52","v":0},{"$f":"Input!AG314*Input!AG$52","v":0},{"$f":"Input!AH314*Input!AH$52","v":0},{"$f":"Input!AI314*Input!AI$52","v":0},{"$f":"Input!AJ314*Input!AJ$52","v":0},{"$f":"Input!AK314*Input!AK$52","v":0},{"$f":"Input!AL314*Input!AL$52","v":0},{"$f":"Input!AM314*Input!AM$52","v":0},{"$f":"Input!AN314*Input!AN$52","v":0}]
[{"$f":"ROW()","v":427},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T315*Input!T$52","v":0},{"$f":"Input!U315*Input!U$52","v":0},{"$f":"Input!V315*Input!V$52","v":0},{"$f":"Input!W315*Input!W$52","v":0},{"$f":"Input!X315*Input!X$52","v":0},{"$f":"Input!Y315*Input!Y$52","v":0},{"$f":"Input!Z315*Input!Z$52","v":0},{"$f":"Input!AA315*Input!AA$52","v":0},{"$f":"Input!AB315*Input!AB$52","v":0},{"$f":"Input!AC315*Input!AC$52","v":0},{"$f":"Input!AD315*Input!AD$52","v":0},{"$f":"Input!AE315*Input!AE$52","v":0},{"$f":"Input!AF315*Input!AF$52","v":0},{"$f":"Input!AG315*Input!AG$52","v":0},{"$f":"Input!AH315*Input!AH$52","v":0},{"$f":"Input!AI315*Input!AI$52","v":0},{"$f":"Input!AJ315*Input!AJ$52","v":0},{"$f":"Input!AK315*Input!AK$52","v":0},{"$f":"Input!AL315*Input!AL$52","v":0},{"$f":"Input!AM315*Input!AM$52","v":0},{"$f":"Input!AN315*Input!AN$52","v":0}]
[{"$f":"ROW()","v":428},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T316*Input!T$52","v":0},{"$f":"Input!U316*Input!U$52","v":0},{"$f":"Input!V316*Input!V$52","v":0},{"$f":"Input!W316*Input!W$52","v":0},{"$f":"Input!X316*Input!X$52","v":0},{"$f":"Input!Y316*Input!Y$52","v":0},{"$f":"Input!Z316*Input!Z$52","v":0},{"$f":"Input!AA316*Input!AA$52","v":0},{"$f":"Input!AB316*Input!AB$52","v":0},{"$f":"Input!AC316*Input!AC$52","v":0},{"$f":"Input!AD316*Input!AD$52","v":0},{"$f":"Input!AE316*Input!AE$52","v":0},{"$f":"Input!AF316*Input!AF$52","v":0},{"$f":"Input!AG316*Input!AG$52","v":0},{"$f":"Input!AH316*Input!AH$52","v":0},{"$f":"Input!AI316*Input!AI$52","v":0},{"$f":"Input!AJ316*Input!AJ$52","v":0},{"$f":"Input!AK316*Input!AK$52","v":0},{"$f":"Input!AL316*Input!AL$52","v":0},{"$f":"Input!AM316*Input!AM$52","v":0},{"$f":"Input!AN316*Input!AN$52","v":0}]
[{"$f":"ROW()","v":429},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T317*Input!T$52","v":0},{"$f":"Input!U317*Input!U$52","v":0},{"$f":"Input!V317*Input!V$52","v":0},{"$f":"Input!W317*Input!W$52","v":0},{"$f":"Input!X317*Input!X$52","v":0},{"$f":"Input!Y317*Input!Y$52","v":0},{"$f":"Input!Z317*Input!Z$52","v":0},{"$f":"Input!AA317*Input!AA$52","v":0},{"$f":"Input!AB317*Input!AB$52","v":0},{"$f":"Input!AC317*Input!AC$52","v":0},{"$f":"Input!AD317*Input!AD$52","v":0},{"$f":"Input!AE317*Input!AE$52","v":0},{"$f":"Input!AF317*Input!AF$52","v":0},{"$f":"Input!AG317*Input!AG$52","v":0},{"$f":"Input!AH317*Input!AH$52","v":0},{"$f":"Input!AI317*Input!AI$52","v":0},{"$f":"Input!AJ317*Input!AJ$52","v":0},{"$f":"Input!AK317*Input!AK$52","v":0},{"$f":"Input!AL317*Input!AL$52","v":0},{"$f":"Input!AM317*Input!AM$52","v":0},{"$f":"Input!AN317*Input!AN$52","v":0}]
[{"$f":"ROW()","v":430},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T318*Input!T$52","v":0},{"$f":"Input!U318*Input!U$52","v":0},{"$f":"Input!V318*Input!V$52","v":0},{"$f":"Input!W318*Input!W$52","v":0},{"$f":"Input!X318*Input!X$52","v":0},{"$f":"Input!Y318*Input!Y$52","v":0},{"$f":"Input!Z318*Input!Z$52","v":0},{"$f":"Input!AA318*Input!AA$52","v":0},{"$f":"Input!AB318*Input!AB$52","v":0},{"$f":"Input!AC318*Input!AC$52","v":0},{"$f":"Input!AD318*Input!AD$52","v":0},{"$f":"Input!AE318*Input!AE$52","v":0},{"$f":"Input!AF318*Input!AF$52","v":0},{"$f":"Input!AG318*Input!AG$52","v":0},{"$f":"Input!AH318*Input!AH$52","v":0},{"$f":"Input!AI318*Input!AI$52","v":0},{"$f":"Input!AJ318*Input!AJ$52","v":0},{"$f":"Input!AK318*Input!AK$52","v":0},{"$f":"Input!AL318*Input!AL$52","v":0},{"$f":"Input!AM318*Input!AM$52","v":0},{"$f":"Input!AN318*Input!AN$52","v":0}]
[{"$f":"ROW()","v":431},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T319*Input!T$52","v":0},{"$f":"Input!U319*Input!U$52","v":0},{"$f":"Input!V319*Input!V$52","v":0},{"$f":"Input!W319*Input!W$52","v":0},{"$f":"Input!X319*Input!X$52","v":0},{"$f":"Input!Y319*Input!Y$52","v":0},{"$f":"Input!Z319*Input!Z$52","v":0},{"$f":"Input!AA319*Input!AA$52","v":0},{"$f":"Input!AB319*Input!AB$52","v":0},{"$f":"Input!AC319*Input!AC$52","v":0},{"$f":"Input!AD319*Input!AD$52","v":0},{"$f":"Input!AE319*Input!AE$52","v":0},{"$f":"Input!AF319*Input!AF$52","v":0},{"$f":"Input!AG319*Input!AG$52","v":0},{"$f":"Input!AH319*Input!AH$52","v":0},{"$f":"Input!AI319*Input!AI$52","v":0},{"$f":"Input!AJ319*Input!AJ$52","v":0},{"$f":"Input!AK319*Input!AK$52","v":0},{"$f":"Input!AL319*Input!AL$52","v":0},{"$f":"Input!AM319*Input!AM$52","v":0},{"$f":"Input!AN319*Input!AN$52","v":0}]
[{"$f":"ROW()","v":432},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T320*Input!T$52","v":0},{"$f":"Input!U320*Input!U$52","v":0},{"$f":"Input!V320*Input!V$52","v":0},{"$f":"Input!W320*Input!W$52","v":0},{"$f":"Input!X320*Input!X$52","v":0},{"$f":"Input!Y320*Input!Y$52","v":0},{"$f":"Input!Z320*Input!Z$52","v":0},{"$f":"Input!AA320*Input!AA$52","v":0},{"$f":"Input!AB320*Input!AB$52","v":0},{"$f":"Input!AC320*Input!AC$52","v":0},{"$f":"Input!AD320*Input!AD$52","v":0},{"$f":"Input!AE320*Input!AE$52","v":0},{"$f":"Input!AF320*Input!AF$52","v":0},{"$f":"Input!AG320*Input!AG$52","v":0},{"$f":"Input!AH320*Input!AH$52","v":0},{"$f":"Input!AI320*Input!AI$52","v":0},{"$f":"Input!AJ320*Input!AJ$52","v":0},{"$f":"Input!AK320*Input!AK$52","v":0},{"$f":"Input!AL320*Input!AL$52","v":0},{"$f":"Input!AM320*Input!AM$52","v":0},{"$f":"Input!AN320*Input!AN$52","v":0}]
[{"$f":"ROW()","v":433},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T321*Input!T$52","v":0},{"$f":"Input!U321*Input!U$52","v":0},{"$f":"Input!V321*Input!V$52","v":0},{"$f":"Input!W321*Input!W$52","v":0},{"$f":"Input!X321*Input!X$52","v":0},{"$f":"Input!Y321*Input!Y$52","v":0},{"$f":"Input!Z321*Input!Z$52","v":0},{"$f":"Input!AA321*Input!AA$52","v":0},{"$f":"Input!AB321*Input!AB$52","v":0},{"$f":"Input!AC321*Input!AC$52","v":0},{"$f":"Input!AD321*Input!AD$52","v":0},{"$f":"Input!AE321*Input!AE$52","v":0},{"$f":"Input!AF321*Input!AF$52","v":0},{"$f":"Input!AG321*Input!AG$52","v":0},{"$f":"Input!AH321*Input!AH$52","v":0},{"$f":"Input!AI321*Input!AI$52","v":0},{"$f":"Input!AJ321*Input!AJ$52","v":0},{"$f":"Input!AK321*Input!AK$52","v":0},{"$f":"Input!AL321*Input!AL$52","v":0},{"$f":"Input!AM321*Input!AM$52","v":0},{"$f":"Input!AN321*Input!AN$52","v":0}]
[{"$f":"ROW()","v":434},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T322*Input!T$52","v":0},{"$f":"Input!U322*Input!U$52","v":0},{"$f":"Input!V322*Input!V$52","v":0},{"$f":"Input!W322*Input!W$52","v":0},{"$f":"Input!X322*Input!X$52","v":0},{"$f":"Input!Y322*Input!Y$52","v":0},{"$f":"Input!Z322*Input!Z$52","v":0},{"$f":"Input!AA322*Input!AA$52","v":0},{"$f":"Input!AB322*Input!AB$52","v":0},{"$f":"Input!AC322*Input!AC$52","v":0},{"$f":"Input!AD322*Input!AD$52","v":0},{"$f":"Input!AE322*Input!AE$52","v":0},{"$f":"Input!AF322*Input!AF$52","v":0},{"$f":"Input!AG322*Input!AG$52","v":0},{"$f":"Input!AH322*Input!AH$52","v":0},{"$f":"Input!AI322*Input!AI$52","v":0},{"$f":"Input!AJ322*Input!AJ$52","v":0},{"$f":"Input!AK322*Input!AK$52","v":0},{"$f":"Input!AL322*Input!AL$52","v":0},{"$f":"Input!AM322*Input!AM$52","v":0},{"$f":"Input!AN322*Input!AN$52","v":0}]
[{"$f":"ROW()","v":435},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T323*Input!T$52","v":0},{"$f":"Input!U323*Input!U$52","v":0},{"$f":"Input!V323*Input!V$52","v":0},{"$f":"Input!W323*Input!W$52","v":0},{"$f":"Input!X323*Input!X$52","v":0},{"$f":"Input!Y323*Input!Y$52","v":0},{"$f":"Input!Z323*Input!Z$52","v":0},{"$f":"Input!AA323*Input!AA$52","v":0},{"$f":"Input!AB323*Input!AB$52","v":0},{"$f":"Input!AC323*Input!AC$52","v":0},{"$f":"Input!AD323*Input!AD$52","v":0},{"$f":"Input!AE323*Input!AE$52","v":0},{"$f":"Input!AF323*Input!AF$52","v":0},{"$f":"Input!AG323*Input!AG$52","v":0},{"$f":"Input!AH323*Input!AH$52","v":0},{"$f":"Input!AI323*Input!AI$52","v":0},{"$f":"Input!AJ323*Input!AJ$52","v":0},{"$f":"Input!AK323*Input!AK$52","v":0},{"$f":"Input!AL323*Input!AL$52","v":0},{"$f":"Input!AM323*Input!AM$52","v":0},{"$f":"Input!AN323*Input!AN$52","v":0}]
[{"$f":"ROW()","v":436},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T324*Input!T$52","v":0},{"$f":"Input!U324*Input!U$52","v":0},{"$f":"Input!V324*Input!V$52","v":0},{"$f":"Input!W324*Input!W$52","v":0},{"$f":"Input!X324*Input!X$52","v":0},{"$f":"Input!Y324*Input!Y$52","v":0},{"$f":"Input!Z324*Input!Z$52","v":0},{"$f":"Input!AA324*Input!AA$52","v":0},{"$f":"Input!AB324*Input!AB$52","v":0},{"$f":"Input!AC324*Input!AC$52","v":0},{"$f":"Input!AD324*Input!AD$52","v":0},{"$f":"Input!AE324*Input!AE$52","v":0},{"$f":"Input!AF324*Input!AF$52","v":0},{"$f":"Input!AG324*Input!AG$52","v":0},{"$f":"Input!AH324*Input!AH$52","v":0},{"$f":"Input!AI324*Input!AI$52","v":0},{"$f":"Input!AJ324*Input!AJ$52","v":0},{"$f":"Input!AK324*Input!AK$52","v":0},{"$f":"Input!AL324*Input!AL$52","v":0},{"$f":"Input!AM324*Input!AM$52","v":0},{"$f":"Input!AN324*Input!AN$52","v":0}]
[{"$f":"ROW()","v":437},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T325*Input!T$52","v":0},{"$f":"Input!U325*Input!U$52","v":0},{"$f":"Input!V325*Input!V$52","v":0},{"$f":"Input!W325*Input!W$52","v":0},{"$f":"Input!X325*Input!X$52","v":0},{"$f":"Input!Y325*Input!Y$52","v":0},{"$f":"Input!Z325*Input!Z$52","v":0},{"$f":"Input!AA325*Input!AA$52","v":0},{"$f":"Input!AB325*Input!AB$52","v":0},{"$f":"Input!AC325*Input!AC$52","v":0},{"$f":"Input!AD325*Input!AD$52","v":0},{"$f":"Input!AE325*Input!AE$52","v":0},{"$f":"Input!AF325*Input!AF$52","v":0},{"$f":"Input!AG325*Input!AG$52","v":0},{"$f":"Input!AH325*Input!AH$52","v":0},{"$f":"Input!AI325*Input!AI$52","v":0},{"$f":"Input!AJ325*Input!AJ$52","v":0},{"$f":"Input!AK325*Input!AK$52","v":0},{"$f":"Input!AL325*Input!AL$52","v":0},{"$f":"Input!AM325*Input!AM$52","v":0},{"$f":"Input!AN325*Input!AN$52","v":0}]
[{"$f":"ROW()","v":438},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T326*Input!T$52","v":0},{"$f":"Input!U326*Input!U$52","v":0},{"$f":"Input!V326*Input!V$52","v":0},{"$f":"Input!W326*Input!W$52","v":0},{"$f":"Input!X326*Input!X$52","v":0},{"$f":"Input!Y326*Input!Y$52","v":0},{"$f":"Input!Z326*Input!Z$52","v":0},{"$f":"Input!AA326*Input!AA$52","v":0},{"$f":"Input!AB326*Input!AB$52","v":0},{"$f":"Input!AC326*Input!AC$52","v":0},{"$f":"Input!AD326*Input!AD$52","v":0},{"$f":"Input!AE326*Input!AE$52","v":0},{"$f":"Input!AF326*Input!AF$52","v":0},{"$f":"Input!AG326*Input!AG$52","v":0},{"$f":"Input!AH326*Input!AH$52","v":0},{"$f":"Input!AI326*Input!AI$52","v":0},{"$f":"Input!AJ326*Input!AJ$52","v":0},{"$f":"Input!AK326*Input!AK$52","v":0},{"$f":"Input!AL326*Input!AL$52","v":0},{"$f":"Input!AM326*Input!AM$52","v":0},{"$f":"Input!AN326*Input!AN$52","v":0}]
[{"$f":"ROW()","v":439},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T327*Input!T$52","v":0},{"$f":"Input!U327*Input!U$52","v":0},{"$f":"Input!V327*Input!V$52","v":0},{"$f":"Input!W327*Input!W$52","v":0},{"$f":"Input!X327*Input!X$52","v":0},{"$f":"Input!Y327*Input!Y$52","v":0},{"$f":"Input!Z327*Input!Z$52","v":0},{"$f":"Input!AA327*Input!AA$52","v":0},{"$f":"Input!AB327*Input!AB$52","v":0},{"$f":"Input!AC327*Input!AC$52","v":0},{"$f":"Input!AD327*Input!AD$52","v":0},{"$f":"Input!AE327*Input!AE$52","v":0},{"$f":"Input!AF327*Input!AF$52","v":0},{"$f":"Input!AG327*Input!AG$52","v":0},{"$f":"Input!AH327*Input!AH$52","v":0},{"$f":"Input!AI327*Input!AI$52","v":0},{"$f":"Input!AJ327*Input!AJ$52","v":0},{"$f":"Input!AK327*Input!AK$52","v":0},{"$f":"Input!AL327*Input!AL$52","v":0},{"$f":"Input!AM327*Input!AM$52","v":0},{"$f":"Input!AN327*Input!AN$52","v":0}]
[{"$f":"ROW()","v":440},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T424:T439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":442},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T388<0,T388,IF($D442=\"Land\",0,IF(T370<1,T388,MAX(MIN(IF(T370>0,(T388/T370)*T$9,0),T388*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":443},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T389<0,T389,IF($D443=\"Land\",0,IF(T371<1,T389,MAX(MIN(IF(T371>0,(T389/T371)*T$9,0),T389*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":444},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T390<0,T390,IF($D444=\"Land\",0,IF(T372<1,T390,MAX(MIN(IF(T372>0,(T390/T372)*T$9,0),T390*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":445},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T391<0,T391,IF($D445=\"Land\",0,IF(T373<1,T391,MAX(MIN(IF(T373>0,(T391/T373)*T$9,0),T391*T$9),0))))","v":-2.2858190578158452E-2},-4.5716381156316897E-2,-4.5716381156316904E-2,-4.5716381156316897E-2,-4.5716381156316904E-2,-2.2858190578158449E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-1.5543569593147899E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":446},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T392<0,T392,IF($D446=\"Land\",0,IF(T374<1,T392,MAX(MIN(IF(T374>0,(T392/T374)*T$9,0),T392*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":447},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T393<0,T393,IF($D447=\"Land\",0,IF(T375<1,T393,MAX(MIN(IF(T375>0,(T393/T375)*T$9,0),T393*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":448},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T394<0,T394,IF($D448=\"Land\",0,IF(T376<1,T394,MAX(MIN(IF(T376>0,(T394/T376)*T$9,0),T394*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":449},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T395<0,T395,IF($D449=\"Land\",0,IF(T377<1,T395,MAX(MIN(IF(T377>0,(T395/T377)*T$9,0),T395*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":450},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T396<0,T396,IF($D450=\"Land\",0,IF(T378<1,T396,MAX(MIN(IF(T378>0,(T396/T378)*T$9,0),T396*T$9),0))))","v":-1.7607373271889402E-2},-3.5214746543778798E-2,-3.5214746543778805E-2,-3.5214746543778805E-2,-2.9580387096774186E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":451},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T397<0,T397,IF($D451=\"Land\",0,IF(T379<1,T397,MAX(MIN(IF(T379>0,(T397/T379)*T$9,0),T397*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":452},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T398<0,T398,IF($D452=\"Land\",0,IF(T380<1,T398,MAX(MIN(IF(T380>0,(T398/T380)*T$9,0),T398*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":453},null,null,"Information Technology",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$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":454},null,null,"Telemetry and Monitoring",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$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":455},null,null,"FRC",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$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":456},null,null,"Land",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$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":457},null,null,"Equity Raising Cost",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$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":458},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T442:T457)","v":-4.0465563850047855E-2},-8.0931127700095695E-2,-8.0931127700095709E-2,-8.0931127700095695E-2,-7.529676825309109E-2,-2.2858190578158449E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-4.5716381156316904E-2,-1.5543569593147899E-2,0,0,0,0,0,0,0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":460},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":461},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":462},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":463},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":464},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":465},null,null,"Regulators"]
[{"$f":"ROW()","v":466},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":467},null,null,"Buildings"]
[{"$f":"ROW()","v":468},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":469},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":470},null,null,"Vehicle"]
[{"$f":"ROW()","v":471},null,null,"Information Technology"]
[{"$f":"ROW()","v":472},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":473},null,null,"FRC"]
[{"$f":"ROW()","v":474},null,null,"Land"]
[{"$f":"ROW()","v":475},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":476},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":478},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S388+S406+S442+S424+S460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S389+S407+S443+S425+S461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":480},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S390+S408+S444+S426+S462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":481},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S391+S409+S445+S427+S463","v":0.42699100000000001},0.40413280942184154,0.35841642826552467,0.31270004710920773,0.26698366595289086,0.22126728479657395,0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S392+S410+S446+S428+S464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":483},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S393+S411+S447+S429+S465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":484},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S394+S412+S448+S430+S466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S395+S413+S449+S431+S467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S396+S414+S450+S432+S468","v":0.152832},0.13522462672811059,0.1000098801843318,6.479513364055299E-2,2.9580387096774186E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":487},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S397+S415+S451+S433+S469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":488},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S398+S416+S452+S434+S470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":489},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S399+S417+S453+S435+S471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":490},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S400+S418+S454+S436+S472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":491},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S401+S419+S455+S437+S473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":492},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S402+S420+S456+S438+S474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":493},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S403+S421+S457+S439+S475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":494},null,null,"Total (Asset Added as at 31/12/2009)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S478:S493)","v":0.57982299999999998},0.53935743614995213,0.45842630844985643,0.37749518074976074,0.29656405304966504,0.22126728479657395,0.19840909421841552,0.15269271306209861,0.10697633190578171,6.1259950749464803E-2,1.5543569593147899E-2,0,0,0,0,0,0,0,0,0,0,0]
["West Net [$m nominal]"]
["Remaining Asset Life"]
[{"$f":"ROW()","v":497},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S123","v":0},{"$f":"(U497-U$9)*(U497>V$9)","v":0},0,0,{"$f":"(X497-X$9)*(X497>Y$9)","v":0},{"$f":"(Y497-Y$9)*(Y497>Z$9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AI497-AI$9)*(AI497>AJ$9)","v":0},{"$f":"(AJ497-AJ$9)*(AJ497>AK$9)","v":0},{"$f":"(AK497-AK$9)*(AK497>AL$9)","v":0},{"$f":"(AL497-AL$9)*(AL497>AM$9)","v":0},{"$f":"(AM497-AM$9)*(AM497>AN$9)","v":0}]
[{"$f":"ROW()","v":498},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S124","v":0},{"$f":"(U498-U$9)*(U498>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":499},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S125","v":0},{"$f":"(U499-U$9)*(U499>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":500},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S126","v":0},{"$f":"(U500-U$9)*(U500>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":501},null,null,"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":"(U501-U$9)*(U501>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":502},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S128","v":0},{"$f":"(U502-U$9)*(U502>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":503},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S129","v":0},{"$f":"(U503-U$9)*(U503>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":504},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S130","v":34.598812785388127},{"$f":"(U504-U$9)*(U504>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":505},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S131","v":0},{"$f":"(U505-U$9)*(U505>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":506},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S132","v":6.036661453899292},{"$f":"(U506-U$9)*(U506>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":507},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S133","v":0},{"$f":"(U507-U$9)*(U507>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":508},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S134","v":2.5219203272162298},{"$f":"(U508-U$9)*(U508>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":509},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S135","v":0},{"$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,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S136","v":0},{"$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,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S137","v":0},{"$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,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S138","v":0},{"$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}]
["Opening Asset Value"]
[{"$f":"ROW()","v":515},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T605","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD605","v":0},0,0,0,0,{"$f":"AI605","v":0},{"$f":"AJ605","v":0},{"$f":"AK605","v":0},{"$f":"AL605","v":0},{"$f":"AM605","v":0}]
[{"$f":"ROW()","v":516},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T606","v":0},{"$f":"U606","v":0},{"$f":"V606","v":0},{"$f":"W606","v":0},{"$f":"X606","v":0},{"$f":"Y606","v":0},{"$f":"Z606","v":0},{"$f":"AA606","v":0},{"$f":"AB606","v":0},{"$f":"AC606","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":518},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":519},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":520},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":521},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T612","v":1.3052213254207299E-2},{"$f":"U612","v":1.2674968713038547E-2},{"$f":"V612","v":1.2297724171869794E-2},{"$f":"W612","v":1.1920479630701041E-2},{"$f":"X612","v":1.1543235089532288E-2},{"$f":"Y612","v":1.1354612818947913E-2},{"$f":"Z612","v":1.097736827777916E-2},{"$f":"AA612","v":1.0600123736610408E-2},{"$f":"AB612","v":1.0222879195441655E-2},{"$f":"AC612","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]
[{"$f":"ROW()","v":523},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T613","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD613","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":524},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T614","v":2.8846227418299399},2.4067720682648917,1.9289213946998434,1.4510707211347951,0.973220047569747,0.73429471078722286,0.25644403722217474,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":525},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T615","v":0},{"$f":"U615","v":0},{"$f":"V615","v":0},{"$f":"W615","v":0},{"$f":"X615","v":0},{"$f":"Y615","v":0},{"$f":"Z615","v":0},{"$f":"AA615","v":0},{"$f":"AB615","v":0},{"$f":"AC615","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T616","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]
[{"$f":"ROW()","v":527},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI617","v":0},0,0,0,0]
[{"$f":"ROW()","v":528},null,null,"FRC",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,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T619","v":0},0,0,0,{"$f":"X619","v":0},0,0,0,0,0,{"$f":"AD619","v":0},{"$f":"AE619","v":0},{"$f":"AF619","v":0},{"$f":"AG619","v":0},{"$f":"AH619","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":530},null,null,"Equity Raising Cost",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,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U515:U530)","v":3.0017562767640142},2.4822576965529581,1.9627591163419014,1.4629912007654962,0.98476328265927926,0.74564932360617076,0.26742140549995391,1.0600123736610408E-2,1.0222879195441655E-2,9.8456346542729022E-3,9.4683901131041494E-3,9.0911455719353967E-3,8.713901030766644E-3,8.3366564895978913E-3,7.9594119484291386E-3,7.5821674072603868E-3,7.2049228660916349E-3,6.8276783249228831E-3,6.4504337837541312E-3,6.0731892425853794E-3]
["Assets rolled into asset base"]
[{"$f":"ROW()","v":533},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T123","v":0}]
[{"$f":"ROW()","v":534},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T124","v":0}]
[{"$f":"ROW()","v":535},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T125","v":0}]
[{"$f":"ROW()","v":536},null,null,"Medium / Low 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":537},null,null,"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":538},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T128","v":0}]
[{"$f":"ROW()","v":539},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T129","v":0}]
[{"$f":"ROW()","v":540},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T130","v":1.3052213254207299E-2}]
[{"$f":"ROW()","v":541},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T131","v":0}]
[{"$f":"ROW()","v":542},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T132","v":2.8846227418299399}]
[{"$f":"ROW()","v":543},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T133","v":0}]
[{"$f":"ROW()","v":544},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T134","v":0.104081321679867}]
[{"$f":"ROW()","v":545},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T135","v":0}]
[{"$f":"ROW()","v":546},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T136","v":0}]
[{"$f":"ROW()","v":547},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T137","v":0}]
[{"$f":"ROW()","v":548},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!T138","v":0}]
[{"$f":"ROW()","v":549},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T533:T548)","v":3.0017562767640142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":551},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U369*Input!U$52","v":0},{"$f":"Input!V369*Input!V$52","v":0},{"$f":"Input!W369*Input!W$52","v":0},{"$f":"Input!X369*Input!X$52","v":0},{"$f":"Input!Y369*Input!Y$52","v":0},{"$f":"Input!Z369*Input!Z$52","v":0},{"$f":"Input!AA369*Input!AA$52","v":0},{"$f":"Input!AB369*Input!AB$52","v":0},{"$f":"Input!AC369*Input!AC$52","v":0},{"$f":"Input!AD369*Input!AD$52","v":0},{"$f":"Input!AE369*Input!AE$52","v":0},{"$f":"Input!AF369*Input!AF$52","v":0},{"$f":"Input!AG369*Input!AG$52","v":0},{"$f":"Input!AH369*Input!AH$52","v":0},{"$f":"Input!AI369*Input!AI$52","v":0},{"$f":"Input!AJ369*Input!AJ$52","v":0},{"$f":"Input!AK369*Input!AK$52","v":0},{"$f":"Input!AL369*Input!AL$52","v":0},{"$f":"Input!AM369*Input!AM$52","v":0},{"$f":"Input!AN369*Input!AN$52","v":0}]
[{"$f":"ROW()","v":552},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U370*Input!U$52","v":0},{"$f":"Input!V370*Input!V$52","v":0},{"$f":"Input!W370*Input!W$52","v":0},{"$f":"Input!X370*Input!X$52","v":0},{"$f":"Input!Y370*Input!Y$52","v":0},{"$f":"Input!Z370*Input!Z$52","v":0},{"$f":"Input!AA370*Input!AA$52","v":0},{"$f":"Input!AB370*Input!AB$52","v":0},{"$f":"Input!AC370*Input!AC$52","v":0},{"$f":"Input!AD370*Input!AD$52","v":0},{"$f":"Input!AE370*Input!AE$52","v":0},{"$f":"Input!AF370*Input!AF$52","v":0},{"$f":"Input!AG370*Input!AG$52","v":0},{"$f":"Input!AH370*Input!AH$52","v":0},{"$f":"Input!AI370*Input!AI$52","v":0},{"$f":"Input!AJ370*Input!AJ$52","v":0},{"$f":"Input!AK370*Input!AK$52","v":0},{"$f":"Input!AL370*Input!AL$52","v":0},{"$f":"Input!AM370*Input!AM$52","v":0},{"$f":"Input!AN370*Input!AN$52","v":0}]
[{"$f":"ROW()","v":553},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U371*Input!U$52","v":0},{"$f":"Input!V371*Input!V$52","v":0},{"$f":"Input!W371*Input!W$52","v":0},{"$f":"Input!X371*Input!X$52","v":0},{"$f":"Input!Y371*Input!Y$52","v":0},{"$f":"Input!Z371*Input!Z$52","v":0},{"$f":"Input!AA371*Input!AA$52","v":0},{"$f":"Input!AB371*Input!AB$52","v":0},{"$f":"Input!AC371*Input!AC$52","v":0},{"$f":"Input!AD371*Input!AD$52","v":0},{"$f":"Input!AE371*Input!AE$52","v":0},{"$f":"Input!AF371*Input!AF$52","v":0},{"$f":"Input!AG371*Input!AG$52","v":0},{"$f":"Input!AH371*Input!AH$52","v":0},{"$f":"Input!AI371*Input!AI$52","v":0},{"$f":"Input!AJ371*Input!AJ$52","v":0},{"$f":"Input!AK371*Input!AK$52","v":0},{"$f":"Input!AL371*Input!AL$52","v":0},{"$f":"Input!AM371*Input!AM$52","v":0},{"$f":"Input!AN371*Input!AN$52","v":0}]
[{"$f":"ROW()","v":554},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U372*Input!U$52","v":0},{"$f":"Input!V372*Input!V$52","v":0},{"$f":"Input!W372*Input!W$52","v":0},{"$f":"Input!X372*Input!X$52","v":0},{"$f":"Input!Y372*Input!Y$52","v":0},{"$f":"Input!Z372*Input!Z$52","v":0},{"$f":"Input!AA372*Input!AA$52","v":0},{"$f":"Input!AB372*Input!AB$52","v":0},{"$f":"Input!AC372*Input!AC$52","v":0},{"$f":"Input!AD372*Input!AD$52","v":0},{"$f":"Input!AE372*Input!AE$52","v":0},{"$f":"Input!AF372*Input!AF$52","v":0},{"$f":"Input!AG372*Input!AG$52","v":0},{"$f":"Input!AH372*Input!AH$52","v":0},{"$f":"Input!AI372*Input!AI$52","v":0},{"$f":"Input!AJ372*Input!AJ$52","v":0},{"$f":"Input!AK372*Input!AK$52","v":0},{"$f":"Input!AL372*Input!AL$52","v":0},{"$f":"Input!AM372*Input!AM$52","v":0},{"$f":"Input!AN372*Input!AN$52","v":0}]
[{"$f":"ROW()","v":555},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U373*Input!U$52","v":0},{"$f":"Input!V373*Input!V$52","v":0},{"$f":"Input!W373*Input!W$52","v":0},{"$f":"Input!X373*Input!X$52","v":0},{"$f":"Input!Y373*Input!Y$52","v":0},{"$f":"Input!Z373*Input!Z$52","v":0},{"$f":"Input!AA373*Input!AA$52","v":0},{"$f":"Input!AB373*Input!AB$52","v":0},{"$f":"Input!AC373*Input!AC$52","v":0},{"$f":"Input!AD373*Input!AD$52","v":0},{"$f":"Input!AE373*Input!AE$52","v":0},{"$f":"Input!AF373*Input!AF$52","v":0},{"$f":"Input!AG373*Input!AG$52","v":0},{"$f":"Input!AH373*Input!AH$52","v":0},{"$f":"Input!AI373*Input!AI$52","v":0},{"$f":"Input!AJ373*Input!AJ$52","v":0},{"$f":"Input!AK373*Input!AK$52","v":0},{"$f":"Input!AL373*Input!AL$52","v":0},{"$f":"Input!AM373*Input!AM$52","v":0},{"$f":"Input!AN373*Input!AN$52","v":0}]
[{"$f":"ROW()","v":556},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U374*Input!U$52","v":0},{"$f":"Input!V374*Input!V$52","v":0},{"$f":"Input!W374*Input!W$52","v":0},{"$f":"Input!X374*Input!X$52","v":0},{"$f":"Input!Y374*Input!Y$52","v":0},{"$f":"Input!Z374*Input!Z$52","v":0},{"$f":"Input!AA374*Input!AA$52","v":0},{"$f":"Input!AB374*Input!AB$52","v":0},{"$f":"Input!AC374*Input!AC$52","v":0},{"$f":"Input!AD374*Input!AD$52","v":0},{"$f":"Input!AE374*Input!AE$52","v":0},{"$f":"Input!AF374*Input!AF$52","v":0},{"$f":"Input!AG374*Input!AG$52","v":0},{"$f":"Input!AH374*Input!AH$52","v":0},{"$f":"Input!AI374*Input!AI$52","v":0},{"$f":"Input!AJ374*Input!AJ$52","v":0},{"$f":"Input!AK374*Input!AK$52","v":0},{"$f":"Input!AL374*Input!AL$52","v":0},{"$f":"Input!AM374*Input!AM$52","v":0},{"$f":"Input!AN374*Input!AN$52","v":0}]
[{"$f":"ROW()","v":557},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U375*Input!U$52","v":0},{"$f":"Input!V375*Input!V$52","v":0},{"$f":"Input!W375*Input!W$52","v":0},{"$f":"Input!X375*Input!X$52","v":0},{"$f":"Input!Y375*Input!Y$52","v":0},{"$f":"Input!Z375*Input!Z$52","v":0},{"$f":"Input!AA375*Input!AA$52","v":0},{"$f":"Input!AB375*Input!AB$52","v":0},{"$f":"Input!AC375*Input!AC$52","v":0},{"$f":"Input!AD375*Input!AD$52","v":0},{"$f":"Input!AE375*Input!AE$52","v":0},{"$f":"Input!AF375*Input!AF$52","v":0},{"$f":"Input!AG375*Input!AG$52","v":0},{"$f":"Input!AH375*Input!AH$52","v":0},{"$f":"Input!AI375*Input!AI$52","v":0},{"$f":"Input!AJ375*Input!AJ$52","v":0},{"$f":"Input!AK375*Input!AK$52","v":0},{"$f":"Input!AL375*Input!AL$52","v":0},{"$f":"Input!AM375*Input!AM$52","v":0},{"$f":"Input!AN375*Input!AN$52","v":0}]
[{"$f":"ROW()","v":558},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U376*Input!U$52","v":0},{"$f":"Input!V376*Input!V$52","v":0},{"$f":"Input!W376*Input!W$52","v":0},{"$f":"Input!X376*Input!X$52","v":0},{"$f":"Input!Y376*Input!Y$52","v":0},{"$f":"Input!Z376*Input!Z$52","v":0},{"$f":"Input!AA376*Input!AA$52","v":0},{"$f":"Input!AB376*Input!AB$52","v":0},{"$f":"Input!AC376*Input!AC$52","v":0},{"$f":"Input!AD376*Input!AD$52","v":0},{"$f":"Input!AE376*Input!AE$52","v":0},{"$f":"Input!AF376*Input!AF$52","v":0},{"$f":"Input!AG376*Input!AG$52","v":0},{"$f":"Input!AH376*Input!AH$52","v":0},{"$f":"Input!AI376*Input!AI$52","v":0},{"$f":"Input!AJ376*Input!AJ$52","v":0},{"$f":"Input!AK376*Input!AK$52","v":0},{"$f":"Input!AL376*Input!AL$52","v":0},{"$f":"Input!AM376*Input!AM$52","v":0},{"$f":"Input!AN376*Input!AN$52","v":0}]
[{"$f":"ROW()","v":559},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U377*Input!U$52","v":0},{"$f":"Input!V377*Input!V$52","v":0},{"$f":"Input!W377*Input!W$52","v":0},{"$f":"Input!X377*Input!X$52","v":0},{"$f":"Input!Y377*Input!Y$52","v":0},{"$f":"Input!Z377*Input!Z$52","v":0},{"$f":"Input!AA377*Input!AA$52","v":0},{"$f":"Input!AB377*Input!AB$52","v":0},{"$f":"Input!AC377*Input!AC$52","v":0},{"$f":"Input!AD377*Input!AD$52","v":0},{"$f":"Input!AE377*Input!AE$52","v":0},{"$f":"Input!AF377*Input!AF$52","v":0},{"$f":"Input!AG377*Input!AG$52","v":0},{"$f":"Input!AH377*Input!AH$52","v":0},{"$f":"Input!AI377*Input!AI$52","v":0},{"$f":"Input!AJ377*Input!AJ$52","v":0},{"$f":"Input!AK377*Input!AK$52","v":0},{"$f":"Input!AL377*Input!AL$52","v":0},{"$f":"Input!AM377*Input!AM$52","v":0},{"$f":"Input!AN377*Input!AN$52","v":0}]
[{"$f":"ROW()","v":560},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U378*Input!U$52","v":0},{"$f":"Input!V378*Input!V$52","v":0},{"$f":"Input!W378*Input!W$52","v":0},{"$f":"Input!X378*Input!X$52","v":0},{"$f":"Input!Y378*Input!Y$52","v":0},{"$f":"Input!Z378*Input!Z$52","v":0},{"$f":"Input!AA378*Input!AA$52","v":0},{"$f":"Input!AB378*Input!AB$52","v":0},{"$f":"Input!AC378*Input!AC$52","v":0},{"$f":"Input!AD378*Input!AD$52","v":0},{"$f":"Input!AE378*Input!AE$52","v":0},{"$f":"Input!AF378*Input!AF$52","v":0},{"$f":"Input!AG378*Input!AG$52","v":0},{"$f":"Input!AH378*Input!AH$52","v":0},{"$f":"Input!AI378*Input!AI$52","v":0},{"$f":"Input!AJ378*Input!AJ$52","v":0},{"$f":"Input!AK378*Input!AK$52","v":0},{"$f":"Input!AL378*Input!AL$52","v":0},{"$f":"Input!AM378*Input!AM$52","v":0},{"$f":"Input!AN378*Input!AN$52","v":0}]
[{"$f":"ROW()","v":561},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U379*Input!U$52","v":0},{"$f":"Input!V379*Input!V$52","v":0},{"$f":"Input!W379*Input!W$52","v":0},{"$f":"Input!X379*Input!X$52","v":0},{"$f":"Input!Y379*Input!Y$52","v":0},{"$f":"Input!Z379*Input!Z$52","v":0},{"$f":"Input!AA379*Input!AA$52","v":0},{"$f":"Input!AB379*Input!AB$52","v":0},{"$f":"Input!AC379*Input!AC$52","v":0},{"$f":"Input!AD379*Input!AD$52","v":0},{"$f":"Input!AE379*Input!AE$52","v":0},{"$f":"Input!AF379*Input!AF$52","v":0},{"$f":"Input!AG379*Input!AG$52","v":0},{"$f":"Input!AH379*Input!AH$52","v":0},{"$f":"Input!AI379*Input!AI$52","v":0},{"$f":"Input!AJ379*Input!AJ$52","v":0},{"$f":"Input!AK379*Input!AK$52","v":0},{"$f":"Input!AL379*Input!AL$52","v":0},{"$f":"Input!AM379*Input!AM$52","v":0},{"$f":"Input!AN379*Input!AN$52","v":0}]
[{"$f":"ROW()","v":562},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U380*Input!U$52","v":0},{"$f":"Input!V380*Input!V$52","v":0},{"$f":"Input!W380*Input!W$52","v":0},{"$f":"Input!X380*Input!X$52","v":0},{"$f":"Input!Y380*Input!Y$52","v":0},{"$f":"Input!Z380*Input!Z$52","v":0},{"$f":"Input!AA380*Input!AA$52","v":0},{"$f":"Input!AB380*Input!AB$52","v":0},{"$f":"Input!AC380*Input!AC$52","v":0},{"$f":"Input!AD380*Input!AD$52","v":0},{"$f":"Input!AE380*Input!AE$52","v":0},{"$f":"Input!AF380*Input!AF$52","v":0},{"$f":"Input!AG380*Input!AG$52","v":0},{"$f":"Input!AH380*Input!AH$52","v":0},{"$f":"Input!AI380*Input!AI$52","v":0},{"$f":"Input!AJ380*Input!AJ$52","v":0},{"$f":"Input!AK380*Input!AK$52","v":0},{"$f":"Input!AL380*Input!AL$52","v":0},{"$f":"Input!AM380*Input!AM$52","v":0},{"$f":"Input!AN380*Input!AN$52","v":0}]
[{"$f":"ROW()","v":563},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U381*Input!U$52","v":0},{"$f":"Input!V381*Input!V$52","v":0},{"$f":"Input!W381*Input!W$52","v":0},{"$f":"Input!X381*Input!X$52","v":0},{"$f":"Input!Y381*Input!Y$52","v":0},{"$f":"Input!Z381*Input!Z$52","v":0},{"$f":"Input!AA381*Input!AA$52","v":0},{"$f":"Input!AB381*Input!AB$52","v":0},{"$f":"Input!AC381*Input!AC$52","v":0},{"$f":"Input!AD381*Input!AD$52","v":0},{"$f":"Input!AE381*Input!AE$52","v":0},{"$f":"Input!AF381*Input!AF$52","v":0},{"$f":"Input!AG381*Input!AG$52","v":0},{"$f":"Input!AH381*Input!AH$52","v":0},{"$f":"Input!AI381*Input!AI$52","v":0},{"$f":"Input!AJ381*Input!AJ$52","v":0},{"$f":"Input!AK381*Input!AK$52","v":0},{"$f":"Input!AL381*Input!AL$52","v":0},{"$f":"Input!AM381*Input!AM$52","v":0},{"$f":"Input!AN381*Input!AN$52","v":0}]
[{"$f":"ROW()","v":564},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U382*Input!U$52","v":0},{"$f":"Input!V382*Input!V$52","v":0},{"$f":"Input!W382*Input!W$52","v":0},{"$f":"Input!X382*Input!X$52","v":0},{"$f":"Input!Y382*Input!Y$52","v":0},{"$f":"Input!Z382*Input!Z$52","v":0},{"$f":"Input!AA382*Input!AA$52","v":0},{"$f":"Input!AB382*Input!AB$52","v":0},{"$f":"Input!AC382*Input!AC$52","v":0},{"$f":"Input!AD382*Input!AD$52","v":0},{"$f":"Input!AE382*Input!AE$52","v":0},{"$f":"Input!AF382*Input!AF$52","v":0},{"$f":"Input!AG382*Input!AG$52","v":0},{"$f":"Input!AH382*Input!AH$52","v":0},{"$f":"Input!AI382*Input!AI$52","v":0},{"$f":"Input!AJ382*Input!AJ$52","v":0},{"$f":"Input!AK382*Input!AK$52","v":0},{"$f":"Input!AL382*Input!AL$52","v":0},{"$f":"Input!AM382*Input!AM$52","v":0},{"$f":"Input!AN382*Input!AN$52","v":0}]
[{"$f":"ROW()","v":565},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U383*Input!U$52","v":0},{"$f":"Input!V383*Input!V$52","v":0},{"$f":"Input!W383*Input!W$52","v":0},{"$f":"Input!X383*Input!X$52","v":0},{"$f":"Input!Y383*Input!Y$52","v":0},{"$f":"Input!Z383*Input!Z$52","v":0},{"$f":"Input!AA383*Input!AA$52","v":0},{"$f":"Input!AB383*Input!AB$52","v":0},{"$f":"Input!AC383*Input!AC$52","v":0},{"$f":"Input!AD383*Input!AD$52","v":0},{"$f":"Input!AE383*Input!AE$52","v":0},{"$f":"Input!AF383*Input!AF$52","v":0},{"$f":"Input!AG383*Input!AG$52","v":0},{"$f":"Input!AH383*Input!AH$52","v":0},{"$f":"Input!AI383*Input!AI$52","v":0},{"$f":"Input!AJ383*Input!AJ$52","v":0},{"$f":"Input!AK383*Input!AK$52","v":0},{"$f":"Input!AL383*Input!AL$52","v":0},{"$f":"Input!AM383*Input!AM$52","v":0},{"$f":"Input!AN383*Input!AN$52","v":0}]
[{"$f":"ROW()","v":566},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!U384*Input!U$52","v":0},{"$f":"Input!V384*Input!V$52","v":0},{"$f":"Input!W384*Input!W$52","v":0},{"$f":"Input!X384*Input!X$52","v":0},{"$f":"Input!Y384*Input!Y$52","v":0},{"$f":"Input!Z384*Input!Z$52","v":0},{"$f":"Input!AA384*Input!AA$52","v":0},{"$f":"Input!AB384*Input!AB$52","v":0},{"$f":"Input!AC384*Input!AC$52","v":0},{"$f":"Input!AD384*Input!AD$52","v":0},{"$f":"Input!AE384*Input!AE$52","v":0},{"$f":"Input!AF384*Input!AF$52","v":0},{"$f":"Input!AG384*Input!AG$52","v":0},{"$f":"Input!AH384*Input!AH$52","v":0},{"$f":"Input!AI384*Input!AI$52","v":0},{"$f":"Input!AJ384*Input!AJ$52","v":0},{"$f":"Input!AK384*Input!AK$52","v":0},{"$f":"Input!AL384*Input!AL$52","v":0},{"$f":"Input!AM384*Input!AM$52","v":0},{"$f":"Input!AN384*Input!AN$52","v":0}]
[{"$f":"ROW()","v":567},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U551:U566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":569},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U515<0,U515,IF($D569=\"Land\",0,IF(U497<1,U515,MAX(MIN(IF(U497>0,(U515/U497)*U$9,0),U515*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":570},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U516<0,U516,IF($D570=\"Land\",0,IF(U498<1,U516,MAX(MIN(IF(U498>0,(U516/U498)*U$9,0),U516*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U517<0,U517,IF($D571=\"Land\",0,IF(U499<1,U517,MAX(MIN(IF(U499>0,(U517/U499)*U$9,0),U517*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U518<0,U518,IF($D572=\"Land\",0,IF(U500<1,U518,MAX(MIN(IF(U500>0,(U518/U500)*U$9,0),U518*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":573},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U519<0,U519,IF($D573=\"Land\",0,IF(U501<1,U519,MAX(MIN(IF(U501>0,(U519/U501)*U$9,0),U519*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":574},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U520<0,U520,IF($D574=\"Land\",0,IF(U502<1,U520,MAX(MIN(IF(U502>0,(U520/U502)*U$9,0),U520*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":575},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U521<0,U521,IF($D575=\"Land\",0,IF(U503<1,U521,MAX(MIN(IF(U503>0,(U521/U503)*U$9,0),U521*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":576},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U522<0,U522,IF($D576=\"Land\",0,IF(U504<1,U522,MAX(MIN(IF(U504>0,(U522/U504)*U$9,0),U522*U$9),0))))","v":-3.7724454116875217E-4},-3.7724454116875211E-4,-3.7724454116875211E-4,-3.7724454116875211E-4,-1.8862227058437603E-4,-3.7724454116875211E-4,-3.7724454116875206E-4,-3.7724454116875206E-4,-3.77244541168752E-4,-3.77244541168752E-4,-3.7724454116875195E-4,-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4]
[{"$f":"ROW()","v":577},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U523<0,U523,IF($D577=\"Land\",0,IF(U505<1,U523,MAX(MIN(IF(U505>0,(U523/U505)*U$9,0),U523*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":578},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U524<0,U524,IF($D578=\"Land\",0,IF(U506<1,U524,MAX(MIN(IF(U506>0,(U524/U506)*U$9,0),U524*U$9),0))))","v":-0.47785067356504823},-0.47785067356504818,-0.47785067356504818,-0.47785067356504812,-0.23892533678252409,-0.47785067356504812,-0.25644403722217474,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":579},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U525<0,U525,IF($D579=\"Land\",0,IF(U507<1,U525,MAX(MIN(IF(U507>0,(U525/U507)*U$9,0),U525*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":580},null,null,"Information Technology",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$9),0))))","v":-4.1270662104839387E-2},-4.1270662104839387E-2,-2.1539997470188227E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":581},null,null,"Telemetry and Monitoring",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$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":582},null,null,"FRC",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$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":583},null,null,"Land",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$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":584},null,null,"Equity Raising Cost",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$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":585},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U569:U584)","v":-0.51949858021105644},-0.51949858021105633,-0.49976791557640521,-0.4782279181062169,-0.23911395905310848,-0.4782279181062169,-0.25682128176334351,-3.7724454116875206E-4,-3.77244541168752E-4,-3.77244541168752E-4,-3.7724454116875195E-4,-3.7724454116875195E-4,-3.772445411687519E-4,-3.772445411687519E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4,-3.7724454116875184E-4]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":587},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":588},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":589},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":590},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":591},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":592},null,null,"Regulators"]
[{"$f":"ROW()","v":593},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":594},null,null,"Buildings"]
[{"$f":"ROW()","v":595},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":596},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":597},null,null,"Vehicle"]
[{"$f":"ROW()","v":598},null,null,"Information Technology"]
[{"$f":"ROW()","v":599},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":600},null,null,"FRC"]
[{"$f":"ROW()","v":601},null,null,"Land"]
[{"$f":"ROW()","v":602},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":603},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":605},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T515+T533+T569+T551+T587","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":606},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T516+T534+T570+T552+T588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":607},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T517+T535+T571+T553+T589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":608},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T518+T536+T572+T554+T590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":609},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T519+T537+T573+T555+T591","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":610},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T520+T538+T574+T556+T592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":611},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T521+T539+T575+T557+T593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":612},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T522+T540+T576+T558+T594","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-3,7.2049228660916349E-3,6.8276783249228831E-3,6.4504337837541312E-3,6.0731892425853794E-3,5.6959447014166276E-3]
[{"$f":"ROW()","v":613},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T523+T541+T577+T559+T595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":614},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T524+T542+T578+T560+T596","v":2.8846227418299399},2.4067720682648917,1.9289213946998434,1.4510707211347951,0.973220047569747,0.73429471078722286,0.25644403722217474,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":615},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T525+T543+T579+T561+T597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":616},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T526+T544+T580+T562+T598","v":0.104081321679867},6.2810659575027614E-2,2.1539997470188227E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":617},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T527+T545+T581+T563+T599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T528+T546+T582+T564+T600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":619},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T529+T547+T583+T565+T601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":620},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T530+T548+T584+T566+T602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":621},null,null,"Total (Asset Added as at 30/06/2010)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T605:T620)","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-3,7.2049228660916349E-3,6.8276783249228831E-3,6.4504337837541312E-3,6.0731892425853794E-3,5.6959447014166276E-3]
["Capex Account [$m nominal]"]
["Average Asset Life"]
[{"$f":"ROW()","v":624},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"IF(K696=0,\"\",-K642/K696)","v":20},19.73925305453383,18.73925305453383,17.739253054533826,16.739253054533826,16.440352421120682,16.972323944267579,17.037321901258746,17.466953646831364,36.719204175754385,18.485835768906323,17.761406580526991,17.028154105225159,17.516946079747807,33.601154521609587,16.343779393137378,15.382719229210629,14.588721463416899,14.176952739622905,13.671513619574947,12.897866004915061,12.379311837424833,12.068418995173555,11.533828583885505,10.720733784334847,10.082652047254573,9.4429409263282356,8.9720523714368685,8.9461316417550361,8.8479004250216491]
[{"$f":"ROW()","v":625},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"IF(K697=0,\"\",-K643/K697)","v":""},"","","","","","","","","","","","","","",20,19.548799467070364,18.872754143391955,18.13183384875747,17.520227907766301,22.525940946687999,16.09104054147932,46.32998293292556,14.092363431483379,13.092363431483379,12.092363431483378,11.092363431483376,10.092363431483376,9.0923634314833741,8.0923634314833741]
[{"$f":"ROW()","v":626},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K698=0,\"\",-K644/K698)","v":20},19.58890701468189,19.166666666666664,18.894889663182351,18.623766135155659,17.623766135155659,16.623766135155655,15.623766135155654,14.623766135155657,"","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":627},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K699=0,\"\",-K645/K699)","v":20},19.549475222098565,18.601916268148827,17.601916268148827,16.655229804609682,18.940159467812421,18.906493432639682,18.777060264601776,18.389553334813396,32.767440753093446,16.120975076058276,15.643034465441639,15.208098140745204,15.243749523789289,29.873343743953427,14.894557060837684,14.899102627621257,14.7478639513291,14.518085024993116,14.284000939848202,13.904136011426562,13.63045716427513,13.493664140754364,13.356257975885915,13.238598955349536,13.138601210699344,12.972344083857266,12.809616322804068,12.750896738473104,12.616221030899824]
[{"$f":"ROW()","v":628},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"IF(K700=0,\"\",-K646/K700)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":629},null,null,"Regulators",null,null,null,null,null,null,{"$f":"IF(K701=0,\"\",-K647/K701)","v":40},39.654546665402911,38.730931137588328,37.730931137588328,36.810757976780991,36.980306570204164,38.681090191168117,38.519840498407106,37.757963200118539,75.318148447722663,37.406008197610653,36.671710334479727,36.207218953358854,36.425538710125132,71.954670208610693,36.408023094076441,36.623242310451062,36.910585241864318,36.978997982367865,36.282159375968476,35.39031173308765,32.578513801025906,30.554147454422647,28.444903988946926,26.692167852561678,25.0064670324067,23.389803958545421,22.112961263346794,20.995676819018925,19.996102253207376]
[{"$f":"ROW()","v":630},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"IF(K702=0,\"\",-K648/K702)","v":40},39.526295070653426,38.526295070653426,37.526295070653426,36.526295070653433,35.526295070653433,34.526295070653433,33.526295070653433,35.122279883034999,79.754041794756958,39.687840718690268,38.753975912282876,37.891619883779406,36.894816895391308,71.790946047904427,35.404833415246337,34.43539007031395,33.43539007031395,32.785021946833076,32.939485493756173,-6.6270048153958117,30.613185764950739,29.613185764950739,28.488102417830227,26.965367575140828,25.553627905070332,23.499659095714371,21.789363902383666,20.554340784533004,19.700032130822034]
[{"$f":"ROW()","v":631},null,null,"Buildings",null,null,null,null,null,null,{"$f":"IF(K703=0,\"\",-K649/K703)","v":""},40,39,38,37,36,35,36.409163697520974,37.878700609761935,76.344144753196915,38.197433361936184,39.161890825664344,38.751344284011509,39.215340008954108,78.540226821738798,38.781589396763195,37.837313808698624,36.954492498419498,36.253769201231293,36.827507773727781,36.024433446324529,35.079545960373686,34.138202155648877,33.220163272710366,32.386204688675967,31.465495940217743,30.993401667772048,31.01989069445386,30.156168413209873,29.300092293901422]
[{"$f":"ROW()","v":632},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"IF(K704=0,\"\",-K650/K704)","v":25},24.620410703173615,24.356084809758933,23.915916491093661,23.411532846715332,22.914397632207546,22.50398088780052,22.022834317034643,19.881976265758681,36.425691761866332,17.516137960300334,16.302584490659832,15.268439269094303,14.352589259761503,27.185315791641429,13.233865589390033,12.541729378250116,11.895304513673915,11.261283055042593,10.632123942252214,10.058832810235822,9.3912356591690092,8.788278414569378,8.22639061359083,8.0267557128307416,7.8946968914153457,7.6965555367630554,7.627486506263943,7.6549901850132764,7.7985732732197484]
[{"$f":"ROW()","v":633},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"IF(K705=0,\"\",-K651/K705)","v":10},9.3065628651533103,8.3173625611536117,7.8013504089119676,7.0383105594701458,6.0383105594701467,5.0383105594701467,4.0383105594701467,3.0383105594701458,4.0766211189402917,2.0828400022938816,7.2233531017632426,8.6616581280612195,9.3358561953373371,18.351363472661188,8.775403995230354,7.9798990760914039,7.1663648839391865,6.4386697006210687,5.8897791437191209,5.0729862956844798,4.4743021078957526,3.9422868947438756,3.8377966234169292,4.4146242478750244,5.3117171001476482,5.4771884833296225,5.4444082622784498,5.5146736474074336,5.933242225043589]
[{"$f":"ROW()","v":634},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"IF(K706=0,\"\",-K652/K706)","v":""},"","","","","","","","","","","","","","",10,9.4695872626766757,9.1339902971149431,8.6463722707996649,8.3559316323055999,7.8514131657210617,7.3674974458365527,6.7852205351924981,6.0850174692769787,5.4065624910415817,5.6052346626384626,5.7616446159931156,5.7853980588963383,5.5463074336329985,5.809547251122777]
[{"$f":"ROW()","v":635},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"IF(K707=0,\"\",-K653/K707)","v":4},3.2795127379360958,2.5197368997335952,1.8086094783974362,2.7346158123819611,2.6652127529869469,2.0194240989770753,1.2742785850596232,3.6187055908102375,6.8486451805907889,3.2238897716138846,2.9291955120718014,2.667768311805558,2.7109034277612327,4.9699504655829285,2.7416514369473108,2.484028240461567,2.7590272926267425,2.7072708481876169,2.4477143470480067,1.7870182726097394,1.9102247448001499,3.6334118101447603,4.0501328653758577,3.800168945504415,3.2282775556868084,3.5199221705897727,3.8425217913528291,3.4189781810054516,2.849871339704328]
[{"$f":"ROW()","v":636},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"IF(K708=0,\"\",-K654/K708)","v":""},"","","","","","","","","","","","","","","","","","",10,9.539656059178073,8.9605492106027445,8.5322797888005937,8.039566383263054,7.477309489898329,6.8349844836908842,6.7421163365023071,7.1759022494164713,6.741410869128492,6.6525190807449581]
[{"$f":"ROW()","v":637},null,null,"FRC",null,null,null,null,null,null,{"$f":"IF(K709=0,\"\",-K655/K709)","v":4},3.9870160810005957,3.9975200352514273,3.6398808173785704,3.4487637639902959,2.4496255765604493,1.6960427756038963,1.0000000000000002,"","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"ROW()","v":638},null,null,"Land",null,null,null,null,null,null,{"$f":"IF(K710=0,\"\",-K656/K710)","v":""},"","","","","","","","","","","","","","","","","","","","",-59828.860050554569,-12482.795604827046,"","","","","","",""]
[{"$f":"ROW()","v":639},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"IF(K711=0,\"\",-K657/K711)","v":""},"","","","","","","","","","","","","","","","","","",5,4.7078824614607111,3.7078824614607111,2.7078824614607102,1.7078824614607104,1.0000000000000004,"","","","",""]
[{"$f":"ROW()","v":640}]
["Opening Asset Value"]
[{"$f":"ROW()","v":642},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I750","v":0},0.61115981950423293,2.3133230405421026,2.1961289889662368,2.0789349373903709,1.9617408858145051,2.3061918342386392,3.5854815326627736,4.8930265548385981,7.8476399410568911,17.765821450664326,25.286146805555195,27.285966474828303,28.50753728171691,46.909063368657712,{"$f":"X750","v":48.979138623379676},48.210429456690832,45.758195146061496,45.048387313640418,48.199134252294066,50.113123772353973,{"$f":"AD750","v":48.78408454322993},{"$f":"AE750","v":48.788029106234404},{"$f":"AF750","v":49.058644588214094},{"$f":"AG750","v":49.462941756794436},{"$f":"AH750","v":46.902035516874776},{"$f":"AI750","v":45.720242180812306},{"$f":"AJ750","v":43.867849011785182},{"$f":"AK750","v":42.525165965109579},{"$f":"AL750","v":44.909650529816965},{"$f":"AM750","v":45.436090008461562}]
[{"$f":"ROW()","v":643},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,{"$f":"X751","v":0},{"$f":"Y751","v":1.080023392763283},{"$f":"Z751","v":2.3396648700509077},{"$f":"AA751","v":2.9078876735214019},{"$f":"AB751","v":3.1811654889761125},{"$f":"AC751","v":3.5553046509324657},3.295762901338025,3.742104855111958,3.349280126201704,3.2780298072914502,3.0454194418811964,2.8128090764709421,2.5801987110606879,2.3475883456504336,2.1149779802401794,1.8823676148299253]
[{"$f":"ROW()","v":644},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I752","v":0},2.52,6.0039999999999996,9.9474999999999998,16.268500000000003,24.5275,23.2105,21.8935,20.576499999999999,19.259499999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":645},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"I753","v":0},0.96680060184372696,2.0976032104707993,2.0707987297719717,1.9594769336773563,1.8836431280172263,8.7812817834008872,16.51191614523454,28.072646556498459,37.949694227277838,{"$f":"S752+S753+S754","v":62.451586391302598},{"$f":"T753","v":65.208551507451403},{"$f":"U753","v":70.857065284947438},{"$f":"V753","v":77.010155914190463},{"$f":"W753","v":93.998598209200921},{"$f":"X753","v":104.70972628034451},113.77897715837884,136.22760934776787,156.63611336291498,175.86047256136084,196.20946413540241,{"$f":"AD753","v":210.42117785461758},{"$f":"AE753","v":222.33995831854034},{"$f":"AF753","v":239.37845234305527},{"$f":"AG753","v":258.99838940933375},{"$f":"AH753","v":276.82501943010971},{"$f":"AI753","v":293.2391310913369},{"$f":"AJ753","v":310.93625039398512},{"$f":"AK753","v":328.19004623765284},{"$f":"AL753","v":347.23396978800309},{"$f":"AM753","v":364.39909089649706}]
[{"$f":"ROW()","v":646},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I754","v":0},0,0,0,0,0,{"$f":"O754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":647},null,null,"Regulators",null,null,null,null,null,0,8.187038537727355E-2,0.23494729188561608,0.24328696640281106,0.23700550196967995,{"$f":"N755","v":0.23701304849962224},0.33032435879241429,1.0530442790852066,1.6428872064435105,1.7814297524208649,{"$f":"S755","v":2.4607079846034154},2.6768441806007646,2.8337977954580542,3.1929447709907963,4.307043049486178,4.8375818012607557,6.1639243900433627,8.4317319761615579,12.038911458666117,16.326818794448901,17.325392531166596,{"$f":"AD755","v":17.296014992254296},18.21519415482522,18.741414531896144,19.739397470467068,20.606562139537992,{"$f":"AI755","v":21.949284683495868},{"$f":"AJ755","v":24.265073217354988},{"$f":"AK755","v":25.946134816367916},{"$f":"AL755","v":27.537042647600661},{"$f":"AM755","v":29.088582664882015}]
[{"$f":"ROW()","v":648},null,null,"Secondary Gate Stations",null,null,null,null,null,0,1.0950815878488817E-2,2.2843607531940275E-2,2.2265673083717713E-2,2.1687738635495151E-2,{"$f":"N756","v":2.1109804187272589E-2},2.0531869739050027E-2,1.9953935290827465E-2,1.9376000842604903E-2,3.1101429557182338E-2,{"$f":"S756","v":1.6877104541977916},3.3522000818612452,3.4470600163847691,3.5903868918560233,3.4995350270930632,3.4052898562739511,3.3655862197154875,3.2914060816948387,3.1958240053781748,3.2855150675682672,3.8407395156752617,3.1345441793453355,3.6792364584722801,3.5590517613707893,3.4742886542692983,3.5353828976678074,3.5986789981985403,4.3060979379610052,5.5776210538375031,7.4921840151213592,10.668416701531338]
[{"$f":"ROW()","v":649},null,null,"Buildings",null,null,null,null,null,0,0,5.8805049910332786E-2,5.7334923662574463E-2,5.5864797414816147E-2,{"$f":"N757","v":5.4394671167057825E-2},5.2924544919299502E-2,5.1454418671541186E-2,8.9437773323782874E-2,0.20137019353472455,{"$f":"S757","v":0.34651519625427069},0.44780493285073564,1.5352308785593669,2.2362760387077016,6.4853897478242981,15.879702248670361,15.829864575895385,15.842376035606851,16.068069142807431,17.022686300597321,25.869947462316116,26.559315885146486,26.152369802874496,25.705254502852508,25.316386000330517,25.219082834808528,24.729769652466661,25.786479114944196,28.758611279059792,28.344900082782711,27.910684731050122]
[{"$f":"ROW()","v":650},null,null,"Meter and Services Pipes",null,null,null,null,null,0,6.1,15.826000000000001,33.543200000000006,49.946000000000005,{"$f":"N758","v":64.147600000000011},77.923805743800017,94.604787144048018,108.71707715733972,121.08472506592176,{"$f":"S758","v":134.02030570702863},138.97024423032536,150.54722058770074,158.93207172263533,168.81756831754836,187.15178885362226,196.78009188198521,209.84346718574378,221.69380490008334,230.42215028378925,236.01893302638155,242.57572182080537,239.89824028512328,238.84514314289737,238.03495559544865,238.9977260271493,237.84640452522038,238.65078029500086,240.9771904035899,244.44031556955221,249.73295658903078]
[{"$f":"ROW()","v":651},null,null,"Equipment & Vehicles",null,null,null,null,null,0,0.55040886474975947,0.73869921928305715,0.66441968220910963,0.76038335804108259,{"$f":"N759","v":0.74089794965237743},0.63563150205928443,0.53036505446619142,0.42509860687309842,0.31983215928000536,{"$f":"S759","v":0.2145657116869123},0.16193248789036938,0.77108371037356449,1.8052767579418281,5.5790773456523528,10.091171448858582,9.8780396115404212,9.8918865880303546,9.4679984249256641,9.1570150195643834,9.2957225533465113,8.3043134246877166,7.5781298187485708,6.5981189723152944,5.7613362188336419,4.9051674336700515,5.0140214397528124,5.122571328065602,5.1981408296610585,5.2795707593855301,5.3844083748843108]
[{"$f":"ROW()","v":652},null,null,"Vehicle",null,null,null,null,null,0,0,0,0,0,{"$f":"N760","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X760","v":0},{"$f":"Y760","v":1.4170479298747352},{"$f":"Z760","v":2.5298900428110125},{"$f":"AA760","v":4.3123793215727062},{"$f":"AB760","v":5.6273638255010443},{"$f":"AC760","v":7.785452166709053},9.002363914167903,10.103587361521477,10.514153608789107,10.151195833963802,9.6507434336532363,10.926988419645671,12.591016029180826,12.900411490007279,12.2546843351811,12.811684724158422]
[{"$f":"ROW()","v":653},null,null,"Information Technology",null,null,null,null,null,{"$f":"I761","v":0},1.5968074211908176,1.817086350293343,1.6226841281265987,1.318261498401974,1.5761672392964075,1.3702226762070795,0.85716606331780909,0.43270541448629307,2.6417247696000001,3.7946811937111193,4.9493346528312907,7.4574530475851031,8.0054715659337887,10.057996217954013,9.5834646132144208,12.526636119042742,11.060023955065583,15.84890598385457,18.279476907207471,14.177740913446002,9.4326302664081769,6.6066492717447636,10.438479268276982,14.864708301376979,18.520361262044183,19.534893939952045,34.055260181648919,55.454063015053428,51.547580252877992,41.868026930053389]
[{"$f":"ROW()","v":654},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79602166719864331,1.6495868083264418,2.1768490108218108,2.8802402933171805,3.4161744168125496,3.728585624307919,{"$f":"AI762","v":3.7934550565442717},4.7838186090601207,7.6766023073475287,8.4633578754297822,9.0429694323512724]
[{"$f":"ROW()","v":655},null,null,"FRC",null,null,null,null,null,{"$f":"I763","v":0},5.4500000000000003E-5,4.1838750000000001E-3,1.7134775000000002,4.3431453749999998,10.153254500000001,7.2092272500000005,4.2662357500000008,1.7508300000000006,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,{"$f":"X763","v":4.4408920985006262E-16},4.4408920985006262E-16,4.4408920985006262E-16,{"$f":"AA763","v":4.4408920985006262E-16},4.4408920985006262E-16,4.4408920985006262E-16,{"$f":"AD763","v":4.4408920985006262E-16},{"$f":"AE763","v":4.4408920985006262E-16},{"$f":"AF763","v":4.4408920985006262E-16},{"$f":"AG763","v":4.4408920985006262E-16},{"$f":"AH763","v":4.4408920985006262E-16},4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":656},null,null,"Land",null,null,null,null,null,0,0.11993750724059181,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,1.1234498181676649,3.3747928981676649,3.7838964781676649,3.7906038681676648,5.8387960423336578,5.8386984523336576,5.8383283323336581,5.8387960423336578,5.8387960423336578,5.8387960423336578,5.8387960423336578,5.8387960423336578,5.8387960423336578,5.8387960423336578]
[{"$f":"ROW()","v":657},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28029289557923348,0.90346236228608179,0.7115581740056961,0.51965398572531041,0.32774979744492472,0.13584560916453903,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17]
[{"$f":"ROW()","v":658},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J642:J657)","v":0},12.557989915784887,29.420941463084855,52.384546410390691,77.292709958698467,105.60677104480214,122.14409138132434,143.67735414094457,166.92303508881375,191.42046735681691,223.04534390761671,241.35650869753403,265.03832761400497,283.58357076214054,339.95772110158453,384.94131354379215,409.33407055409799,446.3397010471619,490.59307448553255,531.14569497947525,569.05873915867539,587.19777499494694,595.83060507035805,615.42621545724546,638.66434930470064,657.91072769320294,675.00447510623019,712.78419087238137,761.39037178567082,785.45702987832522,804.06407471006378]
["Capex"]
[{"$f":"ROW()","v":660},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"0.5*Input!J517*J$13","v":0.61115981950423293},{"$f":"Input!K517*K$13","v":1.7327212120130813},{"$f":"Input!L517*L$13","v":0},{"$f":"Input!M517*M$13","v":0},{"$f":"Input!N517*N$13","v":0},{"$f":"Input!O517*O$13","v":0.46164500000000003},{"$f":"Input!P517*P$13","v":1.4195660000000001},{"$f":"Input!Q517*Q$13","v":1.5187996237516901},{"$f":"Input!R517*R$13","v":3.2418079689817438},{"$f":"Input!S517*S$13","v":10.36746649081997},{"$f":"Input!T517*T$13","v":8.0041545077676357},{"$f":"Input!U517*U$13","v":3.3676857004150258},{"$f":"Input!V517*V$13","v":2.7578211230512757},{"$f":"Input!W517*W$13","v":20.075667459256032},{"$f":"Input!X517*X$13","v":4.7480000000000002},{"$f":"Input!Y517*Y$13","v":0.68895320595017884},{"$f":"Input!Z517*Z$13","v":0.49753809494620849},{"$f":"Input!AA517*AA$13","v":2.2648414779017751},{"$f":"Input!AB517*AB$13","v":6.2386383228715898},{"$f":"Input!AC517*AC$13","v":5.3138128204214246},{"$f":"Input!AD517*AD$13","v":2.3652408000000005},{"$f":"Input!AE517*AE$13","v":3.7862822399999989},{"$f":"Input!AF517*AF$13","v":4.21170928},{"$f":"Input!AG517*AG$13","v":4.4693403700000003},{"$f":"Input!AH517*AH$13","v":1.72760398},{"$f":"Input!AI517*AI$13","v":3.1930970828571827},{"$f":"Input!AJ517*AJ$13","v":2.6821521040353877},{"$f":"Input!AK517*AK$13","v":3.3028875815886778},{"$f":"Input!AL517*AL$13","v":7.1242212720511029},{"$f":"Input!AM517*AM$13","v":5.5464472684032824},{"$f":"Input!AN517*AN$13","v":6.4745900304078203}]
[{"$f":"ROW()","v":661},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"0.5*Input!J518*J$13","v":0},{"$f":"Input!K518*K$13","v":0},{"$f":"Input!L518*L$13","v":0},{"$f":"Input!M518*M$13","v":0},{"$f":"Input!N518*N$13","v":0},{"$f":"Input!O518*O$13","v":0},{"$f":"Input!P518*P$13","v":0},{"$f":"Input!Q518*Q$13","v":0},{"$f":"Input!R518*R$13","v":0},{"$f":"Input!S518*S$13","v":0},{"$f":"Input!T518*T$13","v":0},{"$f":"Input!U518*U$13","v":0},{"$f":"Input!V518*V$13","v":0},{"$f":"Input!W518*W$13","v":0},{"$f":"Input!X518*X$13","v":0},{"$f":"Input!Y518*Y$13","v":1.080023392763283},{"$f":"Input!Z518*Z$13","v":1.3136426469257889},{"$f":"Input!AA518*AA$13","v":0.6879061054549479},{"$f":"Input!AB518*AB$13","v":0.42735642271191165},{"$f":"Input!AC518*AC$13","v":0.54958559034914978},{"$f":"Input!AD518*AD$13","v":-4.909021999999999E-2},{"$f":"Input!AE518*AE$13","v":0.59265162000000005},{"$f":"Input!AF518*AF$13","v":-0.16026643999999998},{"$f":"Input!AG518*AG$13","v":1.0415300000000001E-3},{"$f":"Input!AH518*AH$13","v":0},{"$f":"Input!AI518*AI$13","v":0},{"$f":"Input!AJ518*AJ$13","v":0},{"$f":"Input!AK518*AK$13","v":0},{"$f":"Input!AL518*AL$13","v":0},{"$f":"Input!AM518*AM$13","v":0},{"$f":"Input!AN518*AN$13","v":0}]
[{"$f":"ROW()","v":662},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"0.5*Input!J519*J$13","v":2.52},{"$f":"Input!K519*K$13","v":3.61},{"$f":"Input!L519*L$13","v":4.25},{"$f":"Input!M519*M$13","v":6.84},{"$f":"Input!N519*N$13","v":9.1199999999999992},{"$f":"Input!O519*O$13","v":0},{"$f":"Input!P519*P$13","v":0},{"$f":"Input!Q519*Q$13","v":0},{"$f":"Input!R519*R$13","v":0},{"$f":"Input!S519*S$13","v":0},{"$f":"Input!T519*T$13","v":0},{"$f":"Input!U519*U$13","v":0},{"$f":"Input!V519*V$13","v":0},{"$f":"Input!W519*W$13","v":0},{"$f":"Input!X519*X$13","v":0},{"$f":"Input!Y519*Y$13","v":0},{"$f":"Input!Z519*Z$13","v":0},{"$f":"Input!AA519*AA$13","v":0},{"$f":"Input!AB519*AB$13","v":0},{"$f":"Input!AC519*AC$13","v":0},{"$f":"Input!AD519*AD$13","v":0},{"$f":"Input!AE519*AE$13","v":0},{"$f":"Input!AF519*AF$13","v":0},{"$f":"Input!AG519*AG$13","v":0},{"$f":"Input!AH519*AH$13","v":0},{"$f":"Input!AI519*AI$13","v":0},{"$f":"Input!AJ519*AJ$13","v":0},{"$f":"Input!AK519*AK$13","v":0},{"$f":"Input!AL519*AL$13","v":0},{"$f":"Input!AM519*AM$13","v":0},{"$f":"Input!AN519*AN$13","v":0}]
[{"$f":"ROW()","v":663},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"0.5*Input!J520*J$13","v":0.96680060184372696},{"$f":"Input!K520*K$13","v":1.1791426387192587},{"$f":"Input!L520*L$13","v":8.0492681329321192E-2},{"$f":"Input!M520*M$13","v":0},{"$f":"Input!N520*N$13","v":3.5487990434485445E-2},{"$f":"Input!O520*O$13","v":7.0107348510000005},{"$f":"Input!P520*P$13","v":8.1942672999999928},{"$f":"Input!Q520*Q$13","v":12.43407671443026},{"$f":"Input!R520*R$13","v":11.372097809667233},{"$f":"Input!S520*S$13","v":8.6230471933959674},{"$f":"Input!T520*T$13","v":4.6628688106693099},{"$f":"Input!U520*U$13","v":9.6934646070705082},{"$f":"Input!V520*V$13","v":10.682714689171014},{"$f":"Input!W520*W$13","v":22.052202089397014},{"$f":"Input!X520*X$13","v":16.87749797},{"$f":"Input!Y520*Y$13","v":12.574373276712516},{"$f":"Input!Z520*Z$13","v":30.087595650581051},{"$f":"Input!AA520*AA$13","v":29.551847258868222},{"$f":"Input!AB520*AB$13","v":29.845294805110335},{"$f":"Input!AC520*AC$13","v":32.462191920961601},{"$f":"Input!AD520*AD$13","v":27.786149025586464},{"$f":"Input!AE520*AE$13","v":27.052491590000006},{"$f":"Input!AF520*AF$13","v":33.350489699999997},{"$f":"Input!AG520*AG$13","v":37.360000094827591},{"$f":"Input!AH520*AH$13","v":37.218168420000012},{"$f":"Input!AI520*AI$13","v":37.324558481451213},{"$f":"Input!AJ520*AJ$13","v":40.016019647423064},{"$f":"Input!AK520*AK$13","v":41.222960428263697},{"$f":"Input!AL520*AL$13","v":44.66452279135946},{"$f":"Input!AM520*AM$13","v":44.397242653349643},{"$f":"Input!AN520*AN$13","v":45.040718671899661}]
[{"$f":"ROW()","v":664},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"0.5*Input!J521*J$13","v":0},{"$f":"Input!K521*K$13","v":0},{"$f":"Input!L521*L$13","v":0},{"$f":"Input!M521*M$13","v":0},{"$f":"Input!N521*N$13","v":0},{"$f":"Input!O521*O$13","v":0},{"$f":"Input!P521*P$13","v":0},{"$f":"Input!Q521*Q$13","v":0},{"$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":665},null,null,"Regulators",null,null,null,null,null,{"$f":"0.5*Input!J522*J$13","v":8.187038537727355E-2},{"$f":"Input!K522*K$13","v":0.1551236661427744},{"$f":"Input!L522*L$13","v":1.4264525805196162E-2},{"$f":"Input!M522*M$13","v":0},{"$f":"Input!N522*N$13","v":6.2890109630733713E-3},{"$f":"Input!O522*O$13","v":9.9750000000000005E-2},{"$f":"Input!P522*P$13","v":0.73165236000000011},{"$f":"Input!Q522*Q$13","v":0.61706667606551191},{"$f":"Input!R522*R$13","v":0.18119296158620005},{"$f":"Input!S522*S$13","v":0.72645847183105106},{"$f":"Input!T522*T$13","v":0.2488070467194877},{"$f":"Input!U522*U$13","v":0.22851549246955394},{"$f":"Input!V522*V$13","v":0.43642174045674487},{"$f":"Input!W522*W$13","v":1.2022835869308026},{"$f":"Input!X522*X$13","v":0.66340935999999984},{"$f":"Input!Y522*Y$13","v":1.3935735522104942},{"$f":"Input!Z522*Z$13","v":2.4371088517792301},{"$f":"Input!AA522*AA$13","v":3.8374084694600761},{"$f":"Input!AB522*AB$13","v":4.614071534474804},{"$f":"Input!AC522*AC$13","v":1.4400897237715853},{"$f":"Input!AD522*AD$13","v":0.4869769900000005},{"$f":"Input!AE522*AE$13","v":1.4079009100000002},{"$f":"Input!AF522*AF$13","v":1.0853371699999999},{"$f":"Input!AG522*AG$13","v":1.61136659},{"$f":"Input!AH522*AH$13","v":1.5611166500000002},{"$f":"Input!AI522*AI$13","v":2.1147303573869496},{"$f":"Input!AJ522*AJ$13","v":3.1935328651575441},{"$f":"Input!AK522*AK$13","v":2.7184825735692262},{"$f":"Input!AL522*AL$13","v":2.7642529344675064},{"$f":"Input!AM522*AM$13","v":2.8630977672394931},{"$f":"Input!AN522*AN$13","v":2.9431765915771204}]
[{"$f":"ROW()","v":666},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"0.5*Input!J523*J$13","v":1.0950815878488817E-2},{"$f":"Input!K523*K$13","v":1.2166562050413677E-2},{"$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$13","v":1.23033631628E-2},{"$f":"Input!S523*S$13","v":1.6574945431679018},{"$f":"Input!T523*T$13","v":1.685651068716699},{"$f":"Input!U523*U$13","v":0.17932409334793159},{"$f":"Input!V523*V$13","v":0.23227413662935995},{"$f":"Input!W523*W$13","v":3.9022498108794903E-3},{"$f":"Input!X523*X$13","v":6.0650000000000005E-4},{"$f":"Input!Y523*Y$13","v":7.7297801010923562E-3},{"$f":"Input!Z523*Z$13","v":2.0879939800990382E-2},{"$f":"Input!AA523*AA$13","v":0},{"$f":"Input!AB523*AB$13","v":0.18527313850675645},{"$f":"Input!AC523*AC$13","v":0.65543835288632757},{"$f":"Input!AD523*AD$13","v":0.15572516000000003},{"$f":"Input!AE523*AE$13","v":7.1696670000000004E-2},{"$f":"Input!AF523*AF$13","v":0},{"$f":"Input!AG523*AG$13","v":3.5421589999999996E-2},{"$f":"Input!AH523*AH$13","v":0.18305001999999998},{"$f":"Input!AI523*AI$13","v":0.19440437813222397},{"$f":"Input!AJ523*AJ$13","v":0.8482474362705672},{"$f":"Input!AK523*AK$13","v":1.4547639841981279},{"$f":"Input!AL523*AL$13","v":2.1705420288153925},{"$f":"Input!AM523*AM$13","v":3.5407388553822865},{"$f":"Input!AN523*AN$13","v":2.9108077033263053}]
[{"$f":"ROW()","v":667},null,null,"Buildings",null,null,null,null,null,{"$f":"0.5*Input!J524*J$13","v":0},{"$f":"Input!K524*K$13","v":5.8805049910332786E-2},{"$f":"Input!L524*L$13","v":0},{"$f":"Input!M524*M$13","v":0},{"$f":"Input!N524*N$13","v":0},{"$f":"Input!O524*O$13","v":0},{"$f":"Input!P524*P$13","v":0},{"$f":"Input!Q524*Q$13","v":3.9453480900000004E-2},{"$f":"Input!R524*R$13","v":0.11438888348119999},{"$f":"Input!S524*S$13","v":0.15046118807683451},{"$f":"Input!T524*T$13","v":0.10582859412606954},{"$f":"Input!U524*U$13","v":1.0991493756209922},{"$f":"Input!V524*V$13","v":0.74024732445122077},{"$f":"Input!W524*W$13","v":4.3068220565307636},{"$f":"Input!X524*X$13","v":9.5596913996734987},{"$f":"Input!Y524*Y$13","v":0.15234791913466125},{"$f":"Input!Z524*Z$13","v":0.42069134150910648},{"$f":"Input!AA524*AA$13","v":0.6443902725359455},{"$f":"Input!AB524*AB$13","v":1.3894240799386552},{"$f":"Input!AC524*AC$13","v":9.3168036858660273},{"$f":"Input!AD524*AD$13","v":1.588475878312045},{"$f":"Input!AE524*AE$13","v":0.33031231000000011},{"$f":"Input!AF524*AF$13","v":0.29840089999999997},{"$f":"Input!AG524*AG$13","v":0.36410772000000019},{"$f":"Input!AH524*AH$13","v":0.66477575},{"$f":"Input!AI524*AI$13","v":0.28938512693012003},{"$f":"Input!AJ524*AJ$13","v":1.8426423999227781},{"$f":"Input!AK524*AK$13","v":3.8041311615589075},{"$f":"Input!AL524*AL$13","v":0.51339108020520385},{"$f":"Input!AM524*AM$13","v":0.50572170175482301},{"$f":"Input!AN524*AN$13","v":0.55405837771626598}]
[{"$f":"ROW()","v":668},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"0.5*Input!J525*J$13","v":6.1},{"$f":"Input!K525*K$13","v":9.9700000000000006},{"$f":"Input!L525*L$13","v":18.360000000000003},{"$f":"Input!M525*M$13","v":17.78},{"$f":"Input!N525*N$13","v":16.29},{"$f":"Input!O525*O$13","v":16.516205743799997},{"$f":"Input!P525*P$13","v":20.081629629999998},{"$f":"Input!Q525*Q$13","v":18.3162034282437},{"$f":"Input!R525*R$13","v":17.304209460663788},{"$f":"Input!S525*S$13","v":19.025756157232877},{"$f":"Input!T525*T$13","v":8.6292181532674821},{"$f":"Input!U525*U$13","v":19.510816827534729},{"$f":"Input!V525*V$13","v":17.6194127269296},{"$f":"Input!W525*W$13","v":20.294685702036663},{"$f":"Input!X525*X$13","v":30.096388690000008},{"$f":"Input!Y525*Y$13","v":16.512600061659338},{"$f":"Input!Z525*Z$13","v":27.932809374461964},{"$f":"Input!AA525*AA$13","v":28.581959076673748},{"$f":"Input!AB525*AB$13","v":27.365430684485005},{"$f":"Input!AC525*AC$13","v":26.058230089003729},{"$f":"Input!AD525*AD$13","v":29.103235515615754},{"$f":"Input!AE525*AE$13","v":21.43821124866972},{"$f":"Input!AF525*AF$13","v":24.491809725370565},{"$f":"Input!AG525*AG$13","v":26.367506635172433},{"$f":"Input!AH525*AH$13","v":29.898298389999994},{"$f":"Input!AI525*AI$13","v":28.623812384992796},{"$f":"Input!AJ525*AJ$13","v":30.931739466777319},{"$f":"Input!AK525*AK$13","v":33.333888604010923},{"$f":"Input!AL525*AL$13","v":35.056388583169486},{"$f":"Input!AM525*AM$13","v":37.224793727931498},{"$f":"Input!AN525*AN$13","v":38.333558358645178}]
[{"$f":"ROW()","v":669},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"0.5*Input!J526*J$13","v":0.55040886474975947},{"$f":"Input!K526*K$13","v":0.24333124100827358},{"$f":"Input!L526*L$13","v":5.0944735018557726E-3},{"$f":"Input!M526*M$13","v":0.17584713375796179},{"$f":"Input!N526*N$13","v":7.7982762913079914E-2},{"$f":"Input!O526*O$13","v":0},{"$f":"Input!P526*P$13","v":0},{"$f":"Input!Q526*Q$13","v":0},{"$f":"Input!R526*R$13","v":0},{"$f":"Input!S526*S$13","v":0},{"$f":"Input!T526*T$13","v":3.6087352708785856E-15},{"$f":"Input!U526*U$13","v":0.6868972268388005},{"$f":"Input!V526*V$13","v":1.1409417693198474},{"$f":"Input!W526*W$13","v":3.9822222006685868},{"$f":"Input!X526*X$13","v":5.1096908558681591},{"$f":"Input!Y526*Y$13","v":0.37228221552655355},{"$f":"Input!Z526*Z$13","v":1.1540191426906627},{"$f":"Input!AA526*AA$13","v":1.008994035084988},{"$f":"Input!AB526*AB$13","v":1.0163246574372211},{"$f":"Input!AC526*AC$13","v":1.5608980553243521},{"$f":"Input!AD526*AD$13","v":0.58101801506665962},{"$f":"Input!AE526*AE$13","v":0.92553384097709768},{"$f":"Input!AF526*AF$13","v":0.71369012323873637},{"$f":"Input!AG526*AG$13","v":0.84836327870630235},{"$f":"Input!AH526*AH$13","v":0.64504057639557266},{"$f":"Input!AI526*AI$13","v":1.2199717724546442},{"$f":"Input!AJ526*AJ$13","v":1.0525047987905032},{"$f":"Input!AK526*AK$13","v":1.0108251247416504},{"$f":"Input!AL526*AL$13","v":1.0361968353726658},{"$f":"Input!AM526*AM$13","v":1.0622053759405194},{"$f":"Input!AN526*AN$13","v":1.0888667308766269}]
[{"$f":"ROW()","v":670},null,null,"Vehicle",null,null,null,null,null,{"$f":"0.5*Input!J527*J$13","v":0},{"$f":"Input!K527*K$13","v":0},{"$f":"Input!L527*L$13","v":0},{"$f":"Input!M527*M$13","v":0},{"$f":"Input!N527*N$13","v":0},{"$f":"Input!O527*O$13","v":0},{"$f":"Input!P527*P$13","v":0},{"$f":"Input!Q527*Q$13","v":0},{"$f":"Input!R527*R$13","v":0},{"$f":"Input!S527*S$13","v":0},{"$f":"Input!T527*T$13","v":0},{"$f":"Input!U527*U$13","v":0},{"$f":"Input!V527*V$13","v":0},{"$f":"Input!W527*W$13","v":0},{"$f":"Input!X527*X$13","v":0},{"$f":"Input!Y527*Y$13","v":1.4170479298747352},{"$f":"Input!Z527*Z$13","v":1.2545469059237506},{"$f":"Input!AA527*AA$13","v":2.0496487623415423},{"$f":"Input!AB527*AB$13","v":1.9871543237423406},{"$f":"Input!AC527*AC$13","v":3.3185007952564405},{"$f":"Input!AD527*AD$13","v":3.2103163498671239},{"$f":"Input!AE527*AE$13","v":2.823841087520107},{"$f":"Input!AF527*AF$13","v":2.2861662761861719},{"$f":"Input!AG527*AG$13","v":1.5848116227118563},{"$f":"Input!AH527*AH$13","v":1.49582614649778},{"$f":"Input!AI527*AI$13","v":3.0612504214505574},{"$f":"Input!AJ527*AJ$13","v":3.6134532941508626},{"$f":"Input!AK527*AK$13","v":2.4947117842648705},{"$f":"Input!AL527*AL$13","v":1.5840954708045718},{"$f":"Input!AM527*AM$13","v":2.766521675314296},{"$f":"Input!AN527*AN$13","v":3.3310525577390582}]
[{"$f":"ROW()","v":671},null,null,"Information Technology",null,null,null,null,null,{"$f":"0.5*Input!J528*J$13","v":1.5968074211908176},{"$f":"Input!K528*K$13","v":0.6194807844002298},{"$f":"Input!L528*L$13","v":0.35966982923101748},{"$f":"Input!M528*M$13","v":0.33956687898089172},{"$f":"Input!N528*N$13","v":0.9867869693451724},{"$f":"Input!O528*O$13","v":0.37043155239999997},{"$f":"Input!P528*P$13","v":1.0571946E-3},{"$f":"Input!Q528*Q$13","v":0},{"$f":"Input!R528*R$13","v":2.5485882842000001},{"$f":"Input!S528*S$13","v":1.8829756819111192},{"$f":"Input!T528*T$13","v":1.7087311042090618},{"$f":"Input!U528*U$13","v":4.043324311658858},{"$f":"Input!V528*V$13","v":3.0939233638434467},{"$f":"Input!W528*W$13","v":5.0533368029508443},{"$f":"Input!X528*X$13","v":3.2356692511648499},{"$f":"Input!Y528*Y$13","v":4.8749155414540528},{"$f":"Input!Z528*Z$13","v":3.1023990349776254},{"$f":"Input!AA528*AA$13","v":9.2413370270503883},{"$f":"Input!AB528*AB$13","v":8.1749526575276157},{"$f":"Input!AC528*AC$13","v":2.6502581480306873},{"$f":"Input!AD528*AD$13","v":1.202981395384046},{"$f":"Input!AE528*AE$13","v":2.4524374809534475},{"$f":"Input!AF528*AF$13","v":7.2904017115771715},{"$f":"Input!AG528*AG$13","v":7.2991429260784821},{"$f":"Input!AH528*AH$13","v":7.3258309018537142},{"$f":"Input!AI528*AI$13","v":5.8880952820004255},{"$f":"Input!AJ528*AJ$13","v":20.571547902189522},{"$f":"Input!AK528*AK$13","v":31.073806578144371},{"$f":"Input!AL528*AL$13","v":10.525201955877865},{"$f":"Input!AM528*AM$13","v":5.3973432011885798},{"$f":"Input!AN528*AN$13","v":2.453276704774324}]
[{"$f":"ROW()","v":672},null,null,"Telemetry and Monitoring",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$13","v":0},{"$f":"Input!Z529*Z$13","v":0},{"$f":"Input!AA529*AA$13","v":0},{"$f":"Input!AB529*AB$13","v":0},{"$f":"Input!AC529*AC$13","v":0.79602166719864331},{"$f":"Input!AD529*AD$13","v":0.88771814000000049},{"$f":"Input!AE529*AE$13","v":0.7001811},{"$f":"Input!AF529*AF$13","v":0.94632829000000029},{"$f":"Input!AG529*AG$13","v":0.87350395999999986},{"$f":"Input!AH529*AH$13","v":0.73733144000000006},{"$f":"Input!AI529*AI$13","v":0.56352280874098304},{"$f":"Input!AJ529*AJ$13","v":1.5453692098945777},{"$f":"Input!AK529*AK$13","v":3.602326276655595},{"$f":"Input!AL529*AL$13","v":1.8565307741160006},{"$f":"Input!AM529*AM$13","v":1.8350398403668351},{"$f":"Input!AN529*AN$13","v":1.918022920541977}]
[{"$f":"ROW()","v":673},null,null,"FRC",null,null,null,null,null,{"$f":"0.5*Input!J530*J$13","v":5.4500000000000003E-5},{"$f":"Input!K530*K$13","v":4.143E-3},{"$f":"Input!L530*L$13","v":1.7103430000000002},{"$f":"Input!M530*M$13","v":3.058303},{"$f":"Input!N530*N$13","v":7.0033200000000004},{"$f":"Input!O530*O$13","v":0},{"$f":"Input!P530*P$13","v":0},{"$f":"Input!Q530*Q$13","v":0},{"$f":"Input!R530*R$13","v":0},{"$f":"Input!S530*S$13","v":0},{"$f":"Input!T530*T$13","v":0},{"$f":"Input!U530*U$13","v":0},{"$f":"Input!V530*V$13","v":0},{"$f":"Input!W530*W$13","v":0},{"$f":"Input!X530*X$13","v":0},{"$f":"Input!Y530*Y$13","v":0},{"$f":"Input!Z530*Z$13","v":0},{"$f":"Input!AA530*AA$13","v":0},{"$f":"Input!AB530*AB$13","v":0},{"$f":"Input!AC530*AC$13","v":0},{"$f":"Input!AD530*AD$13","v":0},{"$f":"Input!AE530*AE$13","v":0},{"$f":"Input!AF530*AF$13","v":0},{"$f":"Input!AG530*AG$13","v":0},{"$f":"Input!AH530*AH$13","v":0},{"$f":"Input!AI530*AI$13","v":0},{"$f":"Input!AJ530*AJ$13","v":0},{"$f":"Input!AK530*AK$13","v":0},{"$f":"Input!AL530*AL$13","v":0},{"$f":"Input!AM530*AM$13","v":0},{"$f":"Input!AN530*AN$13","v":0}]
[{"$f":"ROW()","v":674},null,null,"Land",null,null,null,null,null,{"$f":"0.5*Input!J531*J$13","v":0.11993750724059181},{"$f":"Input!K531*K$13","v":0.18351231092707296},{"$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$13","v":0.82000000000000006},{"$f":"Input!AA531*AA$13","v":2.2513430799999998},{"$f":"Input!AB531*AB$13","v":0.40910358000000008},{"$f":"Input!AC531*AC$13","v":6.707389999999998E-3},{"$f":"Input!AD531*AD$13","v":2.0448427800000002},{"$f":"Input!AE531*AE$13","v":-9.7590000000000616E-5},{"$f":"Input!AF531*AF$13","v":-4.6771000000000003E-4},{"$f":"Input!AG531*AG$13","v":0},{"$f":"Input!AH531*AH$13","v":0},{"$f":"Input!AI531*AI$13","v":0},{"$f":"Input!AJ531*AJ$13","v":0},{"$f":"Input!AK531*AK$13","v":0},{"$f":"Input!AL531*AL$13","v":0},{"$f":"Input!AM531*AM$13","v":0},{"$f":"Input!AN531*AN$13","v":0}]
[{"$f":"ROW()","v":675},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"0.5*Input!J532*J$13","v":0},{"$f":"Input!K532*K$13","v":0},{"$f":"Input!L532*L$13","v":0},{"$f":"Input!M532*M$13","v":0},{"$f":"Input!N532*N$13","v":0},{"$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$13","v":0.28029289557923348},{"$f":"Input!AD532*AD$13","v":0.67917041414947044},{"$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":676},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J660:J675)","v":12.557989915784887},17.768426465171441,24.779864509867394,28.193717012738855,33.51986673365581,24.458767147199996,30.42817248459999,32.925599923391161,34.774588731742966,42.433659726435721,25.045259285475751,38.809177634956399,36.703756873852505,76.971122147581582,70.29095402670653,39.073846875386899,69.041230983596378,80.119675565371622,81.653024206806251,84.408831134649205,70.042760243981562,61.581442508120389,74.513599026372646,80.814606317496668,81.457042274747081,82.472828096397095,106.29720912461212,124.01878409699603,107.29534372623924,105.13915206687125,105.04812864750433]
["Redundant Assets, Asset Disposal & Addition To Capital Base"]
[{"$f":"ROW()","v":678},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"Input!J594*J$13","v":0},{"$f":"Input!K594*K$13","v":0},{"$f":"Input!L594*L$13","v":0},{"$f":"Input!M594*M$13","v":0},{"$f":"Input!N594*N$13","v":0},{"$f":"Input!O594*O$13","v":0},{"$f":"Input!P594*P$13","v":0},{"$f":"Input!Q594*Q$13","v":0},{"$f":"Input!R594*R$13","v":0},{"$f":"Input!S594*S$13","v":0},{"$f":"Input!T594*T$13","v":0},{"$f":"Input!U594*U$13","v":0},{"$f":"Input!V594*V$13","v":0},{"$f":"Input!W594*W$13","v":0},{"$f":"Input!X594*X$13","v":0},{"$f":"Input!Y594*Y$13","v":0},{"$f":"Input!Z594*Z$13","v":0},{"$f":"Input!AA594*AA$13","v":0},{"$f":"Input!AB594*AB$13","v":0},{"$f":"Input!AC594*AC$13","v":0},{"$f":"Input!AD594*AD$13","v":0},{"$f":"Input!AE594*AE$13","v":0},{"$f":"Input!AF594*AF$13","v":0},{"$f":"Input!AG594*AG$13","v":0},{"$f":"Input!AH594*AH$13","v":0},{"$f":"Input!AI594*AI$13","v":0},{"$f":"Input!AJ594*AJ$13","v":0},{"$f":"Input!AK594*AK$13","v":0},{"$f":"Input!AL594*AL$13","v":0},{"$f":"Input!AM594*AM$13","v":0},{"$f":"Input!AN594*AN$13","v":0}]
[{"$f":"ROW()","v":679},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"Input!J595*J$13","v":0},{"$f":"Input!K595*K$13","v":0},{"$f":"Input!L595*L$13","v":0},{"$f":"Input!M595*M$13","v":0},{"$f":"Input!N595*N$13","v":0},{"$f":"Input!O595*O$13","v":0},{"$f":"Input!P595*P$13","v":0},{"$f":"Input!Q595*Q$13","v":0},{"$f":"Input!R595*R$13","v":0},{"$f":"Input!S595*S$13","v":0},{"$f":"Input!T595*T$13","v":0},{"$f":"Input!U595*U$13","v":0},{"$f":"Input!V595*V$13","v":0},{"$f":"Input!W595*W$13","v":0},{"$f":"Input!X595*X$13","v":0},{"$f":"Input!Y595*Y$13","v":0},{"$f":"Input!Z595*Z$13","v":0},{"$f":"Input!AA595*AA$13","v":0},{"$f":"Input!AB595*AB$13","v":0},{"$f":"Input!AC595*AC$13","v":0},{"$f":"Input!AD595*AD$13","v":0},{"$f":"Input!AE595*AE$13","v":0},{"$f":"Input!AF595*AF$13","v":0},{"$f":"Input!AG595*AG$13","v":0},{"$f":"Input!AH595*AH$13","v":0},{"$f":"Input!AI595*AI$13","v":0},{"$f":"Input!AJ595*AJ$13","v":0},{"$f":"Input!AK595*AK$13","v":0},{"$f":"Input!AL595*AL$13","v":0},{"$f":"Input!AM595*AM$13","v":0},{"$f":"Input!AN595*AN$13","v":0}]
[{"$f":"ROW()","v":680},null,null,"Medium Pressure Mains",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":681},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J597*J$13","v":0},{"$f":"Input!K597*K$13","v":0},{"$f":"Input!L597*L$13","v":0},{"$f":"Input!M597*M$13","v":0},{"$f":"Input!N597*N$13","v":0},{"$f":"Input!O597*O$13","v":0},{"$f":"Input!P597*P$13","v":0},{"$f":"Input!Q597*Q$13","v":0},{"$f":"Input!R597*R$13","v":0},{"$f":"Input!S597*S$13","v":0},{"$f":"Input!T597*T$13","v":0},{"$f":"Input!U597*U$13","v":0},{"$f":"Input!V597*V$13","v":0},{"$f":"Input!W597*W$13","v":0},{"$f":"Input!X597*X$13","v":0},{"$f":"Input!Y597*Y$13","v":0},{"$f":"Input!Z597*Z$13","v":0},{"$f":"Input!AA597*AA$13","v":0},{"$f":"Input!AB597*AB$13","v":0},{"$f":"Input!AC597*AC$13","v":0},{"$f":"Input!AD597*AD$13","v":0},{"$f":"Input!AE597*AE$13","v":0},{"$f":"Input!AF597*AF$13","v":0},{"$f":"Input!AG597*AG$13","v":0},{"$f":"Input!AH597*AH$13","v":0},{"$f":"Input!AI597*AI$13","v":0},{"$f":"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":682},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"Input!J598*J$13","v":0},{"$f":"Input!K598*K$13","v":0},{"$f":"Input!L598*L$13","v":0},{"$f":"Input!M598*M$13","v":0},{"$f":"Input!N598*N$13","v":0},{"$f":"Input!O598*O$13","v":0},{"$f":"Input!P598*P$13","v":0},{"$f":"Input!Q598*Q$13","v":0},{"$f":"Input!R598*R$13","v":0},{"$f":"Input!S598*S$13","v":0},{"$f":"Input!T598*T$13","v":0},{"$f":"Input!U598*U$13","v":0},{"$f":"Input!V598*V$13","v":0},{"$f":"Input!W598*W$13","v":0},{"$f":"Input!X598*X$13","v":0},{"$f":"Input!Y598*Y$13","v":0},{"$f":"Input!Z598*Z$13","v":0},{"$f":"Input!AA598*AA$13","v":0},{"$f":"Input!AB598*AB$13","v":0},{"$f":"Input!AC598*AC$13","v":0},{"$f":"Input!AD598*AD$13","v":0},{"$f":"Input!AE598*AE$13","v":0},{"$f":"Input!AF598*AF$13","v":0},{"$f":"Input!AG598*AG$13","v":0},{"$f":"Input!AH598*AH$13","v":0},{"$f":"Input!AI598*AI$13","v":0},{"$f":"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":683},null,null,"Regulators",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":684},null,null,"Secondary Gate Stations",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":685},null,null,"Buildings",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":686},null,null,"Meter and Services Pipes",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":687},null,null,"Equipment & Vehicles",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$13","v":-3.5527312064289183E-2},{"$f":"Input!Z603*Z$13","v":-1.452147058496381E-2},{"$f":"Input!AA603*AA$13","v":-0.19328173536334287},{"$f":"Input!AB603*AB$13","v":-6.1363699999999995E-3},{"$f":"Input!AC603*AC$13","v":0},{"$f":"Input!AD603*AD$13","v":-7.5885500000000012E-3},{"$f":"Input!AE603*AE$13","v":-1.4749999999999999E-2},{"$f":"Input!AF603*AF$13","v":0},{"$f":"Input!AG603*AG$13","v":-1.1468000000000001E-2},{"$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":688},null,null,"Vehicle",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$13","v":-0.20004546000000004},{"$f":"Input!AC604*AC$13","v":-0.50957720786019445},{"$f":"Input!AD604*AD$13","v":-0.8742506000000001},{"$f":"Input!AE604*AE$13","v":-0.57602609999999987},{"$f":"Input!AF604*AF$13","v":-0.50422699000000004},{"$f":"Input!AG604*AG$13","v":-0.39820243},{"$f":"Input!AH604*AH$13","v":-0.32805066000000005},{"$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":689},null,null,"Information Technology",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$13","v":-3.4623194234829962E-3},{"$f":"Input!Z605*Z$13","v":0},{"$f":"Input!AA605*AA$13","v":0},{"$f":"Input!AB605*AB$13","v":0},{"$f":"Input!AC605*AC$13","v":0},{"$f":"Input!AD605*AD$13","v":0},{"$f":"Input!AE605*AE$13","v":0},{"$f":"Input!AF605*AF$13","v":0},{"$f":"Input!AG605*AG$13","v":0},{"$f":"Input!AH605*AH$13","v":0},{"$f":"Input!AI605*AI$13","v":0},{"$f":"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":690},null,null,"Telemetry and Monitoring",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$13","v":0},{"$f":"Input!AC606*AC$13","v":0},{"$f":"Input!AD606*AD$13","v":0},{"$f":"Input!AE606*AE$13","v":0},{"$f":"Input!AF606*AF$13","v":0},{"$f":"Input!AG606*AG$13","v":0},{"$f":"Input!AH606*AH$13","v":0},{"$f":"Input!AI606*AI$13","v":0},{"$f":"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":691},null,null,"FRC",null,null,null,null,null,{"$f":"Input!J607*J$13","v":0},{"$f":"Input!K607*K$13","v":0},{"$f":"Input!L607*L$13","v":0},{"$f":"Input!M607*M$13","v":0},{"$f":"Input!N607*N$13","v":0},{"$f":"Input!O607*O$13","v":0},{"$f":"Input!P607*P$13","v":0},{"$f":"Input!Q607*Q$13","v":0},{"$f":"Input!R607*R$13","v":0},{"$f":"Input!S607*S$13","v":0},{"$f":"Input!T607*T$13","v":0},{"$f":"Input!U607*U$13","v":0},{"$f":"Input!V607*V$13","v":0},{"$f":"Input!W607*W$13","v":0},{"$f":"Input!X607*X$13","v":0},{"$f":"Input!Y607*Y$13","v":0},{"$f":"Input!Z607*Z$13","v":0},{"$f":"Input!AA607*AA$13","v":0},{"$f":"Input!AB607*AB$13","v":0},{"$f":"Input!AC607*AC$13","v":0},{"$f":"Input!AD607*AD$13","v":0},{"$f":"Input!AE607*AE$13","v":0},{"$f":"Input!AF607*AF$13","v":0},{"$f":"Input!AG607*AG$13","v":0},{"$f":"Input!AH607*AH$13","v":0},{"$f":"Input!AI607*AI$13","v":0},{"$f":"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":692},null,null,"Land",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":693},null,null,"Equity Raising Cost",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":694},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J678:J693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8989631487772181E-2,-1.452147058496381E-2,-0.19328173536334287,-0.20618183000000004,-0.50957720786019445,-0.88183915000000013,-0.59077609999999992,-0.50422699000000004,-0.40967042999999997,-0.32805066000000005,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":696},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J844+J989+J1134+J1279+J1424+J1569+J1714+J1859+J2004+J2149+J2294+J2421+J2548+J2675+J2802+J2929+J3056+J3183+J3310+J3437+J3564+J3691+J3818+J3945+J4072+J4199","v":0},-3.0557990975211648E-2,-0.11719405157586571,-0.11719405157586572,-0.11719405157586572,-0.11719405157586574,-0.14027630157586574,-0.21125460157586573,-0.28719458276345022,-0.4492849812125374,-0.48382915287676798,-1.3678660311419177,-1.536250316162669,-1.6741413723152325,-2.6779247452780344,-1.4576623726390174,-2.9497724055755432,-2.9746493103228535,-3.0878913842179427,-3.3998233003615219,-3.6655139413825935,-3.782337676995521,-3.9410937980203089,-4.0650432014196554,-4.2885102199196554,-4.3748904189196551,{"$f":"AJ844+AJ989+AJ1134+AJ1279+AJ1424+AJ1569+AJ1714+AJ1859+AJ2004+AJ2149+AJ2294+AJ2421+AJ2548+AJ2675+AJ2802+AJ2929+(AJ3056+AJ3183+AJ3310+AJ3437+AJ3564)+(AJ3691+AJ3818+AJ3945+AJ4072+AJ4199)+(AJ4326+AJ4453+AJ4580+AJ4707+AJ4834)","v":-4.5345452730625144},-4.6455706282642844,-4.7397367073437175,-5.0200077897586883,-5.1352397547297652]
[{"$f":"ROW()","v":697},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$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":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.4001169638164148E-2,-0.11968330198445359,-0.15407860725720099,-0.17544642839279656,-0.20292570791025402,-0.14630966622606736,-0.23255828891025404,-7.2291848910254058E-2,-0.23261036541025404,-0.23261036541025404,-0.23261036541025407,-0.23261036541025407,-0.23261036541025407,-0.23261036541025407,-0.23261036541025407]
[{"$f":"ROW()","v":698},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$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":0},-0.126,-0.30649999999999999,-0.51900000000000002,-0.86099999999999999,-1.3169999999999999,-1.3169999999999999,-1.3170000000000002,-1.3170000000000002,-1.3169999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":699},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$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},-4.8340030092186348E-2,-0.10729716202814929,-0.11132179609461534,-0.11132179609461534,-0.1130961956163396,-0.4636329381663396,-0.87334630316633932,-1.4950501388878523,-2.0636550293712137,-1.9059036945205061,-4.0449508295744776,-4.5296240599280031,-5.063759794386554,-6.1663698988564049,-3.5051223986782025,-7.6389634611920307,-9.143343243721084,-10.620935606664496,-12.113200346920012,-13.736309942968091,-15.133711126077255,-16.311995675485065,-17.740063028549102,-19.391538399224014,-20.910446820224017,-22.318900344774853,-23.969164584596008,-25.620599241009192,-27.232121544855652,-28.883378787039774]
[{"$f":"ROW()","v":700},null,null,"Low Pressure Mains",null,null,null,null,null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":701},null,null,"Regulators",null,null,null,null,null,{"$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},-2.0467596344318387E-3,-5.9248512880011985E-3,-6.2814644331311035E-3,-6.2814644331311035E-3,-6.4386897072079372E-3,-8.9324397072079384E-3,-2.7223748707207937E-2,-4.2650415608845735E-2,-4.7180239648500745E-2,-3.267085072213851E-2,-7.1561877612264194E-2,-7.727476492400305E-2,-8.8185308435421675E-2,-0.11824239810869175,-6.7230963427886717E-2,-0.16930126566103582,-0.23022898695551652,-0.32616419869201846,-0.44151598705388856,-0.47751823014817818,-0.48872174742907515,-0.55911679292907512,-0.61338365142907514,-0.69395198092907506,-0.7720078134290751,-0.87774433129842255,-1.0374209745562997,-1.173345103234761,-1.3115577499581363,-1.454712638320111]
[{"$f":"ROW()","v":702},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$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},-2.7377039696222042E-4,-5.7793444822256236E-4,-5.7793444822256236E-4,-5.7793444822256236E-4,-5.7793444822256236E-4,-5.7793444822256236E-4,-5.7793444822256236E-4,-5.7793444822256236E-4,-8.8551852729256233E-4,-2.1161441053245054E-2,-8.4464158824407581E-2,-8.8947261158105875E-2,-9.4754114573839879E-2,-9.4851670819111861E-2,-4.743341665955593E-2,-9.5060077821639166E-2,-9.5582076316663919E-2,-9.5582076316663919E-2,-0.10021390477933283,-0.11659986360149102,0.47299560912694438,-0.12018469710149099,-0.12018469710149099,-0.12195577660149098,-0.13110827760149099,-0.1408284965081022,-0.18324086832163056,-0.25597906753153699,-0.36450616897230659,-0.54154311174142089]
[{"$f":"ROW()","v":703},null,null,"Buildings",null,null,null,null,null,{"$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,-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,-0.73725839227198886,-0.74551620002198882,-0.75297622252198881,-0.76207891552198881,-0.77869830927198869,-0.78593293744524184,-0.83199899744331129,-0.92710227648228405,-0.93993705348741396,-0.95258009603128468]
[{"$f":"ROW()","v":704},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$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},-0.24399999999999999,-0.64280000000000004,-1.3772000000000002,-2.0884,-2.74,-3.400648229752,-4.2039134149519999,-4.9365615520817476,-6.0901755161260001,-3.6792796299707629,-7.9338404701593568,-9.2345615919950053,-10.409189107123645,-11.762168153926089,-6.8842970332963782,-14.869434070703379,-16.731621362334177,-18.637085300779095,-20.461447346411429,-22.198662685678343,-24.115692784351822,-25.54490686759647,-27.17769418262117,-28.935527958299328,-29.775133886921743,-30.127363696996827,-31.007478495421907,-31.593263417207162,-31.932152708452918,-32.022903143913794]
[{"$f":"ROW()","v":705},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J853+J998+J1143+J1288+J1433+J1578+J1723+J1868+J2013+J2158+J2303+J2430+J2557+J2684+J2811+J2938+J3065+J3192+J3319+J3446+J3573+J3700+J3827+J3954+J4081+J4208","v":0},-5.5040886474975945E-2,-7.9374010575803303E-2,-7.9883457925988874E-2,-9.7468171301785061E-2,-0.10526644759309303,-0.10526644759309303,-0.10526644759309303,-0.10526644759309305,-0.10526644759309306,-5.263322379654653E-2,-7.7746004355605441E-2,-0.10674872175158384,-0.20842161295806211,-0.59759675266192991,-0.54988674078042388,-1.1256506956157661,-1.239600462826336,-1.3211716927985004,-1.4221905215422226,-1.5782803270746577,-1.6369674469162439,-1.6937009696720138,-1.6736780321879552,-1.5012093615591635,-1.1111177663718832,-0.94395491047771329,-0.93525562314619382,-0.95476690564819433,-0.95736776044173888,-0.90749849250335535]
[{"$f":"ROW()","v":706},null,null,"Vehicle",null,null,null,null,null,{"$f":"J854+J999+J1144+J1289+J1434+J1579+J1724+J1869+J2014+J2159+J2304+J2431+J2558+J2685+J2812+J2939+J3066+J3193+J3320+J3447+J3574+J3701+J3828+J3955+J4082+J4209","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,-0.93172760492786144,-1.1465915401665325,-1.371373038918543,-1.5495669675371602,-1.6682278868083458,-1.7850054354581237,{"$f":"AJ854+AJ999+AJ1144+AJ1289+AJ1434+AJ1579+AJ1724+AJ1869+AJ2014+AJ2159+AJ2304+AJ2431+AJ2558+AJ2685+AJ2812+AJ2939+(AJ3066+AJ3193+AJ3320+AJ3447+AJ3574)+(AJ3701+AJ3828+AJ3955+AJ4082+AJ4209)+(AJ4336+AJ4463+AJ4590+AJ4717+AJ4844)","v":-1.9494256846157061},-2.1853163234384172,-2.2298226256307503,-2.2095212863369733,-2.2052810951287785]
[{"$f":"ROW()","v":707},null,null,"Information Technology",null,null,null,null,null,{"$f":"J855+J1000+J1145+J1290+J1435+J1580+J1725+J1870+J2015+J2160+J2305+J2432+J2559+J2686+J2813+J2940+J3067+J3194+J3321+J3448+J3575+J3702+J3829+J3956+J4083+J4210","v":0},-0.39920185529770441,-0.55407205139776183,-0.6439895087055163,-0.72888122845073922,-0.57637611548932788,-0.51411380748927038,-0.42446064883151602,-0.3395689290862931,-0.73001925779999999,-0.5540776450888899,-1.5352059169050454,-2.5459048454947597,-3.0008121509306211,-3.7102008559044428,-1.9282817162022501,-4.5690111989547848,-4.4524549982614037,-5.7443817341747128,-6.7519941417921556,-5.7922367168965794,-5.2784184756168608,-3.4585717150449535,-2.8729138929784837,-3.6701779411865081,-4.8735626040925624,-6.0511816604926469,-9.6750037447398629,-14.431684718053303,-15.076896524013179,-14.691198983880151]
[{"$f":"ROW()","v":708},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J856+J1001+J1146+J1291+J1436+J1581+J1726+J1871+J2016+J2161+J2306+J2433+J2560+J2687+J2814+J2941+J3068+J3195+J3322+J3449+J3576+J3703+J3830+J3957+J4084+J4211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.9602166719864337E-2,-0.17291889750463063,-0.2429370075046306,-0.33756983650463063,-0.42492023250463068,-0.4986533765046306,-0.55500565737872898,-0.70954257836818679,-1.0697752060337462,-1.2554282834453463,-1.3593301007621654]
[{"$f":"ROW()","v":709},null,null,"FRC",null,null,null,null,null,{"$f":"J857+J1002+J1147+J1292+J1437+J1582+J1727+J1872+J2017+J2162+J2307+J2434+J2561+J2688+J2815+J2942+J3069+J3196+J3323+J3450+J3577+J3704+J3831+J3958+J4085+J4212","v":0},-1.3625000000000001E-5,-1.049375E-3,-0.42863512500000006,-1.1932108750000001,-2.9440272500000004,-2.9429914999999998,-2.5154057500000002,-1.7508300000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":710},null,null,"Land",null,null,null,null,null,{"$f":"J858+J1003+J1148+J1293+J1438+J1583+J1728+J1873+J2018+J2163+J2308+J2435+J2562+J2689+J2816+J2943+J3070+J3197+J3324+J3451+J3578+J3705+J3832+J3959+J4086+J4213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7590000000000616E-5,4.6771000000000003E-4,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":711},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J859+J1004+J1149+J1294+J1439+J1584+J1729+J1874+J2019+J2164+J2309+J2436+J2563+J2690+J2817+J2944+J3071+J3198+J3325+J3452+J3579+J3706+J3833+J3960+J4087+J4214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.6058579115846698E-2,-0.19190418828038566,-0.19190418828038566,-0.19190418828038569,-0.19190418828038569,-0.13584560916453897,0,0,0,0,0]
[{"$f":"ROW()","v":712},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J696:J711)","v":0},-0.9054749178714725,-1.8162595625615623,-3.2855534644310982,-5.2058056475521175,-7.921446810677816,-8.8949097249797564,-9.6799189755220034,-10.277156463739765,-10.808783175635927,-6.7340944955584625,-15.127358718485436,-18.158513725717015,-20.596971808137543,-25.292733374382141,-14.642100233593352,-32.021079019947457,-35.673020391637699,-40.894221882863405,-45.986209747588831,-49.53789838271765,-52.357836332709439,-54.413761649485174,-57.166802040041347,-61.882613226244843,-65.379080683369963,-68.51749335846101,-75.412603183706352,-83.228685633584902,-86.532107235132599,-88.386276569460861]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":714},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T704*T$13","v":0},{"$f":"-Input!U704*U$13","v":0},{"$f":"-Input!V704*V$13","v":0},{"$f":"-Input!W704*W$13","v":0},{"$f":"-Input!X704*X$13","v":0},{"$f":"-Input!Y704*Y$13","v":0},{"$f":"-Input!Z704*Z$13","v":0},{"$f":"-Input!AA704*AA$13","v":0},{"$f":"-Input!AB704*AB$13","v":0},{"$f":"-Input!AC704*AC$13","v":0},{"$f":"-Input!AD704*AD$13","v":-2.8766087741450123E-2},{"$f":"-Input!AE704*AE$13","v":0},{"$f":"-Input!AF704*AF$13","v":0},{"$f":"-Input!AG704*AG$13","v":0},{"$f":"-Input!AH704*AH$13","v":0},{"$f":"-Input!AI704*AI$13","v":0},{"$f":"-Input!AJ704*AJ$13","v":0},{"$f":"-Input!AK704*AK$13","v":0},{"$f":"-Input!AL704*AL$13","v":0},{"$f":"-Input!AM704*AM$13","v":0},{"$f":"-Input!AN704*AN$13","v":0}]
[{"$f":"ROW()","v":715},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T705*T$13","v":0},{"$f":"-Input!U705*U$13","v":0},{"$f":"-Input!V705*V$13","v":0},{"$f":"-Input!W705*W$13","v":0},{"$f":"-Input!X705*X$13","v":0},{"$f":"-Input!Y705*Y$13","v":0},{"$f":"-Input!Z705*Z$13","v":0},{"$f":"-Input!AA705*AA$13","v":0},{"$f":"-Input!AB705*AB$13","v":0},{"$f":"-Input!AC705*AC$13","v":0},{"$f":"-Input!AD705*AD$13","v":-7.5258216841866885E-3},{"$f":"-Input!AE705*AE$13","v":0},{"$f":"-Input!AF705*AF$13","v":0},{"$f":"-Input!AG705*AG$13","v":0},{"$f":"-Input!AH705*AH$13","v":0},{"$f":"-Input!AI705*AI$13","v":0},{"$f":"-Input!AJ705*AJ$13","v":0},{"$f":"-Input!AK705*AK$13","v":0},{"$f":"-Input!AL705*AL$13","v":0},{"$f":"-Input!AM705*AM$13","v":0},{"$f":"-Input!AN705*AN$13","v":0}]
[{"$f":"ROW()","v":716},null,null,"Medium Pressure Mains",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":717},null,null,"Medium / Low Pressure Mains",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$13","v":0.16187463659679519},{"$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":718},null,null,"Low 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":719},null,null,"Regulators",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$13","v":-1.46282101167315E-2},{"$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$13","v":-3.8836298764121577E-2},{"$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":720},null,null,"Secondary Gate Stations",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$13","v":-0.74532063272843541},{"$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":721},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Input!T711*T$13","v":0},{"$f":"-Input!U711*U$13","v":0},{"$f":"-Input!V711*V$13","v":0},{"$f":"-Input!W711*W$13","v":0},{"$f":"-Input!X711*X$13","v":0},{"$f":"-Input!Y711*Y$13","v":0},{"$f":"-Input!Z711*Z$13","v":0},{"$f":"-Input!AA711*AA$13","v":0},{"$f":"-Input!AB711*AB$13","v":0},{"$f":"-Input!AC711*AC$13","v":0},{"$f":"-Input!AD711*AD$13","v":-0.19664483918779319},{"$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":722},null,null,"Meter and Services Pipes",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$13","v":-0.34778403551359466},{"$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":723},null,null,"Equipment & Vehicles",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$13","v":1.3441733349203192E-2},{"$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":724},null,null,"Vehicle",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$13","v":-0.18742639748041373},{"$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":725},null,null,"Information Technology",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$13","v":-0.15585532552529258},{"$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":726},null,null,"Telemetry and Monitoring",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$13","v":4.5449167847662307E-2},{"$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":727},null,null,"FRC",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":728},null,null,"Land",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$13","v":3.3493941659936072E-3},{"$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":729},null,null,"Equity Raising Cost",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$13","v":5.7631673224502117E-5},{"$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":730},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T714:T729)","v":0},0,0,0,-1.46282101167315E-2,0,0,0,0,0,-1.483986874992409,0,0,0,0,0,0,0,0,0,0]
["Over Depreciation"]
[{"$f":"ROW()","v":732},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,{"$f":"N880+N1025+N1170+N1315+N1460+N1605+N1750+N1895+N2040+N2185","v":0},null,null,null,null,{"$f":"S880+S1025+S1170+S1315+S1460+S1605+S1750+S1895+S2040+S2185","v":0},null,null,null,null,{"$f":"X880+X1025+X1170+X1315+X1460+X1605+X1750+X1895+X2040+X2185","v":0}]
[{"$f":"ROW()","v":733},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]
[{"$f":"ROW()","v":734},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":735},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]
[{"$f":"ROW()","v":736},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":737},null,null,"Regulators",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":738},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":739},null,null,"Buildings",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":740},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":741},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":742},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":743},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":744},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":745},null,null,"FRC",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":746},null,null,"Land",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":747},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":748},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N732:N747)","v":0},null,null,null,null,{"$f":"SUM(S732:S747)","v":0},null,null,null,null,{"$f":"SUM(X732:X747)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":750},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J642+J660+J678+J696+J714+J732","v":0.61115981950423293},2.3133230405421026,2.1961289889662368,2.0789349373903709,1.9617408858145051,2.3061918342386392,3.5854815326627736,4.8930265548385981,7.8476399410568911,17.765821450664326,25.286146805555195,27.285966474828303,28.50753728171691,46.909063368657712,48.979138623379676,48.210429456690832,45.758195146061496,45.048387313640418,48.199134252294066,50.113123772353973,48.78408454322993,48.788029106234404,49.058644588214094,49.462941756794436,46.902035516874776,45.720242180812306,43.867849011785182,42.525165965109579,44.909650529816965,45.436090008461562,46.775440284139613]
[{"$f":"ROW()","v":751},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J643+J661+J679+J697+J715+J733","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.080023392763283,2.3396648700509077,2.9078876735214019,3.1811654889761125,3.5553046509324657,3.295762901338025,3.742104855111958,3.349280126201704,3.2780298072914502,3.0454194418811964,2.8128090764709421,2.5801987110606879,2.3475883456504336,2.1149779802401794,1.8823676148299253,1.6497572494196713]
[{"$f":"ROW()","v":752},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J644+J662+J680+J698+J716+J734","v":2.52},6.0039999999999996,9.9474999999999998,16.268500000000003,24.5275,23.2105,21.8935,20.576499999999999,19.259499999999999,17.942499999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":753},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J645+J663+J681+J699+J717+J735","v":0.96680060184372696},2.0976032104707993,2.0707987297719717,1.9594769336773563,1.8836431280172263,8.7812817834008872,16.51191614523454,28.072646556498459,37.949694227277838,44.509086391302596,65.208551507451403,70.857065284947438,77.010155914190463,93.998598209200921,104.70972628034451,113.77897715837884,136.22760934776787,156.63611336291498,175.86047256136084,196.20946413540241,210.42117785461758,222.33995831854034,239.37845234305527,258.99838940933375,276.82501943010971,293.2391310913369,310.93625039398512,328.19004623765284,347.23396978800309,364.39909089649706,380.55643078135694]
[{"$f":"ROW()","v":754},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J646+J664+J682+J700+J718+J736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":755},null,null,"Regulators",null,null,null,null,null,{"$f":"J647+J665+J683+J701+J719+J737","v":8.187038537727355E-2},0.23494729188561608,0.24328696640281106,0.23700550196967995,0.23701304849962224,0.33032435879241429,1.0530442790852066,1.6428872064435105,1.7814297524208649,2.4607079846034154,2.6768441806007646,2.8337977954580542,3.1929447709907963,4.307043049486178,4.8375818012607557,6.1639243900433627,8.4317319761615579,12.038911458666117,16.326818794448901,17.325392531166596,17.296014992254296,18.21519415482522,18.741414531896144,19.739397470467068,20.606562139537992,21.949284683495868,24.265073217354988,25.946134816367916,27.537042647600661,29.088582664882015,30.577046618139022]
[{"$f":"ROW()","v":756},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J648+J666+J684+J702+J720+J738","v":1.0950815878488817E-2},2.2843607531940275E-2,2.2265673083717713E-2,2.1687738635495151E-2,2.1109804187272589E-2,2.0531869739050027E-2,1.9953935290827465E-2,1.9376000842604903E-2,3.1101429557182338E-2,1.6877104541977916,3.3522000818612452,3.4470600163847691,3.5903868918560233,3.4995350270930632,3.4052898562739511,3.3655862197154875,3.2914060816948387,3.1958240053781748,3.2855150675682672,3.8407395156752617,3.1345441793453355,3.6792364584722801,3.5590517613707893,3.4742886542692983,3.5353828976678074,3.5986789981985403,4.3060979379610052,5.5776210538375031,7.4921840151213592,10.668416701531338,13.037681293116224]
[{"$f":"ROW()","v":757},null,null,"Buildings",null,null,null,null,null,{"$f":"J649+J667+J685+J703+J721+J739","v":0},5.8805049910332786E-2,5.7334923662574463E-2,5.5864797414816147E-2,5.4394671167057825E-2,5.2924544919299502E-2,5.1454418671541186E-2,8.9437773323782874E-2,0.20137019353472455,0.34651519625427069,0.44780493285073564,1.5352308785593669,2.2362760387077016,6.4853897478242981,15.879702248670361,15.829864575895385,15.842376035606851,16.068069142807431,17.022686300597321,25.869947462316116,26.559315885146486,26.152369802874496,25.705254502852508,25.316386000330517,25.219082834808528,24.729769652466661,25.786479114944196,28.758611279059792,28.344900082782711,27.910684731050122,27.512163012735105]
[{"$f":"ROW()","v":758},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J650+J668+J686+J704+J722+J740","v":6.1},15.826000000000001,33.543200000000006,49.946000000000005,64.147600000000011,77.923805743800017,94.604787144048018,108.71707715733972,121.08472506592176,134.02030570702863,138.97024423032536,150.54722058770074,158.93207172263533,168.81756831754836,187.15178885362226,196.78009188198521,209.84346718574378,221.69380490008334,230.42215028378925,236.01893302638155,242.57572182080537,239.89824028512328,238.84514314289737,238.03495559544865,238.9977260271493,237.84640452522038,238.65078029500086,240.9771904035899,244.44031556955221,249.73295658903078,256.04361180376213]
[{"$f":"ROW()","v":759},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J651+J669+J687+J705+J723+J741","v":0.55040886474975947},0.73869921928305715,0.66441968220910963,0.76038335804108259,0.74089794965237743,0.63563150205928443,0.53036505446619142,0.42509860687309842,0.31983215928000536,0.2145657116869123,0.16193248789036938,0.77108371037356449,1.8052767579418281,5.5790773456523528,10.091171448858582,9.8780396115404212,9.8918865880303546,9.4679984249256641,9.1570150195643834,9.2957225533465113,8.3043134246877166,7.5781298187485708,6.5981189723152944,5.7613362188336419,4.9051674336700515,5.0140214397528124,5.122571328065602,5.1981408296610585,5.2795707593855301,5.3844083748843108,5.565776613257583]
[{"$f":"ROW()","v":760},null,null,"Vehicle",null,null,null,null,null,{"$f":"J652+J670+J688+J706+J724+J742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4170479298747352,2.5298900428110125,4.3123793215727062,5.6273638255010443,7.785452166709053,9.002363914167903,10.103587361521477,10.514153608789107,10.151195833963802,9.6507434336532363,10.926988419645671,12.591016029180826,12.900411490007279,12.2546843351811,12.811684724158422,13.937456186768703]
[{"$f":"ROW()","v":761},null,null,"Information Technology",null,null,null,null,null,{"$f":"J653+J671+J689+J707+J725+J743","v":1.5968074211908176},1.817086350293343,1.6226841281265987,1.318261498401974,1.5761672392964075,1.3702226762070795,0.85716606331780909,0.43270541448629307,2.6417247696000001,3.7946811937111193,4.9493346528312907,7.4574530475851031,8.0054715659337887,10.057996217954013,9.5834646132144208,12.526636119042742,11.060023955065583,15.84890598385457,18.279476907207471,14.177740913446002,9.4326302664081769,6.6066492717447636,10.438479268276982,14.864708301376979,18.520361262044183,19.534893939952045,34.055260181648919,55.454063015053428,51.547580252877992,41.868026930053389,29.630104650947565]
[{"$f":"ROW()","v":762},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J654+J672+J690+J708+J726+J744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79602166719864331,1.6495868083264418,2.1768490108218108,2.8802402933171805,3.4161744168125496,3.728585624307919,3.7934550565442717,4.7838186090601207,7.6766023073475287,8.4633578754297822,9.0429694323512724,9.601662252131085]
[{"$f":"ROW()","v":763},null,null,"FRC",null,null,null,null,null,{"$f":"J655+J673+J691+J709+J727+J745","v":5.4500000000000003E-5},4.1838750000000001E-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-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[{"$f":"ROW()","v":764},null,null,"Land",null,null,null,null,null,{"$f":"J656+J674+J692+J710+J728+J746","v":0.11993750724059181},0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,0.30344981816766475,1.1234498181676649,3.3747928981676649,3.7838964781676649,3.7906038681676648,5.8387960423336578,5.8386984523336576,5.8383283323336581,5.8387960423336578,5.8387960423336578,5.8387960423336578,5.8387960423336578,5.8387960423336578,5.8387960423336578,5.8387960423336578,5.8387960423336578]
[{"$f":"ROW()","v":765},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J657+J675+J693+J711+J729+J747","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28029289557923348,0.90346236228608179,0.7115581740056961,0.51965398572531041,0.32774979744492472,0.13584560916453903,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17]
[{"$f":"ROW()","v":766},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J750:J765)","v":12.557989915784887},29.420941463084855,52.384546410390691,77.292709958698467,105.60677104480214,122.14409138132434,143.67735414094457,166.92303508881375,191.42046735681691,223.04534390761671,241.35650869753403,265.03832761400497,283.58357076214054,339.95772110158453,384.94131354379215,409.33407055409799,446.3397010471619,490.59307448553255,531.14569497947525,569.05873915867539,587.19777499494694,595.83060507035805,615.42621545724546,638.66434930470064,657.91072769320294,675.00447510623019,712.78419087238137,761.39037178567082,785.45702987832522,804.06407471006378,820.72592678810747]
[{"$f":"ROW()","v":767}]
[{"$f":"ROW()","v":768}]
[{"$f":"ROW()","v":769}]
["2000 Capex Account [$m nominal]"]
["Life"]
[{"$f":"ROW()","v":772},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"Input!$AB$66","v":20},{"$f":"(K772-K$9)*(K772>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,{"$f":"(X772-X$9)*(X772>Y$9)","v":6.5},{"$f":"(Y772-Y$9)*(Y772>Z$9)","v":6},{"$f":"(Z772-Z$9)*(Z772>AA$9)","v":5},4,3,2,1,0,0,0,0,{"$f":"(AI772-AI$9)*(AI772>AJ$9)","v":0},{"$f":"(AJ772-AJ$9)*(AJ772>AK$9)","v":0},{"$f":"(AK772-AK$9)*(AK772>AL$9)","v":0},{"$f":"(AL772-AL$9)*(AL772>AM$9)","v":0},{"$f":"(AM772-AM$9)*(AM772>AN$9)","v":0}]
[{"$f":"ROW()","v":773},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"Input!$AB$67","v":20},{"$f":"(K773-K$9)*(K773>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,{"$f":"(Y773-Y$9)*(Y773>Z$9)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":774},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$AB$68","v":20},{"$f":"(K774-K$9)*(K774>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,{"$f":"(Y774-Y$9)*(Y774>Z$9)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":775},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$AB$69","v":20},{"$f":"(K775-K$9)*(K775>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,{"$f":"(Y775-Y$9)*(Y775>Z$9)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":776},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"Input!$AB$70","v":20},{"$f":"(K776-K$9)*(K776>L$9)","v":19},18,17,16,15,14,13,12,11,10.5,9.5,8.5,7.5,6.5,{"$f":"(Y776-Y$9)*(Y776>Z$9)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":777},null,null,"Regulators",null,null,null,null,null,null,{"$f":"Input!$AB$71","v":40},{"$f":"(K777-K$9)*(K777>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,26.5,{"$f":"(Y777-Y$9)*(Y777>Z$9)","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":778},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"Input!$AB$72","v":40},{"$f":"(K778-K$9)*(K778>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,26.5,{"$f":"(Y778-Y$9)*(Y778>Z$9)","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":779},null,null,"Buildings",null,null,null,null,null,null,{"$f":"Input!$AB$73","v":40},{"$f":"(K779-K$9)*(K779>L$9)","v":39},38,37,36,35,34,33,32,31,30.5,29.5,28.5,27.5,26.5,{"$f":"(Y779-Y$9)*(Y779>Z$9)","v":26},25,24,23,22,21,20,19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":780},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"Input!$AB$74","v":25},{"$f":"(K780-K$9)*(K780>L$9)","v":24},23,22,21,20,19,18,17,16,15.5,14.5,13.5,12.5,11.5,{"$f":"(Y780-Y$9)*(Y780>Z$9)","v":11},10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":781},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"Input!$AB$75","v":10},{"$f":"(K781-K$9)*(K781>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,{"$f":"(Y781-Y$9)*(Y781>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":782},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"Input!$AB$76","v":10},{"$f":"(K782-K$9)*(K782>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,{"$f":"(Y782-Y$9)*(Y782>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":783},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"Input!$AB$77","v":4},{"$f":"(K783-K$9)*(K783>L$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y783-Y$9)*(Y783>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":784},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"Input!$AB$78","v":10},{"$f":"(K784-K$9)*(K784>L$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0,{"$f":"(Y784-Y$9)*(Y784>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":785},null,null,"FRC",null,null,null,null,null,null,{"$f":"Input!$AB$79","v":4},{"$f":"(K785-K$9)*(K785>L$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y785-Y$9)*(Y785>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":786},null,null,"Land",null,null,null,null,null,null,{"$f":"Input!$AB$80","v":0},{"$f":"(K786-K$9)*(K786>L$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y786-Y$9)*(Y786>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":787},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"Input!$AB$81","v":5},{"$f":"(K787-K$9)*(K787>L$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,{"$f":"(Y787-Y$9)*(Y787>Z$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":788}]
["Opening Asset Value"]
[{"$f":"ROW()","v":790},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"I898","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,{"$f":"AD898","v":3.0557990975211641E-2},{"$f":"AE898","v":0},{"$f":"AF898","v":0},{"$f":"AG898","v":0},{"$f":"AH898","v":0},{"$f":"AI898","v":0},{"$f":"AJ898","v":0},{"$f":"AK898","v":0},{"$f":"AL898","v":0},{"$f":"AM898","v":0}]
[{"$f":"ROW()","v":791},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"I899","v":0},{"$f":"J899","v":0},{"$f":"K899","v":0},{"$f":"L899","v":0},{"$f":"M899","v":0},{"$f":"N899","v":0},{"$f":"O899","v":0},{"$f":"P899","v":0},{"$f":"Q899","v":0},{"$f":"R899","v":0},{"$f":"S899","v":0},{"$f":"T899","v":0},{"$f":"U899","v":0},{"$f":"V899","v":0},{"$f":"W899","v":0},{"$f":"X899","v":0},{"$f":"Y899","v":0},{"$f":"Z899","v":0},{"$f":"AA899","v":0},{"$f":"AB899","v":0},{"$f":"AC899","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":792},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"I900","v":0},2.52,2.3940000000000001,2.2680000000000002,2.1420000000000003,2.0160000000000005,1.8900000000000003,1.7640000000000002,1.6380000000000001,1.512,0,{"$f":"T900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":793},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"I901","v":0},0.96680060184372696,0.91846057175154061,0.87012054165935426,0.82178051156716792,0.77344048147498157,0.72510045138279522,0.67676042129060887,0.62842039119842252,0.58008036110623618,{"$f":"SUM(S900:S902)","v":1.9177403310140499},1.8305703159679567,1.6562302858757705,1.481890255783584,1.3075502256913976,1.1332101955992111,1.0460401805531179,0.87170015046093152,0.69736012036874517,0.52302009027655894,{"$f":"SUM(AC900:AC902)","v":0.34868006018437259},{"$f":"SUM(AD900:AD902)","v":0.17434003009218629},{"$f":"SUM(AE900:AE902)","v":0},{"$f":"SUM(AF900:AF902)","v":0},{"$f":"SUM(AG900:AG902)","v":0},{"$f":"SUM(AH900:AH902)","v":0},{"$f":"SUM(AI900:AI902)","v":0},{"$f":"SUM(AJ900:AJ902)","v":0},{"$f":"SUM(AK900:AK902)","v":0},{"$f":"SUM(AL900:AL902)","v":0},{"$f":"SUM(AM900:AM902)","v":0}]
[{"$f":"ROW()","v":794},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"I902","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S902","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AD902","v":0},0,0,0,0,{"$f":"AI902","v":0},{"$f":"AJ902","v":0},{"$f":"AK902","v":0},{"$f":"AL902","v":0},{"$f":"AM902","v":0}]
[{"$f":"ROW()","v":795},null,null,"Regulators",null,null,null,null,null,{"$f":"I903","v":0},8.187038537727355E-2,7.9823625742841714E-2,7.7776866108409878E-2,7.5730106473978043E-2,7.3683346839546207E-2,7.1636587205114372E-2,6.9589827570682536E-2,6.75430679362507E-2,6.5496308301818865E-2,{"$f":"S903","v":6.3449548667387029E-2},6.2426168850171111E-2,6.0379409215739269E-2,5.8332649581307426E-2,5.6285889946875584E-2,5.4239130312443741E-2,5.3215750495227823E-2,5.1168990860795981E-2,4.9122231226364138E-2,4.7075471591932302E-2,4.5028711957500467E-2,4.2981952323068624E-2,4.0935192688636782E-2,3.8888433054204946E-2,3.684167341977311E-2,3.4794913785341268E-2,3.2748154150909425E-2,3.0701394516477586E-2,2.8654634882045747E-2,2.6607875247613908E-2,2.4561115613182069E-2]
[{"$f":"ROW()","v":796},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"I904","v":0},1.0950815878488817E-2,1.0677045481526598E-2,1.0403275084564376E-2,1.0129504687602157E-2,9.8557342906399371E-3,9.5819638936777175E-3,9.3081934967154979E-3,9.0344230997532766E-3,8.7606527027910552E-3,{"$f":"S904","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]
[{"$f":"ROW()","v":797},null,null,"Buildings",null,null,null,null,null,{"$f":"I905","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":798},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"I906","v":0},6.1,5.8559999999999999,5.6120000000000001,5.3680000000000003,5.1240000000000006,4.8800000000000008,4.636000000000001,4.3920000000000012,4.1480000000000015,{"$f":"S906","v":3.9040000000000012},3.7820000000000014,3.5380000000000011,3.2940000000000009,3.0500000000000007,2.8060000000000005,2.6840000000000006,2.4400000000000004,2.1960000000000002,1.9520000000000002,1.7080000000000002,1.4640000000000002,1.2200000000000002,0.9760000000000002,0.73200000000000021,0.4880000000000001,0.24400000000000005,0,0,0,0]
[{"$f":"ROW()","v":799},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"I907","v":0},0.55040886474975947,0.49536797827478352,0.44032709179980756,0.3852862053248316,0.33024531884985564,0.27520443237487968,0.22016354589990375,0.16512265942492782,0.11008177294995189,{"$f":"S907","v":5.5040886474975945E-2},2.7520443237487972E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":800},null,null,"Vehicle",null,null,null,null,null,{"$f":"I908","v":0},{"$f":"J908","v":0},{"$f":"K908","v":0},{"$f":"L908","v":0},{"$f":"M908","v":0},{"$f":"N908","v":0},{"$f":"O908","v":0},{"$f":"P908","v":0},{"$f":"Q908","v":0},{"$f":"R908","v":0},{"$f":"S908","v":0},{"$f":"T908","v":0},{"$f":"U908","v":0},{"$f":"V908","v":0},{"$f":"W908","v":0},{"$f":"X908","v":0},{"$f":"Y908","v":0},{"$f":"Z908","v":0},{"$f":"AA908","v":0},{"$f":"AB908","v":0},{"$f":"AC908","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":801},null,null,"Information Technology",null,null,null,null,null,{"$f":"I909","v":0},1.5968074211908176,1.1976055658931133,0.79840371059540893,0.39920185529770447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":802},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"I910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI910","v":0},0,0,0,0]
[{"$f":"ROW()","v":803},null,null,"FRC",null,null,null,null,null,{"$f":"I911","v":0},5.4500000000000003E-5,4.0875000000000004E-5,2.7250000000000005E-5,1.3625000000000003E-5,0,0,0,0,0,0,0,0,0,0,{"$f":"X911","v":0},0,0,{"$f":"AA911","v":0},0,0,{"$f":"AD911","v":0},{"$f":"AE911","v":0},{"$f":"AF911","v":0},{"$f":"AG911","v":0},{"$f":"AH911","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":804},null,null,"Land",null,null,null,null,null,0,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181]
[{"$f":"ROW()","v":805},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"I913","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":806},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J790:J805)","v":0},12.557989915784887,11.652514997913418,10.747040080041945,9.8415651621704718,8.9360902442990024,8.429830806725235,7.9235713691514658,7.4173119315776983,6.9110524940039317,6.4047930564301634,6.1516633376432788,5.6729243433069989,5.2217057922082066,4.7704872411094144,4.3192686900106212,4.0936594144612259,3.6424408633624337,3.1912223122636414,2.7400037611648491,2.2887852100660573,1.837566658967265,1.3863481078684732,1.140027577837079,0.89370704780568511,0.6473865177742909,0.40106598774289681,0.15474545771150269,0.15242492768010865,0.15010439764871458,0.14778386761732051]
["Capex"]
[{"$f":"ROW()","v":808},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J$660","v":0.61115981950423293}]
[{"$f":"ROW()","v":809},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J$661","v":0}]
[{"$f":"ROW()","v":810},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J$662","v":2.52}]
[{"$f":"ROW()","v":811},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J$663","v":0.96680060184372696}]
[{"$f":"ROW()","v":812},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J$664","v":0}]
[{"$f":"ROW()","v":813},null,null,"Regulators",null,null,null,null,null,{"$f":"J$665","v":8.187038537727355E-2}]
[{"$f":"ROW()","v":814},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J$666","v":1.0950815878488817E-2}]
[{"$f":"ROW()","v":815},null,null,"Buildings",null,null,null,null,null,{"$f":"J$667","v":0}]
[{"$f":"ROW()","v":816},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J$668","v":6.1}]
[{"$f":"ROW()","v":817},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J$669","v":0.55040886474975947}]
[{"$f":"ROW()","v":818},null,null,"Vehicle",null,null,null,null,null,{"$f":"J$670","v":0}]
[{"$f":"ROW()","v":819},null,null,"Information Technology",null,null,null,null,null,{"$f":"J$671","v":1.5968074211908176}]
[{"$f":"ROW()","v":820},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J$672","v":0}]
[{"$f":"ROW()","v":821},null,null,"FRC",null,null,null,null,null,{"$f":"J$673","v":5.4500000000000003E-5}]
[{"$f":"ROW()","v":822},null,null,"Land",null,null,null,null,null,{"$f":"J$674","v":0.11993750724059181}]
[{"$f":"ROW()","v":823},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J$675","v":0}]
[{"$f":"ROW()","v":824},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J808:J823)","v":12.557989915784887}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":826},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":827},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":828},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":829},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":830},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":831},null,null,"Regulators"]
[{"$f":"ROW()","v":832},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":833},null,null,"Buildings"]
[{"$f":"ROW()","v":834},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":835},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":836},null,null,"Vehicle"]
[{"$f":"ROW()","v":837},null,null,"Information Technology"]
[{"$f":"ROW()","v":838},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":839},null,null,"FRC"]
[{"$f":"ROW()","v":840},null,null,"Land"]
[{"$f":"ROW()","v":841},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":842},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T826:T841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":844},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"-IF(K790<0,K790,IF($D844=\"Land\",0,IF(K772<1,K790,MAX(MIN(IF(K772>0,(K790/K772)*K$9,0),K790*K$9),0))))","v":-3.0557990975211648E-2},-3.0557990975211648E-2,-3.0557990975211651E-2,-3.0557990975211651E-2,-3.0557990975211651E-2,-3.0557990975211651E-2,-3.0557990975211648E-2,-3.0557990975211648E-2,-3.0557990975211644E-2,-1.5278995487605822E-2,-3.0557990975211644E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211637E-2,-1.5278995487605819E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,-3.0557990975211641E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":845},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"-IF(K791<0,K791,IF($D845=\"Land\",0,IF(K773<1,K791,MAX(MIN(IF(K773>0,(K791/K773)*K$9,0),K791*K$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":846},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"-IF(K792<0,K792,IF($D846=\"Land\",0,IF(K774<1,K792,MAX(MIN(IF(K774>0,(K792/K774)*K$9,0),K792*K$9),0))))","v":-0.126},-0.126,-0.126,-0.12600000000000003,-0.12600000000000003,-0.12600000000000003,-0.12600000000000003,-0.126,-0.126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":847},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"-IF(K793<0,K793,IF($D847=\"Land\",0,IF(K775<1,K793,MAX(MIN(IF(K775>0,(K793/K775)*K$9,0),K793*K$9),0))))","v":-4.8340030092186348E-2},-4.8340030092186348E-2,-4.8340030092186348E-2,-4.8340030092186348E-2,-4.8340030092186348E-2,-4.8340030092186348E-2,-4.8340030092186348E-2,-4.8340030092186348E-2,-4.8340030092186348E-2,-8.7170015046093174E-2,-0.17434003009218635,-0.17434003009218638,-0.17434003009218635,-0.17434003009218635,-8.7170015046093161E-2,-0.17434003009218632,-0.17434003009218629,-0.17434003009218629,-0.17434003009218632,-0.17434003009218629,-0.17434003009218629,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":848},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"-IF(K794<0,K794,IF($D848=\"Land\",0,IF(K776<1,K794,MAX(MIN(IF(K776>0,(K794/K776)*K$9,0),K794*K$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":849},null,null,"Regulators",null,null,null,null,null,null,{"$f":"-IF(K795<0,K795,IF($D849=\"Land\",0,IF(K777<1,K795,MAX(MIN(IF(K777>0,(K795/K777)*K$9,0),K795*K$9),0))))","v":-2.0467596344318387E-3},-2.0467596344318387E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318395E-3,-2.0467596344318395E-3,-1.0233798172159198E-3,-2.0467596344318395E-3,-2.0467596344318395E-3,-2.0467596344318395E-3,-2.0467596344318395E-3,-1.0233798172159195E-3,-2.0467596344318395E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318395E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318395E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3,-2.0467596344318391E-3]
[{"$f":"ROW()","v":850},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"-IF(K796<0,K796,IF($D850=\"Land\",0,IF(K778<1,K796,MAX(MIN(IF(K778>0,(K796/K778)*K$9,0),K796*K$9),0))))","v":-2.7377039696222042E-4},-2.7377039696222048E-4,-2.7377039696222042E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222053E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-1.3688519848111027E-4,-2.7377039696222053E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-1.3688519848111024E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4,-2.7377039696222048E-4]
[{"$f":"ROW()","v":851},null,null,"Buildings",null,null,null,null,null,null,{"$f":"-IF(K797<0,K797,IF($D851=\"Land\",0,IF(K779<1,K797,MAX(MIN(IF(K779>0,(K797/K779)*K$9,0),K797*K$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":852},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"-IF(K798<0,K798,IF($D852=\"Land\",0,IF(K780<1,K798,MAX(MIN(IF(K780>0,(K798/K780)*K$9,0),K798*K$9),0))))","v":-0.24399999999999999},-0.24399999999999999,-0.24399999999999999,-0.24400000000000002,-0.24400000000000002,-0.24400000000000005,-0.24400000000000005,-0.24400000000000008,-0.24400000000000008,-0.12200000000000004,-0.24400000000000008,-0.24400000000000008,-0.24400000000000008,-0.24400000000000005,-0.12200000000000003,-0.24400000000000005,-0.24400000000000005,-0.24400000000000002,-0.24400000000000002,-0.24400000000000002,-0.24400000000000002,-0.24400000000000005,-0.24400000000000005,-0.24400000000000008,-0.24400000000000005,-0.24400000000000005,0,0,0,0]
[{"$f":"ROW()","v":853},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"-IF(K799<0,K799,IF($D853=\"Land\",0,IF(K781<1,K799,MAX(MIN(IF(K781>0,(K799/K781)*K$9,0),K799*K$9),0))))","v":-5.5040886474975945E-2},-5.5040886474975945E-2,-5.5040886474975945E-2,-5.5040886474975945E-2,-5.5040886474975938E-2,-5.5040886474975938E-2,-5.5040886474975938E-2,-5.5040886474975938E-2,-5.5040886474975945E-2,-2.7520443237487972E-2,-2.7520443237487972E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":854},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"-IF(K800<0,K800,IF($D854=\"Land\",0,IF(K782<1,K800,MAX(MIN(IF(K782>0,(K800/K782)*K$9,0),K800*K$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":855},null,null,"Information Technology",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$9),0))))","v":-0.39920185529770441},-0.39920185529770441,-0.39920185529770447,-0.39920185529770447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":856},null,null,"Telemetry and Monitoring",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$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":857},null,null,"FRC",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$9),0))))","v":-1.3625000000000001E-5},-1.3625000000000001E-5,-1.3625000000000003E-5,-1.3625000000000003E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":858},null,null,"Land",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$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":859},null,null,"Equity Raising Cost",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$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":860},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K844:K859)","v":-0.9054749178714725},-0.9054749178714725,-0.9054749178714725,-0.9054749178714725,-0.50625943757376801,-0.50625943757376812,-0.50625943757376812,-0.50625943757376812,-0.50625943757376812,-0.25312971878688406,-0.47873899433628014,-0.45121855109879216,-0.45121855109879216,-0.45121855109879211,-0.22560927554939603,-0.45121855109879205,-0.45121855109879205,-0.45121855109879205,-0.45121855109879205,-0.45121855109879205,-0.45121855109879205,-0.24632053003139412,-0.24632053003139412,-0.24632053003139415,-0.24632053003139412,-0.24632053003139412,-2.3205300313940596E-3,-2.3205300313940596E-3,-2.3205300313940596E-3,-2.3205300313940596E-3]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":862},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":863},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":864},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":865},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":866},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":867},null,null,"Regulators"]
[{"$f":"ROW()","v":868},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":869},null,null,"Buildings"]
[{"$f":"ROW()","v":870},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":871},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":872},null,null,"Vehicle"]
[{"$f":"ROW()","v":873},null,null,"Information Technology"]
[{"$f":"ROW()","v":874},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":875},null,null,"FRC"]
[{"$f":"ROW()","v":876},null,null,"Land"]
[{"$f":"ROW()","v":877},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":878},null,null,"Total"]
["Over Depreciation"]
[{"$f":"ROW()","v":880},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":881},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":882},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":883},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":884},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":885},null,null,"Regulators"]
[{"$f":"ROW()","v":886},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":887},null,null,"Buildings"]
[{"$f":"ROW()","v":888},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":889},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":890},null,null,"Vehicle"]
[{"$f":"ROW()","v":891},null,null,"Information Technology"]
[{"$f":"ROW()","v":892},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":893},null,null,"FRC"]
[{"$f":"ROW()","v":894},null,null,"Land"]
[{"$f":"ROW()","v":895},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":896},null,null,"Total"]
["Closing Asset Value"]
[{"$f":"ROW()","v":898},null,null,"High Pressure Mains - Steel",null,null,null,null,null,{"$f":"J790+J808+J826+J844+J862 + J880","v":0.61115981950423293},0.58060182852902131,0.5500438375538097,0.51948584657859809,0.48892785560338642,0.45836986462817475,0.42781187365296308,0.39725388267775141,0.36669589170253974,0.33613790072732808,0.32085890523972227,0.2903009142645106,0.25974292328929893,0.22918493231408729,0.19862694133887565,0.18334794585126984,0.1527899548760582,0.12223196390084656,9.1673972925634922E-2,6.1115981950423282E-2,3.0557990975211641E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":899},null,null,"High Pressure Mains - PE",null,null,null,null,null,{"$f":"J791+J809+J827+J845+J863 + J881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":900},null,null,"Medium Pressure Mains",null,null,null,null,null,{"$f":"J792+J810+J828+J846+J864 + J882","v":2.52},2.3940000000000001,2.2680000000000002,2.1420000000000003,2.0160000000000005,1.8900000000000003,1.7640000000000002,1.6380000000000001,1.512,1.3860000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":901},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,{"$f":"J793+J811+J829+J847+J865 + J883","v":0.96680060184372696},0.91846057175154061,0.87012054165935426,0.82178051156716792,0.77344048147498157,0.72510045138279522,0.67676042129060887,0.62842039119842252,0.58008036110623618,0.53174033101404983,1.8305703159679567,1.6562302858757705,1.481890255783584,1.3075502256913976,1.1332101955992111,1.0460401805531179,0.87170015046093152,0.69736012036874517,0.52302009027655894,0.34868006018437259,0.17434003009218629,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":902},null,null,"Low Pressure Mains",null,null,null,null,null,{"$f":"J794+J812+J830+J848+J866 + J884","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":903},null,null,"Regulators",null,null,null,null,null,{"$f":"J795+J813+J831+J849+J867 + J885","v":8.187038537727355E-2},7.9823625742841714E-2,7.7776866108409878E-2,7.5730106473978043E-2,7.3683346839546207E-2,7.1636587205114372E-2,6.9589827570682536E-2,6.75430679362507E-2,6.5496308301818865E-2,6.3449548667387029E-2,6.2426168850171111E-2,6.0379409215739269E-2,5.8332649581307426E-2,5.6285889946875584E-2,5.4239130312443741E-2,5.3215750495227823E-2,5.1168990860795981E-2,4.9122231226364138E-2,4.7075471591932302E-2,4.5028711957500467E-2,4.2981952323068624E-2,4.0935192688636782E-2,3.8888433054204946E-2,3.684167341977311E-2,3.4794913785341268E-2,3.2748154150909425E-2,3.0701394516477586E-2,2.8654634882045747E-2,2.6607875247613908E-2,2.4561115613182069E-2,2.251435597875023E-2]
[{"$f":"ROW()","v":904},null,null,"Secondary Gate Stations",null,null,null,null,null,{"$f":"J796+J814+J832+J850+J868 + J886","v":1.0950815878488817E-2},1.0677045481526598E-2,1.0403275084564376E-2,1.0129504687602157E-2,9.8557342906399371E-3,9.5819638936777175E-3,9.3081934967154979E-3,9.0344230997532766E-3,8.7606527027910552E-3,8.4868823058288356E-3,8.3499971073477258E-3,8.0762267103855045E-3,7.802456313423284E-3,7.5286859164610635E-3,7.2549155194988431E-3,7.1180303210177324E-3,6.8442599240555119E-3,6.5704895270932914E-3,6.296719130131071E-3,6.0229487331688505E-3,5.74917833620663E-3,5.4754079392444095E-3,5.201637542282189E-3,4.9278671453199686E-3,4.6540967483577481E-3,4.3803263513955276E-3,4.1065559544333071E-3,3.8327855574710867E-3,3.5590151605088662E-3,3.2852447635466457E-3,3.0114743665844252E-3]
[{"$f":"ROW()","v":905},null,null,"Buildings",null,null,null,null,null,{"$f":"J797+J815+J833+J851+J869 + J887","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":906},null,null,"Meter and Services Pipes",null,null,null,null,null,{"$f":"J798+J816+J834+J852+J870 + J888","v":6.1},5.8559999999999999,5.6120000000000001,5.3680000000000003,5.1240000000000006,4.8800000000000008,4.636000000000001,4.3920000000000012,4.1480000000000015,3.9040000000000012,3.7820000000000014,3.5380000000000011,3.2940000000000009,3.0500000000000007,2.8060000000000005,2.6840000000000006,2.4400000000000004,2.1960000000000002,1.9520000000000002,1.7080000000000002,1.4640000000000002,1.2200000000000002,0.9760000000000002,0.73200000000000021,0.4880000000000001,0.24400000000000005,0,0,0,0,0]
[{"$f":"ROW()","v":907},null,null,"Equipment & Vehicles",null,null,null,null,null,{"$f":"J799+J817+J835+J853+J871 + J889","v":0.55040886474975947},0.49536797827478352,0.44032709179980756,0.3852862053248316,0.33024531884985564,0.27520443237487968,0.22016354589990375,0.16512265942492782,0.11008177294995189,5.5040886474975945E-2,2.7520443237487972E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":908},null,null,"Vehicle",null,null,null,null,null,{"$f":"J800+J818+J836+J854+J872 + J890","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":909},null,null,"Information Technology",null,null,null,null,null,{"$f":"J801+J819+J837+J855+J873 + J891","v":1.5968074211908176},1.1976055658931133,0.79840371059540893,0.39920185529770447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":910},null,null,"Telemetry and Monitoring",null,null,null,null,null,{"$f":"J802+J820+J838+J856+J874 + J892","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":911},null,null,"FRC",null,null,null,null,null,{"$f":"J803+J821+J839+J857+J875 + J893","v":5.4500000000000003E-5},4.0875000000000004E-5,2.7250000000000005E-5,1.3625000000000003E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":912},null,null,"Land",null,null,null,null,null,{"$f":"J804+J822+J840+J858+J876 + J894","v":0.11993750724059181},0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181,0.11993750724059181]
[{"$f":"ROW()","v":913},null,null,"Equity Raising Cost",null,null,null,null,null,{"$f":"J805+J823+J841+J859+J877 + J895","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":914},null,null,"Total",null,null,null,null,null,{"$f":"SUM(J898:J913)","v":12.557989915784887},11.652514997913418,10.747040080041945,9.8415651621704718,8.9360902442990024,8.429830806725235,7.9235713691514658,7.4173119315776983,6.9110524940039317,6.4047930564301634,6.1516633376432788,5.6729243433069989,5.2217057922082066,4.7704872411094144,4.3192686900106212,4.0936594144612259,3.6424408633624337,3.1912223122636414,2.7400037611648491,2.2887852100660573,1.837566658967265,1.3863481078684732,1.140027577837079,0.89370704780568511,0.6473865177742909,0.40106598774289681,0.15474545771150269,0.15242492768010865,0.15010439764871458,0.14778386761732051,0.14546333758592647]
["2001 Capex Account [$m nominal]"]
["Life"]
[{"$f":"ROW()","v":917},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"Input!$AB$66","v":20},{"$f":"(L917-L$9)*(L917>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":"(AI917-AI$9)*(AI917>AJ$9)","v":0},{"$f":"(AJ917-AJ$9)*(AJ917>AK$9)","v":0},{"$f":"(AK917-AK$9)*(AK917>AL$9)","v":0},{"$f":"(AL917-AL$9)*(AL917>AM$9)","v":0},{"$f":"(AM917-AM$9)*(AM917>AN$9)","v":0}]
[{"$f":"ROW()","v":918},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"Input!$AB$67","v":20},{"$f":"(L918-L$9)*(L918>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":919},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$AB$68","v":20},{"$f":"(L919-L$9)*(L919>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":920},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$AB$69","v":20},{"$f":"(L920-L$9)*(L920>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":921},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"Input!$AB$70","v":20},{"$f":"(L921-L$9)*(L921>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":922},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"Input!$AB$71","v":40},{"$f":"(L922-L$9)*(L922>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":923},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"Input!$AB$72","v":40},{"$f":"(L923-L$9)*(L923>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":924},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"Input!$AB$73","v":40},{"$f":"(L924-L$9)*(L924>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":925},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"Input!$AB$74","v":25},{"$f":"(L925-L$9)*(L925>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":926},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"Input!$AB$75","v":10},{"$f":"(L926-L$9)*(L926>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":927},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"Input!$AB$76","v":10},{"$f":"(L927-L$9)*(L927>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":928},null,null,"Information Technology",null,null,null,null,null,null,null,{"$f":"Input!$AB$77","v":4},{"$f":"(L928-L$9)*(L928>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":929},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"Input!$AB$78","v":10},{"$f":"(L929-L$9)*(L929>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":930},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"Input!$AB$79","v":4},{"$f":"(L930-L$9)*(L930>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":931},null,null,"Land",null,null,null,null,null,null,null,{"$f":"Input!$AB$80","v":0},{"$f":"(L931-L$9)*(L931>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":932},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"Input!$AB$81","v":5},{"$f":"(L932-L$9)*(L932>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":933}]
["Opening Asset Value"]
[{"$f":"ROW()","v":935},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"J1043","v":0},1.7327212120130813,1.6460851514124273,1.5594490908117733,1.4728130302111193,1.3861769696104653,1.2995409090098113,1.2129048484091574,1.1262687878085034,1.0396327272078492,0.99631469690752206,0.90967863630686796,0.82304257570621386,0.73640651510555977,0.64977045450490567,0.60645242420457868,0.51981636360392458,0.43318030300327048,0.34654424240261639,0.25990818180196229,{"$f":"AD1043","v":0.17327212120130819},8.6636060600654097E-2,0,0,0,{"$f":"AI1043","v":0},{"$f":"AJ1043","v":0},{"$f":"AK1043","v":0},{"$f":"AL1043","v":0},{"$f":"AM1043","v":0}]
[{"$f":"ROW()","v":936},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"J1044","v":0},{"$f":"K1044","v":0},{"$f":"L1044","v":0},{"$f":"M1044","v":0},{"$f":"N1044","v":0},{"$f":"O1044","v":0},{"$f":"P1044","v":0},{"$f":"Q1044","v":0},{"$f":"R1044","v":0},{"$f":"S1044","v":0},{"$f":"T1044","v":0},{"$f":"U1044","v":0},{"$f":"V1044","v":0},{"$f":"W1044","v":0},{"$f":"X1044","v":0},{"$f":"Y1044","v":0},{"$f":"Z1044","v":0},{"$f":"AA1044","v":0},{"$f":"AB1044","v":0},{"$f":"AC1044","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":937},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"J1045","v":0},3.61,3.4295,3.2490000000000001,3.0685000000000002,2.8880000000000003,2.7075000000000005,2.5270000000000006,2.3465000000000007,0,{"$f":"T1045","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":938},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"J1046","v":0},1.1791426387192587,1.1201855067832958,1.0612283748473328,1.0022712429113698,0.94331411097540685,0.88435697903944388,0.82539984710348091,0.76644271516751794,{"$f":"SUM(S1045:S1047)","v":2.873485583231556},{"$f":"T1046","v":2.7537570172635744},2.5142998853276115,2.2748427533916487,2.0353856214556858,1.7959284895197227,1.6761999235517413,1.4367427916157782,1.1972856596798152,0.95782852774385208,0.718371395807889,0.47891426387192604,0.23945713193596302,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":939},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"J1047","v":0},0,0,0,0,0,0,0,0,{"$f":"S1047","v":0},{"$f":"T1047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":940},null,null,"Regulators",null,null,null,null,null,null,{"$f":"J1048","v":0},0.1551236661427744,0.15124557448920503,0.14736748283563567,0.1434893911820663,0.13961129952849693,0.13573320787492757,0.1318551162213582,0.12797702456778884,0.12409893291421947,{"$f":"T1048","v":0.12215988708743479},0.11828179543386544,0.11440370378029607,0.11052561212672671,0.10664752047315736,0.10470847464637267,0.10083038299280332,9.695229133923397E-2,9.3074199685664605E-2,8.9196108032095239E-2,8.5318016378525888E-2,8.1439924724956536E-2,7.7561833071387171E-2,7.3683741417817805E-2,6.9805649764248454E-2,6.5927558110679102E-2,6.2049466457109743E-2,5.8171374803540385E-2,5.4293283149971026E-2,5.0415191496401668E-2]
[{"$f":"ROW()","v":941},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"J1049","v":0},1.2166562050413677E-2,1.1862397999153335E-2,1.1558233947892993E-2,1.125406989663265E-2,1.0949905845372308E-2,1.0645741794111966E-2,1.0341577742851623E-2,1.0037413691591281E-2,9.7332496403309387E-3,{"$f":"T1049","v":9.5811676147007675E-3},9.2770035634404252E-3,8.9728395121800829E-3,8.6686754609197406E-3,8.3645114096593982E-3,8.2124293840292271E-3,7.9082653327688848E-3,7.6041012815085433E-3,7.2999372302482018E-3,6.9957731789878604E-3,6.6916091277275189E-3,6.3874450764671775E-3,6.083281025206836E-3,5.7791169739464946E-3,5.4749529226861531E-3,5.1707888714258117E-3,4.8666248201654702E-3,4.5624607689051279E-3,4.2582967176447864E-3,3.954132666384445E-3]
[{"$f":"ROW()","v":942},null,null,"Buildings",null,null,null,null,null,null,{"$f":"J1050","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,{"$f":"T1050","v":4.6308976804387066E-2},4.4838850556628743E-2,4.3368724308870427E-2,4.1898598061112111E-2,4.0428471813353788E-2,3.969340868947463E-2,3.8223282441716307E-2,3.6753156193957984E-2,3.5283029946199668E-2,3.3812903698441352E-2,3.2342777450683029E-2,3.0872651202924709E-2,2.940252495516639E-2,2.793239870740807E-2,2.6462272459649751E-2,2.4992146211891431E-2,2.3522019964133112E-2,2.2051893716374792E-2,2.0581767468616473E-2,1.9111641220858153E-2]
[{"$f":"ROW()","v":943},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"J1051","v":0},9.9700000000000006,9.571200000000001,9.1724000000000014,8.7736000000000018,8.3748000000000022,7.9760000000000018,7.5772000000000013,7.1784000000000017,6.7796000000000012,{"$f":"T1051","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]
[{"$f":"ROW()","v":944},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"J1052","v":0},0.24333124100827358,0.21899811690744622,0.19466499280661886,0.17033186870579151,0.14599874460496415,0.12166562050413679,9.7332496403309432E-2,7.2999372302482074E-2,4.8666248201654716E-2,{"$f":"T1052","v":3.6499686151241037E-2},1.2166562050413679E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":945},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"J1053","v":0},{"$f":"K1053","v":0},{"$f":"L1053","v":0},{"$f":"M1053","v":0},{"$f":"N1053","v":0},{"$f":"O1053","v":0},{"$f":"P1053","v":0},{"$f":"Q1053","v":0},{"$f":"R1053","v":0},{"$f":"S1053","v":0},{"$f":"T1053","v":0},{"$f":"U1053","v":0},{"$f":"V1053","v":0},{"$f":"W1053","v":0},{"$f":"X1053","v":0},{"$f":"Y1053","v":0},{"$f":"Z1053","v":0},{"$f":"AA1053","v":0},{"$f":"AB1053","v":0},{"$f":"AC1053","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":946},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"J1054","v":0},0.6194807844002298,0.46461058830017232,0.30974039220011484,0.15487019610005742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":947},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"J1055","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD1055","v":0},0,0,0,0,{"$f":"AI1055","v":0},0,0,0,0]
[{"$f":"ROW()","v":948},null,null,"FRC",null,null,null,null,null,null,{"$f":"J1056","v":0},4.143E-3,3.1072499999999998E-3,2.0714999999999996E-3,1.0357499999999998E-3,0,0,0,0,0,0,0,0,0,{"$f":"X1056","v":0},0,0,{"$f":"AA1056","v":0},0,0,{"$f":"AD1056","v":0},{"$f":"AE1056","v":0},{"$f":"AF1056","v":0},{"$f":"AG1056","v":0},{"$f":"AH1056","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":949},null,null,"Land",null,null,null,null,null,null,0,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296,0.18351231092707296]
[{"$f":"ROW()","v":950},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"J1058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":951},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K935:K950)","v":0},17.768426465171441,16.857641820481348,15.94685717579126,15.036072531101169,14.12528788641108,13.370409187821046,12.615530489231016,11.860651790640983,11.105773092050951,10.728333742755934,9.9734550441659025,9.2307429076262828,8.500197333137077,7.7696517586478731,7.4043789714032702,6.6738333969140644,5.9432878224248604,5.2127422479356547,4.4821966734464489,3.751651098957244,3.0211055244680391,2.2905599499788338,1.8861075680262458,1.4816551860736578,1.0772028041210695,0.67275042216848147,0.26829804021589326,0.26264565826330522,0.25699327631071722]
["Capex"]
[{"$f":"ROW()","v":953},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,{"$f":"K$660","v":1.7327212120130813}]
[{"$f":"ROW()","v":954},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,{"$f":"K$661","v":0}]
[{"$f":"ROW()","v":955},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"K$662","v":3.61}]
[{"$f":"ROW()","v":956},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$663","v":1.1791426387192587}]
[{"$f":"ROW()","v":957},null,null,"Low Pressure Mains",null,null,null,null,null,null,{"$f":"K$664","v":0}]
[{"$f":"ROW()","v":958},null,null,"Regulators",null,null,null,null,null,null,{"$f":"K$665","v":0.1551236661427744}]
[{"$f":"ROW()","v":959},null,null,"Secondary Gate Stations",null,null,null,null,null,null,{"$f":"K$666","v":1.2166562050413677E-2}]
[{"$f":"ROW()","v":960},null,null,"Buildings",null,null,null,null,null,null,{"$f":"K$667","v":5.8805049910332786E-2}]
[{"$f":"ROW()","v":961},null,null,"Meter and Services Pipes",null,null,null,null,null,null,{"$f":"K$668","v":9.9700000000000006}]
[{"$f":"ROW()","v":962},null,null,"Equipment & Vehicles",null,null,null,null,null,null,{"$f":"K$669","v":0.24333124100827358}]
[{"$f":"ROW()","v":963},null,null,"Vehicle",null,null,null,null,null,null,{"$f":"K$670","v":0}]
[{"$f":"ROW()","v":964},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"K$671","v":0.6194807844002298}]
[{"$f":"ROW()","v":965},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"K$672","v":0}]
[{"$f":"ROW()","v":966},null,null,"FRC",null,null,null,null,null,null,{"$f":"K$673","v":4.143E-3}]
[{"$f":"ROW()","v":967},null,null,"Land",null,null,null,null,null,null,{"$f":"K$674","v":0.18351231092707296}]
[{"$f":"ROW()","v":968},null,null,"Equity Raising Cost",null,null,null,null,null,null,{"$f":"K$675","v":0}]
[{"$f":"ROW()","v":969},null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K953:K968)","v":17.768426465171441}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":971},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":972},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":973},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":974},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":975},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":976},null,null,"Regulators"]
[{"$f":"ROW()","v":977},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":978},null,null,"Buildings"]
[{"$f":"ROW()","v":979},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":980},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":981},null,null,"Vehicle"]
[{"$f":"ROW()","v":982},null,null,"Information Technology"]
[{"$f":"ROW()","v":983},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":984},null,null,"FRC"]
[{"$f":"ROW()","v":985},null,null,"Land"]
[{"$f":"ROW()","v":986},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":987},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T971:T986)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":989},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"-IF(L935<0,L935,IF($D989=\"Land\",0,IF(L917<1,L935,MAX(MIN(IF(L917>0,(L935/L917)*L$9,0),L935*L$9),0))))","v":-8.6636060600654069E-2},-8.6636060600654069E-2,-8.6636060600654069E-2,-8.6636060600654083E-2,-8.6636060600654083E-2,-8.6636060600654083E-2,-8.6636060600654097E-2,-8.6636060600654111E-2,-4.3318030300327048E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-4.3318030300327041E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,-8.6636060600654097E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":990},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,{"$f":"-IF(L936<0,L936,IF($D990=\"Land\",0,IF(L918<1,L936,MAX(MIN(IF(L918>0,(L936/L918)*L$9,0),L936*L$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":991},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,{"$f":"-IF(L937<0,L937,IF($D991=\"Land\",0,IF(L919<1,L937,MAX(MIN(IF(L919>0,(L937/L919)*L$9,0),L937*L$9),0))))","v":-0.18049999999999999},-0.18049999999999999,-0.18049999999999999,-0.18050000000000002,-0.18050000000000002,-0.18050000000000002,-0.18050000000000005,-0.18050000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":992},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"-IF(L938<0,L938,IF($D992=\"Land\",0,IF(L920<1,L938,MAX(MIN(IF(L920>0,(L938/L920)*L$9,0),L938*L$9),0))))","v":-5.8957131935962935E-2},-5.8957131935962935E-2,-5.8957131935962935E-2,-5.8957131935962928E-2,-5.8957131935962928E-2,-5.8957131935962928E-2,-5.8957131935962921E-2,-5.8957131935962921E-2,-0.1197285659679815,-0.23945713193596299,-0.23945713193596299,-0.23945713193596302,-0.23945713193596305,-0.11972856596798151,-0.23945713193596305,-0.23945713193596305,-0.23945713193596302,-0.23945713193596302,-0.23945713193596299,-0.23945713193596302,-0.23945713193596302,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":993},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"-IF(L939<0,L939,IF($D993=\"Land\",0,IF(L921<1,L939,MAX(MIN(IF(L921>0,(L939/L921)*L$9,0),L939*L$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":994},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"-IF(L940<0,L940,IF($D994=\"Land\",0,IF(L922<1,L940,MAX(MIN(IF(L922>0,(L940/L922)*L$9,0),L940*L$9),0))))","v":-3.8780916535693598E-3},-3.8780916535693598E-3,-3.8780916535693598E-3,-3.8780916535693594E-3,-3.8780916535693594E-3,-3.878091653569359E-3,-3.878091653569359E-3,-3.8780916535693585E-3,-1.9390458267846793E-3,-3.8780916535693585E-3,-3.8780916535693585E-3,-3.8780916535693585E-3,-3.8780916535693581E-3,-1.9390458267846793E-3,-3.8780916535693581E-3,-3.8780916535693585E-3,-3.878091653569359E-3,-3.8780916535693585E-3,-3.8780916535693581E-3,-3.8780916535693585E-3,-3.878091653569359E-3,-3.8780916535693585E-3,-3.8780916535693581E-3,-3.8780916535693585E-3,-3.878091653569359E-3,-3.878091653569359E-3,-3.878091653569359E-3,-3.878091653569359E-3,-3.878091653569359E-3]
[{"$f":"ROW()","v":995},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,{"$f":"-IF(L941<0,L941,IF($D995=\"Land\",0,IF(L923<1,L941,MAX(MIN(IF(L923>0,(L941/L923)*L$9,0),L941*L$9),0))))","v":-3.0416405126034194E-4},-3.0416405126034194E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034183E-4,-1.5208202563017092E-4,-3.0416405126034183E-4,-3.0416405126034183E-4,-3.0416405126034178E-4,-3.0416405126034178E-4,-1.5208202563017089E-4,-3.0416405126034173E-4,-3.0416405126034173E-4,-3.0416405126034173E-4,-3.0416405126034173E-4,-3.0416405126034178E-4,-3.0416405126034178E-4,-3.0416405126034178E-4,-3.0416405126034178E-4,-3.0416405126034183E-4,-3.0416405126034183E-4,-3.0416405126034189E-4,-3.0416405126034189E-4,-3.0416405126034183E-4,-3.0416405126034189E-4,-3.0416405126034194E-4]
[{"$f":"ROW()","v":996},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"-IF(L942<0,L942,IF($D996=\"Land\",0,IF(L924<1,L942,MAX(MIN(IF(L924>0,(L942/L924)*L$9,0),L942*L$9),0))))","v":-1.4701262477583197E-3},-1.4701262477583195E-3,-1.4701262477583197E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583197E-3,-1.4701262477583195E-3,-7.3506312387915974E-4,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583197E-3,-7.3506312387915974E-4,-1.4701262477583197E-3,-1.4701262477583195E-3,-1.4701262477583193E-3,-1.4701262477583195E-3,-1.4701262477583197E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3,-1.4701262477583195E-3]
[{"$f":"ROW()","v":997},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,{"$f":"-IF(L943<0,L943,IF($D997=\"Land\",0,IF(L925<1,L943,MAX(MIN(IF(L925>0,(L943/L925)*L$9,0),L943*L$9),0))))","v":-0.39880000000000004},-0.39880000000000004,-0.39880000000000004,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.39880000000000004,-0.3988000000000001,-0.19940000000000002,-0.3988000000000001,-0.39880000000000004,-0.39880000000000004,-0.39880000000000004,-0.19940000000000005,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.3988000000000001,-0.39880000000000015,-0.39880000000000015,-0.39880000000000021,-0.39880000000000015,-0.39880000000000015,0,0,0]
[{"$f":"ROW()","v":998},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"-IF(L944<0,L944,IF($D998=\"Land\",0,IF(L926<1,L944,MAX(MIN(IF(L926>0,(L944/L926)*L$9,0),L944*L$9),0))))","v":-2.4333124100827358E-2},-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-2.4333124100827358E-2,-1.2166562050413679E-2,-2.4333124100827358E-2,-1.2166562050413679E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":999},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"-IF(L945<0,L945,IF($D999=\"Land\",0,IF(L927<1,L945,MAX(MIN(IF(L927>0,(L945/L927)*L$9,0),L945*L$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1000},null,null,"Information Technology",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$9),0))))","v":-0.15487019610005745},-0.15487019610005745,-0.15487019610005742,-0.15487019610005742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},null,null,"Telemetry and Monitoring",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$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1009},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1011},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1016},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1021},null,null,"Land"]
[{"$f":"ROW()","v":1025},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1026},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1031},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1035},null,null,"Vehicle"]
[{"$f":"ROW()","v":1038},null,null,"FRC"]
[{"$f":"ROW()","v":1040},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1045},null,null,"Medium Pressure Mains",null,null,null,null,null,null,{"$f":"K937+K955+K973+K991+K1009 + K1027","v":3.61},3.4295,3.2490000000000001,3.0685000000000002,2.8880000000000003,2.7075000000000005,2.5270000000000006,2.3465000000000007,2.1660000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1050},null,null,"Buildings",null,null,null,null,null,null,{"$f":"K942+K960+K978+K996+K1014 + K1032","v":5.8805049910332786E-2},5.7334923662574463E-2,5.5864797414816147E-2,5.4394671167057825E-2,5.2924544919299502E-2,5.1454418671541186E-2,4.998429242378287E-2,4.8514166176024547E-2,4.7044039928266224E-2,4.6308976804387066E-2,4.4838850556628743E-2,4.3368724308870427E-2,4.1898598061112111E-2,4.0428471813353788E-2,3.969340868947463E-2,3.8223282441716307E-2,3.6753156193957984E-2,3.5283029946199668E-2,3.3812903698441352E-2,3.2342777450683029E-2,3.0872651202924709E-2,2.940252495516639E-2,2.793239870740807E-2,2.6462272459649751E-2,2.4992146211891431E-2,2.3522019964133112E-2,2.2051893716374792E-2,2.0581767468616473E-2,1.9111641220858153E-2,1.7641514973099834E-2]
[{"$f":"ROW()","v":1054},null,null,"Information Technology",null,null,null,null,null,null,{"$f":"K946+K964+K982+K1000+K1018 + K1036","v":0.6194807844002298},0.46461058830017232,0.30974039220011484,0.15487019610005742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1055},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,{"$f":"K947+K965+K983+K1001+K1019 + K1037","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2002 Capex Account [$m nominal]"]
[{"$f":"ROW()","v":1064},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"Input!$AB$68","v":20},{"$f":"(M1064-M$9)*(M1064>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":1069},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"Input!$AB$73","v":40},{"$f":"(M1069-M$9)*(M1069>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":1072},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"Input!$AB$76","v":10},{"$f":"(M1072-M$9)*(M1072>N$9)","v":9},8,7,6,5,4,3,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1074},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,{"$f":"Input!$AB$78","v":10},{"$f":"(M1074-M$9)*(M1074>N$9)","v":9},8,7,6,5,4,3,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1077},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"Input!$AB$81","v":5},{"$f":"(M1077-M$9)*(M1077>N$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1083},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,0,8.0492681329321192E-2,7.6468047262855138E-2,7.2443413196389084E-2,6.841877912992303E-2,6.4394145063456976E-2,6.0369510996990915E-2,5.6344876930524854E-2,{"$f":"SUM(S1190:S1192)","v":2.8148202428640592},{"$f":"T1191","v":2.7065579258308263},2.4900332917643602,2.273508657697894,2.0569840236314278,1.8404593895649617,1.7321970725317286,1.5156724384652625,1.2991478043987963,1.0826231703323304,0.8660985362658643,0.64957390219939826,0.43304926813293221,0.2165246340664661,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1084},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"S1192","v":0},{"$f":"T1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1089},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,0,5.0944735018557726E-3,4.5850261516701954E-3,4.0755788014846181E-3,3.5661314512990408E-3,3.0566841011134636E-3,2.5472367509278863E-3,2.037789400742309E-3,1.5283420505567318E-3,{"$f":"T1197","v":1.2736183754639432E-3},7.6417102527836589E-4,2.5472367509278863E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1093},null,null,"FRC",null,null,null,null,null,null,null,{"$f":"K1201","v":0},1.7103430000000002,1.2827572500000002,0.8551715000000002,0.4275857500000001,0,0,0,0,0,0,0,0,{"$f":"X1201","v":0},0,0,{"$f":"AA1201","v":0},0,0,{"$f":"AD1201","v":0},{"$f":"AE1201","v":0},{"$f":"AF1201","v":0},{"$f":"AG1201","v":0},{"$f":"AH1201","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1098},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,{"$f":"L$660","v":0}]
[{"$f":"ROW()","v":1101},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L$663","v":8.0492681329321192E-2}]
[{"$f":"ROW()","v":1103},null,null,"Regulators",null,null,null,null,null,null,null,{"$f":"L$665","v":1.4264525805196162E-2}]
[{"$f":"ROW()","v":1108},null,null,"Vehicle",null,null,null,null,null,null,null,{"$f":"L$670","v":0}]
[{"$f":"ROW()","v":1110},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L$672","v":0}]
[{"$f":"ROW()","v":1113},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"L$675","v":0}]
[{"$f":"ROW()","v":1118},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1122},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1127},null,null,"Information Technology"]
[{"$f":"ROW()","v":1130},null,null,"Land"]
[{"$f":"ROW()","v":1132},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1116:T1131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1137},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,{"$f":"-IF(M1083<0,M1083,IF($D1137=\"Land\",0,IF(M1065<1,M1083,MAX(MIN(IF(M1065>0,(M1083/M1065)*M$9,0),M1083*M$9),0))))","v":-4.0246340664660592E-3},-4.0246340664660601E-3,-4.0246340664660601E-3,-4.024634066466061E-3,-4.024634066466061E-3,-4.024634066466061E-3,-4.024634066466061E-3,-0.10826231703323305,-0.2165246340664661,-0.2165246340664661,-0.2165246340664661,-0.21652463406646608,-0.10826231703323304,-0.21652463406646608,-0.21652463406646608,-0.21652463406646605,-0.21652463406646608,-0.21652463406646608,-0.21652463406646608,-0.2165246340664661,-0.2165246340664661,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1139},null,null,"Regulators",null,null,null,null,null,null,null,null,{"$f":"-IF(M1085<0,M1085,IF($D1139=\"Land\",0,IF(M1067<1,M1085,MAX(MIN(IF(M1067>0,(M1085/M1067)*M$9,0),M1085*M$9),0))))","v":-3.5661314512990406E-4},-3.5661314512990406E-4,-3.5661314512990406E-4,-3.5661314512990412E-4,-3.5661314512990412E-4,-3.5661314512990417E-4,-3.5661314512990412E-4,-1.7830657256495209E-4,-3.5661314512990417E-4,-3.5661314512990412E-4,-3.5661314512990417E-4,-3.5661314512990417E-4,-1.7830657256495211E-4,-3.5661314512990422E-4,-3.5661314512990422E-4,-3.5661314512990417E-4,-3.5661314512990412E-4,-3.5661314512990417E-4,-3.5661314512990422E-4,-3.5661314512990417E-4,-3.5661314512990417E-4,-3.5661314512990417E-4,-3.5661314512990417E-4,-3.5661314512990417E-4,-3.5661314512990417E-4,-3.5661314512990417E-4,-3.5661314512990417E-4,-3.5661314512990417E-4]
[{"$f":"ROW()","v":1142},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,{"$f":"-IF(M1088<0,M1088,IF($D1142=\"Land\",0,IF(M1070<1,M1088,MAX(MIN(IF(M1070>0,(M1088/M1070)*M$9,0),M1088*M$9),0))))","v":-0.73440000000000016},-0.73440000000000005,-0.73440000000000005,-0.73440000000000005,-0.73439999999999994,-0.73439999999999994,-0.73439999999999994,-0.36719999999999992,-0.73439999999999983,-0.73439999999999983,-0.73439999999999994,-0.73439999999999983,-0.36719999999999997,-0.73439999999999983,-0.73439999999999994,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999983,-0.73439999999999972,-0.73439999999999972,-0.73439999999999961,-0.73439999999999972,-0.73439999999999972,0,0]
[{"$f":"ROW()","v":1147},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"-IF(M1093<0,M1093,IF($D1147=\"Land\",0,IF(M1075<1,M1093,MAX(MIN(IF(M1075>0,(M1093/M1075)*M$9,0),M1093*M$9),0))))","v":-0.42758575000000004},-0.42758575000000004,-0.4275857500000001,-0.4275857500000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":1156},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1159},null,null,"Buildings"]
[{"$f":"ROW()","v":1161},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1166},null,null,"Land"]
[{"$f":"ROW()","v":1168},null,null,"Total"]
[{"$f":"ROW()","v":1171},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1176},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1180},null,null,"Vehicle"]
[{"$f":"ROW()","v":1185},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1186},null,null,"Total"]
[{"$f":"ROW()","v":1192},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,{"$f":"L1084+L1102+L1120+L1138+L1156 + L1174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1195},null,null,"Buildings",null,null,null,null,null,null,null,{"$f":"L1087+L1105+L1123+L1141+L1159 + L1177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1197},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,{"$f":"L1089+L1107+L1125+L1143+L1161 + L1179","v":5.0944735018557726E-3},4.5850261516701954E-3,4.0755788014846181E-3,3.5661314512990408E-3,3.0566841011134636E-3,2.5472367509278863E-3,2.037789400742309E-3,1.5283420505567318E-3,1.2736183754639432E-3,7.6417102527836589E-4,2.5472367509278863E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1200},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,{"$f":"L1092+L1110+L1128+L1146+L1164 + L1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2003 Capex Account [$m nominal]"]
[{"$f":"ROW()","v":1209},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$68","v":20},{"$f":"(N1209-N$9)*(N1209>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":1214},null,null,"Buildings",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$73","v":40},{"$f":"(N1214-N$9)*(N1214>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":1215},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$74","v":25},{"$f":"(N1215-N$9)*(N1215>O$9)","v":24},23,22,21,20,19,18.5,17.5,16.5,15.5,14.5,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1221},null,null,"Land",null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$80","v":0},{"$f":"(N1221-N$9)*(N1221>O$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":1229},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"S1337","v":0},{"$f":"T1337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1231},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"T1339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1234},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,0,0.17584713375796179,0.15826242038216562,0.14067770700636945,0.12309299363057327,0.1055082802547771,8.792356687898091E-2,7.0338853503184723E-2,{"$f":"T1342","v":6.1546496815286636E-2},4.3961783439490455E-2,2.6377070063694275E-2,8.7923566878980904E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1238},null,null,"FRC",null,null,null,null,null,null,null,null,{"$f":"L1346","v":0},3.058303,2.2937272499999999,1.5291514999999998,0.76457574999999989,0,0,0,0,0,0,0,{"$f":"X1346","v":0},0,0,{"$f":"AA1346","v":0},0,0,{"$f":"AD1346","v":0},{"$f":"AE1346","v":0},{"$f":"AF1346","v":0},{"$f":"AG1346","v":0},{"$f":"AH1346","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1243},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,{"$f":"M$660","v":0}]
[{"$f":"ROW()","v":1244},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,{"$f":"M$661","v":0}]
[{"$f":"ROW()","v":1250},null,null,"Buildings",null,null,null,null,null,null,null,null,{"$f":"M$667","v":0}]
[{"$f":"ROW()","v":1253},null,null,"Vehicle",null,null,null,null,null,null,null,null,{"$f":"M$670","v":0}]
[{"$f":"ROW()","v":1258},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,{"$f":"M$675","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1263},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1268},null,null,"Buildings"]
[{"$f":"ROW()","v":1272},null,null,"Information Technology"]
[{"$f":"ROW()","v":1273},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1277},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1261:T1276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1282},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"-IF(N1228<0,N1228,IF($D1282=\"Land\",0,IF(N1210<1,N1228,MAX(MIN(IF(N1210>0,(N1228/N1210)*N$9,0),N1228*N$9),0))))","v":0},0,0,0,0,0,-0.17100000000000004,-0.34200000000000008,-0.34200000000000003,-0.34200000000000003,-0.34200000000000003,-0.17100000000000001,-0.34200000000000003,-0.34200000000000003,-0.34200000000000003,-0.34200000000000003,-0.34199999999999997,-0.34199999999999997,-0.34199999999999992,-0.34199999999999997,-0.34199999999999997,0,0,0,0,0,0]
[{"$f":"ROW()","v":1287},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"-IF(N1233<0,N1233,IF($D1287=\"Land\",0,IF(N1215<1,N1233,MAX(MIN(IF(N1215>0,(N1233/N1215)*N$9,0),N1233*N$9),0))))","v":-0.71120000000000005},-0.71119999999999994,-0.71119999999999994,-0.71119999999999994,-0.71119999999999994,-0.71119999999999994,-0.35559999999999997,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999994,-0.35559999999999997,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,-0.71119999999999983,0]
[{"$f":"ROW()","v":1289},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,{"$f":"-IF(N1235<0,N1235,IF($D1289=\"Land\",0,IF(N1217<1,N1235,MAX(MIN(IF(N1217>0,(N1235/N1217)*N$9,0),N1235*N$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1292},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"-IF(N1238<0,N1238,IF($D1292=\"Land\",0,IF(N1220<1,N1238,MAX(MIN(IF(N1220>0,(N1238/N1220)*N$9,0),N1238*N$9),0))))","v":-0.76457575},-0.76457575,-0.76457574999999989,-0.76457574999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1297},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1301},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1302},null,null,"Regulators"]
[{"$f":"ROW()","v":1307},null,null,"Vehicle"]
[{"$f":"ROW()","v":1310},null,null,"FRC"]
[{"$f":"ROW()","v":1316},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1318},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1321},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1326},null,null,"Information Technology"]
[{"$f":"ROW()","v":1330},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1331},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1315:N1330)","v":0},null,null,null,null,{"$f":"SUM(S1315:S1330)","v":0},null,null,null,null,{"$f":"SUM(X1315:X1330)","v":0}]
[{"$f":"ROW()","v":1336},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,0,{"$f":"N1228+N1246+N1264+N1282+N1300 + N1318","v":0},0,0,0,0,0,4.6170000000000009,4.2750000000000004,3.9330000000000003,3.5910000000000002,3.2490000000000001,3.0780000000000003,2.7360000000000002,2.3940000000000001,2.052,1.71,1.3679999999999999,1.0259999999999998,0.68399999999999994,0.34199999999999997,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1339},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,0,{"$f":"N1231+N1249+N1267+N1285+N1303 + N1321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1345},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,0,{"$f":"N1237+N1255+N1273+N1291+N1309 + N1327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1346},null,null,"FRC",null,null,null,null,null,null,null,null,3.058303,{"$f":"N1238+N1256+N1274+N1292+N1310 + N1328","v":2.2937272499999999},1.5291514999999998,0.76457574999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1355},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$69","v":20},{"$f":"(O1355-O$9)*(O1355>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":1359},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$73","v":40},{"$f":"(O1359-O$9)*(O1359>P$9)","v":39},38,37,36,35,34.5,33.5,32.5,31.5,30.5,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":1360},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$74","v":25},{"$f":"(O1360-O$9)*(O1360>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":1365},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$79","v":4},{"$f":"(O1365-O$9)*(O1365>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":1368}]
[{"$f":"ROW()","v":1374},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"S1482","v":0},{"$f":"T1482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1375},null,null,"Regulators",null,null,null,null,null,null,null,null,null,0,6.2890109630733713E-3,6.1317856889965367E-3,5.9745604149197022E-3,5.8173351408428676E-3,5.6601098667660331E-3,5.5028845926891985E-3,{"$f":"T1483","v":5.4242719556507812E-3},5.2670466815739466E-3,5.1098214074971121E-3,4.9525961334202775E-3,4.7953708593434429E-3,4.7167582223050257E-3,4.5595329482281911E-3,4.4023076741513565E-3,4.245082400074522E-3,4.0878571259976874E-3,3.9306318519208537E-3,3.7734065778440196E-3,3.6161813037671854E-3,3.4589560296903513E-3,3.3017307556135172E-3,3.1445054815366831E-3,2.9872802074598489E-3,2.8300549333830148E-3,2.6728296593061807E-3,2.5156043852293465E-3]
[{"$f":"ROW()","v":1380},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1488","v":0},{"$f":"Y1488","v":0},{"$f":"Z1488","v":0},{"$f":"AA1488","v":0},{"$f":"AB1488","v":0},{"$f":"AC1488","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1384},null,null,"Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1389},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,{"$f":"N$661","v":0}]
[{"$f":"ROW()","v":1392},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N$664","v":0}]
[{"$f":"ROW()","v":1394},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,{"$f":"N$666","v":0}]
[{"$f":"ROW()","v":1397},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,{"$f":"N$669","v":7.7982762913079914E-2}]
[{"$f":"ROW()","v":1403},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,{"$f":"N$675","v":0}]
[{"$f":"ROW()","v":1404},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1388:N1403)","v":33.51986673365581}]
[{"$f":"ROW()","v":1409},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1413},null,null,"Buildings"]
[{"$f":"ROW()","v":1418},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1421},null,null,"Equity Raising Cost"]
["Depreciation"]
[{"$f":"ROW()","v":1428},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O1374<0,O1374,IF($D1428=\"Land\",0,IF(O1356<1,O1374,MAX(MIN(IF(O1356>0,(O1374/O1356)*O$9,0),O1374*O$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1431},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O1377<0,O1377,IF($D1431=\"Land\",0,IF(O1359<1,O1377,MAX(MIN(IF(O1359>0,(O1377/O1359)*O$9,0),O1377*O$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1433},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O1379<0,O1379,IF($D1433=\"Land\",0,IF(O1361<1,O1379,MAX(MIN(IF(O1361>0,(O1379/O1361)*O$9,0),O1379*O$9),0))))","v":-7.7982762913079914E-3},-7.7982762913079923E-3,-7.7982762913079923E-3,-7.7982762913079923E-3,-7.7982762913079923E-3,-3.8991381456539966E-3,-7.7982762913079923E-3,-7.7982762913079923E-3,-7.7982762913079932E-3,-7.7982762913079923E-3,-3.8991381456539966E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1438},null,null,"Land",null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(O1384<0,O1384,IF($D1438=\"Land\",0,IF(O1366<1,O1384,MAX(MIN(IF(O1366>0,(O1384/O1366)*O$9,0),O1384*O$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1442},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1447},null,null,"Regulators"]
[{"$f":"ROW()","v":1450},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1452},null,null,"Vehicle"]
[{"$f":"ROW()","v":1457},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1460},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1462},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1467},null,null,"Buildings"]
[{"$f":"ROW()","v":1472},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1476},null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1460:N1475)","v":0},null,null,null,null,{"$f":"SUM(S1460:S1475)","v":0},null,null,null,null,{"$f":"SUM(X1460:X1475)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":1481},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,{"$f":"N1373+N1391+N1409+N1427+N1445 + N1463","v":3.5487990434485445E-2},3.3713590912761174E-2,3.1939191391036903E-2,3.0164791869312632E-2,2.8390392347588361E-2,2.661599282586409E-2,6.6377287930650013,6.1799543935432775,5.7221799940215536,5.2644055944998289,4.8066311949781042,4.5777439952172418,4.119969595695518,3.6621951961737937,3.2044207966520695,2.7466463971303452,2.2888719976086209,1.8310975980868966,1.3733231985651724,0.91554879904344832,0.45777439952172416,0,0,0,0,0,0]
[{"$f":"ROW()","v":1486},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,{"$f":"N1378+N1396+N1414+N1432+N1450 + N1468","v":16.29},15.638399999999999,14.986799999999999,14.335199999999999,13.683599999999998,13.031999999999998,12.706199999999999,12.054599999999999,11.402999999999999,10.751399999999999,10.099799999999998,9.7739999999999991,9.122399999999999,8.4707999999999988,7.8191999999999986,7.1675999999999984,6.5159999999999982,5.8643999999999981,5.2127999999999979,4.5611999999999977,3.909599999999998,3.2579999999999982,2.6063999999999985,1.9547999999999988,1.303199999999999,0.65159999999999951,0]
[{"$f":"ROW()","v":1489},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,{"$f":"N1381+N1399+N1417+N1435+N1453 + N1471","v":0.9867869693451724},0.74009022700887928,0.49339348467258615,0.24669674233629307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1491},null,null,"FRC",null,null,null,null,null,null,null,null,null,{"$f":"N1383+N1401+N1419+N1437+N1455 + N1473","v":7.0033200000000004},5.2524899999999999,3.5016600000000002,1.7508300000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1501},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$70","v":20},{"$f":"(P1501-P$9)*(P1501>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":1505},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$74","v":25},{"$f":"(P1505-P$9)*(P1505>Q$9)","v":24},23,22,21,20.5,19.5,18.5,17.5,16.5,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":1506},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$75","v":10},{"$f":"(P1506-P$9)*(P1506>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":1510},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$79","v":4},{"$f":"(P1510-P$9)*(P1510>Q$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1515},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,{"$f":"N1623","v":0},0.46164500000000003,0.43856275,0.41548050000000003,0.39239825,0.36931599999999998,0.35777487499999999,0.33469262499999997,0.311610375,0.28852812500000002,0.265445875,0.25390475000000001,0.23082250000000001,0.20774025000000002,0.18465800000000002,0.16157575000000002,{"$f":"AD1623","v":0.13849350000000002},0.11541125000000002,9.2329000000000022E-2,6.9246750000000024E-2,4.6164500000000011E-2,{"$f":"AI1623","v":2.3082250000000006E-2},{"$f":"AJ1623","v":0},{"$f":"AK1623","v":0},{"$f":"AL1623","v":0},{"$f":"AM1623","v":0}]
[{"$f":"ROW()","v":1518},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"N1626","v":0},7.0107348510000005,6.6601981084500004,6.3096613659000003,5.9591246233500001,5.6085878808,5.433319509525,5.0827827669749999,4.7322460244249998,4.3817092818749996,4.0311725393249995,3.8559041680499995,3.5053674254999994,3.1548306829499992,2.8042939403999991,2.453757197849999,2.1032204552999993,1.7526837127499995,1.4021469701999996,1.0516102276499997,0.70107348509999978,0.35053674254999989,0,0,0,0]
[{"$f":"ROW()","v":1520},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,{"$f":"N1628","v":0},9.9750000000000005E-2,9.7256250000000002E-2,9.47625E-2,9.2268749999999997E-2,8.9774999999999994E-2,8.8528124999999999E-2,8.6034374999999996E-2,8.3540624999999993E-2,8.104687499999999E-2,7.8553124999999988E-2,7.7306249999999993E-2,7.481249999999999E-2,7.2318749999999987E-2,6.9824999999999984E-2,6.7331249999999981E-2,6.4837499999999978E-2,6.2343749999999983E-2,5.9849999999999987E-2,5.7356249999999984E-2,5.4862499999999981E-2,5.2368749999999985E-2,4.9874999999999989E-2,4.7381249999999986E-2,4.4887499999999983E-2,4.2393749999999987E-2]
[{"$f":"ROW()","v":1525},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"X1633","v":0},{"$f":"Y1633","v":0},{"$f":"Z1633","v":0},{"$f":"AA1633","v":0},{"$f":"AB1633","v":0},{"$f":"AC1633","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1530},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"N1638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1534},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,{"$f":"O$661","v":0}]
[{"$f":"ROW()","v":1535},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O$662","v":0}]
[{"$f":"ROW()","v":1539},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,{"$f":"O$666","v":0}]
[{"$f":"ROW()","v":1544},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,{"$f":"O$671","v":0.37043155239999997}]
[{"$f":"ROW()","v":1549},null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1533:O1548)","v":24.458767147199996}]
[{"$f":"ROW()","v":1551},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1554},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1559},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1563},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1564},null,null,"FRC"]
["Depreciation"]
[{"$f":"ROW()","v":1573},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P1519<0,P1519,IF($D1573=\"Land\",0,IF(P1501<1,P1519,MAX(MIN(IF(P1501>0,(P1519/P1501)*P$9,0),P1519*P$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1578},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P1524<0,P1524,IF($D1578=\"Land\",0,IF(P1506<1,P1524,MAX(MIN(IF(P1506>0,(P1524/P1506)*P$9,0),P1524*P$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1580},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P1526<0,P1526,IF($D1580=\"Land\",0,IF(P1508<1,P1526,MAX(MIN(IF(P1508>0,(P1526/P1508)*P$9,0),P1526*P$9),0))))","v":-9.2607888099999994E-2},-9.2607888099999994E-2,-9.2607888100000008E-2,-9.2607888100000008E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1583},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(P1529<0,P1529,IF($D1583=\"Land\",0,IF(P1511<1,P1529,MAX(MIN(IF(P1511>0,(P1529/P1511)*P$9,0),P1529*P$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1588},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1592},null,null,"Regulators"]
[{"$f":"ROW()","v":1593},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1597},null,null,"Vehicle"]
[{"$f":"ROW()","v":1602},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":1607},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1609},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1612},null,null,"Buildings"]
[{"$f":"ROW()","v":1617},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1621},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1605:S1620)","v":0},null,null,null,null,{"$f":"SUM(X1605:X1620)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":1627},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,{"$f":"O1519+O1537+O1555+O1573+O1591 + O1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1631},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,{"$f":"O1523+O1541+O1559+O1577+O1595 + O1613","v":16.516205743799997},15.855557514047996,15.194909284295996,14.534261054543997,13.873612824791996,13.543288709915997,12.882640480163996,12.221992250411997,11.561344020659996,10.900695790907996,10.570371676031996,9.9097234462799975,9.2490752165279968,8.5884269867759961,7.9277787570239964,7.2671305272719966,6.6064822975199968,5.9458340677679971,5.2851858380159973,4.6245376082639975,3.9638893785119977,3.303241148759998,2.6425929190079982,1.9819446892559986,1.3212964595039991,0.66064822975199955]
[{"$f":"ROW()","v":1636},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,{"$f":"O1528+O1546+O1564+O1582+O1600 + O1618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1638},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,{"$f":"O1530+O1548+O1566+O1584+O1602 + O1620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":1646},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$70","v":20},{"$f":"(Q1646-Q$9)*(Q1646>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":1650},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$74","v":25},{"$f":"(Q1650-Q$9)*(Q1650>R$9)","v":24},23,22,21.5,20.5,19.5,18.5,17.5,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":1651},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$75","v":10},{"$f":"(Q1651-Q$9)*(Q1651>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":1656},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$80","v":0},{"$f":"(Q1656-Q$9)*(Q1656>R$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1660},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1768","v":0},1.4195660000000001,1.3485877000000002,1.2776094000000002,1.2066311000000003,1.1711419500000002,1.1001636500000003,1.0291853500000003,0.95820705000000028,0.88722875000000023,0.85173960000000026,0.78076130000000021,0.70978300000000016,0.63880470000000011,0.56782640000000006,{"$f":"AD1768","v":0.49684810000000007},0.42586980000000008,0.35489150000000008,0.28391320000000009,0.21293490000000007,{"$f":"AI1768","v":0.14195660000000004},{"$f":"AJ1768","v":7.0978300000000022E-2},{"$f":"AK1768","v":0},{"$f":"AL1768","v":0},{"$f":"AM1768","v":0}]
[{"$f":"ROW()","v":1665},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1773","v":0},0.73165236000000011,0.71336105100000013,0.69506974200000016,0.67677843300000018,0.66763277850000013,0.64934146950000016,0.63105016050000018,0.6127588515000002,0.59446754250000022,0.58532188800000018,0.5670305790000002,0.54873927000000022,0.53044796100000025,0.51215665200000027,0.49386534300000023,0.4755740340000002,0.45728272500000017,0.43899141600000013,0.42070010700000016,0.40240879800000018,0.38411748900000015,0.36582618000000011,0.34753487100000013,0.32924356200000016]
[{"$f":"ROW()","v":1666},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1672},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1780","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI1780","v":0},0,0,0,0]
[{"$f":"ROW()","v":1675},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1783","v":0},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"]
[{"$f":"ROW()","v":1680},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$662","v":0}]
[{"$f":"ROW()","v":1685},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$667","v":0}]
[{"$f":"ROW()","v":1689},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$671","v":1.0571946E-3}]
[{"$f":"ROW()","v":1694},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1678:P1693)","v":30.42817248459999}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1701},null,null,"Regulators"]
[{"$f":"ROW()","v":1704},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":1709},null,null,"FRC"]
[{"$f":"ROW()","v":1710},null,null,"Land"]
[{"$f":"ROW()","v":1714},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q1660<0,Q1660,IF($D1714=\"Land\",0,IF(Q1642<1,Q1660,MAX(MIN(IF(Q1642>0,(Q1660/Q1642)*Q$9,0),Q1660*Q$9),0))))","v":-7.0978300000000008E-2},-7.0978300000000008E-2,-7.0978300000000008E-2,-3.5489150000000011E-2,-7.0978300000000008E-2,-7.0978300000000022E-2,-7.0978300000000022E-2,-7.0978300000000022E-2,-3.5489150000000011E-2,-7.0978300000000022E-2,-7.0978300000000022E-2,-7.0978300000000022E-2,-7.0978300000000008E-2,-7.0978300000000008E-2,-7.0978300000000008E-2,-7.0978300000000008E-2,-7.0978300000000022E-2,-7.0978300000000022E-2,-7.0978300000000022E-2,-7.0978300000000022E-2,-7.0978300000000022E-2,0,0,0]
[{"$f":"ROW()","v":1718},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q1664<0,Q1664,IF($D1718=\"Land\",0,IF(Q1646<1,Q1664,MAX(MIN(IF(Q1646>0,(Q1664/Q1646)*Q$9,0),Q1664*Q$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1723},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q1669<0,Q1669,IF($D1723=\"Land\",0,IF(Q1651<1,Q1669,MAX(MIN(IF(Q1651>0,(Q1669/Q1651)*Q$9,0),Q1669*Q$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1724},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Q1670<0,Q1670,IF($D1724=\"Land\",0,IF(Q1652<1,Q1670,MAX(MIN(IF(Q1652>0,(Q1670/Q1652)*Q$9,0),Q1670*Q$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1730},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1714:Q1729)","v":-1.3025124578499996},-1.3025124578499996,-1.3025124578499996,-0.65125622892499979,-1.3023803085249994,-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,-0.65112407959999974,-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,-1.3022481591999995,-0.82155649419999988,-0.82155649419999988,-0.82155649419999988]
[{"$f":"ROW()","v":1733},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1738},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1739},null,null,"Buildings"]
[{"$f":"ROW()","v":1743},null,null,"Information Technology"]
[{"$f":"ROW()","v":1748},null,null,"Total"]
[{"$f":"ROW()","v":1751},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":1753},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":1759},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1762},null,null,"Telemetry and Monitoring"]
["Closing Asset Value"]
[{"$f":"ROW()","v":1768},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1660+P1678+P1696+P1714+P1732 + P1750","v":1.4195660000000001},1.3485877000000002,1.2776094000000002,1.2066311000000003,1.1711419500000002,1.1001636500000003,1.0291853500000003,0.95820705000000028,0.88722875000000023,0.85173960000000026,0.78076130000000021,0.70978300000000016,0.63880470000000011,0.56782640000000006,0.49684810000000007,0.42586980000000008,0.35489150000000008,0.28391320000000009,0.21293490000000007,0.14195660000000004,7.0978300000000022E-2,0,0,0,0]
[{"$f":"ROW()","v":1772},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1664+P1682+P1700+P1718+P1736 + P1754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1777},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1669+P1687+P1705+P1723+P1741 + P1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1780},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1672+P1690+P1708+P1726+P1744 + P1762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1782},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1674+P1692+P1710+P1728+P1746 + P1764","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1787},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$66","v":20},{"$f":"(R1787-R$9)*(R1787>S$9)","v":19},18,17.5,16.5,15.5,14.5,13.5,13,12,11,10,9,8,7,6,5,4,{"$f":"(AI1787-AI$9)*(AI1787>AJ$9)","v":3},{"$f":"(AJ1787-AJ$9)*(AJ1787>AK$9)","v":2},{"$f":"(AK1787-AK$9)*(AK1787>AL$9)","v":1},{"$f":"(AL1787-AL$9)*(AL1787>AM$9)","v":0},{"$f":"(AM1787-AM$9)*(AM1787>AN$9)","v":0}]
[{"$f":"ROW()","v":1792},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$71","v":40},{"$f":"(R1792-R$9)*(R1792>S$9)","v":39},38,37.5,36.5,35.5,34.5,33.5,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[{"$f":"ROW()","v":1796},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$75","v":10},{"$f":"(R1796-R$9)*(R1796>S$9)","v":9},8,7.5,6.5,5.5,4.5,3.5,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1797},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$76","v":10},{"$f":"(R1797-R$9)*(R1797>S$9)","v":9},8,7.5,6.5,5.5,4.5,3.5,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1801},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AB$80","v":0},{"$f":"(R1801-R$9)*(R1801>S$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1806},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"X1914","v":0},{"$f":"Y1914","v":0},{"$f":"Z1914","v":0},{"$f":"AA1914","v":0},{"$f":"AB1914","v":0},{"$f":"AC1914","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1809},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1917","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1811},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1816},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1924","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1821},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1805:Q1820)","v":0},32.925599923391161,31.478894965428182,30.032190007465196,29.308837528483703,27.862132570520721,26.415427612557735,24.96872265459475,23.522017696631767,22.798665217650274,21.351960259687296,19.90525530172431,18.458550343761324,17.011845385798342,15.565140427835358,14.118435469872376,12.671730511909395,11.225025553946409,9.778320595983427,8.3316156380204447,6.8849106800574607,5.4382057220944784,3.9915007641314957,3.24243962307761]
[{"$f":"ROW()","v":1825},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$662","v":0}]
[{"$f":"ROW()","v":1826},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$663","v":12.43407671443026}]
[{"$f":"ROW()","v":1831},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$668","v":18.3162034282437}]
[{"$f":"ROW()","v":1835},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$672","v":0}]
[{"$f":"ROW()","v":1838},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$675","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1845},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1850},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1854},null,null,"FRC"]
[{"$f":"ROW()","v":1855},null,null,"Land"]
[{"$f":"ROW()","v":1860},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R1806<0,R1806,IF($D1860=\"Land\",0,IF(R1788<1,R1806,MAX(MIN(IF(R1788>0,(R1806/R1788)*R$9,0),R1806*R$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1864},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R1810<0,R1810,IF($D1864=\"Land\",0,IF(R1792<1,R1810,MAX(MIN(IF(R1792>0,(R1810/R1792)*R$9,0),R1810*R$9),0))))","v":-1.5426666901637798E-2},-1.5426666901637796E-2,-7.7133334508188989E-3,-1.5426666901637798E-2,-1.5426666901637796E-2,-1.5426666901637798E-2,-1.5426666901637798E-2,-7.7133334508188989E-3,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637796E-2,-1.5426666901637794E-2,-1.5426666901637794E-2,-1.5426666901637794E-2]
[{"$f":"ROW()","v":1869},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R1815<0,R1815,IF($D1869=\"Land\",0,IF(R1797<1,R1815,MAX(MIN(IF(R1797>0,(R1815/R1797)*R$9,0),R1815*R$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1872},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R1818<0,R1818,IF($D1872=\"Land\",0,IF(R1800<1,R1818,MAX(MIN(IF(R1800>0,(R1818/R1800)*R$9,0),R1818*R$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1874},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(R1820<0,R1820,IF($D1874=\"Land\",0,IF(R1802<1,R1820,MAX(MIN(IF(R1802>0,(R1820/R1802)*R$9,0),R1820*R$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1877},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":1883},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":1884},null,null,"Buildings"]
[{"$f":"ROW()","v":1889},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":1893},null,null,"Total"]
[{"$f":"ROW()","v":1898},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1901},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]
[{"$f":"ROW()","v":1903},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1908},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1910},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":1913},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1805+Q1823+Q1841+Q1859+Q1877 + Q1895","v":1.5187996237516901},1.4428596425641056,1.3669196613765211,1.3289496707827289,1.2530096895951444,1.1770697084075599,1.1011297272199754,1.0251897460323909,0.98721975543859863,0.91127977425101414,0.83533979306342965,0.75939981187584515,0.68345983068826066,0.60751984950067617,0.53157986831309167,0.45563988712550718,0.37969990593792263,0.30375992475033808,0.22781994356275356,0.15187996237516904,7.5939981187584521E-2,0,0,0]
[{"$f":"ROW()","v":1918},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1810+Q1828+Q1846+Q1864+Q1882 + Q1900","v":0.61706667606551191},0.60164000916387406,0.58621334226223631,0.57850000881141739,0.56307334190977953,0.54764667500814179,0.53222000810650405,0.5167933412048662,0.50908000775404727,0.49365334085240947,0.47822667395077167,0.46280000704913388,0.44737334014749608,0.43194667324585828,0.41652000634422048,0.40109333944258269,0.38566667254094489,0.37024000563930709,0.35481333873766929,0.33938667183603149,0.3239600049343937,0.3085333380327559,0.2931066711311181,0.2776800042294803]
[{"$f":"ROW()","v":1922},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1814+Q1832+Q1850+Q1868+Q1886 + Q1904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1927},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1819+Q1837+Q1855+Q1873+Q1891 + Q1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2008 Capex Account [$m nominal]"]
[{"$f":"ROW()","v":1932},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$66","v":20},{"$f":"(S1932-S$9)*(S1932>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":"(AI1932-AI$9)*(AI1932>AJ$9)","v":4},{"$f":"(AJ1932-AJ$9)*(AJ1932>AK$9)","v":3},{"$f":"(AK1932-AK$9)*(AK1932>AL$9)","v":2},{"$f":"(AL1932-AL$9)*(AL1932>AM$9)","v":1},{"$f":"(AM1932-AM$9)*(AM1932>AN$9)","v":0}]
[{"$f":"ROW()","v":1937},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$71","v":40},{"$f":"(S1937-S$9)*(S1937>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":1939},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$73","v":40},{"$f":"(S1939-S$9)*(S1939>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":1942},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$76","v":10},{"$f":"(S1942-S$9)*(S1942>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":1947},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$81","v":5},{"$f":"(S1947-S$9)*(S1947>T$9)","v":4},3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1951},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,{"$f":"X2059","v":0},{"$f":"Y2059","v":0},{"$f":"Z2059","v":0},{"$f":"AA2059","v":0},{"$f":"AB2059","v":0},{"$f":"AC2059","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1956},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2064","v":0},1.23033631628E-2,1.199577908373E-2,1.1841987044195E-2,1.1534402965125E-2,1.1226818886055E-2,1.0919234806985E-2,1.0611650727914999E-2,1.0457858688379999E-2,1.0150274609309999E-2,9.8426905302399989E-3,9.5351064511699987E-3,9.2275223720999985E-3,8.9199382930299984E-3,8.6123542139599982E-3,8.304770134889998E-3,7.9971860558199978E-3,7.6896019767499976E-3,7.3820178976799974E-3,7.0744338186099973E-3,6.7668497395399971E-3,6.4592656604699969E-3,6.1516815813999967E-3]
[{"$f":"ROW()","v":1959},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1961},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2069","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]
[{"$f":"ROW()","v":1966},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1950:R1965)","v":0},34.774588731742966,32.245435277510502,30.980858550394277,28.451705096161824,25.922551641929363,23.711971723221907,21.819965340039452,20.873962148448221,18.981955765265766,17.089949382083311,15.197942998900851,13.305936615718398,11.41393023253594,9.5219238493534846,7.6299174661710296,5.7379110829885747,3.8459046998061188,3.1075122806679154,2.3691198615297115,1.6307274423915077,0.89233502325330394,0.15394260411510002]
[{"$f":"ROW()","v":1968},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$660","v":3.2418079689817438}]
[{"$f":"ROW()","v":1971},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$663","v":11.372097809667233}]
[{"$f":"ROW()","v":1976},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$668","v":17.304209460663788}]
[{"$f":"ROW()","v":1980},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$672","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":1988},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":1990},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":1995},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":1997},null,null,"Information Technology"]
[{"$f":"ROW()","v":2000},null,null,"Land"]
[{"$f":"ROW()","v":2005},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1951<0,S1951,IF($D2005=\"Land\",0,IF(S1933<1,S1951,MAX(MIN(IF(S1933>0,(S1951/S1933)*S$9,0),S1951*S$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2009},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1955<0,S1955,IF($D2009=\"Land\",0,IF(S1937<1,S1955,MAX(MIN(IF(S1937>0,(S1955/S1937)*S$9,0),S1955*S$9),0))))","v":-4.5298240396550015E-3},-2.2649120198275008E-3,-4.5298240396550015E-3,-4.5298240396550015E-3,-4.5298240396550015E-3,-4.5298240396550024E-3,-2.2649120198275012E-3,-4.5298240396550024E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550024E-3,-4.5298240396550032E-3,-4.5298240396550041E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3,-4.5298240396550032E-3]
[{"$f":"ROW()","v":2014},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1960<0,S1960,IF($D2014=\"Land\",0,IF(S1942<1,S1960,MAX(MIN(IF(S1942>0,(S1960/S1942)*S$9,0),S1960*S$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2015},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(S1961<0,S1961,IF($D2015=\"Land\",0,IF(S1943<1,S1961,MAX(MIN(IF(S1943>0,(S1961/S1943)*S$9,0),S1961*S$9),0))))","v":-0.63714707105000001},-0.31857353552500001,-0.63714707105000001,-0.63714707105000012,-0.31857353552500001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2024},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2026},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":2029},null,null,"Buildings"]
[{"$f":"ROW()","v":2034},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":2038},null,null,"Total"]
[{"$f":"ROW()","v":2043},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2044},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]
[{"$f":"ROW()","v":2048},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2053},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":2058},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1950+R1968+R1986+R2004+R2022 + R2040","v":3.2418079689817438},3.0797175705326567,2.9986723713081131,2.836581972859026,2.6744915744099389,2.5124011759608518,2.3503107775117646,2.2692655782872211,2.107175179838134,1.9450847813890468,1.7829943829399597,1.6209039844908726,1.4588135860417852,1.2967231875926979,1.1346327891436108,0.97254239069452353,0.81045199224543629,0.64836159379634906,0.48627119534726182,0.32418079689817458,0.16209039844908729,0,0]
[{"$f":"ROW()","v":2060},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1952+R1970+R1988+R2006+R2024 + R2042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2063},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1955+R1973+R1991+R2009+R2027 + R2045","v":0.18119296158620005},0.17666313754654506,0.17439822552671755,0.16986840148706256,0.16533857744740757,0.16080875340775258,0.15627892936809759,0.15401401734827008,0.14948419330861509,0.1449543692689601,0.14042454522930509,0.1358947211896501,0.13136489714999511,0.12683507311034009,0.12230524907068509,0.11777542503103008,0.11324560099137508,0.10871577695172008,0.10418595291206507,9.9656128872410071E-2,9.5126304832755068E-2,9.0596480793100065E-2,8.6066656753445062E-2]
[{"$f":"ROW()","v":2067},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1959+R1977+R1995+R2013+R2031 + R2049","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2072},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1964+R1982+R2000+R2018+R2036 + R2054","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2073},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1965+R1983+R2001+R2019+R2037 + R2055","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2077},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$66","v":20},{"$f":"(T2077-T$9)*(T2077>U$9)","v":19.5},18.5,17.5,16.5,15.5,15,14,13,12,11,10,9,8,7,6,{"$f":"(AI2077-AI$9)*(AI2077>AJ$9)","v":5},{"$f":"(AJ2077-AJ$9)*(AJ2077>AK$9)","v":4},{"$f":"(AK2077-AK$9)*(AK2077>AL$9)","v":3},{"$f":"(AL2077-AL$9)*(AL2077>AM$9)","v":2},{"$f":"(AM2077-AM$9)*(AM2077>AN$9)","v":1}]
[{"$f":"ROW()","v":2082},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$71","v":40},{"$f":"(T2082-T$9)*(T2082>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":2087},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$76","v":10},{"$f":"(T2087-T$9)*(T2087>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":2089},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$78","v":10},{"$f":"(T2089-T$9)*(T2089>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":2092},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$81","v":5},{"$f":"(T2092-T$9)*(T2092>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":2097},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2101},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2209","v":0},1.6574945431679018,1.636775861378303,1.5953384977991054,1.5539011342199078,1.5124637706407102,1.4710264070615127,1.4503077252719139,1.4088703616927163,1.3674329981135187,1.3259956345343211,1.2845582709551235,1.243120907375926,1.2016835437967284,1.1602461802175308,1.1188088166383332,1.0773714530591356,1.035934089479938,0.99449672590074056,0.95305936232154309,0.91162199874234551,0.87018463516314803]
[{"$f":"ROW()","v":2102},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2210","v":0},0.15046118807683451,0.14858042322587409,0.14481889352395322,0.14105736382203235,0.13729583412011148,0.13353430441819061,0.13165353956723019,0.12789200986530933,0.12413048016338846,0.12036895046146759,0.11660742075954672,0.11284589105762585,0.10908436135570498,0.10532283165378412,0.10156130195186325,9.7799772249942393E-2,9.4038242548021539E-2,9.0276712846100671E-2,8.6515183144179802E-2,8.2753653442258948E-2,7.8992123740338094E-2]
[{"$f":"ROW()","v":2106},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2214","v":0},1.8829756819111192,1.6476037216722292,1.1768598011944493,0.70611588071666964,0.2353719602388899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2111},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S2095:S2110)","v":0},42.433659726435721,41.057652874645214,38.305639171064222,35.553625467483222,32.801611763902223,30.284970020560124,29.144335129008518,26.863065345905298,24.581795562802082,22.300525779698866,20.01925599659565,17.737986213492434,15.456716430389218,13.175446647286,10.894176864182782,8.6129070810795678,6.3316372979763518,5.3187512586886587,4.3058652194009683,3.2929791801132762,2.2800931408255845]
[{"$f":"ROW()","v":2116},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$663","v":8.6230471933959674}]
[{"$f":"ROW()","v":2118},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$665","v":0.72645847183105106}]
[{"$f":"ROW()","v":2121},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$668","v":19.025756157232877}]
[{"$f":"ROW()","v":2126},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$673","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":2131},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":2136},null,null,"Regulators"]
[{"$f":"ROW()","v":2139},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2145},null,null,"Land"]
[{"$f":"ROW()","v":2147},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2131:T2146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2150},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T2096<0,T2096,IF($D2150=\"Land\",0,IF(T2078<1,T2096,MAX(MIN(IF(T2078>0,(T2096/T2078)*T$9,0),T2096*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2155},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T2101<0,T2101,IF($D2155=\"Land\",0,IF(T2083<1,T2101,MAX(MIN(IF(T2083>0,(T2101/T2083)*T$9,0),T2101*T$9),0))))","v":-2.0718681789598771E-2},-4.1437363579197542E-2,-4.1437363579197542E-2,-4.1437363579197542E-2,-4.1437363579197542E-2,-2.0718681789598771E-2,-4.1437363579197542E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197535E-2,-4.1437363579197528E-2,-4.1437363579197528E-2,-4.1437363579197528E-2,-4.1437363579197521E-2,-4.1437363579197521E-2,-4.1437363579197521E-2,-4.1437363579197528E-2,-4.1437363579197521E-2,-4.1437363579197528E-2]
[{"$f":"ROW()","v":2159},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T2105<0,T2105,IF($D2159=\"Land\",0,IF(T2087<1,T2105,MAX(MIN(IF(T2087>0,(T2105/T2087)*T$9,0),T2105*T$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2160},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(T2106<0,T2106,IF($D2160=\"Land\",0,IF(T2088<1,T2106,MAX(MIN(IF(T2088>0,(T2106/T2088)*T$9,0),T2106*T$9),0))))","v":-0.2353719602388899},-0.4707439204777798,-0.47074392047777974,-0.47074392047777974,-0.2353719602388899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2165},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2149:T2164)","v":-1.3760068517904984},-2.7520137035809964,-2.7520137035809964,-2.7520137035809964,-2.5166417433421064,-1.1406348915516082,-2.281269783103216,-2.2812697831032165,-2.2812697831032165,-2.2812697831032165,-2.2812697831032165,-2.2812697831032169,-2.2812697831032169,-2.2812697831032169,-2.2812697831032169,-2.2812697831032169,-1.0128860392876915,-1.0128860392876915,-1.0128860392876915,-1.0128860392876915,-1.0128860392876915]
[{"$f":"ROW()","v":2168},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2174},null,null,"Buildings"]
[{"$f":"ROW()","v":2175},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2180},null,null,"FRC"]
["Over Depreciation"]
[{"$f":"ROW()","v":2188},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2189},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2194},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2197},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":2203},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2095+S2113+S2131+S2149+S2167 + S2185","v":10.36746649081997},10.10827982854947,9.5899065040084714,9.0715331794674725,8.5531598549264736,8.0347865303854746,7.7755998681149752,7.2572265435739771,6.7388532190329791,6.220479894491981,5.702106569950983,5.183733245409984,4.665359920868986,4.1469865963279879,3.6286132717869894,3.110239947245991,2.5918666227049925,2.073493298163994,1.5551199736229955,1.036746649081997,0.51837332454099849,0]
[{"$f":"ROW()","v":2204},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2096+S2114+S2132+S2150+S2168 + S2186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2209},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2101+S2119+S2137+S2155+S2173 + S2191","v":1.6574945431679018},1.636775861378303,1.5953384977991054,1.5539011342199078,1.5124637706407102,1.4710264070615127,1.4503077252719139,1.4088703616927163,1.3674329981135187,1.3259956345343211,1.2845582709551235,1.243120907375926,1.2016835437967284,1.1602461802175308,1.1188088166383332,1.0773714530591356,1.035934089479938,0.99449672590074056,0.95305936232154309,0.91162199874234551,0.87018463516314803,0.82874727158395056]
[{"$f":"ROW()","v":2213},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2105+S2123+S2141+S2159+S2177 + S2195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2218},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2110+S2128+S2146+S2164+S2182 + S2200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2223},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$67","v":20},{"$f":"(U2223-U$9)*(U2223>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":2226},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$70","v":20},{"$f":"(U2226-U$9)*(U2226>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":2232},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$76","v":10},{"$f":"(U2232-U$9)*(U2232>V$9)","v":9},8,7,6,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2233},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$77","v":4},{"$f":"(U2233-U$9)*(U2233>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":2238}]
[{"$f":"ROW()","v":2242},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2247},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2337","v":0},0.10582859412606954,0.1031828792729178,0.10053716441976607,9.789144956661433E-2,9.5245734713462593E-2,9.3922877286886725E-2,9.1277162433734987E-2,8.863144758058325E-2,8.5985732727431513E-2,8.3340017874279776E-2,8.0694303021128039E-2,7.8048588167976302E-2,7.5402873314824564E-2,7.2757158461672827E-2,7.011144360852109E-2,6.7465728755369353E-2,6.4820013902217616E-2,6.2174299049065879E-2,5.9528584195914142E-2,5.6882869342762404E-2]
[{"$f":"ROW()","v":2248},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2338","v":0},8.6292181532674821,8.0539369430496492,7.4786557328318173,6.9033745226139853,6.3280933123961534,6.0404527072872369,5.465171497069405,4.889890286851573,4.314609076633741,3.7393278664159091,3.1640466561980771,2.5887654459802452,2.0134842357624128,1.4382030255445806,0.86292181532674839,0.28764060510891609,0,0,0,0]
[{"$f":"ROW()","v":2252},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2342","v":0},0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2260},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$662","v":0}]
[{"$f":"ROW()","v":2262},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$664","v":0}]
[{"$f":"ROW()","v":2267},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$669","v":3.6087352708785856E-15}]
[{"$f":"ROW()","v":2271},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$673","v":0}]
[{"$f":"ROW()","v":2276},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$678","v":0}]
[{"$f":"ROW()","v":2277},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$679","v":0}]
[{"$f":"ROW()","v":2281},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$683","v":0}]
[{"$f":"ROW()","v":2286},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$688","v":0}]
[{"$f":"ROW()","v":2289},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$691","v":0}]
[{"$f":"ROW()","v":2291},null,null,"Equity Raising Cost",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,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U2242<0,U2242,IF($D2296=\"Land\",0,IF(U2224<1,U2242,MAX(MIN(IF(U2224>0,(U2242/U2224)*U$9,0),U2242*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2301},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U2247<0,U2247,IF($D2301=\"Land\",0,IF(U2229<1,U2247,MAX(MIN(IF(U2229>0,(U2247/U2229)*U$9,0),U2247*U$9),0))))","v":-2.6457148531517385E-3},-2.6457148531517385E-3,-2.6457148531517385E-3,-2.6457148531517385E-3,-1.3228574265758694E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517389E-3,-2.6457148531517393E-3,-2.6457148531517393E-3,-2.6457148531517393E-3,-2.6457148531517393E-3,-2.6457148531517393E-3,-2.6457148531517398E-3,-2.6457148531517398E-3]
[{"$f":"ROW()","v":2305},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U2251<0,U2251,IF($D2305=\"Land\",0,IF(U2233<1,U2251,MAX(MIN(IF(U2233>0,(U2251/U2233)*U$9,0),U2251*U$9),0))))","v":-0.42718277605226546},-0.42718277605226546,-0.4271827760522654,-0.4271827760522654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2306},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(U2252<0,U2252,IF($D2306=\"Land\",0,IF(U2234<1,U2252,MAX(MIN(IF(U2234>0,(U2252/U2234)*U$9,0),U2252*U$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2310},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U2294:U2309)","v":-1.6868223199310017},-1.6868223199310017,-1.6868223199310015,-1.6868223199310015,-0.62981977193936811,-1.2596395438787362,-1.2596395438787362,-1.2596395438787362,-1.2596395438787362,-1.2596395438787362,-1.259639543878736,-1.2596395438787362,-1.259639543878736,-1.259639543878736,-1.2596395438787362,-0.97199893876981991,-0.68435833366090382,-0.68435833366090382,-0.68435833366090382,-0.68435833366090382]
[{"$f":"ROW()","v":2315},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":2318},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2320},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":2325},null,null,"FRC"]
[{"$f":"ROW()","v":2330},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2240+T2258+T2276+T2294 + T2312","v":8.0041545077676357},7.6039467823792535,7.2037390569908712,6.8035313316024899,6.4033236062141086,6.2032197435199175,5.8030120181315361,5.4028042927431539,5.0025965673547717,4.6023888419663903,4.202181116578009,3.8019733911896272,3.4017656658012454,3.0015579404128636,2.6013502150244818,2.2011424896361,1.8009347642477183,1.4007270388593365,1.0005193134709547,0.60031158808257279,0.20010386269419095]
[{"$f":"ROW()","v":2334},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2244+T2262+T2280+T2298 + T2316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2335},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2245+T2263+T2281+T2299 + T2317","v":0.2488070467194877},0.24258687055150049,0.23636669438351329,0.23014651821552609,0.22392634204753889,0.22081625396354529,0.21459607779555809,0.20837590162757089,0.20215572545958368,0.19593554929159648,0.18971537312360928,0.18349519695562208,0.17727502078763488,0.17105484461964768,0.16483466845166048,0.1586144922836733,0.1523943161156861,0.1461741399476989,0.1399539637797117,0.13373378761172453,0.12751361144373735]
[{"$f":"ROW()","v":2339},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2249+T2267+T2285+T2303 + T2321","v":3.6087352708785856E-15},3.2478617437907271E-15,2.8869882167028686E-15,2.5261146896150101E-15,2.1652411625271516E-15,1.9848043989832224E-15,1.6239308718953637E-15,1.2630573448075051E-15,9.0218381771964659E-16,5.4131029063178791E-16,1.8043676354392929E-16,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2344},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2254+T2272+T2290+T2308 + T2326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2011 (Jul-10 to Jun-11) Capex Account [$m nominal]"]
[{"$f":"ROW()","v":2349},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$66","v":20},{"$f":"(V2349-V$9)*(V2349>W$9)","v":19},18,17,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,{"$f":"(AI2349-AI$9)*(AI2349>AJ$9)","v":6.5},{"$f":"(AJ2349-AJ$9)*(AJ2349>AK$9)","v":5.5},{"$f":"(AK2349-AK$9)*(AK2349>AL$9)","v":4.5},{"$f":"(AL2349-AL$9)*(AL2349>AM$9)","v":3.5},{"$f":"(AM2349-AM$9)*(AM2349>AN$9)","v":2.5}]
[{"$f":"ROW()","v":2354},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$71","v":40},{"$f":"(V2354-V$9)*(V2354>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":2359},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$76","v":10},{"$f":"(V2359-V$9)*(V2359>W$9)","v":9},8,7,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2363},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$80","v":0},{"$f":"(V2363-V$9)*(V2363>W$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2364},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$81","v":5},{"$f":"(V2364-V$9)*(V2364>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":2368},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"X2458","v":0},{"$f":"Y2458","v":0},{"$f":"Z2458","v":0},{"$f":"AA2458","v":0},{"$f":"AB2458","v":0},{"$f":"AC2458","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2373},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2463","v":0},0.17932409334793159,0.17484099101423331,0.17035788868053503,0.16587478634683675,0.1636332351799876,0.15915013284628932,0.15466703051259104,0.15018392817889276,0.14570082584519448,0.1412177235114962,0.13673462117779792,0.13225151884409964,0.12776841651040136,0.12328531417670306,0.11880221184300477,0.11431910950930647,0.10983600717560818,0.10535290484190989,0.10086980250821159]
[{"$f":"ROW()","v":2378},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2468","v":0},4.043324311658858,3.0324932337441437,2.0216621558294294,1.0108310779147147,0.50541553895735736,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2380},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2470","v":0},0,0,0,{"$f":"X2470","v":0},0,0,0,0,0,{"$f":"AD2470","v":0},{"$f":"AE2470","v":0},{"$f":"AF2470","v":0},{"$f":"AG2470","v":0},{"$f":"AH2470","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2383},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U2367:U2382)","v":0},38.809177634956399,35.738203473111916,32.667229311267434,29.596255149422959,28.060768068500714,25.49520944561359,23.43506636168382,21.374923277754053,19.314780193824284,17.254637109894517,15.194494025964753,13.168695803376924,11.177242442131035,9.1857890808851508,7.1943357196392625,5.2028823583933752,3.8617895580653121,3.1710573186550737,2.4803250792448353]
[{"$f":"ROW()","v":2388},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$663","v":9.6934646070705082}]
[{"$f":"ROW()","v":2392},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$667","v":1.0991493756209922}]
[{"$f":"ROW()","v":2393},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$668","v":19.510816827534729}]
[{"$f":"ROW()","v":2397},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$672","v":0}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":2407},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$682","v":0}]
[{"$f":"ROW()","v":2409},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$684","v":0}]
[{"$f":"ROW()","v":2412},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$687","v":0}]
[{"$f":"ROW()","v":2417},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$692","v":0}]
[{"$f":"ROW()","v":2421},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V2367<0,V2367,IF($D2421=\"Land\",0,IF(V2349<1,V2367,MAX(MIN(IF(V2349>0,(V2367/V2349)*V$9,0),V2367*V$9),0))))","v":-0.16838428502075128},-0.16838428502075131,-0.16838428502075128,-8.4192142510375656E-2,-0.16838428502075128,-0.16838428502075131,-0.16838428502075128,-0.16838428502075131,-0.16838428502075131,-0.16838428502075131,-0.16838428502075131,-0.16838428502075131,-0.16838428502075131,-0.16838428502075134,-0.16838428502075134,-0.16838428502075134,-0.16838428502075134,-0.16838428502075134,-0.16838428502075137]
[{"$f":"ROW()","v":2422},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V2368<0,V2368,IF($D2422=\"Land\",0,IF(V2350<1,V2368,MAX(MIN(IF(V2350>0,(V2368/V2350)*V$9,0),V2368*V$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2426},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V2372<0,V2372,IF($D2426=\"Land\",0,IF(V2354<1,V2372,MAX(MIN(IF(V2354>0,(V2372/V2354)*V$9,0),V2372*V$9),0))))","v":-5.7128873117388481E-3},-5.7128873117388481E-3,-5.7128873117388481E-3,-2.8564436558694241E-3,-5.7128873117388472E-3,-5.7128873117388472E-3,-5.7128873117388472E-3,-5.7128873117388472E-3,-5.7128873117388464E-3,-5.7128873117388464E-3,-5.7128873117388455E-3,-5.7128873117388455E-3,-5.7128873117388455E-3,-5.7128873117388446E-3,-5.7128873117388446E-3,-5.7128873117388438E-3,-5.7128873117388429E-3,-5.7128873117388438E-3,-5.7128873117388429E-3]
[{"$f":"ROW()","v":2431},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V2377<0,V2377,IF($D2431=\"Land\",0,IF(V2359<1,V2377,MAX(MIN(IF(V2359>0,(V2377/V2359)*V$9,0),V2377*V$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2436},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(V2382<0,V2382,IF($D2436=\"Land\",0,IF(V2364<1,V2382,MAX(MIN(IF(V2364>0,(V2382/V2364)*V$9,0),V2382*V$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":2441},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2446},null,null,"Buildings"]
[{"$f":"ROW()","v":2448},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":2451},null,null,"Telemetry and Monitoring"]
["Closing Asset Value"]
[{"$f":"ROW()","v":2460},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2370+U2388+U2406+U2424 + U2442","v":9.6934646070705082},9.2087913767169827,8.7241181463634572,8.2394449160099317,7.9971083008331689,7.5124350704796434,7.0277618401261179,6.5430886097725924,6.0584153794190669,5.5737421490655414,5.0890689187120159,4.6043956883584904,4.1197224580049649,3.6350492276514395,3.150375997297914,2.6657027669443889,2.1810295365908638,1.6963563062373386,1.2116830758838133,0.72700984553028802]
[{"$f":"ROW()","v":2465},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2375+U2393+U2411+U2429 + U2447","v":19.510816827534729},18.210095705699079,16.909374583863432,15.608653462027783,14.958292901109958,13.65757177927431,12.356850657438661,11.056129535603013,9.7554084137673645,8.454687291931716,7.1539661700960675,5.853245048260419,4.5525239264247706,3.2518028045891221,1.9510816827534732,0.65036056091782446,0,0,0,0]
[{"$f":"ROW()","v":2467},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2377+U2395+U2413+U2431 + U2449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2470},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2380+U2398+U2416+U2434 + U2452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":2477},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$67","v":20},{"$f":"(W2477-W$9)*(W2477>X$9)","v":19},18,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5]
[{"$f":"ROW()","v":2480},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$70","v":20},{"$f":"(W2480-W$9)*(W2480>X$9)","v":19},18,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5]
[{"$f":"ROW()","v":2485},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$75","v":10},{"$f":"(W2485-W$9)*(W2485>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":2489},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$79","v":4},{"$f":"(W2489-W$9)*(W2489>X$9)","v":3},2,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2494},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2584","v":0},2.7578211230512757,2.619930066898712,2.4820390107461483,2.4130934826698662,2.2752024265173025,2.1373113703647388,1.9994203142121751,1.8615292580596114,{"$f":"AD2584","v":1.7236382019070478},1.5857471457544841,1.4478560896019201,1.3099650334493562,1.1720739772967925,{"$f":"AI2584","v":1.0341829211442286},{"$f":"AJ2584","v":0.8962918649916648},{"$f":"AK2584","v":0.75840080883910099},{"$f":"AL2584","v":0.62050975268653719},{"$f":"AM2584","v":0.48261869653397338}]
[{"$f":"ROW()","v":2495},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,{"$f":"X2585","v":0},{"$f":"Y2585","v":0},{"$f":"Z2585","v":0},{"$f":"AA2585","v":0},{"$f":"AB2585","v":0},{"$f":"AC2585","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2501},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2591","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]
[{"$f":"ROW()","v":2504},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"X2594","v":0},{"$f":"Y2594","v":0},{"$f":"Z2594","v":0},{"$f":"AA2594","v":0},{"$f":"AB2594","v":0},{"$f":"AC2594","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2506},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI2596","v":0},0,0,0,0]
[{"$f":"ROW()","v":2509},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2514},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$662","v":0}]
[{"$f":"ROW()","v":2518},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$666","v":0.23227413662935995}]
[{"$f":"ROW()","v":2523},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$671","v":3.0939233638434467}]
[{"$f":"ROW()","v":2524},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$672","v":0}]
[{"$f":"ROW()","v":2530},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$678","v":0}]
[{"$f":"ROW()","v":2533},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$681","v":0}]
[{"$f":"ROW()","v":2538},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$686","v":0}]
[{"$f":"ROW()","v":2539},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$687","v":0}]
[{"$f":"ROW()","v":2543},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$691","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":2552},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W2498<0,W2498,IF($D2552=\"Land\",0,IF(W2480<1,W2498,MAX(MIN(IF(W2480>0,(W2498/W2480)*W$9,0),W2498*W$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2553},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W2499<0,W2499,IF($D2553=\"Land\",0,IF(W2481<1,W2499,MAX(MIN(IF(W2481>0,(W2499/W2481)*W$9,0),W2499*W$9),0))))","v":-1.0910543511418621E-2},-1.0910543511418621E-2,-5.4552717557093105E-3,-1.0910543511418621E-2,-1.0910543511418621E-2,-1.0910543511418621E-2,-1.0910543511418621E-2,-1.0910543511418621E-2,-1.0910543511418621E-2,-1.0910543511418621E-2,-1.0910543511418621E-2,-1.0910543511418621E-2,-1.0910543511418621E-2,-1.0910543511418621E-2,-1.0910543511418621E-2,-1.0910543511418619E-2,-1.0910543511418619E-2,-1.0910543511418619E-2]
[{"$f":"ROW()","v":2559},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W2505<0,W2505,IF($D2559=\"Land\",0,IF(W2487<1,W2505,MAX(MIN(IF(W2487>0,(W2505/W2487)*W$9,0),W2505*W$9),0))))","v":-0.77348084096086167},-0.77348084096086167,-0.38674042048043089,-0.77348084096086167,-0.38674042048043089,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2562},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(W2508<0,W2508,IF($D2562=\"Land\",0,IF(W2490<1,W2508,MAX(MIN(IF(W2490>0,(W2508/W2490)*W$9,0),W2508*W$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2567},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":2568},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":2572},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":2577},null,null,"Information Technology"]
[{"$f":"ROW()","v":2580},null,null,"Land"]
[{"$f":"ROW()","v":2582},null,null,"Total"]
[{"$f":"ROW()","v":2588},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2498+V2516+V2534+V2552 + V2570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2591},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2501+V2519+V2537+V2555 + V2573","v":0.74024732445122077},0.72174114133994027,0.70323495822865978,0.69398186667301953,0.67547568356173904,0.65696950045045854,0.63846331733917805,0.61995713422789755,0.60145095111661706,0.58294476800533657,0.56443858489405607,0.54593240178277558,0.52742621867149508,0.50892003556021459,0.49041385244893404,0.47190766933765349,0.45340148622637294,0.43489530311509239,0.41638912000381184]
[{"$f":"ROW()","v":2596},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2506+V2524+V2542+V2560 + V2578","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2597},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2507+V2525+V2543+V2561 + V2579","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2013 (Jul-12 to Jun-13) Capex Account [$m nominal]"]
[{"$f":"ROW()","v":2606},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$69","v":20},{"$f":"(X2606-X$9)*(X2606>Y$9)","v":19},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5]
[{"$f":"ROW()","v":2609},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$72","v":40},{"$f":"(X2609-X$9)*(X2609>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":2611},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$74","v":15},{"$f":"(X2611-X$9)*(X2611>Y$9)","v":14},13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[{"$f":"ROW()","v":2616},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$79","v":4},{"$f":"(X2616-X$9)*(X2616>Y$9)","v":3},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2621},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2711","v":0},20.075667459256032,19.071884086293231,18.569992399811831,17.56620902684903,16.56242565388623,15.558642280923427,14.554858907960625,{"$f":"AD2711","v":13.551075534997823},12.547292162035021,11.543508789072218,10.539725416109416,9.5359420431466138,{"$f":"AI2711","v":8.5321586701838115},{"$f":"AJ2711","v":7.5283752972210101},{"$f":"AK2711","v":6.5245919242582087},{"$f":"AL2711","v":5.5208085512954073},{"$f":"AM2711","v":4.5170251783326059}]
[{"$f":"ROW()","v":2625},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2626},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2022835869308026,1.1722264972575325,1.1571979524208975,1.1271408627476274,1.0970837730743572,1.0670266834010871,1.0369695937278169,1.0069125040545468,0.97685541438127677,0.94679832470800673,0.9167412350347367,0.88668414536146667,0.85662705568819664,0.8265699660149266,0.79651287634165657,0.76645578666838654,0.73639869699511651]
[{"$f":"ROW()","v":2630},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.9822222006685868,3.5839999806017282,3.3848888705682989,2.9866666505014403,2.5884444304345817,2.1902222103677231,1.7919999903008643,1.3937777702340055,0.99555555016714681,0.59733333010028811,0.19911111003342935,0,0,0,0,0,0]
[{"$f":"ROW()","v":2635},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2725","v":0},0,{"$f":"X2725","v":0},0,0,0,0,0,{"$f":"AD2725","v":0},{"$f":"AE2725","v":0},{"$f":"AF2725","v":0},{"$f":"AG2725","v":0},{"$f":"AH2725","v":0},0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2640},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$661","v":0}]
[{"$f":"ROW()","v":2645},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$666","v":3.9022498108794903E-3}]
[{"$f":"ROW()","v":2648},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$669","v":3.9822222006685868}]
[{"$f":"ROW()","v":2654},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$675","v":0}]
[{"$f":"ROW()","v":2655},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2639:W2654)","v":76.971122147581582}]
[{"$f":"ROW()","v":2660},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$681","v":0}]
[{"$f":"ROW()","v":2664},null,null,"Buildings",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":2667},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$688","v":0}]
[{"$f":"ROW()","v":2669},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$690","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":2677},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X2623<0,X2623,IF($D2677=\"Land\",0,IF(X2605<1,X2623,MAX(MIN(IF(X2605>0,(X2623/X2605)*X$9,0),X2623*X$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2683},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X2629<0,X2629,IF($D2683=\"Land\",0,IF(X2611<1,X2629,MAX(MIN(IF(X2611>0,(X2629/X2611)*X$9,0),X2629*X$9),0))))","v":-1.3529790468024443},-0.67648952340122204,-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024441,-1.3529790468024443,-1.3529790468024443,-1.3529790468024443,-1.3529790468024443,-1.3529790468024443,-1.3529790468024445,-1.3529790468024443,-0.67648952340122226,0]
[{"$f":"ROW()","v":2684},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X2630<0,X2630,IF($D2684=\"Land\",0,IF(X2612<1,X2630,MAX(MIN(IF(X2612>0,(X2630/X2612)*X$9,0),X2630*X$9),0))))","v":-0.3982222200668587},-0.19911111003342935,-0.3982222200668587,-0.3982222200668587,-0.3982222200668587,-0.39822222006685876,-0.39822222006685876,-0.3982222200668587,-0.3982222200668587,-0.39822222006685876,-0.19911111003342935,0,0,0,0,0,0]
[{"$f":"ROW()","v":2689},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(X2635<0,X2635,IF($D2689=\"Land\",0,IF(X2617<1,X2635,MAX(MIN(IF(X2617>0,(X2635/X2617)*X$9,0),X2635*X$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2693},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$714","v":0}]
[{"$f":"ROW()","v":2698},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$719","v":0}]
[{"$f":"ROW()","v":2701},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$722","v":0}]
[{"$f":"ROW()","v":2703},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$724","v":0}]
[{"$f":"ROW()","v":2706},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$727","v":0}]
[{"$f":"ROW()","v":2712},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2622+W2640+W2658+W2676 + W2694","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2713},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2623+W2641+W2659+W2677 + W2695","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2718},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2628+W2646+W2664+W2682 + W2700","v":4.3068220565307636},4.1991515051174941,4.1453162294108594,4.03764567799759,3.929975126584321,3.822304575171052,3.7146340237577831,3.6069634723445141,3.4992929209312451,3.3916223695179761,3.2839518181047072,3.1762812666914382,3.0686107152781692,2.9609401638649002,2.8532696124516312,2.7455990610383623,2.6379285096250933,2.5302579582118243]
[{"$f":"ROW()","v":2722},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2632+W2650+W2668+W2686 + W2704","v":5.0533368029508443},3.790002602213133,3.1583355018442774,1.8950013011065665,0.63166710036885543,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2727},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W2711:W2726)","v":76.971122147581582},71.712368005210109,69.082990934024366,63.824236791652901,58.565482649281428,53.938395607278792,49.942975665645037,45.947555724011266,41.952135782377496,37.956715840743733,33.961295899109963,30.164987067509621,26.567789345942714,22.97059162437581,19.3733939028089,15.776196181241993,12.85548798307631,10.611269308311847]
[{"$f":"ROW()","v":2730},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$66","v":20},{"$f":"(Y2730-Y$9)*(Y2730>Z$9)","v":19.5},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,{"$f":"(AI2730-AI$9)*(AI2730>AJ$9)","v":9.5},{"$f":"(AJ2730-AJ$9)*(AJ2730>AK$9)","v":8.5},{"$f":"(AK2730-AK$9)*(AK2730>AL$9)","v":7.5},{"$f":"(AL2730-AL$9)*(AL2730>AM$9)","v":6.5},{"$f":"(AM2730-AM$9)*(AM2730>AN$9)","v":5.5}]
[{"$f":"ROW()","v":2732},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$68","v":20},{"$f":"(Y2732-Y$9)*(Y2732>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":2737},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$73","v":40},{"$f":"(Y2737-Y$9)*(Y2737>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":2739},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$75","v":10},{"$f":"(Y2739-Y$9)*(Y2739>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":2742},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$78","v":10},{"$f":"(Y2742-Y$9)*(Y2742>Z$9)","v":9.5},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":2751},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.87749797,16.455560520750002,15.611685622250002,14.767810723750003,13.923935825250002,13.080060926750003,12.236186028250003,11.392311129750002,10.548436231250001,9.7045613327500018,8.8606864342500025,8.0168115357500014,7.1729366372500012,6.329061738750001,5.4851868402500008,4.6413119417500006]
[{"$f":"ROW()","v":2756},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,30.096388690000008,29.093175733666676,27.086749821000009,25.080323908333341,23.073897995666673,21.067472083000006,19.061046170333338,17.05462025766667,15.048194345000002,13.041768432333335,11.035342519666667,9.0289166069999993,7.0224906943333334,5.0160647816666666,3.0096388689999998,1.0032129563333334]
[{"$f":"ROW()","v":2759},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2849","v":0},3.2356692511648499,2.8312105947692436,2.022293281978031,1.2133759691868187,0.40445865639560619,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2761},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2851","v":0},0,0,0,0,0,0,{"$f":"AD2851","v":0},{"$f":"AE2851","v":0},{"$f":"AF2851","v":0},{"$f":"AG2851","v":0},{"$f":"AH2851","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2766},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$660","v":4.7480000000000002}]
[{"$f":"ROW()","v":2768},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$662","v":0}]
[{"$f":"ROW()","v":2771},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$665","v":0.66340935999999984}]
[{"$f":"ROW()","v":2776},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$670","v":0}]
[{"$f":"ROW()","v":2780},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$674","v":0}]
[{"$f":"ROW()","v":2785},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$679","v":0}]
[{"$f":"ROW()","v":2788},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$682","v":0}]
[{"$f":"ROW()","v":2790},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$684","v":0}]
[{"$f":"ROW()","v":2795},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$689","v":0}]
[{"$f":"ROW()","v":2797},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$691","v":0}]
[{"$f":"ROW()","v":2800},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T2784:T2799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2805},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y2751<0,Y2751,IF($D2805=\"Land\",0,IF(Y2733<1,Y2751,MAX(MIN(IF(Y2733>0,(Y2751/Y2733)*Y$9,0),Y2751*Y$9),0))))","v":-0.42193744924999999},-0.84387489850000008,-0.84387489850000008,-0.84387489850000019,-0.84387489850000008,-0.84387489850000019,-0.84387489850000019,-0.84387489850000019,-0.84387489850000008,-0.84387489850000019,-0.84387489850000019,-0.84387489850000019,-0.84387489850000019,-0.84387489850000008,-0.84387489850000008,-0.84387489850000008]
[{"$f":"ROW()","v":2809},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y2755<0,Y2755,IF($D2809=\"Land\",0,IF(Y2737<1,Y2755,MAX(MIN(IF(Y2737>0,(Y2755/Y2737)*Y$9,0),Y2755*Y$9),0))))","v":-0.11949614249591874},-0.23899228499183747,-0.23899228499183744,-0.23899228499183744,-0.23899228499183744,-0.23899228499183742,-0.23899228499183742,-0.23899228499183742,-0.23899228499183739,-0.23899228499183739,-0.23899228499183736,-0.23899228499183736,-0.23899228499183733,-0.23899228499183733,-0.23899228499183731,-0.23899228499183733]
[{"$f":"ROW()","v":2814},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y2760<0,Y2760,IF($D2814=\"Land\",0,IF(Y2742<1,Y2760,MAX(MIN(IF(Y2742>0,(Y2760/Y2742)*Y$9,0),Y2760*Y$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2815},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Y2761<0,Y2761,IF($D2815=\"Land\",0,IF(Y2743<1,Y2761,MAX(MIN(IF(Y2743>0,(Y2761/Y2743)*Y$9,0),Y2761*Y$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2821},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$715","v":0}]
[{"$f":"ROW()","v":2824},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$718","v":0}]
[{"$f":"ROW()","v":2826},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$720","v":0}]
[{"$f":"ROW()","v":2829},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$723","v":0}]
[{"$f":"ROW()","v":2834},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$728","v":0}]
[{"$f":"ROW()","v":2838},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2748+X2766+X2784+X2802 + X2820","v":4.7480000000000002},4.6293000000000006,4.3919000000000006,4.1545000000000005,3.9171000000000005,3.6797000000000004,3.4423000000000004,3.2049000000000003,2.9675000000000002,2.7301000000000002,2.4927000000000001,2.2553000000000001,2.0179,1.7805,1.5430999999999999,1.3056999999999999,1.0682999999999998]
[{"$f":"ROW()","v":2843},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2753+X2771+X2789+X2807 + X2825","v":0.64878114988326829},0.64067138550972746,0.62445185676264581,0.60823232801556415,0.59201279926848249,0.57579327052140084,0.55957374177431918,0.54335421302723741,0.52713468428015564,0.51091515553307398,0.49469562678599227,0.47847609803891056,0.46225656929182884,0.44603704054474713,0.42981751179766542,0.41359798305058371,0.39737845430350199]
[{"$f":"ROW()","v":2844},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2754+X2772+X2790+X2808 + X2826","v":6.0650000000000005E-4},5.9891875000000008E-4,5.8375625000000003E-4,5.6859374999999998E-4,5.5343124999999993E-4,5.3826874999999988E-4,5.2310624999999983E-4,5.0794374999999989E-4,4.9278124999999995E-4,4.7761874999999995E-4,4.6245624999999996E-4,4.4729374999999996E-4,4.3213124999999996E-4,4.1696874999999997E-4,4.0180624999999997E-4,3.8664374999999998E-4,3.7148124999999998E-4]
[{"$f":"ROW()","v":2848},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2758+X2776+X2794+X2812 + X2830","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2853},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2763+X2781+X2799+X2817 + X2835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2014 (Jul to Dec-14) Capex Account [$m nominal]"]
[{"$f":"ROW()","v":2858},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$67","v":20},{"$f":"(Z2858-Z$9)*(Z2858>AA$9)","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":2863},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$72","v":40},{"$f":"(Z2863-Z$9)*(Z2863>AA$9)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26]
[{"$f":"ROW()","v":2867},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$76","v":10},{"$f":"(Z2867-Z$9)*(Z2867>AA$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":2872},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$81","v":5},{"$f":"(Z2872-Z$9)*(Z2872>AA$9)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2873}]
[{"$f":"ROW()","v":2877},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2967","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2882},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.15234791913466125,0.14853922115629473,0.1447305231779282,0.14092182519956167,0.13711312722119515,0.13330442924282862,0.12949573126446209,0.12568703328609557,0.12187833530772904,0.11806963732936251,0.11426093935099599,0.11045224137262946,0.10664354339426294,0.10283484541589641,9.9026147437529868E-2]
[{"$f":"ROW()","v":2887},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X2977","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AI2977","v":0},0,0,0,0]
[{"$f":"ROW()","v":2889},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":2897},null,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$664","v":0}]
[{"$f":"ROW()","v":2901},null,null,"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$668","v":16.512600061659338}]
[{"$f":"ROW()","v":2902},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$669","v":0.37228221552655355}]
[{"$f":"ROW()","v":2906},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$673","v":0}]
[{"$f":"ROW()","v":2911},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$678","v":0}]
[{"$f":"ROW()","v":2916},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$683","v":0}]
[{"$f":"ROW()","v":2918},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$685","v":0}]
[{"$f":"ROW()","v":2921},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$688","v":0}]
[{"$f":"ROW()","v":2926},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$693","v":0}]
[{"$f":"ROW()","v":2930},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z2876<0,Z2876,IF($D2930=\"Land\",0,IF(Z2858<1,Z2876,MAX(MIN(IF(Z2858>0,(Z2876/Z2858)*Z$9,0),Z2876*Z$9),0))))","v":-5.4001169638164148E-2},-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2,-5.4001169638164148E-2]
[{"$f":"ROW()","v":2931},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z2877<0,Z2877,IF($D2931=\"Land\",0,IF(Z2859<1,Z2877,MAX(MIN(IF(Z2859>0,(Z2877/Z2859)*Z$9,0),Z2877*Z$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2935},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z2881<0,Z2881,IF($D2935=\"Land\",0,IF(Z2863<1,Z2881,MAX(MIN(IF(Z2863>0,(Z2881/Z2863)*Z$9,0),Z2881*Z$9),0))))","v":-1.932445025273089E-4},-1.932445025273089E-4,-1.9324450252730888E-4,-1.9324450252730888E-4,-1.9324450252730888E-4,-1.9324450252730885E-4,-1.9324450252730885E-4,-1.9324450252730882E-4,-1.9324450252730882E-4,-1.9324450252730882E-4,-1.932445025273088E-4,-1.9324450252730877E-4,-1.932445025273088E-4,-1.9324450252730882E-4,-1.932445025273088E-4]
[{"$f":"ROW()","v":2940},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(Z2886<0,Z2886,IF($D2940=\"Land\",0,IF(Z2868<1,Z2886,MAX(MIN(IF(Z2868>0,(Z2886/Z2868)*Z$9,0),Z2886*Z$9),0))))","v":-1.2178633055076424},-1.2178633055076424,-1.2178633055076422,-1.2178633055076422,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2945},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z2929:Z2944)","v":-3.2500923680094198},-3.2500923680094198,-3.2500923680094198,-3.2500923680094198,-2.0322290625017776,-2.0322290625017772,-2.0322290625017772,-2.0322290625017772,-2.0322290625017772,-2.0322290625017772,-1.8568487791680777,-1.8568487791680777,-1.8568487791680777,-1.8568487791680777,-1.8568487791680777]
[{"$f":"ROW()","v":2947},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$714","v":0}]
[{"$f":"ROW()","v":2950},null,null,"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$717","v":0}]
[{"$f":"ROW()","v":2955},null,null,"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$722","v":0}]
[{"$f":"ROW()","v":2959},null,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$726","v":0}]
[{"$f":"ROW()","v":2960},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$727","v":0}]
[{"$f":"ROW()","v":2965},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2875+Y2893+Y2911+Y2929 + Y2947","v":0.68895320595017884},0.65450554565266994,0.62005788535516104,0.58561022505765215,0.55116256476014325,0.51671490446263424,0.48226724416512529,0.44781958386761633,0.41337192357010738,0.37892426327259843,0.34447660297508947,0.31002894267758052,0.27558128238007157,0.24113362208256262,0.20668596178505366,0.17223830148754471]
[{"$f":"ROW()","v":2968},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2878+Y2896+Y2914+Y2932 + Y2950","v":12.574373276712516},11.94565461287689,11.316935949041264,10.688217285205639,10.059498621370013,9.4307799575343871,8.8020612936987614,8.1733426298631358,7.5446239660275101,6.9159053021918844,6.2871866383562587,5.658467974520633,5.0297493106850073,4.4010306468493816,3.7723119830137559,3.1435933191781298]
[{"$f":"ROW()","v":2974},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2884+Y2902+Y2920+Y2938 + Y2956","v":0.33675490346226439},0.30307941311603792,0.26940392276981151,0.23572843242358507,0.20205294207735863,0.16837745173113219,0.13470196138490576,0.10102647103867932,6.7350980692452878E-2,3.3675490346226439E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":2976},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2886+Y2904+Y2922+Y2940 + Y2958","v":4.8714532220305697},3.6535899165229271,2.4357266110152844,1.2178633055076422,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2979},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y2889+Y2907+Y2925+Y2943 + Y2961","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2984},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$66","v":20},{"$f":"(AA2984-AA$9)*(AA2984>AB$9)","v":19},18,17,16,15,14,13,12,{"$f":"(AI2984-AI$9)*(AI2984>AJ$9)","v":11},{"$f":"(AJ2984-AJ$9)*(AJ2984>AK$9)","v":10},{"$f":"(AK2984-AK$9)*(AK2984>AL$9)","v":9},{"$f":"(AL2984-AL$9)*(AL2984>AM$9)","v":8},{"$f":"(AM2984-AM$9)*(AM2984>AN$9)","v":7}]
[{"$f":"ROW()","v":2988},null,null,"Low 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":"(AA2988-AA$9)*(AA2988>AB$9)","v":19},18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":2989},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$71","v":40},{"$f":"(AA2989-AA$9)*(AA2989>AB$9)","v":39},38,37,36,35,34,33,32,31,30,29,28,27]
[{"$f":"ROW()","v":2994},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$76","v":10},{"$f":"(AA2994-AA$9)*(AA2994>AB$9)","v":9},8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":2997},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$79","v":4},{"$f":"(AA2997-AA$9)*(AA2997>AB$9)","v":3},2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3003},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.3136426469257889,1.2479605145794994,1.1822783822332099,1.1165962498869204,1.0509141175406309,0.98523198519434152,0.91954985284805213,0.85386772050176274,0.78818558815547335,0.72250345580918385,0.65682132346289435,0.59113919111660496,0.52545705877031557,0.45977492642402612]
[{"$f":"ROW()","v":3004},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3009},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.42069134150910648,0.41017405797137879,0.39965677443365111,0.38913949089592342,0.37862220735819574,0.36810492382046806,0.35758764028274037,0.34707035674501269,0.336553073207285,0.32603578966955737,0.31551850613182969,0.30500122259410201,0.29448393905637438,0.28396665551864675]
[{"$f":"ROW()","v":3013},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y3103","v":0},3.1023990349776254,2.3267992762332188,1.5511995174888127,0.77559975874440634,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3017},null,null,"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]
[{"$f":"ROW()","v":3018},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z3002:Z3017)","v":0},69.026709513011411,64.482612181883383,59.93851485075534,55.394417519627311,50.850320188499268,47.081822616115652,43.313325043732021,39.544827471348391,35.776329898964761,32.007832326581131,28.239334754197504,24.710241639616818,21.181148525036136,17.652055410455457]
[{"$f":"ROW()","v":3023},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$663","v":30.087595650581051}]
[{"$f":"ROW()","v":3026},null,null,"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$666","v":2.0879939800990382E-2}]
[{"$f":"ROW()","v":3032},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$672","v":0}]
[{"$f":"ROW()","v":3033},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$673","v":0}]
[{"$f":"ROW()","v":3038},null,null,"High 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$678","v":0}]
[{"$f":"ROW()","v":3042},null,null,"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$682","v":0}]
[{"$f":"ROW()","v":3047},null,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$687","v":-1.452147058496381E-2}]
[{"$f":"ROW()","v":3048},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$688","v":0}]
[{"$f":"ROW()","v":3052},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$692","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3061},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA3007<0,AA3007,IF($D3061=\"Land\",0,IF(AA2989<1,AA3007,MAX(MIN(IF(AA2989>0,(AA3007/AA2989)*AA$9,0),AA3007*AA$9),0))))","v":-6.0927721294480749E-2},-6.0927721294480756E-2,-6.0927721294480763E-2,-6.0927721294480756E-2,-6.0927721294480763E-2,-6.092772129448077E-2,-6.0927721294480763E-2,-6.0927721294480756E-2,-6.0927721294480756E-2,-6.0927721294480756E-2,-6.0927721294480756E-2,-6.0927721294480756E-2,-6.0927721294480756E-2,-6.0927721294480756E-2]
[{"$f":"ROW()","v":3062},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA3008<0,AA3008,IF($D3062=\"Land\",0,IF(AA2990<1,AA3008,MAX(MIN(IF(AA2990>0,(AA3008/AA2990)*AA$9,0),AA3008*AA$9),0))))","v":-5.2199849502475954E-4},-5.2199849502475954E-4,-5.2199849502475954E-4,-5.2199849502475954E-4,-5.2199849502475954E-4,-5.2199849502475944E-4,-5.2199849502475944E-4,-5.2199849502475944E-4,-5.2199849502475944E-4,-5.2199849502475944E-4,-5.2199849502475944E-4,-5.2199849502475933E-4,-5.2199849502475933E-4,-5.2199849502475933E-4]
[{"$f":"ROW()","v":3067},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA3013<0,AA3013,IF($D3067=\"Land\",0,IF(AA2995<1,AA3013,MAX(MIN(IF(AA2995>0,(AA3013/AA2995)*AA$9,0),AA3013*AA$9),0))))","v":-0.77559975874440634},-0.77559975874440623,-0.77559975874440634,-0.77559975874440634,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3071},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AA3017<0,AA3017,IF($D3071=\"Land\",0,IF(AA2999<1,AA3017,MAX(MIN(IF(AA2999>0,(AA3017/AA2999)*AA$9,0),AA3017*AA$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3076},null,null,"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$716","v":0}]
[{"$f":"ROW()","v":3077},null,null,"Medium / 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$717","v":0}]
[{"$f":"ROW()","v":3081},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$721","v":0}]
[{"$f":"ROW()","v":3086},null,null,"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$726","v":0}]
[{"$f":"ROW()","v":3089},null,null,"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$729","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":3097},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3007+Z3025+Z3043+Z3061 + Z3079","v":2.4371088517792301},2.3761811304847495,2.315253409190269,2.254325687895788,2.1933979666013075,2.1324702453068269,2.071542524012346,2.010614802717865,1.9496870814233842,1.8887593601289034,1.8278316388344227,1.7669039175399419,1.7059761962454612,1.6450484749509804,1.5841207536564996]
[{"$f":"ROW()","v":3100},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3010+Z3028+Z3046+Z3064 + Z3082","v":27.932809374461964},26.070622082831168,24.208434791200371,22.346247499569575,20.484060207938779,18.621872916307982,16.759685624677182,14.897498333046384,13.035311041415586,11.173123749784788,9.3109364581539893,7.4487491665231911,5.5865618748923929,3.7243745832615955,1.8621872916307978]
[{"$f":"ROW()","v":3105},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3015+Z3033+Z3051+Z3069 + Z3087","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3106},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3016+Z3034+Z3052+Z3070 + Z3088","v":0.82000000000000006},0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006]
["Life"]
[{"$f":"ROW()","v":3115},null,null,"Low Pressure 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":"(AB3115-AB$9)*(AB3115>AC$9)","v":19},18,17,16,15,14,13,12,11,10,9,8]
[{"$f":"ROW()","v":3118},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,{"$f":"Input!$AC$73","v":40},{"$f":"(AB3118-AB$9)*(AB3118>AC$9)","v":39},38,37,36,35,34,33,32,31,30,29,28]
[{"$f":"ROW()","v":3120},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$75","v":10},{"$f":"(AB3120-AB$9)*(AB3120>AC$9)","v":9},8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":3125},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$80","v":0},{"$f":"(AB3125-AB$9)*(AB3125>AC$9)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3130},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.6879061054549479,0.65351080018220054,0.61911549490945317,0.5847201896367058,0.55032488436395843,0.51592957909121107,0.48153427381846364,0.44713896854571622,0.4127436632729688,0.37834835800022137,0.34395305272747401,0.30955774745472658,0.27516244218197916]
[{"$f":"ROW()","v":3134},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.8374084694600761,3.7414732577235741,3.6455380459870721,3.5496028342505701,3.4536676225140681,3.3577324107775661,3.2617971990410641,3.1658619873045621,3.0699267755680602,2.9739915638315582,2.8780563520950562,2.7821211403585542,2.6861859286220522]
[{"$f":"ROW()","v":3135},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3139},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z3229","v":0},{"$f":"AA3229","v":2.0496487623415423},{"$f":"AB3229","v":1.844683886107388},{"$f":"AC3229","v":1.6397190098732337},1.4347541336390794,1.2297892574049252,1.0248243811707709,0.81985950493661675,0.61489462870246259,0.40992975246830843,0.20496487623415421,0,0,0]
[{"$f":"ROW()","v":3144},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3147},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$660","v":2.2648414779017751}]
[{"$f":"ROW()","v":3149},null,null,"Medium 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$662","v":0}]
[{"$f":"ROW()","v":3154},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$667","v":0.6443902725359455}]
[{"$f":"ROW()","v":3159},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$672","v":0}]
[{"$f":"ROW()","v":3163},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,{"$f":"SUM(AA3147:AA3162)","v":80.119675565371622}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":3168},null,null,"Medium / Low 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$681","v":0}]
[{"$f":"ROW()","v":3173},null,null,"Meter and 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$686","v":0}]
[{"$f":"ROW()","v":3176},null,null,"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$689","v":0}]
[{"$f":"ROW()","v":3178},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$691","v":0}]
[{"$f":"ROW()","v":3183},null,null,"High 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,{"$f":"-IF(AB3129<0,AB3129,IF($D3183=\"Land\",0,IF(AB3111<1,AB3129,MAX(MIN(IF(AB3111>0,(AB3129/AB3111)*AB$9,0),AB3129*AB$9),0))))","v":-0.11324207389508875},-0.11324207389508875,-0.11324207389508875,-0.11324207389508875,-0.11324207389508875,-0.11324207389508875,-0.11324207389508875,-0.11324207389508875,-0.11324207389508874,-0.11324207389508874,-0.11324207389508874,-0.11324207389508872,-0.11324207389508872]
[{"$f":"ROW()","v":3188},null,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,{"$f":"-IF(AB3134<0,AB3134,IF($D3188=\"Land\",0,IF(AB3116<1,AB3134,MAX(MIN(IF(AB3116>0,(AB3134/AB3116)*AB$9,0),AB3134*AB$9),0))))","v":-9.5935211736501907E-2},-9.5935211736501894E-2,-9.5935211736501894E-2,-9.5935211736501894E-2,-9.5935211736501894E-2,-9.5935211736501894E-2,-9.593521173650188E-2,-9.593521173650188E-2,-9.593521173650188E-2,-9.593521173650188E-2,-9.5935211736501866E-2,-9.5935211736501866E-2,-9.5935211736501866E-2]
[{"$f":"ROW()","v":3192},null,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,{"$f":"-IF(AB3138<0,AB3138,IF($D3192=\"Land\",0,IF(AB3120<1,AB3138,MAX(MIN(IF(AB3120>0,(AB3138/AB3120)*AB$9,0),AB3138*AB$9),0))))","v":-8.1571229972164511E-2},-8.1571229972164511E-2,-8.1571229972164511E-2,-8.1571229972164511E-2,-8.1571229972164525E-2,-8.1571229972164511E-2,-8.1571229972164511E-2,-8.1571229972164511E-2,-8.1571229972164511E-2,-8.1571229972164511E-2,0,0,0]
[{"$f":"ROW()","v":3193},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AB3139<0,AB3139,IF($D3193=\"Land\",0,IF(AB3121<1,AB3139,MAX(MIN(IF(AB3121>0,(AB3139/AB3121)*AB$9,0),AB3139*AB$9),0))))","v":-0.20496487623415421},-0.20496487623415421,-0.20496487623415421,-0.20496487623415421,-0.20496487623415419,-0.20496487623415419,-0.20496487623415419,-0.20496487623415419,-0.20496487623415421,-0.20496487623415421,0,0,0]
[{"$f":"ROW()","v":3197},null,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,{"$f":"-IF(AB3143<0,AB3143,IF($D3197=\"Land\",0,IF(AB3125<1,AB3143,MAX(MIN(IF(AB3125>0,(AB3143/AB3125)*AB$9,0),AB3143*AB$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3202},null,null,"High Pressure 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$715","v":0}]
[{"$f":"ROW()","v":3207},null,null,"Secondary 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$720","v":0}]
[{"$f":"ROW()","v":3209},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$722","v":0}]
[{"$f":"ROW()","v":3212},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$725","v":0}]
[{"$f":"ROW()","v":3217},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,{"$f":"SUM(AA3201:AA3216)","v":0}]
[{"$f":"ROW()","v":3221},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3131+AA3149+AA3167+AA3185 + AA3203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3222},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3132+AA3150+AA3168+AA3186 + AA3204","v":29.551847258868222},28.07425489592481,26.596662532981398,25.119070170037986,23.641477807094574,22.163885444151163,20.686293081207751,19.208700718264339,17.731108355320927,16.253515992377515,14.775923629434105,13.298331266490695,11.820738903547285,10.343146540603875]
[{"$f":"ROW()","v":3226},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,{"$f":"AA3136+AA3154+AA3172+AA3190 + AA3208","v":0.6443902725359455},0.62828051572254684,0.61217075890914818,0.59606100209574953,0.57995124528235087,0.56384148846895221,0.54773173165555356,0.5316219748421549,0.51551221802875624,0.49940246121535758,0.48329270440195893,0.46718294758856027,0.45107319077516161,0.43496343396176296]
[{"$f":"ROW()","v":3231},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA3141+AA3159+AA3177+AA3195 + AA3213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["2017 Capex Account [$m nominal]"]
[{"$f":"ROW()","v":3238},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$66","v":20},{"$f":"(AC3238-AC$9)*(AC3238>AD$9)","v":19},18,17,16,15,14,{"$f":"(AI3238-AI$9)*(AI3238>AJ$9)","v":13},{"$f":"(AJ3238-AJ$9)*(AJ3238>AK$9)","v":12},{"$f":"(AK3238-AK$9)*(AK3238>AL$9)","v":11},{"$f":"(AL3238-AL$9)*(AL3238>AM$9)","v":10},{"$f":"(AM3238-AM$9)*(AM3238>AN$9)","v":9}]
[{"$f":"ROW()","v":3241},null,null,"Medium / Low Pressure Mains",null,null,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":"(AC3241-AC$9)*(AC3241>AD$9)","v":19},18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":3246},null,null,"Meter and 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$74","v":15},{"$f":"(AC3246-AC$9)*(AC3246>AD$9)","v":14},13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":3248},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$76","v":10},{"$f":"(AC3248-AC$9)*(AC3248>AD$9)","v":9},8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":3251},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$79","v":4},{"$f":"(AC3251-AC$9)*(AC3251>AD$9)","v":3},2,1,0,0,0,0,0,0,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":3260},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":3265},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0101882874372212,0.90916945869349908,0.80815062994977693,0.70713180120605479,0.60611297246233264,0.5050941437186105,0.40407531497488841,0.30305648623116632,0.20203765748744423,0.10101882874372212,0,0]
[{"$f":"ROW()","v":3267},null,null,"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,{"$f":"AB3357","v":8.1749526575276157},6.1312144931457118,{"$f":"AD3357","v":4.0874763287638078},2.0437381643819039,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3270},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3360","v":0.40910358000000008},{"$f":"AC3360","v":0.40910358000000008},{"$f":"AD3360","v":0.40910358000000008},0.40910358000000008,0.40910358000000008,{"$f":"AG3360","v":0.40910358000000008},{"$f":"AH3360","v":0.40910358000000008},0.40910358000000008,0.40910358000000008,0.40910358000000008,{"$f":"AL3360","v":0.40910358000000008},{"$f":"AM3360","v":0.40910358000000008}]
[{"$f":"ROW()","v":3275},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$661","v":0.42735642271191165}]
[{"$f":"ROW()","v":3277},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$663","v":29.845294805110335}]
[{"$f":"ROW()","v":3280},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$666","v":0.18527313850675645}]
[{"$f":"ROW()","v":3285},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$671","v":8.1749526575276157}]
[{"$f":"ROW()","v":3289},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$675","v":0}]
[{"$f":"ROW()","v":3294},null,null,"Medium Pressure 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$680","v":0}]
[{"$f":"ROW()","v":3297},null,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$683","v":0}]
[{"$f":"ROW()","v":3299},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$685","v":0}]
[{"$f":"ROW()","v":3304},null,null,"Telemetry 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$690","v":0}]
[{"$f":"ROW()","v":3306},null,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$692","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3314},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AC3260<0,AC3260,IF($D3314=\"Land\",0,IF(AC3242<1,AC3260,MAX(MIN(IF(AC3242>0,(AC3260/AC3242)*AC$9,0),AC3260*AC$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3318},null,null,"Meter and 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,{"$f":"-IF(AC3264<0,AC3264,IF($D3318=\"Land\",0,IF(AC3246<1,AC3264,MAX(MIN(IF(AC3246>0,(AC3264/AC3246)*AC$9,0),AC3264*AC$9),0))))","v":-1.8243620456323337},-1.8243620456323337,-1.8243620456323337,-1.8243620456323335,-1.8243620456323335,-1.8243620456323335,-1.8243620456323333,-1.8243620456323333,-1.8243620456323331,-1.8243620456323333,-1.8243620456323335,-1.8243620456323335]
[{"$f":"ROW()","v":3323},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,{"$f":"-IF(AC3269<0,AC3269,IF($D3323=\"Land\",0,IF(AC3251<1,AC3269,MAX(MIN(IF(AC3251>0,(AC3269/AC3251)*AC$9,0),AC3269*AC$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3324},null,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,{"$f":"-IF(AC3270<0,AC3270,IF($D3324=\"Land\",0,IF(AC3252<1,AC3270,MAX(MIN(IF(AC3252>0,(AC3270/AC3252)*AC$9,0),AC3270*AC$9),0))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3330},null,null,"Medium Pressure 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$716","v":0}]
[{"$f":"ROW()","v":3333},null,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$719","v":0}]
[{"$f":"ROW()","v":3335},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$721","v":0}]
[{"$f":"ROW()","v":3338},null,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$724","v":0}]
[{"$f":"ROW()","v":3343},null,null,"Equity 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$729","v":0}]
[{"$f":"ROW()","v":3347},null,null,"High Pressure 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,{"$f":"AB3257+AB3275+AB3293+AB3311 + AB3329","v":0.42735642271191165},0.40598860157631605,0.38462078044072046,0.36325295930512486,0.34188513816952926,0.32051731703393366,0.29914949589833806,0.27778167476274246,0.25641385362714686,0.23504603249155129,0.21367821135595572,0.19231039022036014,0.17094256908476457]
[{"$f":"ROW()","v":3352},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3262+AB3280+AB3298+AB3316 + AB3334","v":0.18527313850675645},0.18064131004408754,0.17600948158141863,0.17137765311874972,0.16674582465608082,0.16211399619341191,0.157482167730743,0.15285033926807409,0.14821851080540518,0.14358668234273628,0.13895485388006737,0.13432302541739846,0.12969119695472955]
[{"$f":"ROW()","v":3353},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,{"$f":"AB3263+AB3281+AB3299+AB3317 + AB3335","v":1.3894240799386552},1.3546884779401889,1.3199528759417225,1.2852172739432561,1.2504816719447898,1.2157460699463234,1.181010467947857,1.1462748659493907,1.1115392639509243,1.0768036619524579,1.0420680599539915,1.0073324579555252,0.9725968559570588]
[{"$f":"ROW()","v":3359},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,{"$f":"AB3269+AB3287+AB3305+AB3323 + AB3341","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3362},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,{"$f":"SUM(AB3346:AB3361)","v":81.446842376806245},75.318728755316343,69.190615133826455,63.062501512336553,56.934387890846672,52.850012433738677,48.765636976630681,44.681261519522693,40.596886062414711,36.512510605306723,32.428135148198741,28.623489406208712,24.818843664218683]
[{"$f":"ROW()","v":3367},null,null,"Medium Pressure Mains",null,null,null,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":"(AD3367-AD$9)*(AD3367>AE$9)","v":19},18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":3368},null,null,"Medium / Low Pressure Mains",null,null,null,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":"(AD3368-AD$9)*(AD3368>AE$9)","v":19},18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":3372},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$73","v":40},{"$f":"(AD3372-AD$9)*(AD3372>AE$9)","v":39},38,37,36,35,34,33,32,31,30]
[{"$f":"ROW()","v":3376},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$77","v":4},{"$f":"(AD3376-AD$9)*(AD3376>AE$9)","v":3},2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3381}]
["Opening Asset Value"]
[{"$f":"ROW()","v":3388},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4400897237715853,1.4040874806772956,1.3680852375830059,1.3320829944887163,1.2960807513944266,1.2600785083001369,1.2240762652058472,1.1880740221115575,1.1520717790172679,1.1160695359229782,1.0800672928286885]
[{"$f":"ROW()","v":3391},null,null,"Meter and 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]
[{"$f":"ROW()","v":3396},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB3486","v":0},0,0,0,0,{"$f":"AG3486","v":0},{"$f":"AH3486","v":0},{"$f":"AI3486","v":0},0,0,{"$f":"AL3486","v":0},{"$f":"AM3486","v":0}]
[{"$f":"ROW()","v":3397},null,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,{"$f":"AB3487","v":0},{"$f":"AC3487","v":6.707389999999998E-3},{"$f":"AD3487","v":6.707389999999998E-3},6.707389999999998E-3,6.707389999999998E-3,{"$f":"AG3487","v":6.707389999999998E-3},{"$f":"AH3487","v":6.707389999999998E-3},6.707389999999998E-3,6.707389999999998E-3,6.707389999999998E-3,{"$f":"AL3487","v":6.707389999999998E-3},{"$f":"AM3487","v":6.707389999999998E-3}]
[{"$f":"ROW()","v":3401},null,null,"High 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$660","v":5.3138128204214246}]
[{"$f":"ROW()","v":3406},null,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$665","v":1.4400897237715853}]
[{"$f":"ROW()","v":3409},null,null,"Meter and 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$668","v":26.058230089003729}]
[{"$f":"ROW()","v":3411},null,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$670","v":3.3185007952564405}]
[{"$f":"ROW()","v":3417},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,{"$f":"SUM(AC3401:AC3416)","v":84.408831134649205}]
[{"$f":"ROW()","v":3420},null,null,"High Pressure 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$679","v":0}]
[{"$f":"ROW()","v":3425},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$684","v":0}]
[{"$f":"ROW()","v":3426},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$685","v":0}]
[{"$f":"ROW()","v":3430},null,null,"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$689","v":0}]
[{"$f":"ROW()","v":3435},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T3419:T3434)","v":0},0,0,0,0,0,0,0,0,-0.50957720786019445,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3438},null,null,"High Pressure 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,{"$f":"-IF(AD3384<0,AD3384,IF($D3438=\"Land\",0,IF(AD3366<1,AD3384,MAX(MIN(IF(AD3366>0,(AD3384/AD3366)*AD$9,0),AD3384*AD$9),0))))","v":-2.7479279517457489E-2},-2.7479279517457492E-2,-2.7479279517457492E-2,-2.7479279517457492E-2,-2.7479279517457492E-2,-2.7479279517457492E-2,-2.7479279517457492E-2,-2.7479279517457492E-2,-2.7479279517457492E-2,-2.7479279517457492E-2,-2.7479279517457496E-2]
[{"$f":"ROW()","v":3440},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD3386<0,AD3386,IF($D3440=\"Land\",0,IF(AD3368<1,AD3386,MAX(MIN(IF(AD3368>0,(AD3386/AD3368)*AD$9,0),AD3386*AD$9),0))))","v":-1.6231095960480801},-1.6231095960480799,-1.6231095960480799,-1.6231095960480797,-1.6231095960480797,-1.6231095960480795,-1.6231095960480797,-1.6231095960480799,-1.6231095960480797,-1.6231095960480795,-1.6231095960480797]
[{"$f":"ROW()","v":3445},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD3391<0,AD3391,IF($D3445=\"Land\",0,IF(AD3373<1,AD3391,MAX(MIN(IF(AD3373>0,(AD3391/AD3373)*AD$9,0),AD3391*AD$9),0))))","v":-1.7372153392669152},-1.7372153392669154,-1.7372153392669154,-1.7372153392669156,-1.7372153392669156,-1.7372153392669158,-1.7372153392669158,-1.7372153392669158,-1.7372153392669158,-1.7372153392669158,-1.7372153392669158]
[{"$f":"ROW()","v":3448},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AD3394<0,AD3394,IF($D3448=\"Land\",0,IF(AD3376<1,AD3394,MAX(MIN(IF(AD3376>0,(AD3394/AD3376)*AD$9,0),AD3394*AD$9),0))))","v":-0.66256453700767182},-0.66256453700767182,-0.66256453700767182,-0.66256453700767182,0,0,0,0,0,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":3455},null,null,"High 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$714","v":0}]
[{"$f":"ROW()","v":3459},null,null,"Low Pressure Mains",null,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$718","v":0}]
[{"$f":"ROW()","v":3464},null,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$723","v":0}]
[{"$f":"ROW()","v":3467},null,null,"Telemetry 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$726","v":0}]
[{"$f":"ROW()","v":3469},null,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$728","v":0}]
[{"$f":"ROW()","v":3474},null,null,"High Pressure 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,{"$f":"AC3384+AC3402+AC3420+AC3438 + AC3456","v":0.54958559034914978},0.52210631083169234,0.49462703131423486,0.46714775179677737,0.43966847227931988,0.41218919276186239,0.3847099132444049,0.35723063372694741,0.32975135420948992,0.30227207469203243,0.27479279517457494,0.24731351565711746]
[{"$f":"ROW()","v":3477},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3387+AC3405+AC3423+AC3441 + AC3459","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3483},null,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,{"$f":"AC3393+AC3411+AC3429+AC3447 + AC3465","v":2.8089235873962459},2.5280312286566211,2.2471388699169967,1.9662465111773721,1.6853541524377476,1.404461793698123,1.1235694349584984,0.84267707621887378,0.56178471747924918,0.28089235873962459,0,0]
[{"$f":"ROW()","v":3484},null,null,"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,{"$f":"AC3394+AC3412+AC3430+AC3448 + AC3466","v":2.6502581480306873},1.9876936110230154,1.3251290740153436,0.66256453700767182,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3489},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,{"$f":"SUM(AC3473:AC3488)","v":83.899253926789015},78.725243329756935,73.551232732724856,68.377222135692818,63.203211538660746,58.691765478636363,54.236377997727807,49.780990516819266,45.32560303591071,40.870215555002176,36.41482807409362,32.476024924176997]
[{"$f":"ROW()","v":3493},null,null,"High Pressure 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$67","v":20},{"$f":"(AE3493-AE$9)*(AE3493>AF$9)","v":19},18,17,16,15,14,13,12,11]
[{"$f":"ROW()","v":3497},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AC$71","v":40},{"$f":"(AE3497-AE$9)*(AE3497>AF$9)","v":39},38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":3498},null,null,"Secondary 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,{"$f":"Input!$AC$72","v":40},{"$f":"(AE3498-AE$9)*(AE3498>AF$9)","v":39},38,37,36,35,34,33,32,31]
[{"$f":"ROW()","v":3503},null,null,"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$77","v":4},{"$f":"(AE3503-AE$9)*(AE3503>AF$9)","v":3},2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":3506},null,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,{"$f":"Input!$AC$80","v":0},{"$f":"(AE3506-AE$9)*(AE3506>AF$9)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3512},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC3602","v":0},0,0,0,0,{"$f":"AH3602","v":0},0,0,0,0,{"$f":"AM3602","v":0}]
[{"$f":"ROW()","v":3513},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,27.94802366218326,26.550622479074097,25.153221295964933,23.755820112855769,22.358418929746605,20.961017746637442,19.563616563528278,18.166215380419114,16.76881419730995,15.371413014200789]
[{"$f":"ROW()","v":3518},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,28.75545148010216,26.838421381428681,24.921391282755202,23.004361184081723,21.087331085408245,19.17030098673477,17.253270888061294,15.336240789387817,13.41921069071434,11.502180592040864]
[{"$f":"ROW()","v":3522},null,null,"Telemetry 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,{"$f":"AC3612","v":0},{"$f":"AD3612","v":0.93316730784766277},0.83985057706289645,0.74653384627813013,0.65321711549336392,{"$f":"AH3612","v":0.5599003847085976},0.46658365392383133,0.37326692313906507,0.2799501923542988,0.18663346156953253,9.3316730784766266E-2]
["Capex"]
[{"$f":"ROW()","v":3530},null,null,"Medium Pressure Mains",null,null,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$662","v":0}]
[{"$f":"ROW()","v":3532},null,null,"Low Pressure Mains",null,null,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$664","v":0}]
[{"$f":"ROW()","v":3535},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$667","v":1.588475878312045}]
[{"$f":"ROW()","v":3541},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$673","v":0}]
[{"$f":"ROW()","v":3542},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$674","v":2.0448427800000002}]
[{"$f":"ROW()","v":3547},null,null,"High Pressure 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$679","v":0}]
[{"$f":"ROW()","v":3551},null,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$683","v":0}]
[{"$f":"ROW()","v":3556},null,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$688","v":-0.8742506000000001}]
[{"$f":"ROW()","v":3559},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$691","v":0}]
[{"$f":"ROW()","v":3561},null,null,"Equity 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$693","v":0}]
[{"$f":"ROW()","v":3566},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE3512<0,AE3512,IF($D3566=\"Land\",0,IF(AE3494<1,AE3512,MAX(MIN(IF(AE3494>0,(AE3512/AE3494)*AE$9,0),AE3512*AE$9),0))))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3568},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE3514<0,AE3514,IF($D3568=\"Land\",0,IF(AE3496<1,AE3514,MAX(MIN(IF(AE3496>0,(AE3514/AE3496)*AE$9,0),AE3514*AE$9),0))))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3571},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IF(AE3517<0,AE3517,IF($D3571=\"Land\",0,IF(AE3499<1,AE3517,MAX(MIN(IF(AE3499>0,(AE3517/AE3499)*AE$9,0),AE3517*AE$9),0))))","v":-3.4795775978106291E-2},-3.4795775978106291E-2,-3.4795775978106291E-2,-3.4795775978106284E-2,-3.4795775978106284E-2,-3.4795775978106284E-2,-3.4795775978106284E-2,-3.4795775978106278E-2,-3.4795775978106278E-2,-3.4795775978106278E-2]
[{"$f":"ROW()","v":3576},null,null,"Telemetry 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,{"$f":"-IF(AE3522<0,AE3522,IF($D3576=\"Land\",0,IF(AE3504<1,AE3522,MAX(MIN(IF(AE3504>0,(AE3522/AE3504)*AE$9,0),AE3522*AE$9),0))))","v":-9.331673078476628E-2},-9.3316730784766266E-2,-9.3316730784766266E-2,-9.331673078476628E-2,-9.3316730784766266E-2,-9.3316730784766266E-2,-9.3316730784766266E-2,-9.3316730784766266E-2,-9.3316730784766266E-2,-9.3316730784766266E-2]
[{"$f":"ROW()","v":3580},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE3564:AE3579)","v":-3.5955377087362006},-4.2417492231488225,-4.2417492231488216,-4.2417492231488216,-3.9799677056841332,-3.8441220965195941,-3.8441220965195941,-3.8441220965195941,-3.8441220965195941,-3.8441220965195941]
[{"$f":"ROW()","v":3585},null,null,"Medium / Low Pressure Mains",null,null,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$717","v":0.16187463659679519}]
[{"$f":"ROW()","v":3588},null,null,"Secondary 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$720","v":-0.74532063272843541}]
[{"$f":"ROW()","v":3590},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$722","v":-0.34778403551359466}]
[{"$f":"ROW()","v":3595},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$727","v":0}]
[{"$f":"ROW()","v":3597},null,null,"Equity 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$729","v":5.7631673224502117E-5}]
[{"$f":"ROW()","v":3600},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3510+AD3528+AD3546+AD3564 + AD3582","v":2.3364747122585503},2.2196509766456227,2.1028272410326951,1.9860035054197676,1.86917976980684,1.7523560341939124,1.6355322985809848,1.5187085629680572,1.4018848273551296,1.2850610917422021,1.1682373561292747]
[{"$f":"ROW()","v":3605},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3515+AD3533+AD3551+AD3569 + AD3587","v":0.44814069123587891},0.43693717395498194,0.42573365667408497,0.414530139393188,0.40332662211229103,0.39212310483139406,0.3809195875504971,0.36971607026960013,0.35851255298870316,0.34730903570780619,0.33610551842690922]
[{"$f":"ROW()","v":3609},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3519+AD3537+AD3555+AD3573 + AD3591","v":0.58687119841586277},0.52818407857427652,0.46949695873269026,0.41080983889110401,0.3521227190495177,0.29343559920793139,0.2347484793663451,0.17606135952475882,0.11737423968317254,5.8687119841586269E-2,0]
[{"$f":"ROW()","v":3614},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD3524+AD3542+AD3560+AD3578 + AD3596","v":2.0481921741659939},2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939,2.0481921741659939]
["2020 Capex Account [$m nominal] - Reducing balance method except for Buildings"]
[{"$f":"ROW()","v":3619},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$66","v":20},{"$f":"(AF3619-AF$9)*(AF3619>AG$9)","v":19},{"$f":"(AG3619-AG$9)*(AG3619>AH$9)","v":18},{"$f":"(AH3619-AH$9)*(AH3619>AI$9)","v":17},{"$f":"(AI3619-AI$9)*(AI3619>AJ$9)","v":16},{"$f":"(AJ3619-AJ$9)*(AJ3619>AK$9)","v":15},{"$f":"(AK3619-AK$9)*(AK3619>AL$9)","v":14},{"$f":"(AL3619-AL$9)*(AL3619>AM$9)","v":13},{"$f":"(AM3619-AM$9)*(AM3619>AN$9)","v":12}]
[{"$f":"ROW()","v":3624},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$71","v":20},19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":3626},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$73","v":40},39,38,37,36,35,34,33,32]
[{"$f":"ROW()","v":3629},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$76","v":10},9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":3634},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$81","v":5},4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":3638},null,null,"High Pressure 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,0,0.59265162000000005,0.56301903900000005,0.53338645800000006,{"$f":"AH3728","v":0.50375387700000007},0.47412129600000008,0.44448871500000009,0.4148561340000001,0.38522355300000011,{"$f":"AM3728","v":0.35559097200000012}]
[{"$f":"ROW()","v":3643},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.1696670000000004E-2,6.8111836500000009E-2,6.4527003000000013E-2,6.0942169500000011E-2,5.7357336000000009E-2,5.3772502500000006E-2,5.0187669000000004E-2,4.6602835500000002E-2,4.3018002E-2]
[{"$f":"ROW()","v":3644},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,0,0.33031231000000011,0.3220545022500001,0.31379669450000008,0.30553888675000007,0.29728107900000006,0.28902327125000005,0.28076546350000003,0.27250765575000002,0.26424984800000001]
[{"$f":"ROW()","v":3648},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.4524374809534475,1.9619499847627579,1.4714624885720684,{"$f":"AH3738","v":0.98097499238137886},0.49048749619068943,0,0,0,{"$f":"AM3738","v":0}]
[{"$f":"ROW()","v":3653},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE3637:AE3652)","v":0},60.99066640812039,57.031375466585324,53.071986935050248,49.1125984035152,45.153209871980138,41.193821340445083,37.724920305100717,34.256019269756358,30.787118234411977]
[{"$f":"ROW()","v":3655},null,null,"High 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$660","v":3.7862822399999989}]
[{"$f":"ROW()","v":3658},null,null,"Medium / Low Pressure Mains",null,null,null,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$663","v":27.052491590000006}]
[{"$f":"ROW()","v":3663},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$668","v":21.43821124866972}]
[{"$f":"ROW()","v":3667},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$672","v":0.7001811}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":3673},null,null,"High 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$678","v":0}]
[{"$f":"ROW()","v":3677},null,null,"Low Pressure Mains",null,null,null,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":3682},null,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$687","v":-1.4749999999999999E-2}]
[{"$f":"ROW()","v":3687},null,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$692","v":0}]
[{"$f":"ROW()","v":3689},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T3673:T3688)","v":0},0,0,0,0,0,0,0,0,0,0,-0.59077609999999992,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3692},null,null,"High Pressure 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,{"$f":"-IF(AF3638<0,AF3638,IF($D3692=\"Land\",0,IF(AF3620<1,AF3638,MAX(MIN(IF(AF3620>0,(AF3638/AF3620)*AF$9,0),AF3638*AF$9),0))))","v":-2.9632581000000002E-2},-2.9632581000000002E-2,-2.9632581000000005E-2,-2.9632581000000005E-2,-2.9632581000000005E-2,-2.9632581000000005E-2,-2.9632581000000009E-2,-2.9632581000000009E-2,-2.9632581000000009E-2]
[{"$f":"ROW()","v":3697},null,null,"Secondary 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,{"$f":"-IF(AF3643<0,AF3643,IF($D3697=\"Land\",0,IF(AF3625<1,AF3643,MAX(MIN(IF(AF3625>0,(AF3643/AF3625)*AF$9,0),AF3643*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":3701},null,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,{"$f":"-IF(AF3647<0,AF3647,IF($D3701=\"Land\",0,IF(AF3629<1,AF3647,MAX(MIN(IF(AF3629>0,(AF3647/AF3629)*AF$9,0),AF3647*AF$9),0))))","v":-0.2247814987520107},-0.22478149875201067,-0.22478149875201067,-0.22478149875201067,-0.22478149875201067,-0.22478149875201064,-0.22478149875201064,-0.22478149875201062,-0.22478149875201064]
[{"$f":"ROW()","v":3702},null,null,"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,{"$f":"-IF(AF3648<0,AF3648,IF($D3702=\"Land\",0,IF(AF3630<1,AF3648,MAX(MIN(IF(AF3630>0,(AF3648/AF3630)*AF$9,0),AF3648*AF$9),0))))","v":-0.49048749619068949},-0.49048749619068949,-0.49048749619068949,-0.49048749619068943,-0.49048749619068943,0,0,0,0]
[{"$f":"ROW()","v":3706},null,null,"Equity 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,{"$f":"-IF(AF3652<0,AF3652,IF($D3706=\"Land\",0,IF(AF3634<1,AF3652,MAX(MIN(IF(AF3634>0,(AF3652/AF3634)*AF$9,0),AF3652*AF$9),0))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3711},null,null,"Medium Pressure Mains",null,null,null,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$716","v":0}]
[{"$f":"ROW()","v":3716},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$721","v":0}]
[{"$f":"ROW()","v":3718},null,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$723","v":0}]
[{"$f":"ROW()","v":3721},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$726","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":3730},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3640+AE3658+AE3676+AE3694 + AE3712","v":27.052491590000006},25.699867010500007,24.347242431000005,22.994617851500006,21.641993272000008,20.289368692500005,18.936744113000007,17.584119533500008,16.231494954000006,14.878870374500005]
[{"$f":"ROW()","v":3731},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3641+AE3659+AE3677+AE3695 + AE3713","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3735},null,null,"Meter and 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,{"$f":"AE3645+AE3663+AE3681+AE3699 + AE3717","v":21.43821124866972},20.008997165425072,18.579783082180423,17.150568998935775,15.721354915691126,14.292140832446478,12.862926749201829,11.433712665957181,10.004498582712532,8.5752844994678856]
[{"$f":"ROW()","v":3740},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,{"$f":"AE3650+AE3668+AE3686+AE3704 + AE3722","v":0},0,0,0,0,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":3747},null,null,"High Pressure 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$67","v":20},19,18,17,16,15,14,13]
[{"$f":"ROW()","v":3750},null,null,"Low Pressure Mains",null,null,null,null,null,null,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$70","v":20},19,18,17,16,15,14,13]
[{"$f":"ROW()","v":3755},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$75","v":10},9,8,7,6,5,4,3]
[{"$f":"ROW()","v":3759},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$79","v":4},3,2,1,0,0,0,0]
[{"$f":"ROW()","v":3760},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$80*2","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3764},null,null,"High 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,{"$f":"AE3854","v":0},{"$f":"AF3854","v":4.21170928},{"$f":"AG3854","v":4.0011238159999998},{"$f":"AH3854","v":3.7905383519999996},{"$f":"AI3854","v":3.5799528879999998},{"$f":"AJ3854","v":3.369367424},{"$f":"AK3854","v":3.1587819599999998},{"$f":"AL3854","v":2.948196496},{"$f":"AM3854","v":2.7376110320000002}]
[{"$f":"ROW()","v":3769},null,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]
[{"$f":"ROW()","v":3774},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7819392861861718,1.6037453575675547,1.4255514289489375,1.2473575003303203,1.0691635717117032,0.89096964309308602,0.71277571447446886,0.5345817858558517]
[{"$f":"ROW()","v":3776},null,null,"Telemetry 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,{"$f":"AE3866","v":0},0.94632829000000029,0.85169546100000026,0.75706263200000024,{"$f":"AI3866","v":0.66242980300000021},0.56779697400000018,0.47316414500000015,0.37853131600000012,{"$f":"AM3866","v":0.28389848700000009}]
[{"$f":"ROW()","v":3779},null,null,"Equity 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,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3784},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$662","v":0}]
[{"$f":"ROW()","v":3788},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$666","v":0}]
[{"$f":"ROW()","v":3789},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$667","v":0.29840089999999997}]
[{"$f":"ROW()","v":3794},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$672","v":0.94632829000000029}]
[{"$f":"ROW()","v":3797},null,null,"Equity 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$675","v":0}]
[{"$f":"ROW()","v":3803},null,null,"Medium / Low Pressure Mains",null,null,null,null,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$681","v":0}]
[{"$f":"ROW()","v":3805},null,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$683","v":0}]
[{"$f":"ROW()","v":3808},null,null,"Meter and 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$686","v":0}]
[{"$f":"ROW()","v":3813},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$691","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3818},null,null,"High 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,{"$f":"-IF(AG3764<0,AG3764,IF($D3818=\"Land\",0,IF(AG3746<1,AG3764,MAX(MIN(IF(AG3746>0,(AG3764/AG3746)*AG$9,0),AG3764*AG$9),0))))","v":-0.210585464},-0.210585464,-0.21058546399999997,-0.210585464,-0.210585464,-0.21058546399999997,-0.210585464,-0.21058546400000003]
[{"$f":"ROW()","v":3823},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999994E-2,-5.4266858499999987E-2]
[{"$f":"ROW()","v":3826},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6327873150247043,-1.6327873150247043,-1.6327873150247045,-1.6327873150247045,-1.6327873150247045,-1.6327873150247048,-1.6327873150247045,-1.6327873150247045]
[{"$f":"ROW()","v":3832},null,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,4.6771000000000003E-4,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3833},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3838},null,null,"Medium Pressure Mains",null,null,null,null,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$716","v":0}]
[{"$f":"ROW()","v":3842},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$720","v":0}]
[{"$f":"ROW()","v":3846},null,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$724","v":0}]
[{"$f":"ROW()","v":3847},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$725","v":0}]
[{"$f":"ROW()","v":3852},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,{"$f":"SUM(AF3836:AF3851)","v":0}]
[{"$f":"ROW()","v":3855},null,null,"High Pressure 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,{"$f":"AF3765+AF3783+AF3801+AF3819 + AF3837","v":-0.16026643999999998},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3861},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,{"$f":"AF3771+AF3789+AF3807+AF3825 + AF3843","v":0.29840089999999997},0.29094087749999997,0.28348085499999998,0.27602083249999998,0.26856080999999998,0.26110078749999999,0.25364076499999999,0.24618074249999999,0.23872072]
[{"$f":"ROW()","v":3862},null,null,"Meter and 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,{"$f":"AF3772+AF3790+AF3808+AF3826 + AF3844","v":24.491809725370565},22.859022410345862,21.226235095321158,19.593447780296454,17.960660465271751,16.327873150247047,14.695085835222342,13.062298520197636,11.429511205172933]
[{"$f":"ROW()","v":3867},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF3777+AF3795+AF3813+AF3831 + AF3849","v":0},0,0,0,0,0,0,0,0]
["2022 Capex Account [$m nominal] - Reducing balance method except for Buildings"]
[{"$f":"ROW()","v":3876},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$69","v":20},19,18,17,16,15,14]
[{"$f":"ROW()","v":3877},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,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$70","v":20},19,18,17,16,15,14]
[{"$f":"ROW()","v":3881},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$74","v":15},14,13,12,11,10,9]
[{"$f":"ROW()","v":3884},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$77","v":5},4,3,2,1,0,0]
["Opening Asset Value"]
[{"$f":"ROW()","v":3891},null,null,"High 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,{"$f":"AF3981","v":0},{"$f":"AG3981","v":4.4693403700000003},{"$f":"AH3981","v":4.2458733515000002},{"$f":"AI3981","v":4.0224063330000002},3.7989393145000001,3.575472296,3.3520052775,{"$f":"AM3981","v":3.1285382589999999}]
[{"$f":"ROW()","v":3897},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.5421589999999996E-2,3.3650510499999994E-2,3.1879430999999993E-2,3.0108351499999995E-2,2.8337271999999997E-2,2.6566192499999995E-2,2.4795112999999997E-2]
[{"$f":"ROW()","v":3900},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.83689527870630231,0.75320575083567209,0.66951622296504187,0.58582669509441165,0.50213716722378143,0.41844763935315121,0.33475811148252099]
[{"$f":"ROW()","v":3905},null,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,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3906},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3910},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$661","v":1.0415300000000001E-3}]
[{"$f":"ROW()","v":3915},null,null,"Secondary 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$666","v":3.5421589999999996E-2}]
[{"$f":"ROW()","v":3918},null,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$669","v":0.84836327870630235}]
[{"$f":"ROW()","v":3920},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$671","v":7.2991429260784821}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":3929},null,null,"Medium Pressure Mains",null,null,null,null,null,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$680","v":0}]
[{"$f":"ROW()","v":3934},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$685","v":0}]
[{"$f":"ROW()","v":3935},null,null,"Meter and 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$686","v":0}]
[{"$f":"ROW()","v":3939},null,null,"Telemetry 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$690","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":3947},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3949},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3954},null,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,-8.3689527870630234E-2,-8.3689527870630234E-2,-8.3689527870630234E-2,-8.3689527870630234E-2,-8.3689527870630234E-2,-8.3689527870630248E-2,-8.3689527870630248E-2]
[{"$f":"ROW()","v":3959},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3963},null,null,"High 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$714","v":0}]
[{"$f":"ROW()","v":3964},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$715","v":0}]
[{"$f":"ROW()","v":3968},null,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$719","v":0}]
[{"$f":"ROW()","v":3973},null,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$724","v":0}]
[{"$f":"ROW()","v":3976},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$727","v":0}]
[{"$f":"ROW()","v":3978},null,null,"Equity 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$729","v":0}]
[{"$f":"ROW()","v":3983},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":3988},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36410772000000019,0.3550050270000002,0.3459023340000002,0.3367996410000002,0.32769694800000021,0.31859425500000021,0.30949156200000022,0.30038886900000022]
[{"$f":"ROW()","v":3992},null,null,"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,7.2991429260784821,5.8393143408627859,4.3794857556470896,2.9196571704313934,1.4598285852156967,0,0,0]
[{"$f":"ROW()","v":3993},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87350395999999986,0.78615356399999992,0.69880316799999997,0.61145277200000003,0.52410237599999998,0.43675197999999998,0.34940158399999999,0.26205118799999999]
[{"$f":"ROW()","v":3997},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,{"$f":"SUM(AG3981:AG3996)","v":80.404935887496677},74.714611481719615,69.024287075942553,63.333962670165491,57.64363826438845,51.953313858611395,47.722818038050036,43.492322217488677]
[{"$f":"ROW()","v":4002},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,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$68","v":20},19,18,17,16,15]
[{"$f":"ROW()","v":4005},null,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$71","v":20},19,18,17,16,15]
[{"$f":"ROW()","v":4007},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$73","v":40},39,38,37,36,35]
[{"$f":"ROW()","v":4012},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$78","v":10},9,8,7,6,5]
["Opening Asset Value"]
[{"$f":"ROW()","v":4021},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,37.218168420000012,35.357259999000014,33.496351578000017,31.635443157000015,29.774534736000014,27.913626315000013]
[{"$f":"ROW()","v":4022},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4026},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,29.898298389999994,27.905078497333328,25.911858604666662,23.918638711999996,21.925418819333331,19.932198926666665]
[{"$f":"ROW()","v":4031},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4036},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$660","v":1.72760398}]
[{"$f":"ROW()","v":4038},null,null,"Medium Pressure Mains",null,null,null,null,null,null,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$662","v":0}]
[{"$f":"ROW()","v":4041},null,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$665","v":1.5611166500000002}]
[{"$f":"ROW()","v":4046},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$670","v":1.49582614649778}]
[{"$f":"ROW()","v":4050},null,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$674","v":0}]
[{"$f":"ROW()","v":4051},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$675","v":0}]
[{"$f":"ROW()","v":4055},null,null,"High Pressure 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$679","v":0}]
[{"$f":"ROW()","v":4060},null,null,"Secondary 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$684","v":0}]
[{"$f":"ROW()","v":4065},null,null,"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$689","v":0}]
[{"$f":"ROW()","v":4067},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$691","v":0}]
[{"$f":"ROW()","v":4070},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4054:T4069)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-0.32805066000000005,0,0,0,0,0,0]
[{"$f":"ROW()","v":4075},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.8609084210000006,-1.8609084210000006,-1.8609084210000009,-1.8609084210000009,-1.8609084210000009,-1.8609084210000009]
[{"$f":"ROW()","v":4077},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.8055832500000005E-2,-7.8055832500000005E-2,-7.8055832500000005E-2,-7.8055832500000005E-2,-7.8055832500000005E-2,-7.8055832500000005E-2]
[{"$f":"ROW()","v":4080},null,null,"Meter and 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,-1.9932198926666662,-1.9932198926666662,-1.9932198926666662,-1.9932198926666664,-1.9932198926666664,-1.9932198926666664]
[{"$f":"ROW()","v":4084},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.3733144E-2,-7.3733144000000014E-2,-7.3733144000000014E-2,-7.3733144000000014E-2,-7.3733144000000014E-2,-7.3733144000000014E-2]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4094},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$718","v":0}]
[{"$f":"ROW()","v":4097},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$721","v":0}]
[{"$f":"ROW()","v":4099},null,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$723","v":0}]
[{"$f":"ROW()","v":4104},null,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$728","v":0}]
[{"$f":"ROW()","v":4106},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,{"$f":"SUM(AH4090:AH4105)","v":0}]
[{"$f":"ROW()","v":4109},null,null,"High Pressure 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,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4114},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18305001999999998,0.17389751899999997,0.16474501799999997,0.15559251699999996,0.14644001599999995,0.13728751499999994,0.12813501399999994]
[{"$f":"ROW()","v":4118},null,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,{"$f":"AH4028+AH4046+AH4064+AH4082 + AH4100","v":1.1677754864977801},1.0509979378480021,0.93422038919822414,0.81744284054844618,0.70066529189866811,0.58388774324889003,0.46711019459911202]
[{"$f":"ROW()","v":4123},null,null,"Equity 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]
["Life"]
[{"$f":"ROW()","v":4128},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$67","v":20},19,18,17,16]
[{"$f":"ROW()","v":4133},null,null,"Secondary 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$72","v":20},19,18,17,16]
[{"$f":"ROW()","v":4135},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$74","v":15},14,13,12,11]
[{"$f":"ROW()","v":4138},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$77","v":5},4,3,2,1]
[{"$f":"ROW()","v":4143}]
[{"$f":"ROW()","v":4147},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH4237","v":0},0,0,0,0,{"$f":"AM4237","v":0}]
[{"$f":"ROW()","v":4152},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.28938512693012003,0.28215049875686704,0.27491587058361405,0.26768124241036106,0.26044661423710808]
[{"$f":"ROW()","v":4153},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,28.623812384992796,26.715558225993277,24.807304066993758,22.89904990799424,20.990795748994721]
[{"$f":"ROW()","v":4159},null,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,0,0,0,0,0,0]
["Capex"]
[{"$f":"ROW()","v":4164},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$661","v":0}]
[{"$f":"ROW()","v":4167},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,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$664","v":0}]
[{"$f":"ROW()","v":4172},null,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$669","v":1.2199717724546442}]
[{"$f":"ROW()","v":4176},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$673","v":0}]
[{"$f":"ROW()","v":4181},null,null,"High 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$678","v":0}]
[{"$f":"ROW()","v":4182},null,null,"High Pressure 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$679","v":0}]
[{"$f":"ROW()","v":4188},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$685","v":0}]
[{"$f":"ROW()","v":4191},null,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$688","v":0}]
[{"$f":"ROW()","v":4196},null,null,"Equity 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$693","v":0}]
[{"$f":"ROW()","v":4197},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4181:T4196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":4201},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4205},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.7202189066111985E-3,-9.7202189066111985E-3,-9.7202189066111985E-3,-9.7202189066111968E-3,-9.7202189066111968E-3]
[{"$f":"ROW()","v":4210},null,null,"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,-1.177619056400085,-1.177619056400085,-1.177619056400085,-1.177619056400085,-1.177619056400085]
[{"$f":"ROW()","v":4211},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.6352280874098305E-2,-5.6352280874098305E-2,-5.6352280874098305E-2,-5.6352280874098305E-2,-5.6352280874098298E-2]
[{"$f":"ROW()","v":4217},null,null,"High 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$714","v":0}]
[{"$f":"ROW()","v":4220},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$717","v":0}]
[{"$f":"ROW()","v":4225},null,null,"Meter and 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$722","v":0}]
[{"$f":"ROW()","v":4226},null,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$723","v":0}]
[{"$f":"ROW()","v":4230},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$727","v":0}]
[{"$f":"ROW()","v":4235},null,null,"High 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,{"$f":"AI4145+AI4163+AI4181+AI4199 + AI4217","v":3.1930970828571827},3.0334422287143235,2.8737873745714642,2.7141325204286049,2.5544776662857456,2.3948228121428863]
[{"$f":"ROW()","v":4238},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.324558481451213,35.458330557378652,33.592102633306091,31.72587470923353,29.859646785160969,27.993418861088408]
[{"$f":"ROW()","v":4240},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1147303573869496,2.0089938395176019,1.9032573216482545,1.797520803778907,1.6917842859095595,1.5860477680402121]
[{"$f":"ROW()","v":4246},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8880952820004255,4.7104762256003401,3.5328571692002551,2.35523811280017,1.177619056400085,0]
[{"$f":"ROW()","v":4249},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":4254},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$66","v":20},{"$f":"(AK4254-AK$9)*(AK4254>AL$9)","v":19},{"$f":"(AL4254-AL$9)*(AL4254>AM$9)","v":18},{"$f":"(AM4254-AM$9)*(AM4254>AN$9)","v":17}]
[{"$f":"ROW()","v":4255},null,null,"High Pressure 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,{"$f":"Input!$AD$67","v":20},19,18,17]
[{"$f":"ROW()","v":4259},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$71","v":20},19,18,17]
[{"$f":"ROW()","v":4264},null,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,{"$f":"Input!$AD$76","v":10},9,8,7]
[{"$f":"ROW()","v":4268},null,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$80*2","v":0},0,0,0]
[{"$f":"ROW()","v":4269},null,null,"Equity 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,{"$f":"Input!$AD$81","v":5},4,3,2]
[{"$f":"ROW()","v":4274},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI4364","v":0},0,0,0,{"$f":"AM4364","v":0}]
[{"$f":"ROW()","v":4277},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.1935328651575441,3.0338562218996667,2.8741795786417894,2.7145029353839121]
[{"$f":"ROW()","v":4283},null,null,"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,0,20.571547902189522,16.457238321751618,12.342928741313713,{"$f":"AM4373","v":8.2286191608758088}]
[{"$f":"ROW()","v":4284},null,null,"Telemetry 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,{"$f":"AI4374","v":0},1.5453692098945777,1.3908322889051199,1.2362953679156621,{"$f":"AM4374","v":1.0817584469262043}]
[{"$f":"ROW()","v":4288},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ4272:AJ4287)","v":0},{"$f":"SUM(AK4272:AK4287)","v":106.29720912461212},{"$f":"SUM(AL4272:AL4287)","v":97.116587186796394},{"$f":"SUM(AM4272:AM4287)","v":87.935965248980679},{"$f":"SUM(AN4272:AN4287)","v":78.755343311164964}]
[{"$f":"ROW()","v":4293},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$663","v":40.016019647423064}]
[{"$f":"ROW()","v":4297},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$667","v":1.8426423999227781}]
[{"$f":"ROW()","v":4298},null,null,"Meter and 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$668","v":30.931739466777319}]
[{"$f":"ROW()","v":4303},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$673","v":0}]
[{"$f":"ROW()","v":4306},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,{"$f":"SUM(AJ4290:AJ4305)","v":106.29720912461212}]
[{"$f":"ROW()","v":4312},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$682","v":0}]
[{"$f":"ROW()","v":4313},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$683","v":0}]
[{"$f":"ROW()","v":4318},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$688","v":0}]
[{"$f":"ROW()","v":4322},null,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$692","v":0}]
[{"$f":"ROW()","v":4326},null,null,"High 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,{"$f":"-IF(AK4272<0,AK4272,IF($D4326=\"Land\",0,IF(AK4254<1,AK4272,MAX(MIN(IF(AK4254>0,(AK4272/AK4254)*AK$9,0),AK4272*AK$9),0))))","v":-0.1341076052017694},-0.1341076052017694,-0.1341076052017694,-0.1341076052017694]
[{"$f":"ROW()","v":4327},null,null,"High Pressure 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,0,0,0,0]
[{"$f":"ROW()","v":4332},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.241237181352836E-2,-4.241237181352836E-2,-4.2412371813528367E-2,-4.241237181352836E-2]
[{"$f":"ROW()","v":4335},null,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,-0.10525047987905031,-0.10525047987905031,-0.10525047987905031,-0.10525047987905031]
[{"$f":"ROW()","v":4341},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":4342},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,{"$f":"SUM(AK4326:AK4341)","v":-9.1806219378157188},{"$f":"SUM(AL4326:AL4341)","v":-9.1806219378157188},{"$f":"SUM(AM4326:AM4341)","v":-9.1806219378157188},{"$f":"SUM(AN4326:AN4341)","v":-9.1806219378157188}]
[{"$f":"ROW()","v":4347},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$717","v":0}]
[{"$f":"ROW()","v":4351},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$721","v":0}]
[{"$f":"ROW()","v":4356},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$726","v":0}]
[{"$f":"ROW()","v":4359},null,null,"Equity 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$729","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4364},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":4370},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.931739466777319,28.869623502325499,26.807507537873679,24.745391573421859,22.683275608970039]
[{"$f":"ROW()","v":4371},null,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,1.0525047987905032,0.94725431891145284,0.8420038390324025,0.73675335915335216,0.63150287927430182]
[{"$f":"ROW()","v":4376},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
["Life"]
[{"$f":"ROW()","v":4385},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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":4388},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,{"$f":"Input!$AD$73","v":40},39,38]
[{"$f":"ROW()","v":4390},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$75","v":10},9,8]
[{"$f":"ROW()","v":4395},null,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,{"$f":"Input!$AD$80*2","v":0},0,0]
[{"$f":"ROW()","v":4397}]
[{"$f":"ROW()","v":4400},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ4490","v":0},{"$f":"AK4490","v":0},0,{"$f":"AM4490","v":0}]
[{"$f":"ROW()","v":4405},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.4547639841981279,1.3820257849882216,1.3092875857783153]
[{"$f":"ROW()","v":4409},null,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,0,2.4947117842648705,2.2452406058383834,1.9957694274118962]
[{"$f":"ROW()","v":4414},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":4417},null,null,"High 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$660","v":3.3028875815886778}]
[{"$f":"ROW()","v":4419},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,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$662","v":0}]
[{"$f":"ROW()","v":4424},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$667","v":3.8041311615589075}]
[{"$f":"ROW()","v":4426},null,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$669","v":1.0108251247416504}]
[{"$f":"ROW()","v":4429},null,null,"Telemetry 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$672","v":3.602326276655595}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4438},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,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$681","v":0}]
[{"$f":"ROW()","v":4443},null,null,"Meter and 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$686","v":0}]
[{"$f":"ROW()","v":4446},null,null,"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$689","v":0}]
[{"$f":"ROW()","v":4448},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$691","v":0}]
[{"$f":"ROW()","v":4453},null,null,"High 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,{"$f":"-IF(AL4399<0,AL4399,IF($D4453=\"Land\",0,IF(AL4381<1,AL4399,MAX(MIN(IF(AL4381>0,(AL4399/AL4381)*AL$9,0),AL4399*AL$9),0))))","v":-0.16514437907943388},-0.16514437907943388,-0.16514437907943391]
[{"$f":"ROW()","v":4455},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4458},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13592412867846132,-0.13592412867846129,-0.13592412867846129]
[{"$f":"ROW()","v":4463},null,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,-0.24947117842648706,-0.24947117842648703,-0.24947117842648703]
[{"$f":"ROW()","v":4468},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4472},null,null,"High Pressure 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$715","v":0}]
[{"$f":"ROW()","v":4473},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,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$716","v":0}]
[{"$f":"ROW()","v":4477},null,null,"Secondary 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$720","v":0}]
[{"$f":"ROW()","v":4482},null,null,"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$725","v":0}]
[{"$f":"ROW()","v":4484},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$727","v":0}]
[{"$f":"ROW()","v":4487},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,{"$f":"SUM(AK4471:AK4486)","v":0}]
[{"$f":"ROW()","v":4492},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.222960428263697,39.161812406850515,37.100664385437327,35.039516364024145]
[{"$f":"ROW()","v":4497},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.333888604010923,31.111629363743528,28.889370123476134,26.667110883208739]
[{"$f":"ROW()","v":4501},null,null,"Telemetry 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,3.602326276655595,3.2420936489900356,2.8818610213244762,2.5216283936589168]
[{"$f":"ROW()","v":4502},null,null,"FRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["2027 Capex Account [$m nominal] - Reducing balance method except for Buildings"]
[{"$f":"ROW()","v":4511},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$69","v":20},19]
[{"$f":"ROW()","v":4516},null,null,"Meter and 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$74","v":15},14]
[{"$f":"ROW()","v":4518},null,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,{"$f":"Input!$AD$76","v":10},9]
[{"$f":"ROW()","v":4521},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$79","v":4},3]
[{"$f":"ROW()","v":4526},null,null,"High 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,{"$f":"AK4616","v":0},{"$f":"AL4616","v":7.1242212720511029},{"$f":"AM4616","v":6.7680102084485476}]
[{"$f":"ROW()","v":4530},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AL4620","v":0},0]
[{"$f":"ROW()","v":4531},null,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,{"$f":"AK4621","v":0},{"$f":"AL4621","v":2.7642529344675064},2.6260402877441309]
[{"$f":"ROW()","v":4535},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK4625","v":0},{"$f":"AL4625","v":1.0361968353726658},0.93257715183539924]
[{"$f":"ROW()","v":4540},null,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,{"$f":"AK4630","v":0},{"$f":"AL4630","v":0},0]
[{"$f":"ROW()","v":4545},null,null,"High Pressure Mains - PE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$661","v":0}]
[{"$f":"ROW()","v":4547},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,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$663","v":44.66452279135946}]
[{"$f":"ROW()","v":4550},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$666","v":2.1705420288153925}]
[{"$f":"ROW()","v":4555},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$671","v":10.525201955877865}]
[{"$f":"ROW()","v":4559},null,null,"Equity 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$675","v":0}]
[{"$f":"ROW()","v":4560},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,{"$f":"SUM(AL4544:AL4559)","v":107.29534372623924}]
[{"$f":"ROW()","v":4564},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,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$680","v":0}]
[{"$f":"ROW()","v":4569},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$685","v":0}]
[{"$f":"ROW()","v":4574},null,null,"Telemetry 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$690","v":0}]
[{"$f":"ROW()","v":4576},null,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$692","v":0}]
["Depreciation"]
[{"$f":"ROW()","v":4584},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4588},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.337092572211299,-2.3370925722112994]
[{"$f":"ROW()","v":4589},null,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,-0.10361968353726658,-0.10361968353726658]
[{"$f":"ROW()","v":4594},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4603},null,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":"AL$719","v":0}]
[{"$f":"ROW()","v":4605},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$721","v":0}]
[{"$f":"ROW()","v":4608},null,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$724","v":0}]
[{"$f":"ROW()","v":4613},null,null,"Equity 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$729","v":0}]
[{"$f":"ROW()","v":4617},null,null,"High Pressure 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]
[{"$f":"ROW()","v":4618},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":4623},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,0.51339108020520385,0.50055630320007372,0.48772152619494363]
[{"$f":"ROW()","v":4626},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5840954708045718,1.4256859237241146,1.2672763766436574]
[{"$f":"ROW()","v":4632},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,{"$f":"SUM(AL4616:AL4631)","v":107.29534372623924},{"$f":"SUM(AM4616:AM4631)","v":99.556516726483252},{"$f":"SUM(AN4616:AN4631)","v":91.817689726727252}]
["2028 Capex Account [$m nominal] - Reducing balance method except for Buildings"]
[{"$f":"ROW()","v":4637},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!$AD$68","v":20}]
[{"$f":"ROW()","v":4638},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,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":4639},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,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":4640},null,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$71","v":20}]
[{"$f":"ROW()","v":4641},null,null,"Secondary 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$72","v":20}]
[{"$f":"ROW()","v":4642},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$73","v":40}]
[{"$f":"ROW()","v":4643},null,null,"Meter and 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$74","v":15}]
[{"$f":"ROW()","v":4644},null,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$75","v":10}]
[{"$f":"ROW()","v":4645},null,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$76","v":10}]
[{"$f":"ROW()","v":4646},null,null,"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$77","v":5}]
[{"$f":"ROW()","v":4647},null,null,"Telemetry 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$78","v":10}]
[{"$f":"ROW()","v":4648},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$79","v":4}]
[{"$f":"ROW()","v":4649},null,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$80*2","v":0}]
[{"$f":"ROW()","v":4650},null,null,"Equity 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$81","v":5}]
[{"$f":"ROW()","v":4651}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4653},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL4743","v":0},{"$f":"AM4743","v":5.5464472684032824}]
[{"$f":"ROW()","v":4654},null,null,"High Pressure 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,{"$f":"AL4744","v":0},{"$f":"AM4744","v":0}]
[{"$f":"ROW()","v":4655},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL4745","v":0},0]
[{"$f":"ROW()","v":4656},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL4746","v":0},44.397242653349643]
[{"$f":"ROW()","v":4657},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4658},null,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,{"$f":"AL4748","v":0},2.8630977672394931]
[{"$f":"ROW()","v":4659},null,null,"Secondary 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,0,3.5407388553822865]
[{"$f":"ROW()","v":4660},null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL4750","v":0},0.50572170175482301]
[{"$f":"ROW()","v":4661},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,37.224793727931498]
[{"$f":"ROW()","v":4662},null,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,{"$f":"AL4752","v":0},1.0622053759405194]
[{"$f":"ROW()","v":4663},null,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,0,2.766521675314296]
[{"$f":"ROW()","v":4664},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL4754","v":0},5.3973432011885798]
[{"$f":"ROW()","v":4665},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL4755","v":0},{"$f":"AM4755","v":1.8350398403668351}]
[{"$f":"ROW()","v":4666},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,{"$f":"AM4756","v":0}]
[{"$f":"ROW()","v":4667},null,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,{"$f":"AL4757","v":0},{"$f":"AM4757","v":0}]
[{"$f":"ROW()","v":4668},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AM4758","v":0}]
[{"$f":"ROW()","v":4669},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM4653:AM4668)","v":0},{"$f":"SUM(AN4653:AN4668)","v":105.13915206687125}]
["Capex"]
[{"$f":"ROW()","v":4671},null,null,"High 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$660","v":5.5464472684032824}]
[{"$f":"ROW()","v":4672},null,null,"High Pressure 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$661","v":0}]
[{"$f":"ROW()","v":4673},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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$662","v":0}]
[{"$f":"ROW()","v":4674},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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$663","v":44.397242653349643}]
[{"$f":"ROW()","v":4675},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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$664","v":0}]
[{"$f":"ROW()","v":4676},null,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$665","v":2.8630977672394931}]
[{"$f":"ROW()","v":4677},null,null,"Secondary 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$666","v":3.5407388553822865}]
[{"$f":"ROW()","v":4678},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$667","v":0.50572170175482301}]
[{"$f":"ROW()","v":4679},null,null,"Meter and 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$668","v":37.224793727931498}]
[{"$f":"ROW()","v":4680},null,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$669","v":1.0622053759405194}]
[{"$f":"ROW()","v":4681},null,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$670","v":2.766521675314296}]
[{"$f":"ROW()","v":4682},null,null,"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$671","v":5.3973432011885798}]
[{"$f":"ROW()","v":4683},null,null,"Telemetry 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$672","v":1.8350398403668351}]
[{"$f":"ROW()","v":4684},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$673","v":0}]
[{"$f":"ROW()","v":4685},null,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$674","v":0}]
[{"$f":"ROW()","v":4686},null,null,"Equity 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$675","v":0}]
[{"$f":"ROW()","v":4687},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,{"$f":"SUM(AM4671:AM4686)","v":105.13915206687125}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4689},null,null,"High 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$678","v":0}]
[{"$f":"ROW()","v":4690},null,null,"High Pressure 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$679","v":0}]
[{"$f":"ROW()","v":4691},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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,"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$683","v":0}]
[{"$f":"ROW()","v":4695},null,null,"Secondary 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$684","v":0}]
[{"$f":"ROW()","v":4696},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$685","v":0}]
[{"$f":"ROW()","v":4697},null,null,"Meter and 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$686","v":0}]
[{"$f":"ROW()","v":4698},null,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$687","v":0}]
[{"$f":"ROW()","v":4699},null,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$688","v":0}]
[{"$f":"ROW()","v":4700},null,null,"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$689","v":0}]
[{"$f":"ROW()","v":4701},null,null,"Telemetry 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$690","v":0}]
[{"$f":"ROW()","v":4702},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$691","v":0}]
[{"$f":"ROW()","v":4703},null,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$692","v":0}]
[{"$f":"ROW()","v":4704},null,null,"Equity 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$693","v":0}]
[{"$f":"ROW()","v":4705},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4689:T4704)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":4707},null,null,"High 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,{"$f":"-IF(AN4653<0,AN4653,IF($D4707=\"Land\",0,IF(AN4635<1,AN4653,MAX(MIN(IF(AN4635>0,(AN4653/AN4635)*AN$9,0),AN4653*AN$9),0))))","v":-0.27732236342016414}]
[{"$f":"ROW()","v":4708},null,null,"High Pressure 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]
[{"$f":"ROW()","v":4709},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4710},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.2198621326674823]
[{"$f":"ROW()","v":4711},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4712},null,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,-0.14315488836197465]
[{"$f":"ROW()","v":4713},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17703694276911433]
[{"$f":"ROW()","v":4714},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,null,null,null,null,-1.2643042543870575E-2]
[{"$f":"ROW()","v":4715},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.4816529151954332]
[{"$f":"ROW()","v":4716},null,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,-0.10622053759405195]
[{"$f":"ROW()","v":4717},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.27665216753142963]
[{"$f":"ROW()","v":4718},null,null,"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,-1.079468640237716]
[{"$f":"ROW()","v":4719},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.1835039840366835]
[{"$f":"ROW()","v":4720},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]
[{"$f":"ROW()","v":4721},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4722},null,null,"Equity 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]
[{"$f":"ROW()","v":4723},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN4707:AN4722)","v":-6.9575176143579203}]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4725},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$714","v":0}]
[{"$f":"ROW()","v":4726},null,null,"High Pressure 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$715","v":0}]
[{"$f":"ROW()","v":4727},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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$716","v":0}]
[{"$f":"ROW()","v":4728},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,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$717","v":0}]
[{"$f":"ROW()","v":4729},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$718","v":0}]
[{"$f":"ROW()","v":4730},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$719","v":0}]
[{"$f":"ROW()","v":4731},null,null,"Secondary 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$720","v":0}]
[{"$f":"ROW()","v":4732},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$721","v":0}]
[{"$f":"ROW()","v":4733},null,null,"Meter and 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$722","v":0}]
[{"$f":"ROW()","v":4734},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$723","v":0}]
[{"$f":"ROW()","v":4735},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$724","v":0}]
[{"$f":"ROW()","v":4736},null,null,"Information Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$725","v":0}]
[{"$f":"ROW()","v":4737},null,null,"Telemetry 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$726","v":0}]
[{"$f":"ROW()","v":4738},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$727","v":0}]
[{"$f":"ROW()","v":4739},null,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$728","v":0}]
[{"$f":"ROW()","v":4740},null,null,"Equity 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$729","v":0}]
[{"$f":"ROW()","v":4741},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,{"$f":"SUM(AM4725:AM4740)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4743},null,null,"High 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,{"$f":"AM4653+AM4671+AM4689+AM4707 + AM4725","v":5.5464472684032824},5.2691249049831184]
[{"$f":"ROW()","v":4744},null,null,"High Pressure 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,0,0]
[{"$f":"ROW()","v":4745},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4746},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.397242653349643,42.177380520682163]
[{"$f":"ROW()","v":4747},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4748},null,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,2.8630977672394931,2.7199428788775184]
[{"$f":"ROW()","v":4749},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5407388553822865,3.363701912613172]
[{"$f":"ROW()","v":4750},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,0.50572170175482301,0.49307865921095245]
[{"$f":"ROW()","v":4751},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.224793727931498,34.743140812736065]
[{"$f":"ROW()","v":4752},null,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,1.0622053759405194,0.95598483834646752]
[{"$f":"ROW()","v":4753},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.766521675314296,2.4898695077828665]
[{"$f":"ROW()","v":4754},null,null,"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,5.3973432011885798,4.3178745609508642]
[{"$f":"ROW()","v":4755},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8350398403668351,1.6515358563301517]
[{"$f":"ROW()","v":4756},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]
[{"$f":"ROW()","v":4757},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4758},null,null,"Equity 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,0,0]
[{"$f":"ROW()","v":4759},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM4743:AM4758)","v":105.13915206687125},{"$f":"SUM(AN4743:AN4758)","v":98.18163445251335}]
["2029 Capex Account [$m nominal] - Reducing balance method except for Buildings"]
["Life"]
[{"$f":"ROW()","v":4762},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4763},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4764},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4765},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4766},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4767},null,null,"Regulators"]
[{"$f":"ROW()","v":4768},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4769},null,null,"Buildings"]
[{"$f":"ROW()","v":4770},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4771},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4772},null,null,"Vehicle"]
[{"$f":"ROW()","v":4773},null,null,"Information Technology"]
[{"$f":"ROW()","v":4774},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4775},null,null,"FRC"]
[{"$f":"ROW()","v":4776},null,null,"Land"]
[{"$f":"ROW()","v":4777},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4778}]
["Opening Asset Value"]
[{"$f":"ROW()","v":4780},null,null,"High 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,{"$f":"AM4870","v":0}]
[{"$f":"ROW()","v":4781},null,null,"High Pressure 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,{"$f":"AM4871","v":0}]
[{"$f":"ROW()","v":4782},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4872","v":0}]
[{"$f":"ROW()","v":4783},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4873","v":0}]
[{"$f":"ROW()","v":4784},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4785},null,null,"Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4875","v":0}]
[{"$f":"ROW()","v":4786},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4787},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,{"$f":"AM4877","v":0}]
[{"$f":"ROW()","v":4788},null,null,"Meter and 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,0]
[{"$f":"ROW()","v":4789},null,null,"Equipment & Vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4879","v":0}]
[{"$f":"ROW()","v":4790},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4791},null,null,"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,{"$f":"AM4881","v":0}]
[{"$f":"ROW()","v":4792},null,null,"Telemetry 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,{"$f":"AM4882","v":0}]
[{"$f":"ROW()","v":4793},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]
[{"$f":"ROW()","v":4794},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM4884","v":0}]
[{"$f":"ROW()","v":4795},null,null,"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4796},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,{"$f":"SUM(AN4780:AN4795)","v":0}]
["Capex"]
[{"$f":"ROW()","v":4798},null,null,"High 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$660","v":6.4745900304078203}]
[{"$f":"ROW()","v":4799},null,null,"High Pressure 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$661","v":0}]
[{"$f":"ROW()","v":4800},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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$662","v":0}]
[{"$f":"ROW()","v":4801},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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$663","v":45.040718671899661}]
[{"$f":"ROW()","v":4802},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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$664","v":0}]
[{"$f":"ROW()","v":4803},null,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$665","v":2.9431765915771204}]
[{"$f":"ROW()","v":4804},null,null,"Secondary 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$666","v":2.9108077033263053}]
[{"$f":"ROW()","v":4805},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$667","v":0.55405837771626598}]
[{"$f":"ROW()","v":4806},null,null,"Meter and 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$668","v":38.333558358645178}]
[{"$f":"ROW()","v":4807},null,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$669","v":1.0888667308766269}]
[{"$f":"ROW()","v":4808},null,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$670","v":3.3310525577390582}]
[{"$f":"ROW()","v":4809},null,null,"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$671","v":2.453276704774324}]
[{"$f":"ROW()","v":4810},null,null,"Telemetry 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$672","v":1.918022920541977}]
[{"$f":"ROW()","v":4811},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$673","v":0}]
[{"$f":"ROW()","v":4812},null,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$674","v":0}]
[{"$f":"ROW()","v":4813},null,null,"Equity 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$675","v":0}]
[{"$f":"ROW()","v":4814},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,{"$f":"SUM(AN4798:AN4813)","v":105.04812864750433}]
["Redundant Assets & Asset Disposal"]
[{"$f":"ROW()","v":4816},null,null,"High 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$678","v":0}]
[{"$f":"ROW()","v":4817},null,null,"High Pressure 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$679","v":0}]
[{"$f":"ROW()","v":4818},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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,"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$683","v":0}]
[{"$f":"ROW()","v":4822},null,null,"Secondary 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$684","v":0}]
[{"$f":"ROW()","v":4823},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$685","v":0}]
[{"$f":"ROW()","v":4824},null,null,"Meter and 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$686","v":0}]
[{"$f":"ROW()","v":4825},null,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$687","v":0}]
[{"$f":"ROW()","v":4826},null,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$688","v":0}]
[{"$f":"ROW()","v":4827},null,null,"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$689","v":0}]
[{"$f":"ROW()","v":4828},null,null,"Telemetry 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$690","v":0}]
[{"$f":"ROW()","v":4829},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$691","v":0}]
[{"$f":"ROW()","v":4830},null,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$692","v":0}]
[{"$f":"ROW()","v":4831},null,null,"Equity 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$693","v":0}]
[{"$f":"ROW()","v":4832},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T4816:T4831)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation"]
[{"$f":"ROW()","v":4834},null,null,"High Pressure Mains - Steel"]
[{"$f":"ROW()","v":4835},null,null,"High Pressure Mains - PE"]
[{"$f":"ROW()","v":4836},null,null,"Medium Pressure Mains"]
[{"$f":"ROW()","v":4837},null,null,"Medium / Low Pressure Mains"]
[{"$f":"ROW()","v":4838},null,null,"Low Pressure Mains"]
[{"$f":"ROW()","v":4839},null,null,"Regulators"]
[{"$f":"ROW()","v":4840},null,null,"Secondary Gate Stations"]
[{"$f":"ROW()","v":4841},null,null,"Buildings (straight line depreciation)"]
[{"$f":"ROW()","v":4842},null,null,"Meter and Services Pipes"]
[{"$f":"ROW()","v":4843},null,null,"Equipment & Vehicles"]
[{"$f":"ROW()","v":4844},null,null,"Vehicle"]
[{"$f":"ROW()","v":4845},null,null,"Information Technology"]
[{"$f":"ROW()","v":4846},null,null,"Telemetry and Monitoring"]
[{"$f":"ROW()","v":4847},null,null,"FRC"]
[{"$f":"ROW()","v":4848},null,null,"Land"]
[{"$f":"ROW()","v":4849},null,null,"Equity Raising Cost"]
[{"$f":"ROW()","v":4850},null,null,"Total"]
["Depreciation per Tariff Variation"]
[{"$f":"ROW()","v":4852},null,null,"High Pressure Mains - Steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$714","v":0}]
[{"$f":"ROW()","v":4853},null,null,"High Pressure 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$715","v":0}]
[{"$f":"ROW()","v":4854},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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$716","v":0}]
[{"$f":"ROW()","v":4855},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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$717","v":0}]
[{"$f":"ROW()","v":4856},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,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$718","v":0}]
[{"$f":"ROW()","v":4857},null,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$719","v":0}]
[{"$f":"ROW()","v":4858},null,null,"Secondary 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$720","v":0}]
[{"$f":"ROW()","v":4859},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$721","v":0}]
[{"$f":"ROW()","v":4860},null,null,"Meter and 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$722","v":0}]
[{"$f":"ROW()","v":4861},null,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$723","v":0}]
[{"$f":"ROW()","v":4862},null,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$724","v":0}]
[{"$f":"ROW()","v":4863},null,null,"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$725","v":0}]
[{"$f":"ROW()","v":4864},null,null,"Telemetry 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$726","v":0}]
[{"$f":"ROW()","v":4865},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$727","v":0}]
[{"$f":"ROW()","v":4866},null,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$728","v":0}]
[{"$f":"ROW()","v":4867},null,null,"Equity 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$729","v":0}]
[{"$f":"ROW()","v":4868},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,{"$f":"SUM(AN4852:AN4867)","v":0}]
["Closing Asset Value"]
[{"$f":"ROW()","v":4870},null,null,"High 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,{"$f":"AN4780+AN4798+AN4816+AN4834 + AN4852","v":6.4745900304078203}]
[{"$f":"ROW()","v":4871},null,null,"High Pressure 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]
[{"$f":"ROW()","v":4872},null,null,"Medium Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4873},null,null,"Medium / Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.040718671899661]
[{"$f":"ROW()","v":4874},null,null,"Low Pressure Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4875},null,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,2.9431765915771204]
[{"$f":"ROW()","v":4876},null,null,"Secondary Gate Stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9108077033263053]
[{"$f":"ROW()","v":4877},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,0.55405837771626598]
[{"$f":"ROW()","v":4878},null,null,"Meter and Services Pipes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.333558358645178]
[{"$f":"ROW()","v":4879},null,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,1.0888667308766269]
[{"$f":"ROW()","v":4880},null,null,"Vehicle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3310525577390582]
[{"$f":"ROW()","v":4881},null,null,"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,2.453276704774324]
[{"$f":"ROW()","v":4882},null,null,"Telemetry and Monitoring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.918022920541977]
[{"$f":"ROW()","v":4883},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]
[{"$f":"ROW()","v":4884},null,null,"Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4885},null,null,"Equity 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]
[{"$f":"ROW()","v":4886},null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN4870:AN4885)","v":105.04812864750433}]

{"sheet":"SolverSheet","index":14,"n_rows":53,"n_cols":15,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["Solver sheet for solving multiple variables"]
[null,null,null,null,null,null,null,null,1,{"$f":"I2+1","v":2},{"$f":"J2+1","v":3},4,5]
["Year ending",null,null,null,null,null,null,null,2025,{"$f":"I3+1","v":2026},{"$f":"J3+1","v":2027},2028,2029]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Trailing Average DRP"]
[]
["Trailing Average DRP",null,null,null,null,null,null,null,{"$f":"IF(Input!AJ12=\"\",\"\",Input!AE13)","v":2.273E-2},{"$f":"IF(Input!AK12=\"\",\"\",Input!AF13)","v":""},{"$f":"IF(Input!AL12=\"\",\"\",Input!AG13)","v":""},{"$f":"IF(Input!AM12=\"\",\"\",Input!AH13)","v":""},{"$f":"IF(Input!AN12=\"\",\"\",Input!AI13)","v":""}]
[]
["Conditions and inputs"]
[null,null,null,null,null,null,null,null,{"$f":"\"X_F_\"&I$2","v":"X_F_1"},{"$f":"\"X_F_\"&J$2","v":"X_F_2"},"X_F_3","X_F_4","X_F_5"]
[null,null,null,null,null,null,null,null,{"$f":"Main!V24","v":"X-Factor_2025"},{"$f":"Main!W24","v":"X-Factor_2026"},{"$f":"Main!X24","v":"X-Factor_2027"},{"$f":"Main!Y24","v":"X-Factor_2028"},{"$f":"Main!Z24","v":"X-Factor_2029"}]
[1,"Make sure that PV of CoS = PV of Total Revenue",null,null,"Solver Input 1:",null,null,null,0,0,0,0,0,null,"(Note: only the X-Factor of variation year must be updated)"]
[]
[null,null,null,null,null,"Total PV",null,null,null,null,null,null,"2029 PV",null,"SOLVING 2025 Tariff to the correct decimal places"]
[null,"PV Cost of Service",null,null,null,{"$f":"Price_path_AA6!D24","v":1156.5989848682691},null,null,null,null,null,null,{"$f":"CoS!AN77","v":274.01209293168756},null,"Step 1 At Price_path_AA6 tab: "]
[null,"PV Smooth Revenue",null,null,null,{"$f":"Price_path_AA6!D25","v":1156.5989321443571},null,null,null,null,null,null,{"$f":"CoS!AN78","v":283.34976578744744},null,"Rounding decimal places A1 usage tariff (Year 2025 only) = 5"]
[null,"Solver Target (0, rounded to 0 decimal place)",null,null,null,{"$f":"ROUND(F16-F15,6)","v":-5.3000000000000001E-5},null,null,null,null,null,{"$f":"\"Solver Target (<=\"&TEXT(M21,\"0%\")&\") [for 2029 only] \"","v":"Solver Target (<=5%) [for 2029 only] "},{"$f":"(M16-M15)/M15","v":3.4077594006363073E-2},null,"Rounding decimal places all other tariffs (Year 2025 only) = 20"]
[null,null,null,null,null,null,null,null,null,null,null,"Solver Target 3:",{"$f":"IF(ABS(M17)<M21,\"OK\",\"Error\")","v":"OK"},null,"Click the Calculate X-Factor button "]
[null,"Delta (should be OK)",null,null,"Solver Target 1:",{"$f":"IF(ABS(Delta)<=0.1,\"OK\",\"Error\")","v":"OK"},null,null,null,null,null,null,null,null,"If non satisfactory solution is reached, repeat this step with higher decimal"]
[null,null,null,null,null,null,null,null,null,null,null,"Min 2029 Cos Revenue err =",{"$f":"-M21","v":-0.05}]
[null,null,null,null,null,null,null,null,null,null,null,"Max 2029 Cos Revenue err =",0.05,null,"Step 2 To view the tariff in the correct decimal:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"At Price_path_AA6 tab: "]
[{"$f":"A12+1","v":2},"Compute the Cost of Raising Equity",null,null,null,null,null,null,null,null,null,null,null,null,"Rounding decimal places A1 usage tariff (Year 2025 only) = 5"]
[null,"Equity Raising Costs (manual entry)",null,null,"Solver Input 2:",null,null,null,0,0,0,0,0,null,"Rounding decimal places all other tariffs (Year 2025 only) = 2"]
[null,"External Equity Raising Costs",null,null,null,null,null,null,{"$f":"Tax_CoRE!AJ117","v":-0.32956609025781175},{"$f":"Tax_CoRE!AK117","v":-0.21760184179873007},{"$f":"Tax_CoRE!AL117","v":-0.58757940383266849},{"$f":"Tax_CoRE!AM117","v":-0.69708815506264166},{"$f":"Tax_CoRE!AN117","v":-0.74038470260366063},null,"Check that Delta is not significantly far from zero"]
[null,"Equity Raising Costs (capitalised and included in RAB)",null,null,null,null,null,null,{"$f":"Tax_CoRE!AJ120","v":0},{"$f":"Tax_CoRE!AK120","v":0},{"$f":"Tax_CoRE!AL120","v":0},{"$f":"Tax_CoRE!AM120","v":0},{"$f":"Tax_CoRE!AN120","v":0}]
[null,"Solver Target (0)",null,null,"Solver Target 2:",{"$f":"IF(AND(ABS(I27)<=0.000001,ABS(J27)<=0.000001,ABS(K27)<=0.000001,ABS(L27)<=0.000001,ABS(M27)<=0.000001),\"OK\",\"Error\")","v":"OK"},null,null,{"$f":"I24-I26","v":0},{"$f":"J24-J26","v":0},0,0,0,null,"If Delta is significantly far from zero, repeat Step 1 with different decimal places"]
[null,"Solver Target (Equity Raising Cost Minimised)",null,null,null,{"$f":"SUM(I24:M24)","v":0}]
[]
[3,"B3 Revenue"]
[null,"% B3 Revenue (ATCO)",null,null,"Solver Target 3:",{"$f":"Price_path_AA6!$D$28","v":0}]
[null,"% B3 Revenue (Model)",null,null,null,{"$f":"Price_path_AA6!D29","v":0}]
[null,"Solver Target (0)",null,null,null,{"$f":"IF(F32-F31>=0.001%,\"OK\",\"Error\")","v":"Error"}]
[]
[]
[]
["Solver Settings"]
[]
[null,"Tariff Recalculation",{"$f":"Recalc_From_Year","v":2025},{"$f":"Recalc_End_Year","v":2029},"Solver Setting:",{"$f":"C39-$I$3+1","v":1}]
[null,"When the Trailing Average DRP is entered in the Input sheet this model will",null,null,null,null,null,null,"Solver_Setting_1","Solver_Setting_2","Solver_Setting_3","Solver_Setting_4","Solver_Setting_5"]
[null,"automatically identify the years to compute.",null,null,null,null,null,null,{"$f":"IF($C39=I$3,\"Load this column\",\"\")","v":"Load this column"},{"$f":"IF($C39=J$3,\"Load this column\",\"\")","v":""},{"$f":"IF($C39=K$3,\"Load this column\",\"\")","v":""},{"$f":"IF($C39=L$3,\"Load this column\",\"\")","v":""},{"$f":"IF($C39=M$3,\"Load this column\",\"\")","v":""}]
[null,"The macro will also select the right settings for solver to compute.",null,null,null,null,null,null,{"$f":"\"Solve for \" & I$3 & \"-\" & $M$3","v":"Solve for 2025-2029"},{"$f":"\"Solve for \" & J$3 & \"-\" & $M$3","v":"Solve for 2026-2029"},"Solve for 2027-2029","Solve for 2028-2029","Solve for 2029-2029"]
[null,null,null,null,null,null,null,null,{"$f":"MIN($F$28)","v":0},{"$f":"MIN($F$28)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"COUNT($I$12:$M$12,$I$24:$M$24)","v":10},{"$f":"COUNT($J$12:$M$12,$J$24:$M$24)","v":8},{"$f":"COUNT($K$12:$M$12,$K$24:$M$24)","v":6},{"$f":"COUNT($L$12:$M$12,$L$24:$M$24)","v":4},{"$f":"COUNT($M$12,$M$24)","v":2}]
[null,null,null,null,null,null,null,null,{"$f":"$F$17=0","v":false},{"$f":"$F$17=0","v":false},{"$f":"$F$17=0","v":false},{"$f":"$F$17=0","v":false},{"$f":"$F$17=0","v":false}]
[null,null,null,null,null,null,null,null,{"$f":"Solver_Input_2_1>=0","v":true},{"$f":"Solver_Input_2_2>=0","v":true},{"$f":"Solver_Input_2_3>=0","v":true},{"$f":"Solver_Input_2_4>=0","v":true},{"$f":"Solver_Input_2_5>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$I$27:$M$27>=0","v":true},{"$f":"$I$27:$M$27=0","v":true},{"$f":"$I$27:$M$27=0","v":true},{"$f":"$I$27:$M$27=0","v":true},{"$f":"$I$27:$M$27=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"Solver_Input_1_2=0","v":true},{"$f":"Solver_Input_1_3=0","v":true},{"$f":"Solver_Input_1_4=0","v":true},{"$f":"$M$12:$M$12=0","v":true},{"$f":"$F$32=$F$31","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$M$17<=$M$21","v":true},true,true,true,{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,2,1,0.0001,FALSE}","v":32767}]
[null,null,null,null,null,null,null,null,{"$f":"$M$17>=$M$20","v":true},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,2,1,0.0001,FALSE}","v":32767},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"$F$32>=$F$31","v":true},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"{32767,500,0.00000001,0.01,FALSE,FALSE,TRUE,1,2,1,0.0001,FALSE}","v":32767}]
[null,null,null,null,null,null,null,null,{"$f":"{0,500,1,100,0,FALSE,FALSE,0.075,0,0,FALSE,30}","v":0}]

{"sheet":"TariffVariation","index":15,"n_rows":187,"n_cols":11,"rows_kept":187,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Draft Decision, April 2024"}]
[{"$f":"\"Tariff Variation Checks for \"","v":"Tariff Variation Checks for "},null,null,{"$f":"Input!$F$11","v":2025}]
["Decimal places for A1 (Usage 1 and 2) tariff",null,null,5]
["Decimal places for all other tariff",null,null,2]
["Regulatory Period",null,null,{"$f":"Input!AB5","v":4},{"$f":"Input!AC5","v":4},{"$f":"Input!AD5","v":4},{"$f":"Input!AE5","v":5},{"$f":"Input!AF5","v":5},{"$f":"Input!AG5","v":5},{"$f":"Input!AH5","v":5},{"$f":"Input!AI5","v":5}]
["Year ending",null,null,{"$f":"Input!AG6","v":2022},{"$f":"Input!AH6","v":2023},{"$f":"Input!AI6","v":2024},{"$f":"Input!AJ6","v":2025},{"$f":"Input!AK6","v":2026},{"$f":"Input!AL6","v":2027},{"$f":"Input!AM6","v":2028},{"$f":"Input!AN6","v":2029}]
["Financial Parameters"]
[null,null,null,null,null,null,{"$f":"IF(AND(G9<>\"Actual\",G6<$D$2),\"Need \"&G$6&\" actual Sep CPI\",\"\")","v":""},{"$f":"IF(AND(H9<>\"Actual\",H6<$D$2),\"Need \"&H$6&\" actual Sep CPI\",\"\")","v":""},"","",""]
[null,null,null,{"$f":"IF(OR(Input!AG35=\"\",_xlfn.ISFORMULA(Input!AB$35)),\"Forecast\",\"Actual\")","v":"Actual"},{"$f":"IF(OR(Input!AH35=\"\",_xlfn.ISFORMULA(Input!AC$35)),\"Forecast\",\"Actual\")","v":"Actual"},{"$f":"IF(OR(Input!AI35=\"\",_xlfn.ISFORMULA(Input!AD$35)),\"Forecast\",\"Actual\")","v":"Forecast"},{"$f":"IF(OR(Input!AJ35=\"\",_xlfn.ISFORMULA(Input!AE$35)),\"Forecast\",\"Actual\")","v":"Forecast"},{"$f":"IF(OR(Input!AK35=\"\",_xlfn.ISFORMULA(Input!AF$35)),\"Forecast\",\"Actual\")","v":"Forecast"},{"$f":"IF(OR(Input!AL35=\"\",_xlfn.ISFORMULA(Input!AG$35)),\"Forecast\",\"Actual\")","v":"Forecast"},{"$f":"IF(OR(Input!AM35=\"\",_xlfn.ISFORMULA(Input!AH$35)),\"Forecast\",\"Actual\")","v":"Forecast"},{"$f":"IF(OR(Input!AN35=\"\",_xlfn.ISFORMULA(Input!AI$35)),\"Forecast\",\"Actual\")","v":"Forecast"}]
[null,"CPI All Groups, 8 Capital Cities - published after Mar-2014"]
[null,"September Quarter",null,{"$f":"IF(Input!AG$35=\"\",C11*(1+D$12),Input!AF35)","v":119.7},{"$f":"IF(Input!AH$35=\"\",D11*(1+E$12),Input!AG35)","v":128.4},{"$f":"IF(Input!AI$35=\"\",E11*(1+F$12),Input!AH35)","v":133.60275229357796},{"$f":"IF(Input!AJ$35=\"\",F11*(1+G$12),Input!AI35)","v":138.67965688073394},{"$f":"IF(Input!AK$35=\"\",G11*(1+H$12),Input!AJ35)","v":142.16051626844035},{"$f":"IF(Input!AL$35=\"\",H11*(1+I$12),Input!AK35)","v":145.72874522677819},{"$f":"IF(Input!AM$35=\"\",I11*(1+J$12),Input!AL35)","v":149.3865367319703},{"$f":"IF(Input!AN$35=\"\",J11*(1+K$12),Input!AM35)","v":153.13613880394274}]
[null,"Inflation",null,null,{"$f":"IF(Input!AH$35=\"\",Input!AG43,E11/D11-1)","v":7.268170426065157E-2},{"$f":"IF(Input!AI$35=\"\",Input!AH43,F11/E11-1)","v":4.0519877675840865E-2},{"$f":"IF(Input!AJ$35=\"\",Input!AI43,G11/F11-1)","v":3.7999999999999999E-2},{"$f":"IF(Input!AK$35=\"\",Input!AJ43,H11/G11-1)","v":2.5100000000000001E-2},{"$f":"IF(Input!AL$35=\"\",Input!AK43,I11/H11-1)","v":2.5100000000000001E-2},{"$f":"IF(Input!AM$35=\"\",Input!AL43,J11/I11-1)","v":2.5100000000000001E-2},{"$f":"IF(Input!AN$35=\"\",Input!AM43,K11/J11-1)","v":2.5100000000000001E-2}]
[]
[null,{"$f":"\"Inflation Factor (convert \" &Input!G51& \" $ to nominal $)\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $)"},null,{"$f":"D$11/$F$11","v":0.89593962658023596},0.96105804555473928,1,1.038,1.0640537999999999,1.0907615503799999,1.1181396652945377,1.1462049708934305]
[null,null,null,null,null,null,{"$f":"Price_path_AA6!G6","v":"X_Factor_2025"},{"$f":"Price_path_AA6!H6","v":"X_Factor_2026"},{"$f":"Price_path_AA6!I6","v":"X_Factor_2027"},{"$f":"Price_path_AA6!J6","v":"X_Factor_2028"},{"$f":"Price_path_AA6!K6","v":"X_Factor_2029"}]
[null,"X-Factor (Real)",null,null,null,null,{"$f":"X_F_1","v":0},{"$f":"X_F_2","v":0},{"$f":"X_F_3","v":0},{"$f":"X_F_4","v":0},{"$f":"X_F_5","v":0}]
[]
[]
["Customer Connections and Volume (excluding prudent discount) - Model"]
[null,null,null,null,null,{"$f":"F$6","v":2024},{"$f":"G$6","v":2025},2026,2027,2028,2029]
[null,"A1",null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"Customers",null,null,null,{"$f":"Load_Tariffs!AM80","v":67.5},{"$f":"Load_Tariffs!AN80","v":66},{"$f":"Load_Tariffs!AO80","v":65.5},{"$f":"Load_Tariffs!AP80","v":64.5},{"$f":"Load_Tariffs!AQ80","v":63.5},{"$f":"Load_Tariffs!AR80","v":62.5}]
[null,"Demand 1 (<=10km) [GJ km]",null,null,null,{"$f":"Load_Tariffs!AM81","v":14722.620344000001},{"$f":"Load_Tariffs!AN81","v":11950.685969},{"$f":"Load_Tariffs!AO81","v":12285.393944000001},{"$f":"Load_Tariffs!AP81","v":12224.393944000001},{"$f":"Load_Tariffs!AQ81","v":12202.593944000002},{"$f":"Load_Tariffs!AR81","v":12026.593944000002}]
[null,"Demand 2 (>10km) [GJ km]",null,null,null,{"$f":"Load_Tariffs!AM82","v":5799.96},{"$f":"Load_Tariffs!AN82","v":5799.96},{"$f":"Load_Tariffs!AO82","v":5799.96},{"$f":"Load_Tariffs!AP82","v":5799.96},{"$f":"Load_Tariffs!AQ82","v":5799.96},{"$f":"Load_Tariffs!AR82","v":5799.96}]
[null,"Usage 1 (<=10km) [TJ km]",null,null,null,{"$f":"Load_Tariffs!AM83","v":33517.634620448196},{"$f":"Load_Tariffs!AN83","v":32813.843920863008},{"$f":"Load_Tariffs!AO83","v":33901.206759094508},{"$f":"Load_Tariffs!AP83","v":34965.477092046873},{"$f":"Load_Tariffs!AQ83","v":34892.026800796048},{"$f":"Load_Tariffs!AR83","v":34721.837962251389}]
[null,"Usage 2 (>10km) [TJ km]",null,null,null,{"$f":"Load_Tariffs!AM84","v":28905.851271846816},{"$f":"Load_Tariffs!AN84","v":28974.040230300347},{"$f":"Load_Tariffs!AO84","v":28952.628746523002},{"$f":"Load_Tariffs!AP84","v":28931.410230219135},{"$f":"Load_Tariffs!AQ84","v":28911.032887853831},{"$f":"Load_Tariffs!AR84","v":28890.844942562195}]
[null,"A2"]
[null,"Customers",null,null,null,{"$f":"Load_Tariffs!AM90","v":104.5},{"$f":"Load_Tariffs!AN90","v":104},{"$f":"Load_Tariffs!AO90","v":104},{"$f":"Load_Tariffs!AP90","v":104},{"$f":"Load_Tariffs!AQ90","v":104},{"$f":"Load_Tariffs!AR90","v":104}]
[null,"GJ Band 1* (Q<=10TJ/year)",null,null,null,{"$f":"Load_Tariffs!AM94","v":833149.91162880848},{"$f":"Load_Tariffs!AN94","v":833964.20545235346},{"$f":"Load_Tariffs!AO94","v":828068.87684291124},{"$f":"Load_Tariffs!AP94","v":826239.39629928302},{"$f":"Load_Tariffs!AQ94","v":824088.56164877373},{"$f":"Load_Tariffs!AR94","v":821969.54552839103}]
[null,"GJ Band 2* (Q>10TJ/year)",null,null,null,{"$f":"Load_Tariffs!AM95","v":1064843.3492448635},{"$f":"Load_Tariffs!AN95","v":1065884.0927536013},{"$f":"Load_Tariffs!AO95","v":1058349.3125492742},{"$f":"Load_Tariffs!AP95","v":1056011.0656596515},{"$f":"Load_Tariffs!AQ95","v":1053262.0982277971},{"$f":"Load_Tariffs!AR95","v":1050553.7978472319}]
[null,"B1"]
[null,"Customers",null,null,null,{"$f":"Load_Tariffs!AM101","v":2045.5},{"$f":"Load_Tariffs!AN101","v":2094.768475609756},{"$f":"Load_Tariffs!AO101","v":2144.8981586012792},{"$f":"Load_Tariffs!AP101","v":2196.2274897382131},{"$f":"Load_Tariffs!AQ101","v":2248.7851776735333},{"$f":"Load_Tariffs!AR101","v":2302.6006180839568}]
[null,"GJ Band 1 (Q<=5TJ/year), ",null,null,null,{"$f":"Load_Tariffs!AM102","v":1926878.1392050891},{"$f":"Load_Tariffs!AN102","v":1921091.3633339854},{"$f":"Load_Tariffs!AO102","v":1915407.1904829326},{"$f":"Load_Tariffs!AP102","v":1911455.265494945},{"$f":"Load_Tariffs!AQ102","v":1904195.4183702879},{"$f":"Load_Tariffs!AR102","v":1896012.6570205525}]
[null,"GJ Band 2* (Q>5TJ/year)",null,null,null,{"$f":"Load_Tariffs!AM104","v":237602.28662467326},{"$f":"Load_Tariffs!AN104","v":232870.29090871423},{"$f":"Load_Tariffs!AO104","v":227761.81419011543},{"$f":"Load_Tariffs!AP104","v":220975.19996272097},{"$f":"Load_Tariffs!AQ104","v":217550.34693695744},{"$f":"Load_Tariffs!AR104","v":215101.97727206847}]
[null,"B2"]
[null,"Modelled B2 Customers",null,null,null,{"$f":"Load_Tariffs!AM110","v":12819.100000000002},{"$f":"Load_Tariffs!AN110","v":13008.805600000002},{"$f":"Load_Tariffs!AO110","v":13201.546489600001},{"$f":"Load_Tariffs!AP110","v":13397.371233433601},{"$f":"Load_Tariffs!AQ110","v":13631.100708608574},{"$f":"Load_Tariffs!AR110","v":13903.261390826383}]
[null,"GJ Band 1 (Q<=100GJ/year)",null,null,null,{"$f":"Load_Tariffs!AM118","v":517288.42305656191},{"$f":"Load_Tariffs!AN118","v":516259.77324175823},{"$f":"Load_Tariffs!AO118","v":515435.18646091345},{"$f":"Load_Tariffs!AP118","v":514301.56221286504},{"$f":"Load_Tariffs!AQ118","v":514808.23953624361},{"$f":"Load_Tariffs!AR118","v":516106.42464801681}]
[null,"GJ Band 2 (Q>100GJ/year)",null,null,null,{"$f":"Load_Tariffs!AM119","v":792909.46131816984},{"$f":"Load_Tariffs!AN119","v":784563.33507761604},{"$f":"Load_Tariffs!AO119","v":776102.52047656872},{"$f":"Load_Tariffs!AP119","v":768038.86284725834},{"$f":"Load_Tariffs!AQ119","v":761677.97608150844},{"$f":"Load_Tariffs!AR119","v":757699.75632595376}]
[null,"B3"]
[null,"Modelled B3 Customers (Average customer only)",null,null,null,{"$f":"Load_Tariffs!AM127","v":781627.943987682},{"$f":"Load_Tariffs!AN127","v":788369.44039982278},{"$f":"Load_Tariffs!AO127","v":796364.11402268603},{"$f":"Load_Tariffs!AP127","v":805626.54311839747},{"$f":"Load_Tariffs!AQ127","v":815553.02119836456},{"$f":"Load_Tariffs!AR127","v":825813.23870213795}]
[null,"Usage 1* N/A 2025 onwards [$]",null,null,null,{"$f":"Load_Tariffs!AM143","v":1290816.8607085373},{"$f":"Load_Tariffs!AN143","v":0},{"$f":"Load_Tariffs!AO143","v":0},{"$f":"Load_Tariffs!AP143","v":0},{"$f":"Load_Tariffs!AQ143","v":0},{"$f":"Load_Tariffs!AR143","v":0}]
[null,"Usage 2* First 9.855 GJ/year, [$]",null,null,null,{"$f":"Load_Tariffs!AM144","v":4318025.0662931213},{"$f":"Load_Tariffs!AN144","v":5527142.9880281491},{"$f":"Load_Tariffs!AO144","v":5473873.7178870058},{"$f":"Load_Tariffs!AP144","v":5434846.6829149341},{"$f":"Load_Tariffs!AQ144","v":5406301.4325594986},{"$f":"Load_Tariffs!AR144","v":5385685.6412183112}]
[null,"Usage 3* Q>9.855 GJ/year,  [$]",null,null,null,{"$f":"Load_Tariffs!AM145","v":4460126.0970693165},{"$f":"Load_Tariffs!AN145","v":4279323.3047912214},{"$f":"Load_Tariffs!AO145","v":4125041.8255145522},{"$f":"Load_Tariffs!AP145","v":3985032.0259395582},{"$f":"Load_Tariffs!AQ145","v":3855672.1347670415},{"$f":"Load_Tariffs!AR145","v":3734502.4215414585}]
[]
[{"$f":"\"Tariff -- Model's Calculation (Real at \" & TEXT(Input!G46,\"dd Mmm YYYY\") &\" $)\"","v":"Tariff -- Model's Calculation (Real at 31 Dec 2023 $)"}]
[]
[null,"A1"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"Price_path_AA6!G121","v":55031.29},{"$f":"Price_path_AA6!H121","v":56682.23},{"$f":"Price_path_AA6!I121","v":58382.7},{"$f":"Price_path_AA6!J121","v":60134.18},{"$f":"Price_path_AA6!K121","v":61938.21}]
[null,"Demand 1 (<=10km) [$/GJ*km]",null,null,null,null,{"$f":"Price_path_AA6!G123","v":231.94},{"$f":"Price_path_AA6!H123","v":238.9},{"$f":"Price_path_AA6!I123","v":246.07},{"$f":"Price_path_AA6!J123","v":253.45},{"$f":"Price_path_AA6!K123","v":261.05}]
[null,"Demand 2 (>10km) [$/GJ*km]",null,null,null,null,{"$f":"Price_path_AA6!G124","v":122.09},{"$f":"Price_path_AA6!H124","v":125.75},{"$f":"Price_path_AA6!I124","v":129.52000000000001},{"$f":"Price_path_AA6!J124","v":133.41},{"$f":"Price_path_AA6!K124","v":137.41}]
[null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,{"$f":"Price_path_AA6!G126","v":4.9059999999999999E-2},{"$f":"Price_path_AA6!H126","v":5.0529999999999999E-2},{"$f":"Price_path_AA6!I126","v":5.2049999999999999E-2},{"$f":"Price_path_AA6!J126","v":5.3609999999999998E-2},{"$f":"Price_path_AA6!K126","v":5.5219999999999998E-2}]
[null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,{"$f":"Price_path_AA6!G127","v":2.4709999999999999E-2},{"$f":"Price_path_AA6!H127","v":2.545E-2},{"$f":"Price_path_AA6!I127","v":2.6210000000000001E-2},{"$f":"Price_path_AA6!J127","v":2.7E-2},{"$f":"Price_path_AA6!K127","v":2.7810000000000001E-2}]
[null,"A2"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"Price_path_AA6!G129","v":30434.34},{"$f":"Price_path_AA6!H129","v":31347.37},{"$f":"Price_path_AA6!I129","v":32287.79},{"$f":"Price_path_AA6!J129","v":33256.42},{"$f":"Price_path_AA6!K129","v":34254.11}]
[null,"GJ Band 1* (Q<=10TJ/year) [$/GJ]",null,null,null,null,{"$f":"Price_path_AA6!G130","v":2.96},{"$f":"Price_path_AA6!H130","v":3.05},{"$f":"Price_path_AA6!I130","v":3.14},{"$f":"Price_path_AA6!J130","v":3.23},{"$f":"Price_path_AA6!K130","v":3.33}]
[null,"GJ Band 2* (Q>10TJ/year) [$/GJ]",null,null,null,null,{"$f":"Price_path_AA6!G131","v":1.57},{"$f":"Price_path_AA6!H131","v":1.62},{"$f":"Price_path_AA6!I131","v":1.67},{"$f":"Price_path_AA6!J131","v":1.72},{"$f":"Price_path_AA6!K131","v":1.77}]
[null,"B1"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"Price_path_AA6!G133","v":1536.85},{"$f":"Price_path_AA6!H133","v":1582.96},{"$f":"Price_path_AA6!I133","v":1630.45},{"$f":"Price_path_AA6!J133","v":1679.36},{"$f":"Price_path_AA6!K133","v":1729.74}]
[null,"GJ Band 1 (Q<=5TJ/year) [$/GJ]",null,null,null,null,{"$f":"Price_path_AA6!G134","v":5.84},{"$f":"Price_path_AA6!H134","v":6.02},{"$f":"Price_path_AA6!I134","v":6.2},{"$f":"Price_path_AA6!J134","v":6.39},{"$f":"Price_path_AA6!K134","v":6.58}]
[null,"GJ Band 2* (Q>5TJ/year) [$/GJ]",null,null,null,null,{"$f":"Price_path_AA6!G135","v":5.03},{"$f":"Price_path_AA6!H135","v":5.18},{"$f":"Price_path_AA6!I135","v":5.34},{"$f":"Price_path_AA6!J135","v":5.5},{"$f":"Price_path_AA6!K135","v":5.67}]
[null,"B2"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"Price_path_AA6!G137","v":386.34},{"$f":"Price_path_AA6!H137","v":397.93},{"$f":"Price_path_AA6!I137","v":409.87},{"$f":"Price_path_AA6!J137","v":422.17},{"$f":"Price_path_AA6!K137","v":434.84}]
[null,"GJ Band 1 (Q<=100GJ/year) [$/GJ]",null,null,null,null,{"$f":"Price_path_AA6!G138","v":6.87},{"$f":"Price_path_AA6!H138","v":7.08},{"$f":"Price_path_AA6!I138","v":7.29},{"$f":"Price_path_AA6!J138","v":7.51},{"$f":"Price_path_AA6!K138","v":7.74}]
[null,"GJ Band 2 (Q>100GJ/year) [$/GJ]",null,null,null,null,{"$f":"Price_path_AA6!G139","v":5.42},{"$f":"Price_path_AA6!H139","v":5.58},{"$f":"Price_path_AA6!I139","v":5.75},{"$f":"Price_path_AA6!J139","v":5.92},{"$f":"Price_path_AA6!K139","v":6.1}]
[null,"B3"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"Price_path_AA6!G141","v":177.71},{"$f":"Price_path_AA6!H141","v":183.04},{"$f":"Price_path_AA6!I141","v":188.53},{"$f":"Price_path_AA6!J141","v":194.19},{"$f":"Price_path_AA6!K141","v":200.02}]
[]
[null,"Usage 2* First 9.855 GJ/year [$/GJ]",null,null,null,null,{"$f":"Price_path_AA6!G143","v":6.45},{"$f":"Price_path_AA6!H143","v":6.64},{"$f":"Price_path_AA6!I143","v":6.84},{"$f":"Price_path_AA6!J143","v":7.05},{"$f":"Price_path_AA6!K143","v":7.26}]
[null,"Usage 3* Q>9.855 GJ/year [$/GJ]",null,null,null,null,{"$f":"Price_path_AA6!G144","v":5.59},{"$f":"Price_path_AA6!H144","v":5.76},{"$f":"Price_path_AA6!I144","v":5.93},{"$f":"Price_path_AA6!J144","v":6.11},{"$f":"Price_path_AA6!K144","v":6.29}]
[]
["Tariff -- ATCO's Proposal (Nominal $)"]
[null,null,null,null,null,null,{"$f":"\"P_\"&G$6","v":"P_2025"},"P_2026","P_2027","P_2028",{"$f":"\"P_\"&K$6","v":"P_2029"}]
[null,null,null,null,null,null,{"$f":"IF(G$6<=$D$2,\"Publish\",\"Forecast\")","v":"Publish"},"Forecast",{"$f":"IF(I$6<=$D$2,\"Publish\",\"Forecast\")","v":"Forecast"},{"$f":"IF(J$6<=$D$2,\"Publish\",\"Forecast\")","v":"Forecast"},"Forecast"]
[null,"A1"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"G135","v":57261.15},{"$f":"IF(H$73<>\"Publish\",\"\",ROUND(G75*G$11/$F$11*(1+H$170),$D$4))","v":""}]
[null,"Demand 1 (<=10km) [$/GJ*km]",null,null,null,null,{"$f":"G136","v":241.34},{"$f":"IF(H$73<>\"Publish\",\"\",ROUND(G76*G$11/$F$11*(1+H$170),$D$4))","v":""}]
[null,"Demand 2 (>10km) [$/GJ*km]",null,null,null,null,127.04,""]
[null,"Usage 1 (<=10km) [$/GJ*km]",null,null,null,null,5.1049999999999998E-2,{"$f":"IF(H$73<>\"Publish\",\"\",ROUND(G78*G$11/$F$11*(1+H$170),$D$3))","v":""}]
[null,"Usage 2 (>10km) [$/GJ*km]",null,null,null,null,2.571E-2,{"$f":"IF(H$73<>\"Publish\",\"\",ROUND(G79*G$11/$F$11*(1+H$170),$D$3))","v":""}]
[null,"A2"]
[null,"Fixed [$/year]",null,null,null,null,31667.54,{"$f":"IF(H$73<>\"Publish\",\"\",ROUND(G81*G$11/$F$11*(1+H$170),$D$4))","v":""}]
[null,"GJ Band 1* (Q<=10TJ/year) [$/GJ]",null,null,null,null,3.08,""]
[null,"GJ Band 2* (Q>10TJ/year) [$/GJ]",null,null,null,null,1.63,""]
[null,"B1"]
[null,"Fixed [$/year]",null,null,null,null,1599.12,{"$f":"IF(H$73<>\"Publish\",\"\",ROUND(G85*G$11/$F$11*(1+H$170),$D$4))","v":""}]
[null,"GJ Band 1 (Q<=5TJ/year) [$/GJ]",null,null,null,null,6.08,""]
[null,"GJ Band 2* (Q>5TJ/year) [$/GJ]",null,null,null,null,5.23,""]
[null,"B2"]
[null,"Fixed [$/year]",null,null,null,null,401.99]
[null,"GJ Band 1 (Q<=100GJ/year) [$/GJ]",null,null,null,null,7.15,{"$f":"IF(H$73<>\"Publish\",\"\",ROUND(G90*G$11/$F$11*(1+H$170),$D$4))","v":""}]
[null,"GJ Band 2 (Q>100GJ/year) [$/GJ]",null,null,null,null,5.64,""]
[null,"B3"]
[null,"Fixed [$/year]",null,null,null,null,184.91,{"$f":"IF(H$73<>\"Publish\",\"\",ROUND(H66*G$11/$E$11,$D$4))","v":""}]
[]
[null,"Usage 2* First 9.855 GJ/year [$/GJ]",null,null,null,null,6.71,{"$f":"IF(H$73<>\"Publish\",\"\",ROUND(G95*G$11/$F$11*(1+H$170),$D$4))","v":""}]
[null,"Usage 3* Q>9.855 GJ/year [$/GJ]",null,null,null,null,5.82,""]
[]
["Customer Connections and Volume Sold (excluding prudent discount)"]
[null,null,null,null,null,{"$f":"\"Q_\"&F$6","v":"Q_2024"},"Q_2025","Q_2026","Q_2027","Q_2028",{"$f":"\"Q_\"&K$6","v":"Q_2029"}]
[null,null,null,null,null,{"$f":"IF(F$6<$D$2-1,\"Actual\",\"Forecast\")","v":"Forecast"},"Forecast",{"$f":"IF(H$6<$D$2-1,\"Actual\",\"Forecast\")","v":"Forecast"},{"$f":"IF(I$6<$D$2-1,\"Actual\",\"Forecast\")","v":"Forecast"},"Forecast","Forecast"]
[null,"A1"]
[null,"Customers",null,null,null,70.5,70,70,{"$f":"IF(I$100<>\"Actual\",\"\",I22)","v":""},"",""]
[null,"Demand 1 (<=10km) [GJ km]",null,null,null,17024.750908832881,16896.726076712337,17662.971630136992,{"$f":"IF(I$100<>\"Actual\",\"\",I23)","v":""},"",""]
[null,"Demand 2 (>10km) [GJ km]",null,null,null,6529.5671780821931,6527.8805479452067,6479.8934246575336,"","",""]
[null,"Usage 1 (<=10km) [TJ km]",null,null,null,37509940.872746997,33716244.001875997,41797035.555532001,"","",""]
[null,"Usage 2 (>10km) [TJ km]",null,null,null,22350337.46748,19516981.129559997,25527489.179499999,"","",""]
[null,"A2"]
[null,"Customers",null,null,null,105.5,104.5,103,{"$f":"IF(I$100<>\"Actual\",\"\",I28)","v":""},"",""]
[null,"GJ Band 1* (Q<=10TJ/year)",null,null,null,796479.23199999949,761528.09599999955,794158.32799999951,"","",""]
[null,"GJ Band 2* (Q>10TJ/year)",null,null,null,1045425.8740000001,949887.24800000014,1034727.6009999999,"","",""]
[null,"B1"]
[null,"Customers",null,null,null,1739,1807.5,1876.5,{"$f":"IF(I$100<>\"Actual\",\"\",I32)","v":""},"",""]
[null,"GJ Band 1 (Q<=5TJ/year), ",null,null,null,1716864.059094785,1628082.8629007544,1801812.4289791191,"","",""]
[null,"GJ Band 2* (Q>5TJ/year)",null,null,null,235799.39768034633,212062.01341215457,274662.57793375396,"","",""]
[null,"B2"]
[null,"Modelled B2 Customers",null,null,null,11973,12128.5,12227.5,{"$f":"IF(I$100<>\"Actual\",\"\",I36)","v":""},"",""]
[null,"GJ Band 1 (Q<=100GJ/year)",null,null,null,490288.37037433212,489070.40255133767,504024.20418011304,"","",""]
[null,"GJ Band 2 (Q>100GJ/year)",null,null,null,847841.64806180785,748912.02594990691,824013.58245765185,"","",""]
[null,"B3"]
[null,"Modelled B3 Customers (Average customer only)",null,null,null,737032,744038,751396.5,{"$f":"IF(I$100<>\"Actual\",\"\",I40)","v":""},"",""]
[null,"Usage 1* N/A 2025 onwards [$]",null,null,null,1236348.6240395342,1259936.3960018398,1273263.1262445571,"","",""]
[null,"Usage 2* Q<=9.855 GJ/year, 2025 onwards [$]",null,null,null,4241292.0332914069,4312169.3071278865,4361073.337298926,"","",""]
[null,"Usage 3* Q>9.855 GJ/year, 2017 onwards [$]",null,null,null,4456494.7858905355,4541285.4828267489,4877423.1857393067,"","",""]
[]
["Check Tariff Variation (ANNEXTURE B)"]
["Section 1.2 --- conditions for A1, A2, B1, B2 and B3 commencing 1 January 2025"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"P_\"&G$6","v":"P_2025"}]
[null,null,null,null,null,null,{"$f":"IF(G$6<=$D$2,\"Publish\",\"\")","v":"Publish"}]
[null,"A1"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"ROUND(G48*$F$11/$E$11,$D$4)","v":57261.15}]
[null,"Demand 1 (<=10km) [GJ km]",null,null,null,null,{"$f":"ROUND(G49*$F$11/$E$11,$D$4)","v":241.34}]
[null,"Demand 2 (>10km) [GJ km]",null,null,null,null,{"$f":"ROUND(G50*$F$11/$E$11,$D$4)","v":127.04}]
[null,"Usage 1 (<=10km) [TJ km]",null,null,null,null,{"$f":"ROUND(G51*$F$11/$E$11,$D$3)","v":5.1049999999999998E-2}]
[null,"Usage 2 (>10km) [TJ km]",null,null,null,null,{"$f":"ROUND(G52*$F$11/$E$11,$D$3)","v":2.571E-2}]
[null,"A2"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"ROUND(G54*$F$11/$E$11,$D$4)","v":31667.54}]
[null,"GJ Band 1* (Q<=10TJ/year)",null,null,null,null,{"$f":"ROUND(G55*$F$11/$E$11,$D$4)","v":3.08}]
[null,"GJ Band 2* (Q>10TJ/year)",null,null,null,null,{"$f":"ROUND(G56*$F$11/$E$11,$D$4)","v":1.63}]
[null,"B1"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"ROUND(G58*$F$11/$E$11,$D$4)","v":1599.12}]
[null,"GJ Band 1 (Q<=5TJ/year), ",null,null,null,null,{"$f":"ROUND(G59*$F$11/$E$11,$D$4)","v":6.08}]
[null,"GJ Band 2* (Q>5TJ/year)",null,null,null,null,{"$f":"ROUND(G60*$F$11/$E$11,$D$4)","v":5.23}]
[null,"B2"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"ROUND(G62*$F$11/$E$11,$D$4)","v":401.99}]
[null,"GJ Band 1 (Q<=100GJ/year)",null,null,null,null,{"$f":"ROUND(G63*$F$11/$E$11,$D$4)","v":7.15}]
[null,"GJ Band 2 (Q>100GJ/year)",null,null,null,null,{"$f":"ROUND(G64*$F$11/$E$11,$D$4)","v":5.64}]
[null,"B3"]
[null,"Fixed [$/year]",null,null,null,null,{"$f":"ROUND(G66*$F$11/$E$11,$D$4)","v":184.91}]
[]
[null,"Usage 2* 1.825<Q<=9.855 GJ/year, 2017 onwards [$]",null,null,null,null,{"$f":"ROUND(G68*$F$11/$E$11,$D$4)","v":6.71}]
[null,"Usage 3* Q>9.855 GJ/year, 2017 onwards [$]",null,null,null,null,{"$f":"ROUND(G69*$F$11/$E$11,$D$4)","v":5.82}]
[]
[]
["Section 1.3 --- conditions for A1, A2, B1, B2 and B3 for years 2026, 2027, 2028 and 2029 commencing 1 January"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"N",null,null,null,null,null,{"$f":"H$6","v":2026},2027,2028,2029]
[]
[null,"XN",null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",H$16)","v":""},{"$f":"IF(I$6>$D$2,\"\",I$16)","v":""},"",""]
[null,"CPI_Sep(N-1)",null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",G$11)","v":""},{"$f":"IF(I$6>$D$2,\"\",H$11)","v":""},"",""]
[null,"CPI_Sep(N-2)",null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",F$11)","v":""},{"$f":"IF(I$6>$D$2,\"\",G$11)","v":""},"",""]
[]
[]
[null,"LHS",null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",(1+H170)*H171/H172)","v":""},{"$f":"IF(I$6>$D$2,\"\",(1+I170)*I171/I172)","v":""},"",""]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",SUMPRODUCT(H$75:H$96,F$102:F$123))","v":""},{"$f":"IF(I$6>$D$2,\"\",SUMPRODUCT(I$75:I$96,G$102:G$123))","v":""},"",""]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",SUMPRODUCT(G$75:G$96,F$102:F$123))","v":""},{"$f":"IF(I$6>$D$2,\"\",SUMPRODUCT(H$75:H$96,G$102:G$123))","v":""},"",""]
[]
[]
[null,"RHS",null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",H178/H182)","v":""},{"$f":"IF(I$6>$D$2,\"\",I178/I182)","v":""},"",""]
[]
[null,"Check LHS >= RHS",null,null,null,null,null,{"$f":"IF(H$6>$D$2,\"\",IF(H175>=H185,\"TRUE\",\"FALSE\"))","v":""},{"$f":"IF(I$6>$D$2,\"\",IF(I175>=I185,\"TRUE\",\"FALSE\"))","v":""},"",""]

{"sheet":"AncillaryServices","index":16,"n_rows":50,"n_cols":16,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Main!A1","v":"ERA, GDS Tariff Model, Draft Decision, April 2024"}]
["Ancillary service tariff variation",null,{"$f":"Input!$F$11","v":2025}]
["Decimal places for A1 (Usage 1 and 2) tariff",null,5]
["Decimal places for all other tariff",null,2]
["Regulatory Period",null,null,{"$f":"Input!AB5","v":4},{"$f":"Input!AC5","v":4},{"$f":"Input!AD5","v":4},{"$f":"Input!AE5","v":5},{"$f":"Input!AF5","v":5},{"$f":"Input!AG5","v":5},{"$f":"Input!AH5","v":5},{"$f":"Input!AI5","v":5},{"$f":"Input!AJ5","v":6},{"$f":"Input!AK5","v":6},{"$f":"Input!AL5","v":6},{"$f":"Input!AM5","v":6},{"$f":"Input!AN5","v":6}]
["Year ending",null,null,{"$f":"Input!AB6","v":2017},{"$f":"Input!AC6","v":2018},{"$f":"Input!AD6","v":2019},{"$f":"Input!AE6","v":2020},{"$f":"Input!AF6","v":2021},{"$f":"Input!AG6","v":2022},{"$f":"Input!AH6","v":2023},{"$f":"Input!AI6","v":2024},{"$f":"Input!AJ6","v":2025},{"$f":"Input!AK6","v":2026},{"$f":"Input!AL6","v":2027},{"$f":"Input!AM6","v":2028},{"$f":"Input!AN6","v":2029}]
["Financial Parameters"]
[null,null,null,null,null,null,{"$f":"IF(AND(G9<>\"Actual\",G6<$C$2),\"Need \"&G$6&\" actual Sep CPI\",\"\")","v":""},"","","","Need 2024 actual Sep CPI","","","","",""]
[null,null,null,{"$f":"IF(OR(Input!AB35=\"\",_xlfn.ISFORMULA(Input!AB$35)),\"Forecast\",\"Actual\")","v":"Actual"},{"$f":"IF(OR(Input!AC35=\"\",_xlfn.ISFORMULA(Input!AC$35)),\"Forecast\",\"Actual\")","v":"Actual"},"Actual",{"$f":"IF(OR(Input!AE35=\"\",_xlfn.ISFORMULA(Input!AE$20)),\"Forecast\",\"Actual\")","v":"Actual"},{"$f":"IF(OR(Input!AF35=\"\",_xlfn.ISFORMULA(Input!AF$35)),\"Forecast\",\"Actual\")","v":"Actual"},{"$f":"IF(OR(Input!AG35=\"\",_xlfn.ISFORMULA(Input!AG$35)),\"Forecast\",\"Actual\")","v":"Actual"},{"$f":"IF(OR(Input!AH35=\"\",_xlfn.ISFORMULA(Input!AH$35)),\"Forecast\",\"Actual\")","v":"Actual"},{"$f":"IF(OR(Input!AI35=\"\",_xlfn.ISFORMULA(Input!AI$35)),\"Forecast\",\"Actual\")","v":"Forecast"},{"$f":"IF(OR(Input!AJ35=\"\",_xlfn.ISFORMULA(Input!AJ$35)),\"Forecast\",\"Actual\")","v":"Forecast"},{"$f":"IF(OR(Input!AK35=\"\",_xlfn.ISFORMULA(Input!AK$35)),\"Forecast\",\"Actual\")","v":"Forecast"},{"$f":"IF(OR(Input!AL35=\"\",_xlfn.ISFORMULA(Input!AL$35)),\"Forecast\",\"Actual\")","v":"Forecast"},{"$f":"IF(OR(Input!AM35=\"\",_xlfn.ISFORMULA(Input!AM$35)),\"Forecast\",\"Actual\")","v":"Forecast"},{"$f":"IF(OR(Input!AN35=\"\",_xlfn.ISFORMULA(Input!AN$35)),\"Forecast\",\"Actual\")","v":"Forecast"}]
[null,"CPI All Groups, 8 Capital Cities - published after Mar-2014"]
[null,"September Quarter",null,{"$f":"Input!AB35","v":111.4},{"$f":"Input!AC35","v":113.5},{"$f":"Input!AD35","v":115.4},{"$f":"F11*(1+Input!AE31)","v":116.77641863625911},{"$f":"Input!AF35","v":119.7},{"$f":"Input!AG35","v":128.4},{"$f":"Input!AH35","v":135.30000000000001},{"$f":"IF(Input!AJ$35=\"\",J11*(1+K$12),Input!AI35)","v":140.44140000000002},{"$f":"IF(Input!AK$35=\"\",K11*(1+L$12),Input!AJ35)","v":143.96647913999999},{"$f":"IF(Input!AL$35=\"\",L11*(1+M$12),Input!AK35)","v":147.58003776641397},{"$f":"IF(Input!AM$35=\"\",M11*(1+N$12),Input!AL35)","v":151.28429671435094},{"$f":"IF(Input!AN$35=\"\",N11*(1+O$12),Input!AM35)","v":155.08153256188115},{"$f":"IF(Input!AO$35=\"\",O11*(1+P$12),Input!AN35)","v":158.97407902918434}]
[null,"Inflation",null,null,{"$f":"IF(Input!AD$35=\"\",Input!AC43,E11/D11-1)","v":1.8850987432674993E-2},{"$f":"IF(Input!AE$35=\"\",Input!AD43,F11/E11-1)","v":1.6740088105726914E-2},{"$f":"IF(Input!AE$35=\"\",Input!AE43,G11/F11-1)","v":1.1927371198085845E-2},{"$f":"IF(Input!AF$35=\"\",Input!AF43,H11/G11-1)","v":2.5035716952815701E-2},{"$f":"IF(Input!AG$35=\"\",Input!AG43,I11/H11-1)","v":7.268170426065157E-2},{"$f":"IF(Input!AH$35=\"\",Input!AH43,J11/I11-1)","v":5.3738317757009435E-2},{"$f":"IF(Input!AJ$35=\"\",Input!AI43,K11/J11-1)","v":3.7999999999999999E-2},{"$f":"IF(Input!AK$35=\"\",Input!AJ43,L11/K11-1)","v":2.5100000000000001E-2},{"$f":"IF(Input!AL$35=\"\",Input!AK43,M11/L11-1)","v":2.5100000000000001E-2},{"$f":"IF(Input!AM$35=\"\",Input!AL43,N11/M11-1)","v":2.5100000000000001E-2},{"$f":"IF(Input!AN$35=\"\",Input!AM43,O11/N11-1)","v":2.5100000000000001E-2},{"$f":"IF(Input!AO$35=\"\",Input!AN43,P11/O11-1)","v":2.5100000000000001E-2}]
[]
[null,{"$f":"\"Inflation Factor (convert \" &Input!G51& \" $ to nominal $) using prixy CPI\"","v":"Inflation Factor (convert 31/12/2023 $ to nominal $) using prixy CPI"},null,{"$f":"D$11/$I$11","v":0.86760124610591904},0.88395638629283491,0.89875389408099693,0.90947366539142604,0.93224299065420557,{"$f":"I$11/$I$11","v":1},{"$f":"J$11/$I$11","v":1.0537383177570094},1.0937803738317757,1.1212342612149531,1.1493772411714482,1.1782266099248515,1.2078000978339654,1.2381158802895975]
[]
[]
[]
[]
["Ancillary service tariff starting values rounded to 2 decimal places"]
[null,null,null,null,null,{"$f":"F$6","v":2019},{"$f":"G$6","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029]
[null,null,null,null,null,"Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"Ancillary service tariff starting values rounded to 2 decimal places",null,null,null,"nominal$","nominal$","nominal$","nominal$","nominal$","nominal$","nominal$","nominal$","nominal$","nominal$","nominal$"]
[null,"Real dollar tariffs per ERA tariff model (Also in table 126 of ERA FD) rounded to 2 decimal places"]
[null,"Apply Meter Lock",null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AN259,$C$4)","v":40.75},{"$f":"IF(L35=\"\",\"\",ROUND($K24*K$11/$I$11,2))","v":44.57},{"$f":"IF(M35=\"\",\"\",ROUND($K24*L$11/$I$11,2))","v":""},"","",""]
[null,"Remove Meter Lock",null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AN263,$C$4)","v":27.78},{"$f":"IF(L36=\"\",\"\",ROUND($K25*K$11/$I$11,2))","v":30.39},"","","",""]
[null,"Deregistration Request",null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AN267,$C$4)","v":151.34},165.53,"","","",""]
[null,"Disconnect Service",null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AN273,$C$4)","v":94.29},103.13,"","","",""]
[null,"Reconnect Service",null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AN277,$C$4)","v":200.27},219.05,"","","",""]
[null,"Special read",null,null,null,null,null,null,null,null,{"$f":"ROUND(Load_Tariffs!AN285,$C$4)","v":9.76},10.68,"","","",""]
[]
["ATCO Proposed ancillary service tariffs"]
[]
[null,null,null,null,null,null,{"$f":"IF(G$6<=$C$2,\"Publish\",\"Forecast\")","v":"Publish"},"Publish","Publish","Publish","Publish","Publish","Forecast","Forecast","Forecast","Forecast"]
[]
[null,"Applying a Meter Lock ",null,null,null,null,null,null,null,null,null,58.23]
[null,"Removing a Meter Lock ",null,null,null,null,null,null,null,null,null,31.67]
[null,"Deregistering a Delivery Point ",null,null,null,null,null,null,null,null,null,145.22]
[null,"Disconnecting a Delivery Point ",null,null,null,null,null,null,null,null,null,116.05]
[null,"Reconnecting a Delivery Point ",null,null,null,null,null,null,null,null,null,164.28]
[null,"Special Meter Reading ",null,null,null,null,null,null,null,null,null,15.19]
[]
["Check Ancillary Services (ANNEXURE C)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Check","Check","Check","Check","Check"]
[null,"Apply Meter Lock",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M35=\"\",\"\",IF(M24=M35,\"OK\",\"Error\"))","v":""},"","",""]
[null,"Remove Meter Lock",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M36=\"\",\"\",IF(M25=M36,\"OK\",\"Error\"))","v":""},"","",""]
[null,"Deregistration Request",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M37=\"\",\"\",IF(M26=M37,\"OK\",\"Error\"))","v":""},"","",""]
[null,"Disconnect Service",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M38=\"\",\"\",IF(M27=M38,\"OK\",\"Error\"))","v":""},"","",""]
[null,"Reconnect Service",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M39=\"\",\"\",IF(M28=M39,\"OK\",\"Error\"))","v":""},"","",""]
[null,"Special read",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M40=\"\",\"\",IF(M29=M40,\"OK\",\"Error\"))","v":""},"","",""]